{"text_format":"1","workbook":"xlsx","n_sheets":24,"sheets":["Results-Total","Proposed Data","Loss Calc Schematic","Market Share Data 2012","Efficiency Distributions","UEC Rollup","Regional Elec Sales","2012 NIA Shipments Data","Assumptions","Base Case Liquid Immersed","Stds Case Liquid Immersed","Base Case Medium Dry","Stds Case Medium Dry","Base Case Low Dry","Stds Case Low Dry","Regional Elec Sales Input","2011 EIA Electricity Sales Data","Load Growth Tables","Lifetime","Standards Notes","Savings Clarification","Eff Dist (CALC)","TSLs","Brian C's Notes"],"not_rendered":{"charts":16,"images":5,"macros":0,"external_links":2,"defined_names":29,"comments":9,"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":"Results-Total","index":0,"n_rows":89,"n_cols":31,"rows_kept":89,"cut":false,"hidden":false,"merged":[[13,19,14,19],[39,34,39,37],[40,34,40,37],[1,1,1,17],[17,20,21,22]]}
[]
[null,"BPA Appliance Standards Impact Analysis "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Summary "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standard Effective Year","2007 (Medium-Voltage Dry-Type)\n2010 (Low-Voltage Dry-Type & Liquid Immersed)\n2016 (All Dry and Liquid Immersed)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cumulative Savings (MWa, through 2034)",{"$f":"V89-W89","v":4051.6777659651416}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"6th Plan  One-time Adjustment (MWa) ",{"$f":"X89","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Claimable Non Programmatic Savings (aMW) Due to Standard",{"$f":"SUM(AC64:AC68)","v":34.47400297418541}]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Notes"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1. This tab combines the results from all Commercial and Industrial Electricity Sales. "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2. Individual sector-level aggregated total stock Unit Energy Consumption are available in the \"UEC Rollup\" tab. "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3. Distribution transformers were not captured in the 6P forecast. Therefore there is no one-time adjustment. "]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,"Unit Energy Consumption (kWh/year) ",null,null,null,null,"Stock and Shipments",null,null,null,null,"First Year Energy Consumption",null,null,null,"Total Energy Consumption (kWh)",null,null,null,"Total Energy Consumption (aMW)",null,null,null,"Savings (aMW)"]
[null,"Year ","Council's Pre-case Shipment UEC","Model Pre-case Shipment UEC","Model Post-case Shipment UEC","Model Weighted Pre-case Stock UEC","Model Weighted Post-case UEC ","Council's Shipments","Model Base Case Shipments","Model Standards Shipments","Model Base Case Stock","Model Standards Case Stock ","Pre-case Shipments * UEC (5P/6P)","Model Shipments * Pre-Case UEC ","Model Shipments * Post-Case UEC ",null,null,"Pre-case Consumption (Stock UEC *Stock)","Post-case Consumption (Stock UEC*Stock)",null,null,{"$f":"R58","v":"Pre-case Consumption (Stock UEC *Stock)"},{"$f":"S58","v":"Post-case Consumption (Stock UEC*Stock)"},"One-time Adjustment ",null,null,"PNW Cumulative Savings","DOE Carbon Savings Proxy","Annual Savings Due to Standard Before Program Adjustments","Program Savings","Annual Non-programmatic Savings Due to Standard "]
[null,2005,"NA",{"$f":"HLOOKUP($B59, 'UEC Rollup'!$E$136:$AH$140, 5, FALSE)","v":117981.61153744535},{"$f":"HLOOKUP($B59, 'UEC Rollup'!$E$179:$AH$183, 5, FALSE)","v":117981.61153744535},{"$f":"HLOOKUP($B59, 'UEC Rollup'!$E$157:$AH$161, 5, FALSE)","v":128301.6440851122},{"$f":"HLOOKUP($B59, 'UEC Rollup'!$E$200:$AH$204, 5, FALSE)","v":128301.64408511222},"NA",{"$f":"HLOOKUP($B59, 'UEC Rollup'!$E$129:$AH$133, 5, FALSE)","v":4114.7167623453934},{"$f":"HLOOKUP($B59, 'UEC Rollup'!$E$172:$AH$176, 5, FALSE)","v":4114.7167623453934},{"$f":"HLOOKUP($B59, 'UEC Rollup'!$E$150:$AH$154, 5, FALSE)","v":127726.51403130272},{"$f":"HLOOKUP($B59, 'UEC Rollup'!$E$193:$AH$197, 5, FALSE)","v":127726.51403130272},"NA",{"$f":"D59*I59","v":485460914.64164907},{"$f":"E59*J59","v":485460914.64164907},null,null,{"$f":"F59*K59","v":16387521743.476292},{"$f":"G59*K59","v":16387521743.476294},null,2005,{"$f":"INDEX($C$59:$S$88,MATCH($U59,$B$59:$B$88,0),MATCH($V$58,$C$58:$S$58,0))/1000/8760","v":1870.7216602141887},{"$f":"INDEX($C$59:$S$88,MATCH($U59,$B$59:$B$88,0),MATCH($W$58,$C$58:$S$58,0))/1000/8760","v":1870.7216602141889},null,null,2005,{"$f":"V59-W59","v":0},null,{"$f":"(N59-O59)/1000/8760","v":0}]
[null,{"$f":"B59+1","v":2006},"NA",{"$f":"HLOOKUP($B60, 'UEC Rollup'!$E$136:$AH$140, 5, FALSE)","v":117981.61153744537},{"$f":"HLOOKUP($B60, 'UEC Rollup'!$E$179:$AH$183, 5, FALSE)","v":117981.61153744537},{"$f":"HLOOKUP($B60, 'UEC Rollup'!$E$157:$AH$161, 5, FALSE)","v":128375.5629212488},{"$f":"HLOOKUP($B60, 'UEC Rollup'!$E$200:$AH$204, 5, FALSE)","v":128375.56292124878},"NA",{"$f":"HLOOKUP($B60, 'UEC Rollup'!$E$129:$AH$133, 5, FALSE)","v":4129.9697820664314},{"$f":"HLOOKUP($B60, 'UEC Rollup'!$E$172:$AH$176, 5, FALSE)","v":4129.9697820664314},{"$f":"HLOOKUP($B60, 'UEC Rollup'!$E$150:$AH$154, 5, FALSE)","v":128828.06143474404},{"$f":"HLOOKUP($B60, 'UEC Rollup'!$E$193:$AH$197, 5, FALSE)","v":128828.06143474404},"NA",487260490.48914963,487260490.48914963,null,null,16538374906.738489,16538374906.738487,null,{"$f":"U59+1","v":2006},1887.9423409518824,1887.9423409518822,null,null,{"$f":"Z59+1","v":2006},{"$f":"V60-W60","v":0},{"$f":"AA60+AB59","v":0},{"$f":"(N60-O60)/1000/8760","v":0}]
[null,2007,"NA",{"$f":"HLOOKUP($B61, 'UEC Rollup'!$E$136:$AH$140, 5, FALSE)","v":117981.61153744538},{"$f":"HLOOKUP($B61, 'UEC Rollup'!$E$179:$AH$183, 5, FALSE)","v":111646.10958248097},{"$f":"HLOOKUP($B61, 'UEC Rollup'!$E$157:$AH$161, 5, FALSE)","v":129517.85515773378},{"$f":"HLOOKUP($B61, 'UEC Rollup'!$E$200:$AH$204, 5, FALSE)","v":129219.10116886233},"NA",{"$f":"HLOOKUP($B61, 'UEC Rollup'!$E$129:$AH$133, 5, FALSE)","v":5472.4368621409885},{"$f":"HLOOKUP($B61, 'UEC Rollup'!$E$172:$AH$176, 5, FALSE)","v":5449.2795533096751},{"$f":"HLOOKUP($B61, 'UEC Rollup'!$E$150:$AH$154, 5, FALSE)","v":129837.3721228097},{"$f":"HLOOKUP($B61, 'UEC Rollup'!$E$193:$AH$197, 5, FALSE)","v":129837.37212280971},"NA",645646920.03231466,608390862.15438497,null,null,16816257956.662848,16777468523.836571,null,{"$f":"U60+1","v":2007},1919.6641503039782,1915.2361328580562,null,null,{"$f":"Z60+1","v":2007},4.4280174459220234,{"$f":"AA61+AB60","v":4.4280174459220234},{"$f":"(N61-O61)/1000/8760","v":4.2529746435992788}]
[null,2008,"NA",{"$f":"HLOOKUP($B62, 'UEC Rollup'!$E$136:$AH$140, 5, FALSE)","v":117981.61153744538},{"$f":"HLOOKUP($B62, 'UEC Rollup'!$E$179:$AH$183, 5, FALSE)","v":111646.10958248099},{"$f":"HLOOKUP($B62, 'UEC Rollup'!$E$157:$AH$161, 5, FALSE)","v":129224.42055607412},{"$f":"HLOOKUP($B62, 'UEC Rollup'!$E$200:$AH$204, 5, FALSE)","v":128694.00176746007},"NA",{"$f":"HLOOKUP($B62, 'UEC Rollup'!$E$129:$AH$133, 5, FALSE)","v":5064.8535305698333},{"$f":"HLOOKUP($B62, 'UEC Rollup'!$E$172:$AH$176, 5, FALSE)","v":5042.4280863283811},{"$f":"HLOOKUP($B62, 'UEC Rollup'!$E$150:$AH$154, 5, FALSE)","v":132085.29201007765},{"$f":"HLOOKUP($B62, 'UEC Rollup'!$E$193:$AH$197, 5, FALSE)","v":132062.13470124634},"NA",597559581.73774886,562967478.68799829,null,null,17068645323.982132,16998584803.400414,null,2008,1948.4754936052661,1940.4777172831521,null,null,2008,7.9977763221140776,{"$f":"AA62+AB61","v":12.425793768036101},{"$f":"(N62-O62)/1000/8760","v":3.9488702111587402}]
[null,2009,"NA",{"$f":"HLOOKUP($B63, 'UEC Rollup'!$E$136:$AH$140, 5, FALSE)","v":117981.61153744538},{"$f":"HLOOKUP($B63, 'UEC Rollup'!$E$179:$AH$183, 5, FALSE)","v":111646.10958248099},{"$f":"HLOOKUP($B63, 'UEC Rollup'!$E$157:$AH$161, 5, FALSE)","v":127817.60080412484},{"$f":"HLOOKUP($B63, 'UEC Rollup'!$E$200:$AH$204, 5, FALSE)","v":127139.80056566274},"NA",{"$f":"HLOOKUP($B63, 'UEC Rollup'!$E$129:$AH$133, 5, FALSE)","v":3323.6992351623185},{"$f":"HLOOKUP($B63, 'UEC Rollup'!$E$172:$AH$176, 5, FALSE)","v":3307.6914976055814},{"$f":"HLOOKUP($B63, 'UEC Rollup'!$E$150:$AH$154, 5, FALSE)","v":133816.73397540033},{"$f":"HLOOKUP($B63, 'UEC Rollup'!$E$193:$AH$197, 5, FALSE)","v":133771.26701438235},"NA",392135392.03022498,369290887.40671337,null,null,17104133884.179489,17013432869.980743,null,2009,1952.5266991072474,1942.1727020525964,null,null,2009,10.353997054651018,{"$f":"AA63+AB62","v":22.779790822687119},2.6078201625013255]
[null,2010,"NA",{"$f":"HLOOKUP($B64, 'UEC Rollup'!$E$136:$AH$140, 5, FALSE)","v":117981.61153744538},{"$f":"HLOOKUP($B64, 'UEC Rollup'!$E$179:$AH$183, 5, FALSE)","v":100384.62114805631},{"$f":"HLOOKUP($B64, 'UEC Rollup'!$E$157:$AH$161, 5, FALSE)","v":128039.7937581032},{"$f":"HLOOKUP($B64, 'UEC Rollup'!$E$200:$AH$204, 5, FALSE)","v":126887.03548606248},"NA",{"$f":"HLOOKUP($B64, 'UEC Rollup'!$E$129:$AH$133, 5, FALSE)","v":3454.5125160158859},{"$f":"HLOOKUP($B64, 'UEC Rollup'!$E$172:$AH$176, 5, FALSE)","v":3430.7425855853367},{"$f":"HLOOKUP($B64, 'UEC Rollup'!$E$150:$AH$154, 5, FALSE)","v":133704.42284416346},{"$f":"HLOOKUP($B64, 'UEC Rollup'!$E$193:$AH$197, 5, FALSE)","v":133643.17557758887},"NA",407568953.71582931,344393794.71048719,null,null,17119486725.512913,16965357846.070871,null,2010,1954.2793065654012,1936.6846856245286,null,null,2010,17.594620940872574,{"$f":"AA64+AB63","v":40.374411763559692},7.2117761421623428]
[null,2011,"NA",{"$f":"HLOOKUP($B65, 'UEC Rollup'!$E$136:$AH$140, 5, FALSE)","v":117981.61153744537},{"$f":"HLOOKUP($B65, 'UEC Rollup'!$E$179:$AH$183, 5, FALSE)","v":100384.62114805629},{"$f":"HLOOKUP($B65, 'UEC Rollup'!$E$157:$AH$161, 5, FALSE)","v":128111.89505012498},{"$f":"HLOOKUP($B65, 'UEC Rollup'!$E$200:$AH$204, 5, FALSE)","v":126499.05433828617},"NA",{"$f":"HLOOKUP($B65, 'UEC Rollup'!$E$129:$AH$133, 5, FALSE)","v":3369.8490911557956},{"$f":"HLOOKUP($B65, 'UEC Rollup'!$E$172:$AH$176, 5, FALSE)","v":3346.2912853488042},{"$f":"HLOOKUP($B65, 'UEC Rollup'!$E$150:$AH$154, 5, FALSE)","v":133628.29148078422},{"$f":"HLOOKUP($B65, 'UEC Rollup'!$E$193:$AH$197, 5, FALSE)","v":133543.58103709194},"NA",397580226.41255641,335916182.93078202,null,null,17119373653.913738,16903852505.160065,null,2011,1954.2663988486004,1929.6635279863085,null,null,2011,24.602870862291866,{"$f":"AA65+AB64","v":64.977282625851558},7.0392743700655691]
[null,2012,"NA",{"$f":"HLOOKUP($B66, 'UEC Rollup'!$E$136:$AH$140, 5, FALSE)","v":117981.61153744534},{"$f":"HLOOKUP($B66, 'UEC Rollup'!$E$179:$AH$183, 5, FALSE)","v":100384.62114805629},{"$f":"HLOOKUP($B66, 'UEC Rollup'!$E$157:$AH$161, 5, FALSE)","v":128101.03332207535},{"$f":"HLOOKUP($B66, 'UEC Rollup'!$E$200:$AH$204, 5, FALSE)","v":126045.30337308772},"NA",{"$f":"HLOOKUP($B66, 'UEC Rollup'!$E$129:$AH$133, 5, FALSE)","v":3244.0111201768614},{"$f":"HLOOKUP($B66, 'UEC Rollup'!$E$172:$AH$176, 5, FALSE)","v":3221.311838673545},{"$f":"HLOOKUP($B66, 'UEC Rollup'!$E$150:$AH$154, 5, FALSE)","v":133376.30226354644},{"$f":"HLOOKUP($B66, 'UEC Rollup'!$E$193:$AH$197, 5, FALSE)","v":133268.45923858127},"NA",382733659.80385935,323370168.52499247,null,null,17085642140.637758,16811456481.589357,null,2012,1950.4157694791963,1919.116036711114,null,null,2012,31.299732768082322,96.27701539393388,6.7766542555784115]
[null,2013,"NA",{"$f":"HLOOKUP($B67, 'UEC Rollup'!$E$136:$AH$140, 5, FALSE)","v":117981.61153744535},{"$f":"HLOOKUP($B67, 'UEC Rollup'!$E$179:$AH$183, 5, FALSE)","v":100384.62114805629},{"$f":"HLOOKUP($B67, 'UEC Rollup'!$E$157:$AH$161, 5, FALSE)","v":128191.10219623741},{"$f":"HLOOKUP($B67, 'UEC Rollup'!$E$200:$AH$204, 5, FALSE)","v":125690.71620876907},"NA",{"$f":"HLOOKUP($B67, 'UEC Rollup'!$E$129:$AH$133, 5, FALSE)","v":3204.6050276525002},{"$f":"HLOOKUP($B67, 'UEC Rollup'!$E$172:$AH$176, 5, FALSE)","v":3182.0457789978273},{"$f":"HLOOKUP($B67, 'UEC Rollup'!$E$150:$AH$154, 5, FALSE)","v":132913.74762570046},{"$f":"HLOOKUP($B67, 'UEC Rollup'!$E$193:$AH$197, 5, FALSE)","v":132783.74867702957},"NA",378084465.50344157,319428460.00046855,null,null,17038359805.171074,16706024133.06587,null,2013,1945.0182425994376,1907.0803804869715,null,null,2013,37.937862112466064,134.21487750639994,6.6958910391521718]
[null,2014,"NA",{"$f":"HLOOKUP($B68, 'UEC Rollup'!$E$136:$AH$140, 5, FALSE)","v":117981.61153744538},{"$f":"HLOOKUP($B68, 'UEC Rollup'!$E$179:$AH$183, 5, FALSE)","v":100384.62114805629},{"$f":"HLOOKUP($B68, 'UEC Rollup'!$E$157:$AH$161, 5, FALSE)","v":128326.64975356158},{"$f":"HLOOKUP($B68, 'UEC Rollup'!$E$200:$AH$204, 5, FALSE)","v":125373.58762992013},"NA",{"$f":"HLOOKUP($B68, 'UEC Rollup'!$E$129:$AH$133, 5, FALSE)","v":3230.5824073368899},{"$f":"HLOOKUP($B68, 'UEC Rollup'!$E$172:$AH$176, 5, FALSE)","v":3207.8195659301286},{"$f":"HLOOKUP($B68, 'UEC Rollup'!$E$150:$AH$154, 5, FALSE)","v":132334.28771415717},{"$f":"HLOOKUP($B68, 'UEC Rollup'!$E$193:$AH$197, 5, FALSE)","v":132182.38821810996},"NA",381149318.6221261,322015751.83721834,null,null,16982015789.881693,16591224417.173946,null,2014,1938.5862773837548,1893.97539008835,null,null,2014,44.610887295404837,178.82576480180478,6.7504071672269133]
[null,2015,"NA",{"$f":"HLOOKUP($B69, 'UEC Rollup'!$E$136:$AH$140, 5, FALSE)","v":117981.61153744537},{"$f":"HLOOKUP($B69, 'UEC Rollup'!$E$179:$AH$183, 5, FALSE)","v":100384.62114805632},{"$f":"HLOOKUP($B69, 'UEC Rollup'!$E$157:$AH$161, 5, FALSE)","v":128421.2559552895},{"$f":"HLOOKUP($B69, 'UEC Rollup'!$E$200:$AH$204, 5, FALSE)","v":125013.77673860811},"NA",{"$f":"HLOOKUP($B69, 'UEC Rollup'!$E$129:$AH$133, 5, FALSE)","v":3217.1590765343021},{"$f":"HLOOKUP($B69, 'UEC Rollup'!$E$172:$AH$176, 5, FALSE)","v":3194.4431087204562},{"$f":"HLOOKUP($B69, 'UEC Rollup'!$E$150:$AH$154, 5, FALSE)","v":131708.98966358649},{"$f":"HLOOKUP($B69, 'UEC Rollup'!$E$193:$AH$197, 5, FALSE)","v":131535.10316953633},"NA",379565612.4218365,320672961.2479223,null,null,16914233873.200018,16465438228.271244,null,2015,1930.8486156621025,1879.6162361040233,null,null,2015,51.232379558079174,230.05814435988395,6.722905385150022]
[null,2016,"NA",{"$f":"HLOOKUP($B70, 'UEC Rollup'!$E$136:$AH$140, 5, FALSE)","v":117981.61153744535},{"$f":"HLOOKUP($B70, 'UEC Rollup'!$E$179:$AH$183, 5, FALSE)","v":78188.419682131134},{"$f":"HLOOKUP($B70, 'UEC Rollup'!$E$157:$AH$161, 5, FALSE)","v":128540.01008534478},{"$f":"HLOOKUP($B70, 'UEC Rollup'!$E$200:$AH$204, 5, FALSE)","v":124077.94070182872},"NA",{"$f":"HLOOKUP($B70, 'UEC Rollup'!$E$129:$AH$133, 5, FALSE)","v":3238.3798661588421},{"$f":"HLOOKUP($B70, 'UEC Rollup'!$E$172:$AH$176, 5, FALSE)","v":3215.505957070809},{"$f":"HLOOKUP($B70, 'UEC Rollup'!$E$150:$AH$154, 5, FALSE)","v":131004.77443451338},{"$f":"HLOOKUP($B70, 'UEC Rollup'!$E$193:$AH$197, 5, FALSE)","v":130809.0696494071},"NA",382069275.3798368,251415329.26184514,null,null,16839355027.040668,16254802633.941998,null,2016,1922.3008021735923,1855.5710769340178,null,null,2016,66.729725239574464,296.78786959945842,14.914834031734207]
[null,2017,"NA",{"$f":"HLOOKUP($B71, 'UEC Rollup'!$E$136:$AH$140, 5, FALSE)","v":117981.61153744538},{"$f":"HLOOKUP($B71, 'UEC Rollup'!$E$179:$AH$183, 5, FALSE)","v":78188.419682131134},{"$f":"HLOOKUP($B71, 'UEC Rollup'!$E$157:$AH$161, 5, FALSE)","v":128650.34769788076},{"$f":"HLOOKUP($B71, 'UEC Rollup'!$E$200:$AH$204, 5, FALSE)","v":123118.02989261174},"NA",{"$f":"HLOOKUP($B71, 'UEC Rollup'!$E$129:$AH$133, 5, FALSE)","v":3256.2749781035304},{"$f":"HLOOKUP($B71, 'UEC Rollup'!$E$172:$AH$176, 5, FALSE)","v":3233.2558238800693},{"$f":"HLOOKUP($B71, 'UEC Rollup'!$E$150:$AH$154, 5, FALSE)","v":130260.7363892617},{"$f":"HLOOKUP($B71, 'UEC Rollup'!$E$193:$AH$197, 5, FALSE)","v":130043.18200377487},"NA",384180569.52571416,252803163.29722953,null,null,16758089027.860506,16037445236.606739,null,2017,1913.0238616279116,1830.7585886537374,null,null,2017,82.265272974174195,379.05314257363261,14.99742080233843]
[null,2018,"NA",{"$f":"HLOOKUP($B72, 'UEC Rollup'!$E$136:$AH$140, 5, FALSE)","v":117981.61153744537},{"$f":"HLOOKUP($B72, 'UEC Rollup'!$E$179:$AH$183, 5, FALSE)","v":78188.419682131134},{"$f":"HLOOKUP($B72, 'UEC Rollup'!$E$157:$AH$161, 5, FALSE)","v":128736.4172689273},{"$f":"HLOOKUP($B72, 'UEC Rollup'!$E$200:$AH$204, 5, FALSE)","v":122126.61338247001},"NA",{"$f":"HLOOKUP($B72, 'UEC Rollup'!$E$129:$AH$133, 5, FALSE)","v":3257.1879817892282},{"$f":"HLOOKUP($B72, 'UEC Rollup'!$E$172:$AH$176, 5, FALSE)","v":3234.1534424274219},{"$f":"HLOOKUP($B72, 'UEC Rollup'!$E$150:$AH$154, 5, FALSE)","v":129481.30882954155},{"$f":"HLOOKUP($B72, 'UEC Rollup'!$E$193:$AH$197, 5, FALSE)","v":129241.89360898559},"NA",384288287.1718924,252873346.6729244,null,null,16668959802.006701,15813113743.681622,null,2018,1902.8492924665184,1805.1499707399109,null,null,2018,97.699321726607423,476.75246430024004,15.001705536411873]
[null,2019,"NA",{"$f":"HLOOKUP($B73, 'UEC Rollup'!$E$136:$AH$140, 5, FALSE)","v":117981.61153744537},{"$f":"HLOOKUP($B73, 'UEC Rollup'!$E$179:$AH$183, 5, FALSE)","v":78188.419682131134},{"$f":"HLOOKUP($B73, 'UEC Rollup'!$E$157:$AH$161, 5, FALSE)","v":128797.6741206981},{"$f":"HLOOKUP($B73, 'UEC Rollup'!$E$200:$AH$204, 5, FALSE)","v":121108.29812181985},"NA",{"$f":"HLOOKUP($B73, 'UEC Rollup'!$E$129:$AH$133, 5, FALSE)","v":3238.9109381218673},{"$f":"HLOOKUP($B73, 'UEC Rollup'!$E$172:$AH$176, 5, FALSE)","v":3216.0012490431532},{"$f":"HLOOKUP($B73, 'UEC Rollup'!$E$150:$AH$154, 5, FALSE)","v":128659.35428370911},{"$f":"HLOOKUP($B73, 'UEC Rollup'!$E$193:$AH$197, 5, FALSE)","v":128398.20590246198},"NA",382131932.10587686,251454055.35844398,null,null,16571025585.612608,15581715434.752283,null,2019,1891.6695873986996,1778.7346386703521,null,null,2019,112.93494872834754,589.68741302858757,14.917565838748047]
[null,2020,"NA",{"$f":"HLOOKUP($B74, 'UEC Rollup'!$E$136:$AH$140, 5, FALSE)","v":117981.61153744537},{"$f":"HLOOKUP($B74, 'UEC Rollup'!$E$179:$AH$183, 5, FALSE)","v":78188.419682131149},{"$f":"HLOOKUP($B74, 'UEC Rollup'!$E$157:$AH$161, 5, FALSE)","v":128828.34350838064},{"$f":"HLOOKUP($B74, 'UEC Rollup'!$E$200:$AH$204, 5, FALSE)","v":120064.25101519229},"NA",{"$f":"HLOOKUP($B74, 'UEC Rollup'!$E$129:$AH$133, 5, FALSE)","v":3193.1293710368568},{"$f":"HLOOKUP($B74, 'UEC Rollup'!$E$172:$AH$176, 5, FALSE)","v":3170.5347858997461},{"$f":"HLOOKUP($B74, 'UEC Rollup'!$E$150:$AH$154, 5, FALSE)","v":127781.82700403064},{"$f":"HLOOKUP($B74, 'UEC Rollup'!$E$193:$AH$197, 5, FALSE)","v":127499.22368061627},"NA",376730549.04247767,247899104.45672518,null,null,16461921103.403728,15342029352.59181,null,2020,1879.2147378314758,1751.3732137661884,null,null,2020,127.84152406528733,717.5289370938749,14.706785911615581]
[null,2021,"NA",{"$f":"HLOOKUP($B75, 'UEC Rollup'!$E$136:$AH$140, 5, FALSE)","v":117981.61153744537},{"$f":"HLOOKUP($B75, 'UEC Rollup'!$E$179:$AH$183, 5, FALSE)","v":78188.419682131134},{"$f":"HLOOKUP($B75, 'UEC Rollup'!$E$157:$AH$161, 5, FALSE)","v":128908.53038772213},{"$f":"HLOOKUP($B75, 'UEC Rollup'!$E$200:$AH$204, 5, FALSE)","v":119053.66706069291},"NA",{"$f":"HLOOKUP($B75, 'UEC Rollup'!$E$129:$AH$133, 5, FALSE)","v":3200.3557697201259},{"$f":"HLOOKUP($B75, 'UEC Rollup'!$E$172:$AH$176, 5, FALSE)","v":3177.70546272397},{"$f":"HLOOKUP($B75, 'UEC Rollup'!$E$150:$AH$154, 5, FALSE)","v":126827.81884196871},{"$f":"HLOOKUP($B75, 'UEC Rollup'!$E$193:$AH$197, 5, FALSE)","v":126524.24073045547},"NA",377583131.20474184,248459768.34566247,null,null,16349187739.198441,15099316918.445618,null,2021,1866.3456323285891,1723.6663148910523,null,null,2021,142.67931743753684,860.20825453141174,14.740109915420019]
[null,2022,"NA",{"$f":"HLOOKUP($B76, 'UEC Rollup'!$E$136:$AH$140, 5, FALSE)","v":117981.61153744537},{"$f":"HLOOKUP($B76, 'UEC Rollup'!$E$179:$AH$183, 5, FALSE)","v":78188.419682131134},{"$f":"HLOOKUP($B76, 'UEC Rollup'!$E$157:$AH$161, 5, FALSE)","v":129000.08082910869},{"$f":"HLOOKUP($B76, 'UEC Rollup'!$E$200:$AH$204, 5, FALSE)","v":118035.94350724517},"NA",{"$f":"HLOOKUP($B76, 'UEC Rollup'!$E$129:$AH$133, 5, FALSE)","v":3227.3072752732228},{"$f":"HLOOKUP($B76, 'UEC Rollup'!$E$172:$AH$176, 5, FALSE)","v":3204.4794041909586},{"$f":"HLOOKUP($B76, 'UEC Rollup'!$E$150:$AH$154, 5, FALSE)","v":125853.58178456122},{"$f":"HLOOKUP($B76, 'UEC Rollup'!$E$193:$AH$197, 5, FALSE)","v":125529.15116651083},"NA",380762913.26325661,250553180.51762819,null,null,16235122222.841238,14855246269.706928,null,2022,1853.3244546622418,1695.8043686880055,null,null,2022,157.52008597423628,1017.728340505648,14.864124742651645]
[null,{"$f":"B76+1","v":2023},"NA",{"$f":"HLOOKUP($B77, 'UEC Rollup'!$E$136:$AH$140, 5, FALSE)","v":117981.61153744537},{"$f":"HLOOKUP($B77, 'UEC Rollup'!$E$179:$AH$183, 5, FALSE)","v":78188.419682131134},{"$f":"HLOOKUP($B77, 'UEC Rollup'!$E$157:$AH$161, 5, FALSE)","v":129086.59767226659},{"$f":"HLOOKUP($B77, 'UEC Rollup'!$E$200:$AH$204, 5, FALSE)","v":116995.78016756091},"NA",{"$f":"HLOOKUP($B77, 'UEC Rollup'!$E$129:$AH$133, 5, FALSE)","v":3256.3546669819398},{"$f":"HLOOKUP($B77, 'UEC Rollup'!$E$172:$AH$176, 5, FALSE)","v":3233.3330953045524},{"$f":"HLOOKUP($B77, 'UEC Rollup'!$E$150:$AH$154, 5, FALSE)","v":124884.6569588585},{"$f":"HLOOKUP($B77, 'UEC Rollup'!$E$193:$AH$197, 5, FALSE)","v":124539.39143035143},"NA",384189971.34801048,252809205.02779645,null,null,16120935468.287195,14610977871.859865,null,2023,1840.2894370190863,1667.9198483858293,null,null,2023,172.36958863325708,1190.0979291389051,14.997804374453656]
[null,2024,"NA",{"$f":"HLOOKUP($B78, 'UEC Rollup'!$E$136:$AH$140, 5, FALSE)","v":117981.61153744534},{"$f":"HLOOKUP($B78, 'UEC Rollup'!$E$179:$AH$183, 5, FALSE)","v":78188.419682131134},{"$f":"HLOOKUP($B78, 'UEC Rollup'!$E$157:$AH$161, 5, FALSE)","v":129163.64979727613},{"$f":"HLOOKUP($B78, 'UEC Rollup'!$E$200:$AH$204, 5, FALSE)","v":115931.23338525608},"NA",{"$f":"HLOOKUP($B78, 'UEC Rollup'!$E$129:$AH$133, 5, FALSE)","v":3284.4885099868989},{"$f":"HLOOKUP($B78, 'UEC Rollup'!$E$172:$AH$176, 5, FALSE)","v":3261.2899784225392},{"$f":"HLOOKUP($B78, 'UEC Rollup'!$E$150:$AH$154, 5, FALSE)","v":123922.63791925019},{"$f":"HLOOKUP($B78, 'UEC Rollup'!$E$193:$AH$197, 5, FALSE)","v":123556.66349415308},"NA",387509247.48447692,254995109.53802988,null,null,16006300206.156683,14366504258.333179,null,2024,1827.2032198808997,1640.0119016362078,null,null,2024,187.19131824469196,1377.2892473835971,15.127184697082996]
[null,2025,"NA",{"$f":"HLOOKUP($B79, 'UEC Rollup'!$E$136:$AH$140, 5, FALSE)","v":117981.61153744537},{"$f":"HLOOKUP($B79, 'UEC Rollup'!$E$179:$AH$183, 5, FALSE)","v":78188.419682131134},{"$f":"HLOOKUP($B79, 'UEC Rollup'!$E$157:$AH$161, 5, FALSE)","v":129231.21009048205},{"$f":"HLOOKUP($B79, 'UEC Rollup'!$E$200:$AH$204, 5, FALSE)","v":114843.76841056818},"NA",{"$f":"HLOOKUP($B79, 'UEC Rollup'!$E$129:$AH$133, 5, FALSE)","v":3308.3993644183256},{"$f":"HLOOKUP($B79, 'UEC Rollup'!$E$172:$AH$176, 5, FALSE)","v":3285.0391572641461},{"$f":"HLOOKUP($B79, 'UEC Rollup'!$E$150:$AH$154, 5, FALSE)","v":122973.87080855589},{"$f":"HLOOKUP($B79, 'UEC Rollup'!$E$193:$AH$197, 5, FALSE)","v":122587.3467518384},"NA",390330288.62353402,256852020.30040345,null,null,15892062134.100285,14122782739.688925,null,2025,1814.1623440753749,1612.1898104667723,null,null,2025,201.97253360860259,1579.2617809921996,15.237245242366505]
[null,{"$f":"B79+1","v":2026},"NA",{"$f":"HLOOKUP($B80, 'UEC Rollup'!$E$136:$AH$140, 5, FALSE)","v":117981.61153744535},{"$f":"HLOOKUP($B80, 'UEC Rollup'!$E$179:$AH$183, 5, FALSE)","v":78188.419682131134},{"$f":"HLOOKUP($B80, 'UEC Rollup'!$E$157:$AH$161, 5, FALSE)","v":129289.2632666149},{"$f":"HLOOKUP($B80, 'UEC Rollup'!$E$200:$AH$204, 5, FALSE)","v":113735.72460480002},"NA",{"$f":"HLOOKUP($B80, 'UEC Rollup'!$E$129:$AH$133, 5, FALSE)","v":3331.2168988637259},{"$f":"HLOOKUP($B80, 'UEC Rollup'!$E$172:$AH$176, 5, FALSE)","v":3307.7127583361648},{"$f":"HLOOKUP($B80, 'UEC Rollup'!$E$150:$AH$154, 5, FALSE)","v":122047.05573107002},{"$f":"HLOOKUP($B80, 'UEC Rollup'!$E$193:$AH$197, 5, FALSE)","v":121640.14965161998},"NA",393022338.10871351,258624833.33672765,null,null,15779373919.329533,13881110319.45566,null,2026,1801.2983926175266,1584.601634641057,null,null,2026,216.6967579764696,1795.9585389686692,15.34218091004405]
[null,2027,"NA",{"$f":"HLOOKUP($B81, 'UEC Rollup'!$E$136:$AH$140, 5, FALSE)","v":117981.61153744538},{"$f":"HLOOKUP($B81, 'UEC Rollup'!$E$179:$AH$183, 5, FALSE)","v":78188.419682131134},{"$f":"HLOOKUP($B81, 'UEC Rollup'!$E$157:$AH$161, 5, FALSE)","v":129346.2059637402},{"$f":"HLOOKUP($B81, 'UEC Rollup'!$E$200:$AH$204, 5, FALSE)","v":112616.36442331424},"NA",{"$f":"HLOOKUP($B81, 'UEC Rollup'!$E$129:$AH$133, 5, FALSE)","v":3359.9546829384522},{"$f":"HLOOKUP($B81, 'UEC Rollup'!$E$172:$AH$176, 5, FALSE)","v":3336.2668539271449},{"$f":"HLOOKUP($B81, 'UEC Rollup'!$E$150:$AH$154, 5, FALSE)","v":121145.06205229528},{"$f":"HLOOKUP($B81, 'UEC Rollup'!$E$193:$AH$197, 5, FALSE)","v":120718.01911315572},"NA",396412868.18586493,260857432.94643891,null,null,15669654147.706272,13642916456.166302,null,2027,1788.7733045326795,1557.4105543568837,null,null,2027,231.36275017579578,2027.321289144465,15.474364753359133]
[null,2028,"NA",{"$f":"HLOOKUP($B82, 'UEC Rollup'!$E$136:$AH$140, 5, FALSE)","v":117981.61153744538},{"$f":"HLOOKUP($B82, 'UEC Rollup'!$E$179:$AH$183, 5, FALSE)","v":78188.419682131134},{"$f":"HLOOKUP($B82, 'UEC Rollup'!$E$157:$AH$161, 5, FALSE)","v":129404.46411368487},{"$f":"HLOOKUP($B82, 'UEC Rollup'!$E$200:$AH$204, 5, FALSE)","v":111487.91234834155},"NA",{"$f":"HLOOKUP($B82, 'UEC Rollup'!$E$129:$AH$133, 5, FALSE)","v":3398.3465074973988},{"$f":"HLOOKUP($B82, 'UEC Rollup'!$E$172:$AH$176, 5, FALSE)","v":3374.4168636334953},{"$f":"HLOOKUP($B82, 'UEC Rollup'!$E$150:$AH$154, 5, FALSE)","v":120278.40932626677},{"$f":"HLOOKUP($B82, 'UEC Rollup'!$E$193:$AH$197, 5, FALSE)","v":119831.45982520914},"NA",400942397.5171923,263840321.9162364,null,null,15564563103.311987,13409588756.364777,null,2028,1776.7766099671219,1530.7749721877599,null,null,2028,246.001637779362,2273.3229269238273,15.650921872255239]
[null,2029,"NA",{"$f":"HLOOKUP($B83, 'UEC Rollup'!$E$136:$AH$140, 5, FALSE)","v":117981.61153744538},{"$f":"HLOOKUP($B83, 'UEC Rollup'!$E$179:$AH$183, 5, FALSE)","v":78188.419682131149},{"$f":"HLOOKUP($B83, 'UEC Rollup'!$E$157:$AH$161, 5, FALSE)","v":129454.2242196376},{"$f":"HLOOKUP($B83, 'UEC Rollup'!$E$200:$AH$204, 5, FALSE)","v":110344.23934099068},"NA",{"$f":"HLOOKUP($B83, 'UEC Rollup'!$E$129:$AH$133, 5, FALSE)","v":3432.8139829170677},{"$f":"HLOOKUP($B83, 'UEC Rollup'!$E$172:$AH$176, 5, FALSE)","v":3408.6448019388713},{"$f":"HLOOKUP($B83, 'UEC Rollup'!$E$150:$AH$154, 5, FALSE)","v":119461.14203459723},{"$f":"HLOOKUP($B83, 'UEC Rollup'!$E$193:$AH$197, 5, FALSE)","v":118994.48217154006},"NA",405008925.81283212,266516550.32131127,null,null,15464749466.480724,13181848848.61368,null,2029,1765.3823591872974,1504.7772658234794,null,null,2029,260.60509336381801,2533.9280202876453,15.809631905424755]
[null,2030,"NA",{"$f":"HLOOKUP($B84, 'UEC Rollup'!$E$136:$AH$140, 5, FALSE)","v":117981.61153744537},{"$f":"HLOOKUP($B84, 'UEC Rollup'!$E$179:$AH$183, 5, FALSE)","v":78188.419682131134},{"$f":"HLOOKUP($B84, 'UEC Rollup'!$E$157:$AH$161, 5, FALSE)","v":129498.9799771258},{"$f":"HLOOKUP($B84, 'UEC Rollup'!$E$200:$AH$204, 5, FALSE)","v":109190.7621451727},"NA",{"$f":"HLOOKUP($B84, 'UEC Rollup'!$E$129:$AH$133, 5, FALSE)","v":3471.0745259446048},{"$f":"HLOOKUP($B84, 'UEC Rollup'!$E$172:$AH$176, 5, FALSE)","v":3446.6506487047254},{"$f":"HLOOKUP($B84, 'UEC Rollup'!$E$150:$AH$154, 5, FALSE)","v":118692.92753137939},{"$f":"HLOOKUP($B84, 'UEC Rollup'!$E$193:$AH$197, 5, FALSE)","v":118206.78505472906},"NA",409522966.33751869,269488167.41861457,null,null,15370613045.812544,12960171218.393068,null,2030,1754.6361924443543,1479.4716002731814,null,null,2030,275.1645921711729,2809.0926124588182,15.985707639144307]
[null,2031,"NA",{"$f":"HLOOKUP($B85, 'UEC Rollup'!$E$136:$AH$140, 5, FALSE)","v":117981.61153744537},{"$f":"HLOOKUP($B85, 'UEC Rollup'!$E$179:$AH$183, 5, FALSE)","v":78188.419682131134},{"$f":"HLOOKUP($B85, 'UEC Rollup'!$E$157:$AH$161, 5, FALSE)","v":129511.06703101704},{"$f":"HLOOKUP($B85, 'UEC Rollup'!$E$200:$AH$204, 5, FALSE)","v":108011.76368190812},"NA",{"$f":"HLOOKUP($B85, 'UEC Rollup'!$E$129:$AH$133, 5, FALSE)","v":3484.831567082791},{"$f":"HLOOKUP($B85, 'UEC Rollup'!$E$172:$AH$176, 5, FALSE)","v":3460.3243602950711},{"$f":"HLOOKUP($B85, 'UEC Rollup'!$E$150:$AH$154, 5, FALSE)","v":117980.54102700923},{"$f":"HLOOKUP($B85, 'UEC Rollup'!$E$193:$AH$197, 5, FALSE)","v":117475.16068377873},"NA",411146044.22098881,270557293.31905293,null,null,15279785757.304647,12743286316.472986,null,2031,1744.2677805142291,1454.7130498256834,null,null,2031,289.55473068854576,3098.6473431473642,16.048944166887658]
[null,{"$f":"B85+1","v":2032},"NA",{"$f":"HLOOKUP($B86, 'UEC Rollup'!$E$136:$AH$140, 5, FALSE)","v":117981.61153744535},{"$f":"HLOOKUP($B86, 'UEC Rollup'!$E$179:$AH$183, 5, FALSE)","v":78188.419682131134},{"$f":"HLOOKUP($B86, 'UEC Rollup'!$E$157:$AH$161, 5, FALSE)","v":129520.07152314039},{"$f":"HLOOKUP($B86, 'UEC Rollup'!$E$200:$AH$204, 5, FALSE)","v":106834.55707260227},"NA",{"$f":"HLOOKUP($B86, 'UEC Rollup'!$E$129:$AH$133, 5, FALSE)","v":3502.202404795567},{"$f":"HLOOKUP($B86, 'UEC Rollup'!$E$172:$AH$176, 5, FALSE)","v":3477.5984356471745},{"$f":"HLOOKUP($B86, 'UEC Rollup'!$E$150:$AH$154, 5, FALSE)","v":117302.31407894951},{"$f":"HLOOKUP($B86, 'UEC Rollup'!$E$193:$AH$197, 5, FALSE)","v":116778.14405185635},"NA",413195483.64809752,271907925.97230399,null,null,15193004109.335419,12531940768.215849,null,2032,1734.3611996958241,1430.5868456867406,null,null,2032,303.77435400908348,3402.4216971564474,16.128716629656797]
[null,{"$f":"B86+1","v":2033},"NA",{"$f":"HLOOKUP($B87, 'UEC Rollup'!$E$136:$AH$140, 5, FALSE)","v":117981.61153744537},{"$f":"HLOOKUP($B87, 'UEC Rollup'!$E$179:$AH$183, 5, FALSE)","v":78188.419682131134},{"$f":"HLOOKUP($B87, 'UEC Rollup'!$E$157:$AH$161, 5, FALSE)","v":129520.18149389682},{"$f":"HLOOKUP($B87, 'UEC Rollup'!$E$200:$AH$204, 5, FALSE)","v":105660.51088085648},"NA",{"$f":"HLOOKUP($B87, 'UEC Rollup'!$E$129:$AH$133, 5, FALSE)","v":3513.4456488542537},{"$f":"HLOOKUP($B87, 'UEC Rollup'!$E$172:$AH$176, 5, FALSE)","v":3488.7674753117353},{"$f":"HLOOKUP($B87, 'UEC Rollup'!$E$150:$AH$154, 5, FALSE)","v":116664.37439409256},{"$f":"HLOOKUP($B87, 'UEC Rollup'!$E$193:$AH$197, 5, FALSE)","v":116121.88215456979},"NA",414521979.70105022,272781215.53304303,null,null,15110390945.394796,12326817400.075333,null,2033,1724.9304732185842,1407.170936081659,null,null,2033,317.75953713692525,3720.1812342933727,16.180452530594426]
[null,{"$f":"B87+1","v":2034},"NA",{"$f":"HLOOKUP($B88, 'UEC Rollup'!$E$136:$AH$140, 5, FALSE)","v":117981.61153744537},{"$f":"HLOOKUP($B88, 'UEC Rollup'!$E$179:$AH$183, 5, FALSE)","v":78188.419682131149},{"$f":"HLOOKUP($B88, 'UEC Rollup'!$E$157:$AH$161, 5, FALSE)","v":129517.63810023197},{"$f":"HLOOKUP($B88, 'UEC Rollup'!$E$200:$AH$204, 5, FALSE)","v":104497.48917328629},"NA",{"$f":"HLOOKUP($B88, 'UEC Rollup'!$E$129:$AH$133, 5, FALSE)","v":3527.7873951445381},{"$f":"HLOOKUP($B88, 'UEC Rollup'!$E$172:$AH$176, 5, FALSE)","v":3503.0234903087062},{"$f":"HLOOKUP($B88, 'UEC Rollup'!$E$150:$AH$154, 5, FALSE)","v":116062.84302797008},{"$f":"HLOOKUP($B88, 'UEC Rollup'!$E$193:$AH$197, 5, FALSE)","v":115502.55143390437},"NA",416214042.04063916,273895870.81662101,null,null,15032185300.18066,12128275682.73613,null,2034,1716.0028881484773,1384.5063564767272,null,null,2034,331.49653167175006,4051.6777659651225,16.246366578084263]
[null,"Total ",null,null,null,null,null,null,null,null,null,null,"NA",{"$f":"SUM(N59:N88)","v":12424508746.133451},{"$f":"SUM(O59:O88)","v":9407751846.9888058},null,null,{"$f":"SUM(R59:R88)","v":488541323914.72107},{"$f":"SUM(S59:S88)","v":453048626684.86664},null,"Total ",{"$f":"SUM(V59:V88)","v":55769.557524511554},{"$f":"SUM(W59:W88)","v":51717.879758546413},null,null,"Total ",{"$f":"SUM(AA59:AA88)","v":4051.6777659651225}]

{"sheet":"Proposed Data","index":1,"n_rows":15,"n_cols":9,"rows_kept":15,"cut":false,"hidden":false,"merged":[[11,0,14,0],[2,0,2,8],[4,0,5,0],[6,0,6,8],[7,0,9,0],[10,0,10,8]]}
[null,"= current value"]
[]
["Product: Commercial/Industrial Liquid-Immersed and Dry Type Distribution Transformers"]
[null,"Input ","Description ","Regional Value Different from DOE NIA?","Regional Value ","DOE Value ","Notes","Data Source ","Is this the best available data? If no, is there an alternative data source?"]
["Usage ","6P Baseline device efficiency ","6th Plan baseline device efficiency tiers","Only DOE Data Currently Available","Only DOE Data Currently Available","DOE Assumes least efficient transformer available on the market pre-standards case. Baseline Efficiency levels for Liquid-Immersed Transformers are on the order of 98.91% to 99.42% (TSL-1). Baseline Low-Voltage Dry Type Transformer efficiencies are on the order of 98% to 98.6% (TSL-2). Baseline Medium-Voltage Dry Type Transformer efficiencies are on the order of 98.63% to 99.22% (TSL-2). ","Distribution Transformers not highlighted in DEE or DESTD. Therefore code writeup does not reflect the baseline used although we could potentially use the % savings from the Industrial tool to see if the baseline is consistent with DOE as the % savings in the industrial tool is documented as sourced from DOE rulemaking. ","PNW Industrial Tool Supply Curves (Section Updated 2009), DOE Distribution Transformers NIA (2010), http://www1.eere.energy.gov/buildings/appliance_standards/commercial/pdfs/dt_prelim_tsdch9.pdf"]
[null,"Standard device efficiency ","Device efficiency after standard took effect","No","1.5% Savings for RET (Retrofit), 0.4% Savings for NEW (Replacements). Industrial tool workbook does not document TSL efficiency levels used to generate savings results. ","TSL-1 for Liquid-Immersed and TSL-2 for Dry-Type Transformers. Standard case Efficiency levels for Liquid-Immersed Transformers are on the order of 98.95% to 99.49% (TSL-1). Standard case Low-Voltage Dry Type Transformer efficiencies are on the order of 98% to 99.02% (TSL-2). Standard case Medium-Voltage Dry Type Transformer efficiencies are on the order of 98.69% to 99.37% (TSL-2). ","Industrial tool documentation shows that the savings are consistent as per U.S. DOE Rulemaking. DOE has more efficiency tiers and product classes. ","PNW Industrial Tool Supply Curves (Section Updated 2009), DOE Distribution Transformers NIA (2010), http://www1.eere.energy.gov/buildings/appliance_standards/commercial/pdfs/dt_prelim_tsdch9.pdf"]
[]
["Market ","Basecase & Standard Case product class distribution ","Number of product class(s) and distribution for both cases of No Standard and Standard in Effect","Only DOE Data Currently Available","Only DOE Data Currently Available, Industrial Tool does not outline the breakouts by product classes. No documentation found in Industrial tool. ","HVOLT 2009 Market Share estimates used to distinguish between different equipment classes and size categories within each equipment class. Trends in electricity consumption from EIA national retail sales data to project market share trends for liquid-immersed and dry-type transformers <-we can update this if we have regional sales data. ","Key DOE assumption behind market share methodology is that transformer capacity market shares follow the relative electricity consumption of the end users of the electricity that passes through the transformers. DOE also assumed that the relative market share within each transformer type (liquid-immersed or dry-type) will be constant over time. ","DOE Distribution Transformers NIA (2010), http://www1.eere.energy.gov/buildings/appliance_standards/commercial/pdfs/dt_prelim_tsdch9.pdf"]
[null,"Precase efficiency level distribution","Efficiency distribution of each product class if standard did not exist ","Only DOE Data Currently Available","Only DOE Data Currently Available, Industrial Tool does not outline the breakouts by product classes. Only % Savings for RET & NEW Scenarios which is documented as per DOE rulemaking. No documentation found in industrial tool. ","DOE Assumes least efficient transformer available on the market pre-standards case. ",null,"DOE Distribution Transformers NIA (2010), http://www1.eere.energy.gov/buildings/appliance_standards/commercial/pdfs/dt_prelim_tsdch9.pdf"]
[null,"Post case efficiency level distribution ","Efficiency distribution of each product class factoring in the effective standard ","Only DOE Data Currently Available","Only DOE Data Currently Available, Industrial Tool does not outline the breakouts by product classes. Only % Savings for RET & NEW Scenarios which is documented as per DOE rulemaking. No documentation found in industrial tool. ","100% at standard level for in-service transformers from the Basecase and Standard Case product class distribution that are purchased in or after the year the standard has taken effect. ","DOE 100% compliance at standard effective year for units purchased in or after the year the standard has taken effect. ","DOE Distribution Transformers NIA (2010), http://www1.eere.energy.gov/buildings/appliance_standards/commercial/pdfs/dt_prelim_tsdch9.pdf"]
[]
["Stock Model ","Shipments Data","Estimated shipments in MVA/year broken out by Liquid Immersed and Dry Type Distribution Transformers","Only DOE Data Currently Available","Only DOE Data Currently Available","From NIA, 2001 & 2009 years established from HVOLT (contractor) estimates of shipments. Backcast generated from BEA. Forecast generated from EIA & AEO 2011 US Electricity Sales and Revenue data (Utility) <- we can update this if we have regional sales data. ",null,"DOE Distribution Transformers NIA (2010), http://www1.eere.energy.gov/buildings/appliance_standards/commercial/pdfs/dt_prelim_tsdch9.pdf"]
[null,"Product Lifetime (NEW)","Lifetime of Product (non-early replacement, new capacity)","Yes",10,"Variable","DOE assumes that the transformers shipments growth is equal to the forecasted growth in electricity consumption (Incremental C&I Sales) from EIA & AEO 2011 US Electricity Sales and Revenue data (Utility) <- we can update this if we have regional sales data. ","PNW Industrial Tool Supply Curves (Section Updated 2009), DOE Distribution Transformers NIA (2010), http://www1.eere.energy.gov/buildings/appliance_standards/commercial/pdfs/dt_prelim_tsdch9.pdf"]
[null,"Product Lifetime (RET)","Lifetime of Product (early replacement)","No",32,32,"Industrial Supply tool follows U.S. DOE Rulemaking with 32 year average transformer lifetime. ","PNW Industrial Tool Supply Curves (Section Updated 2009), DOE Distribution Transformers NIA (2010), http://www1.eere.energy.gov/buildings/appliance_standards/commercial/pdfs/dt_prelim_tsdch9.pdf"]
[null,"Turnover assumption ","Product retirement rate ","Yes","1/lifetime ","Survival & Retirement functions (Weibull Curve adjusted to fit 32 year average lifetime assumption with maximum vintage of 60 years)","The 1/lifetime assumption is consistent with the council's modeling practice. However, we can consider using survival and retirement functions. ","PNW Industrial Tool Supply Curves (Section Updated 2009), DOE Distribution Transformers NIA (2010)"]

{"sheet":"Loss Calc Schematic","index":2,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"Market Share Data 2012","index":3,"n_rows":214,"n_cols":34,"rows_kept":214,"cut":false,"hidden":false,"merged":[[90,10,90,17]]}
[]
[null,"Market Share Data for Different Design Lines/Product Class"]
[]
[null,"Market Share by Size Category (2009) - Liquid-Immersed Type",null,null,null,null,null,"Market share for Liquid-Immersed type Transformers"]
[null,"kVA","Units","Capacity in KVA","% mkt share",null,null,"size category kVA",null,10,15,25,30,37.5,45,50,75,100,112.5,150,167,225,250,300,333,500,667,750,833,1000,1500,2000,2500,"All"]
[null,10,58090.476190476191,{"$f":"+C6*B6","v":580904.76190476189},{"$f":"+D6/$D$30","v":1.0705972874233015E-2},null,null,"2009 Units By Design Line"]
[null,15,169083.33333333334,{"$f":"+C7*B7","v":2536250},4.6742642654950671E-2,null,null,"DL1",null,{"$f":"J15*J$12","v":2904.6758867953695},{"$f":"K15*K$12","v":25362.398894164267},85253.85953409395,0,8350.7030131878964,0,53754.667443293227,11171.487028006946,6911.1127719695633,0,0,1612.1696373693915,0,0,0,0,0,0,0,0,0,0,0,0]
[null,25,243583.33333333334,6089583.333333334,0.11222995275211173,null,null,"DL2",null,{"$f":"J16*J$12","v":55185.800303680822},143720.93443916907,158329.47379923938,0,33404.058891574008,0,65700.094461468674,18227.72298665284,11767.458656601862,0,0,2744.9732197734652,0,0,0,0,0,0,0,0,0,0,0,0]
[null,30,0,0,0,null,null,"DL3",null,{"$f":"J17*J$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,1904.7619047619048,0,238,238,5,0,0,0,0,0,0]
[null,37.5,41754.761904761908,1565803.5714285716,2.8857485187631839E-2,null,null,"DL4",null,0,0,0,0,0,1635.2941176470588,0,1207.5126744158451,0,898.03921568627447,8445.0980392156853,0,2239.2156862745096,0,8437,0,7563,0,0,0,0,0,0,0]
[null,45,1635.2941176470588,73588.23529411765,1.3562182694771296E-3,null,null,"DL5",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3982,0,3606,3345,2839,2571]
[null,50,119454.76190476191,5972738.0952380951,0.11007651550806309,null,null,"Total",null,58090.476190476191,169083.33333333334,243583.33333333334,0,41754.761904761908,1635.2941176470588,119454.76190476191,30606.722689075632,18678.571428571428,898.03921568627447,8445.0980392156853,4357.1428571428569,2239.2156862745096,1904.7619047619048,{"$f":"SUM(X7:X11)","v":8437},238,7801,5,3982,0,3606,3345,2839,2571]
[null,75,30606.722689075632,2295504.2016806724,4.2305739817485456E-2,null,null,"By size category kVA",null,{"$f":"+D6/$D$30","v":1.0705972874233015E-2},{"$f":"+D7/$D$30","v":4.6742642654950671E-2},{"$f":"+D8/$D$30","v":0.11222995275211173},{"$f":"+D9/$D$30","v":0},{"$f":"+D10/$D$30","v":2.8857485187631839E-2},{"$f":"+D11/$D$30","v":1.3562182694771296E-3},{"$f":"+D12/$D$30","v":0.11007651550806309},{"$f":"+D13/$D$30","v":4.2305739817485456E-2},{"$f":"+D14/$D$30","v":3.44242795304361E-2},{"$f":"+D15/$D$30","v":1.8619543387905434E-3},{"$f":"+D16/$D$30","v":2.3346251345475605E-2},{"$f":"+D17/$D$30","v":1.3410330232372947E-2},{"$f":"+D18/$D$30","v":9.2853792790340631E-3},{"$f":"+D19/$D$30","v":8.7761069548594282E-3},{"$f":"+D20/$D$30","v":4.6150449026092243E-2},{"$f":"+D21/$D$30","v":1.4612218079840947E-3},{"$f":"+D22/$D$30","v":7.1884059584082421E-2},{"$f":"+D23/$D$30","v":5.8536633388912381E-5},{"$f":"+D24/$D$30","v":5.5045549666427863E-2},{"$f":"+D25/$D$30","v":0},{"$f":"+D26/$D$30","v":6.6455779311709068E-2},{"$f":"+D27/$D$30","v":9.2474355224939381E-2},{"$f":"+D28/$D$30","v":0.10465249422877076},{"$f":"+D29/$D$30","v":0.11843872577168377},{"$f":"SUM(J13:AG13)","v":1.0000000000000002}]
[null,100,18678.571428571428,1867857.1428571427,3.44242795304361E-2,null,null,"By Design Line"]
[null,112.5,898.03921568627447,101029.41176470587,1.8619543387905434E-3,null,null,"DL1",null,5.0002617938111941E-2,0.14999940203547127,0.34999873910678325,0,0.19999402780058825,0,0.45000020581975952,0.36500108624809907,0.37000221341328449,0,0,0.37000614628149969,0,0,{"$f":"X7/X$12","v":0},0,0,0,0,0,0,0,0,0]
[null,150,8445.0980392156853,1266764.7058823528,2.3346251345475605E-2,null,null,"DL2",null,0.94999738206188811,0.85000059796452876,0.65000126089321675,0,0.80000597219941172,0,0.54999979418024048,0.5955463827938301,0.62999778658671546,0,0,0.62999385371850025,0,0,0,0,0,0,0,0,0,0,0,0]
[null,167,4357.1428571428569,727642.85714285704,{"$f":"+D17/$D$30","v":1.3410330232372947E-2},null,null,"DL3",null,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,1,3.0508909114216127E-2,1,0,0,0,0,0,0]
[null,225,2239.2156862745096,503823.52941176464,9.2853792790340631E-3,null,null,"DL4",null,0,0,0,0,0,1,0,3.9452530958070824E-2,0,1,1,0,1,0,1,0,0.96949109088578389,0,0,0,0,0,0,0]
[null,250,1904.7619047619048,476190.47619047621,8.7761069548594282E-3,null,null,"DL5",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,1,1,1,1]
[null,300,8347.0588235294108,2504117.6470588231,4.6150449026092243E-2,null,null,null,null,{"$f":"SUM(J15:J19)","v":1},{"$f":"SUM(K15:K19)","v":1},1,0,1,1,1,0.99999999999999989,1,1,1,1,1,1,1,1,1,1,1,0,1,1,1,1]
[null,333,238.0952380952381,79285.71428571429,1.4612218079840947E-3,null,null,"By Size and Design Line",null,10,15,25,30,37.5,45,50,75,100,113,150,167,225,250,300,333,500,667,750,833,1000,1500,2000,2500,"All"]
[null,500,7800.8403361344544,3900420.1680672271,7.1884059584082421E-2,null,null,"DL1",2,{"$f":"+J$13*J15","v":5.3532667128606366E-4},{"$f":"+K$13*K15","v":7.0113684478003138E-3},3.9280341953252966E-2,0,5.7713246948703058E-3,0,4.9534454634550341E-2,1.5441640987911648E-2,1.2737059621418979E-2,0,0,4.9619046096426025E-3,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(J22:AG22)","v":0.13527342162073322}]
[null,667,4.7619047619047619,3176.1904761904761,5.8536633388912381E-5,null,null,"DL2",3,{"$f":"+J$13*J16","v":1.0170646202946953E-2},3.9731274207150356E-2,7.2949610798858769E-2,0,2.3086160492761534E-2,0,6.054206087351275E-2,2.5195030319720372E-2,2.1687219909017119E-2,0,0,8.4484256227303437E-3,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(J23:AG23)","v":0.26181042842669816}]
[null,750,3982.3529411764707,2986764.7058823532,5.5045549666427863E-2,null,null,"DL3",4,0,0,0,0,0,0,0,0,0,0,0,0,0,8.7761069548594282E-3,0,1.4612218079840947E-3,2.1931042406116673E-3,5.8536633388912381E-5,0,0,0,0,0,0,{"$f":"SUM(J24:AG24)","v":1.2488969636844103E-2}]
[null,833,0,0,0,null,null,"DL4",5,0,0,0,0,0,1.3562182694771296E-3,0,1.6690685098534345E-3,0,1.8619543387905434E-3,2.3346251345475605E-2,0,9.2853792790340631E-3,0,4.6150449026092243E-2,0,6.9690955343470751E-2,0,0,0,0,0,0,0,{"$f":"SUM(J25:AG25)","v":0.15336027611219377}]
[null,1000,3605.8823529411766,3605882.3529411764,6.6455779311709068E-2,null,null,"DL5",6,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5.5045549666427863E-2,0,6.6455779311709068E-2,9.2474355224939381E-2,0.10465249422877076,0.11843872577168377,{"$f":"SUM(J26:AG26)","v":0.43706690420353089}]
[null,1500,3345.0980392156862,5017647.0588235296,9.2474355224939381E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(J22:AG26)","v":1}]
[null,2000,2839.2156862745096,5678431.3725490188,0.10465249422877076]
[null,2500,2570.5882352941176,6426470.5882352935,0.11843872577168377]
[null,"Totals",{"$f":"SUM(C6:C29)","v":733465.40616246487},{"$f":"SUM(D6:D29)","v":54259876.120448172},{"$f":"SUM(E6:E29)","v":1.0000000000000002},null,null,"market share for Dry type Transformers"]
[null,null,null,null,null,null,null,"size category kVA",null,null,15,25,30,37.5,45,50,75,100,112.5,150,167,225,250,300,333,500,667,750,833,1000,1500,2000,2500,"All"]
[null,null,null,null,null,null,null,"2009 Units By Design Line"]
[null,null,null,null,null,null,null,"DL6",null,null,{"$f":"K$48*K51","v":1948.295714285714},{"$f":"L$48*L51","v":5967.0317460317456},0,2716.2380952380954,0,3315.5555555555557,767.27724817679029,728.53530489485547,0,0,0,0,8.5814536340852126,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,"DL7",null,null,{"$f":"K$48*K52","v":19699.434444444443},0,42045.095238095237,0,44318.111111111109,0,59106.628047851395,0,19283.088650869136,12374.682539682539,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,"DL8",null,null,{"$f":"K$48*K53","v":0},0,0,0,0,0,0,0,0,0,0,7411.4920634920636,0,3930.8577777777773,0,1698.2417283518869,0,374.10557184750735,0,6.0644482692675474,0,0,0]
[null,null,null,null,null,null,null,"DL9",null,null,0,0,0,0,0,0,4.8474194379400108,0,15.969431594922682,0,0,0,0,40.110793650793646,0,58.934416143718451,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,"DL10",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,71.258204161429973,0,97.031172308280759,97.23898058559412,121.06703146374829,120.94430992736078]
[null,null,null,null,null,null,null,"DL11",null,null,0,0,0,0,0,0,2.0774654734028619,0,8.783187377207474,0,0,0,0,40.110793650793646,0,116.31792659944431,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,"DL12",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,157.65877670716381,0,388.12468923312304,474.04003035477132,696.13543091655265,786.13801452784503]
[null,null,null,null,null,null,null,"DL13A",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.38012698412698404,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,"DL13B",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.4971372358544945,0,4.4536377600893733,0,12.128896538535095,38.895592234237647,67.797537619699042,91.917675544794193]
[null,null,null,null,null,null,null,"PC5A",null,null,0,0,0,0,0,0,13.849769822685744,15.684290740470514,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,"PC5B",null,null,0,0,0,0,0,0,0,0,0,0,0,0,12.872180451127818,0,0,9.3054341279555448,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,"PC7A",null,null,0,0,0,0,0,0,17.31221227835718,19.605363425588145,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,"PC7B",null,null,0,0,0,0,0,0,0,0,0,0,0,0,17.162907268170425,0,0,11.631792659944432,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,"PC9",null,null,0,0,{"$f":"M$48*M64","v":0},0,0,0,3.4624424556714359,3.9210726851176285,0,0,0,0,2.1453634085213031,0,0,2.3263585319888862,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,"No DL/PC",null,null,{"$f":"K$48*K65","v":0},0,0,0,0,0,118.45015640851985,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,"Total",null,null,21647.730158730155,5967.0317460317456,42045.095238095237,2716.2380952380954,44318.111111111109,3315.5555555555557,60033.904761904763,767.74603174603169,19307.841269841269,12374.682539682539,17,7411.4920634920636,40.761904761904759,4011.0793650793648,36,1900.63492063492,0,607.47619047619048,0,503.34920634920638,610.17460317460313,885,999]
[null,null,null,null,null,null,null,null,null,null,{"$f":"+D55/$D$78","v":1.4369409290787324E-2},{"$f":"+D56/$D$78","v":6.6013634979395237E-3},{"$f":"+D57/$D$78","v":5.5817693376289161E-2},{"$f":"+D58/$D$78","v":4.507486077699044E-3},{"$f":"+D59/$D$78","v":8.8252912367349209E-2},{"$f":"+D60/$D$78","v":7.3360385368791362E-3},{"$f":"+D61/$D$78","v":0.19924762146484518},{"$f":"+D62/$D$78","v":3.3974484101088665E-3},{"$f":"+D63/$D$78","v":9.6121719815512541E-2},{"$f":"+D64/$D$78","v":8.214111916234669E-2},{"$f":"+D65/$D$78","v":1.2563211840200991E-4},{"$f":"+D66/$D$78","v":7.3794408560282895E-2},{"$f":"+D67/$D$78","v":4.5095143055116856E-4},{"$f":"+D68/$D$78","v":5.3249777849261312E-2},{"$f":"+D69/$D$78","v":5.3049589130091401E-4},{"$f":"+D70/$D$78","v":4.2053679356851198E-2},{"$f":"+D71/$D$78","v":0},{"$f":"+D72/$D$78","v":2.0161638082504409E-2},{"$f":"+D73/$D$78","v":0},{"$f":"+D74/$D$78","v":2.2274331486305466E-2},{"$f":"+D75/$D$78","v":4.0502392387424001E-2},{"$f":"+D76/$D$78","v":7.8326470437322146E-2},{"$f":"+D77/$D$78","v":0.11051997735435709},{"$f":"SUM(J49:AG49)","v":0.99978256695431922}]
[null,null,null,null,null,null,null,"By Design Line/PC",null,null,15,25,30,37.5,45,50,75,100,112.5,150,167,225,250,300,333,500,667,750,833,1000,1500,2000,2500,"All"]
[null,null,null,null,null,null,null,"DL6",null,null,0.09,1,0,1,0,1,1.2780732008351309E-2,0.94892747701736468,0,0,0,0,0.21052631578947367,0,0,0,0,0,0,0,0,0,0]
[null,"Market Share by Size Category (2009) - Dry Type",null,null,null,null,null,"DL7",null,null,0.91,0,1,0,1,0,0.98455411624929345,0,0.99871800173690084,1,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"kVA","Units","Capacity in KVA","% mkt share",null,null,"DL8",null,null,0,0,0,0,0,0,0,0,0,0,0,1,0,0.98,0,0.89351285189718477,0,0.61583577712609971,0,1.2048192771084338E-2,0,0,0]
[null,10,491.34920634920638,{"$f":"+C54*B54","v":4913.4920634920636},{"$f":"+D54/$D$30","v":9.055479692922453E-5},null,null,"DL9",null,null,0,0,0,0,0,0,8.07446968036635E-5,0,8.2709565361234027E-4,0,0,0,0,0.01,0,3.1007751937984496E-2,0,0,0,0,0,0,0]
[null,15,21647.730158730155,324715.95238095231,{"$f":"+D55/$D$78","v":1.4369409290787324E-2},null,null,"DL10",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.11730205278592376,0,0.19277108433734941,0.15936254980079681,0.13679890560875513,0.12106537530266344]
[null,25,5967.0317460317456,149175.79365079364,6.6013634979395237E-3,null,null,"DL11",null,null,0,0,0,0,0,0,3.4604870058712932E-5,0,4.5490260948678713E-4,0,0,0,0,0.01,0,6.1199510403916767E-2,0,0,0,0,0,0,0]
[null,30,42045.095238095237,1261352.857142857,5.5817693376289161E-2,null,null,"DL12",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.2595307917888563,0,0.77108433734939763,0.77689243027888444,0.78659370725034194,0.78692493946731235]
[null,37.5,2716.2380952380954,101858.92857142858,4.507486077699044E-3,null,null,"DL13A",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.0000000000000001E-4,0,0,0,0,0,0,0]
[null,45,44318.111111111109,1994315,8.8252912367349209E-2,null,null,"DL13B",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"0.203998368013056%-0.02%","v":1.8399836801305598E-3},0,7.331378299120235E-3,0,2.4096385542168676E-2,6.3745019920318724E-2,7.6607387140902872E-2,9.2009685230024216E-2]
[null,50,3315.5555555555557,165777.77777777778,7.3360385368791362E-3,null,null,"PC5A",null,null,0,0,0,0,0,0,2.3069913372475285E-4,2.0429009193054137E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,75,60033.904761904763,4502542.8571428573,0.19924762146484518,null,null,"PC5B",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0.31578947368421051,0,0,4.8959608323133411E-3,0,0,0,0,0,0,0]
[null,100,767.74603174603169,76774.603174603166,3.3974484101088665E-3,null,null,"PC7A",null,null,0,0,0,0,0,0,2.8837391715594106E-4,2.5536261491317672E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,112.5,19307.841269841269,2172132.1428571427,9.6121719815512541E-2,null,null,"PC7B",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0.42105263157894735,0,0,6.1199510403916772E-3,0,0,0,0,0,0,0]
[null,150,12374.682539682539,1856202.3809523808,8.214111916234669E-2,null,null,"PC9",null,null,0,0,0,0,0,0,5.7674783431188213E-5,5.1072522982635342E-3,0,0,0,0,5.2631578947368418E-2,0,0,1.2239902080783353E-3,0,0,0,0,0,0,0]
[null,167,17,2839,1.2563211840200991E-4,null,null,"No DL/PC",null,null,0,0,0,0,0,0,1.9730543411809491E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,225,7411.4920634920636,1667585.7142857143,7.3794408560282895E-2,null,null,null,null,null,{"$f":"SUM(K51:K65)","v":1},{"$f":"SUM(L51:L65)","v":1},{"$f":"SUM(M51:M55)","v":1},{"$f":"SUM(N51:N65)","v":1},{"$f":"SUM(O51:O55)","v":1},{"$f":"SUM(P51:P65)","v":1},1,1,1,1,0,1,1,1,0,0.99999999999999989,0,1,0,1,1,0.99999999999999989,1]
[null,250,40.761904761904759,10190.476190476189,4.5095143055116856E-4,null,null,"By Size and Design Line",null,null,15,25,30,37.5,45,50,75,100,112.5,150,167,225,250,300,333,500,667,750,833,1000,1500,2000,2500,"All"]
[null,300,4011.0793650793648,1203323.8095238095,5.3249777849261312E-2,null,null,"DL6",2,null,{"$f":"+K$49*K51","v":1.2932468361708592E-3},6.6013634979395237E-3,0,4.507486077699044E-3,0,7.3360385368791362E-3,2.5465304532436119E-3,3.2239321481012636E-3,0,0,0,0,9.4937143273930212E-5,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(J68:AG68)","v":2.5603534693307367E-2}]
[null,333,36,11988,5.3049589130091401E-4,null,null,"DL7",3,null,1.3076162454616465E-2,0,5.5817693376289161E-2,0,8.8252912367349209E-2,0,0.1961700658660944,0,9.5998491937662953E-2,8.214111916234669E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0.53145644516435886]
[null,500,1900.6349206349207,950317.46031746035,4.2053679356851198E-2,null,null,"DL8",4,null,0,0,0,0,0,0,0,0,0,0,0,7.3794408560282895E-2,0,5.2184782292276084E-2,0,3.7575502974909879E-2,0,1.2416258056674269E-2,0,2.6836543959404179E-4,0,0,0,0.17623931732373718]
[null,667,0,0,0,null,null,"DL9",5,null,0,0,0,0,0,0,1.608818878403004E-5,0,7.9501856677153583E-5,0,0,0,0,5.3249777849261309E-4,0,1.3039900575767813E-3,0,0,0,0,0,0,0,1.9320778815305781E-3]
[null,750,607.47619047619048,455607.14285714284,2.0161638082504409E-2,null,null,"DL10",6,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.365001534604623E-3,0,4.2938470335046686E-3,6.454564523892271E-3,1.0714975436022182E-2,1.3380142536847106E-2,3.7208531064870848E-2]
[null,833,0,0,0,null,null,"DL11",7,null,0,0,0,0,0,0,6.8949380502985889E-6,0,4.3726021172434467E-5,0,0,0,0,5.3249777849261309E-4,0,2.5736645873225945E-3,0,0,0,0,0,0,0,3.1567833250379408E-3]
[null,1000,503.34920634920638,503349.20634920639,2.2274331486305466E-2,null,null,"DL12",8,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5.2325658953127274E-3,0,1.7175388134018674E-2,3.1466002053974818E-2,6.1611108757127539E-2,8.697092648950619E-2,0.20245599132993997]
[null,1500,610.17460317460313,915261.90476190473,4.0502392387424001E-2,null,null,"DL13A",9,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8.4107358713702398E-6,0,0,0,0,0,0,0,8.4107358713702398E-6]
[null,2000,885,1770000,7.8326470437322146E-2,null,null,"DL13B",10,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7.7378083706049623E-5,0,1.4781259591278894E-4,0,5.3673087918808357E-4,2.5818258095569083E-3,6.0003862441724218E-3,1.01689083280038E-2,{"$f":"SUM(J76:AG76)","v":1.951304194054005E-2}]
[null,2500,999,2497500,0.11051997735435709,null,null,"PC5A",null,null,0,0,0,0,0,0,4.5966253668657253E-5,6.9406504803041198E-5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(J77:AG77)","v":1.1537275847169846E-4}]
[null,"Totals",{"$f":"SUM(C54:C77)","v":230007.25396825396},{"$f":"SUM(D54:D77)","v":22597724.499999996},{"$f":"SUM(E54:E77)","v":0.99987312175124843},null,null,"PC5B",null,null,0,0,0,0,0,0,0,0,0,0,0,0,1.4240571491089534E-4,0,0,2.0589316698580755E-4,0,0,0,0,0,0,0,3.4829888189670289E-4]
[null,null,null,null,null,null,null,"PC7A",null,null,0,0,{"$f":"+M$49*M62","v":0},0,0,0,5.7457817085821565E-5,8.6758131003801501E-5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.4421594808962306E-4]
[null,null,null,null,null,null,null,"PC7B",null,null,{"$f":"+K$49*K63","v":0},0,0,0,0,0,0,0,0,0,0,0,1.8987428654786042E-4,0,0,2.5736645873225951E-4,0,0,0,0,{"$f":"+AE$49*AE63","v":0},0,0,4.4724074528011996E-4]
[null,"The data in this worksheet comes from HVOLT",null,null,null,null,null,"PC9",null,null,0,0,0,0,0,0,1.1491563417164313E-5,1.73516262007603E-5,0,0,0,0,2.3734285818482553E-5,0,0,5.1473291746451887E-5,0,0,0,0,0,0,0,1.0405076718285905E-4]
[null,null,null,null,null,null,null,"No DL/PC",11,null,0,0,0,0,0,0,3.9312638450119124E-4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.9312638450119124E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(J68:AG82)","v":0.99912643894461584}]
[]
[null,null,null,null,null,null,null,"Scaling Relationships and Weights"]
[]
[null,null,null,null,null,null,null,"Scaling (0.75 power law)",null,{"$f":"J5^0.75","v":5.6234132519034921},{"$f":"K5^0.75","v":7.6219912223192203},11.180339887498945,12.818610191887021,15.153866285074677,17.374382779324034,18.803015465431965,25.485663672706831,31.622776601683803,34.543345136976811,42.861606445481989,46.455522957065661,58.094750193111238,62.871671484146752,72.084342424042617,77.9530613110731,105.73712634405643,131.24850808513352,143.31641883065498,155.05427728049492,177.82794100389225,241.02852568339557,299.06975624424393,353.5533905932736]
[]
[null,null,null,null,null,null,null,"Shipment-Weighted Rescaling Factor",null,null,null,null,null,null,null,null,null,null,"Scaling Factor Adjustment"]
[null,null,null,null,null,null,null,null,"Representative","Average","Base","TSL1","TSL2","TSL3","TSL4","TSL5","TSL6","TSL7","Base","TSL1","TSL2","TSL3","TSL4","TSL5","TSL6","TSL7"]
[null,null,null,null,null,null,null,null,"Capacity","Capacity","Scaling factor",null,null,null,null,null,null,null,"Cost or Loss per KVA Adjustment"]
[null,null,null,null,null,null,null,"DL1",50,{"$f":"SUMPRODUCT($J$5:$AG$5,J7:AG7)/(SUM(J7:AG7))","v":37.578736084979084},{"$f":"SUMPRODUCT($I$117:$AF$117,$J7:$AG7)/(($I92^0.75)*SUM($J7:$AG7))","v":0.78370755541141246},{"$f":"SUMPRODUCT($I$118:$AF$118,$J7:$AG7)/(($I92^0.75)*SUM($J7:$AG7))","v":0.78370755541141246},{"$f":"SUMPRODUCT($I$119:$AF$119,$J7:$AG7)/(($I92^0.75)*SUM($J7:$AG7))","v":0.78370755541141246},{"$f":"SUMPRODUCT($I$120:$AF$120,$J7:$AG7)/(($I92^0.75)*SUM($J7:$AG7))","v":0.78370755541141246},{"$f":"SUMPRODUCT($I$121:$AF$121,$J7:$AG7)/(($I92^0.75)*SUM($J7:$AG7))","v":0.78370755541141246},{"$f":"SUMPRODUCT($I$122:$AF$122,$J7:$AG7)/(($I92^0.75)*SUM($J7:$AG7))","v":0.78370755541141246},{"$f":"SUMPRODUCT($I$123:$AF$123,$J7:$AG7)/(($I92^0.75)*SUM($J7:$AG7))","v":0.78370755541141246},{"$f":"SUMPRODUCT($I$124:$AF$124,$J7:$AG7)/(($I92^0.75)*SUM($J7:$AG7))","v":0.78370755541141246},{"$f":"K92*$I92/$J92","v":1.0427540107245317},{"$f":"L92*$I92/$J92","v":1.0427540107245317},1.0427540107245317,1.0427540107245317,1.0427540107245317,1.0427540107245317,1.0427540107245317,1.0427540107245317]
[null,null,null,null,null,null,null,"DL2",25,{"$f":"SUMPRODUCT($J$5:$AG$5,J8:AG8)/(SUM(J8:AG8))","v":29.045936050849832},{"$f":"SUMPRODUCT($I$117:$AF$117,$J8:$AG8)/(($I93^0.75)*SUM($J8:$AG8))","v":1.0756403952681917},{"$f":"SUMPRODUCT($I$118:$AF$118,$J8:$AG8)/(($I93^0.75)*SUM($J8:$AG8))","v":1.0756403952681917},{"$f":"SUMPRODUCT($I$119:$AF$119,$J8:$AG8)/(($I93^0.75)*SUM($J8:$AG8))","v":1.0756403952681917},{"$f":"SUMPRODUCT($I$120:$AF$120,$J8:$AG8)/(($I93^0.75)*SUM($J8:$AG8))","v":1.0756403952681917},{"$f":"SUMPRODUCT($I$121:$AF$121,$J8:$AG8)/(($I93^0.75)*SUM($J8:$AG8))","v":1.0756403952681917},{"$f":"SUMPRODUCT($I$122:$AF$122,$J8:$AG8)/(($I93^0.75)*SUM($J8:$AG8))","v":1.0756403952681917},{"$f":"SUMPRODUCT($I$123:$AF$123,$J8:$AG8)/(($I93^0.75)*SUM($J8:$AG8))","v":1.0756403952681917},{"$f":"SUMPRODUCT($I$124:$AF$124,$J8:$AG8)/(($I93^0.75)*SUM($J8:$AG8))","v":1.0756403952681917},{"$f":"K93*$I93/$J93","v":0.92580971859979044},0.92580971859979044,0.92580971859979044,0.92580971859979044,0.92580971859979044,0.92580971859979044,0.92580971859979044,0.92580971859979044]
[null,null,null,null,null,null,null,"DL3",500,{"$f":"SUMPRODUCT($J$5:$AG$5,J9:AG9)/(SUM(J9:AG9))","v":284.09351110756273},{"$f":"SUMPRODUCT($I$117:$AF$117,$J9:$AG9)/(($I94^0.75)*SUM($J9:$AG9))","v":0.65062920992617235},{"$f":"SUMPRODUCT($I$118:$AF$118,$J9:$AG9)/(($I94^0.75)*SUM($J9:$AG9))","v":0.65062920992617235},{"$f":"SUMPRODUCT($I$119:$AF$119,$J9:$AG9)/(($I94^0.75)*SUM($J9:$AG9))","v":0.65062920992617235},{"$f":"SUMPRODUCT($I$120:$AF$120,$J9:$AG9)/(($I94^0.75)*SUM($J9:$AG9))","v":0.65062920992617235},{"$f":"SUMPRODUCT($I$121:$AF$121,$J9:$AG9)/(($I94^0.75)*SUM($J9:$AG9))","v":0.65062920992617235},{"$f":"SUMPRODUCT($I$122:$AF$122,$J9:$AG9)/(($I94^0.75)*SUM($J9:$AG9))","v":0.65062920992617235},{"$f":"SUMPRODUCT($I$123:$AF$123,$J9:$AG9)/(($I94^0.75)*SUM($J9:$AG9))","v":0.65062920992617235},{"$f":"SUMPRODUCT($I$124:$AF$124,$J9:$AG9)/(($I94^0.75)*SUM($J9:$AG9))","v":0.65062920992617235},1.1450969214144298,1.1450969214144298,1.1450969214144298,1.1450969214144298,1.1450969214144298,1.1450969214144298,1.1450969214144298,1.1450969214144298]
[null,null,null,null,null,null,null,"DL4",150,{"$f":"SUMPRODUCT($J$5:$AG$5,J10:AG10)/(SUM(J10:AG10))","v":274.39032058108035},{"$f":"SUMPRODUCT($I$117:$AF$117,$J10:$AG10)/(($I95^0.75)*SUM($J10:$AG10))","v":1.5260902626312975},{"$f":"SUMPRODUCT($I$118:$AF$118,$J10:$AG10)/(($I95^0.75)*SUM($J10:$AG10))","v":1.5260902626312975},{"$f":"SUMPRODUCT($I$119:$AF$119,$J10:$AG10)/(($I95^0.75)*SUM($J10:$AG10))","v":1.5260902626312975},{"$f":"SUMPRODUCT($I$120:$AF$120,$J10:$AG10)/(($I95^0.75)*SUM($J10:$AG10))","v":1.5260902626312975},{"$f":"SUMPRODUCT($I$121:$AF$121,$J10:$AG10)/(($I95^0.75)*SUM($J10:$AG10))","v":1.5260902626312975},{"$f":"SUMPRODUCT($I$122:$AF$122,$J10:$AG10)/(($I95^0.75)*SUM($J10:$AG10))","v":1.5260902626312975},{"$f":"SUMPRODUCT($I$123:$AF$123,$J10:$AG10)/(($I95^0.75)*SUM($J10:$AG10))","v":1.5260902626312975},{"$f":"SUMPRODUCT($I$124:$AF$124,$J10:$AG10)/(($I95^0.75)*SUM($J10:$AG10))","v":1.5260902626312975},0.8342624437695948,0.8342624437695948,0.8342624437695948,0.8342624437695948,0.8342624437695948,0.8342624437695948,0.8342624437695948,0.8342624437695948]
[null,null,null,null,null,null,null,"DL5",1500,{"$f":"SUMPRODUCT($J$5:$AG$5,J11:AG11)/(SUM(J11:AG11))","v":1451.1105672153215},{"$f":"SUMPRODUCT($I$117:$AF$117,$J11:$AG11)/(($I96^0.75)*SUM($J11:$AG11))","v":0.95864303288324182},{"$f":"SUMPRODUCT($I$118:$AF$118,$J11:$AG11)/(($I96^0.75)*SUM($J11:$AG11))","v":0.95864303288324182},{"$f":"SUMPRODUCT($I$119:$AF$119,$J11:$AG11)/(($I96^0.75)*SUM($J11:$AG11))","v":0.95864303288324182},{"$f":"SUMPRODUCT($I$120:$AF$120,$J11:$AG11)/(($I96^0.75)*SUM($J11:$AG11))","v":0.95864303288324182},{"$f":"SUMPRODUCT($I$121:$AF$121,$J11:$AG11)/(($I96^0.75)*SUM($J11:$AG11))","v":0.95864303288324182},{"$f":"SUMPRODUCT($I$122:$AF$122,$J11:$AG11)/(($I96^0.75)*SUM($J11:$AG11))","v":0.95864303288324182},{"$f":"SUMPRODUCT($I$123:$AF$123,$J11:$AG11)/(($I96^0.75)*SUM($J11:$AG11))","v":0.95864303288324182},{"$f":"SUMPRODUCT($I$124:$AF$124,$J11:$AG11)/(($I96^0.75)*SUM($J11:$AG11))","v":0.95864303288324182},0.99094071934457351,0.99094071934457351,0.99094071934457351,0.99094071934457351,0.99094071934457351,0.99094071934457351,0.99094071934457351,0.99094071934457351]
[null,null,null,null,null,null,null,"DL6",25,{"$f":"SUMPRODUCT($J$5:$AG$5,J33:AG33)/(SUM(J33:AG33))","v":37.444976677944062},{"$f":"SUMPRODUCT($I$129:$AF$129,$J33:$AG33)/(($I97^0.75)*SUM($J33:$AG33))","v":1.3209579257142932},{"$f":"SUMPRODUCT($I$130:$AF$130,$J33:$AG33)/(($I97^0.75)*SUM($J33:$AG33))","v":1.3209579257142932},{"$f":"SUMPRODUCT($I$131:$AF$131,$J33:$AG33)/(($I97^0.75)*SUM($J33:$AG33))","v":1.3209579257142932},{"$f":"SUMPRODUCT($I$132:$AF$132,$J33:$AG33)/(($I97^0.75)*SUM($J33:$AG33))","v":1.3209579257142932},{"$f":"SUMPRODUCT($I$133:$AF$133,$J33:$AG33)/(($I97^0.75)*SUM($J33:$AG33))","v":1.3209579257142932},{"$f":"SUMPRODUCT($I$134:$AF$134,$J33:$AG33)/(($I97^0.75)*SUM($J33:$AG33))","v":1.3209579257142932},{"$f":"SUMPRODUCT($I$135:$AF$135,$J33:$AG33)/(($I97^0.75)*SUM($J33:$AG33))","v":1.3209579257142932},{"$f":"SUMPRODUCT($I$136:$AF$136,$J33:$AG33)/(($I97^0.75)*SUM($J33:$AG33))","v":1.3209579257142932},0.88193266688049987,0.88193266688049987,0.88193266688049987,0.88193266688049987,0.88193266688049987,0.88193266688049987,0.88193266688049987,0.88193266688049987]
[null,null,null,null,null,null,null,"DL7",75,{"$f":"SUMPRODUCT($J$5:$AG$5,J34:AG34)/(SUM(J34:AG34))","v":61.016546962336676},{"$f":"SUMPRODUCT($I$129:$AF$129,$J34:$AG34)/(($I98^0.75)*SUM($J34:$AG34))","v":0.829696787419412},{"$f":"SUMPRODUCT($I$130:$AF$130,$J34:$AG34)/(($I98^0.75)*SUM($J34:$AG34))","v":0.829696787419412},{"$f":"SUMPRODUCT($I$131:$AF$131,$J34:$AG34)/(($I98^0.75)*SUM($J34:$AG34))","v":0.829696787419412},{"$f":"SUMPRODUCT($I$132:$AF$132,$J34:$AG34)/(($I98^0.75)*SUM($J34:$AG34))","v":0.829696787419412},{"$f":"SUMPRODUCT($I$133:$AF$133,$J34:$AG34)/(($I98^0.75)*SUM($J34:$AG34))","v":0.829696787419412},{"$f":"SUMPRODUCT($I$134:$AF$134,$J34:$AG34)/(($I98^0.75)*SUM($J34:$AG34))","v":0.829696787419412},{"$f":"SUMPRODUCT($I$135:$AF$135,$J34:$AG34)/(($I98^0.75)*SUM($J34:$AG34))","v":0.829696787419412},{"$f":"SUMPRODUCT($I$136:$AF$136,$J34:$AG34)/(($I98^0.75)*SUM($J34:$AG34))","v":0.829696787419412},1.0198423567768682,1.0198423567768682,1.0198423567768682,1.0198423567768682,1.0198423567768682,1.0198423567768682,1.0198423567768682,1.0198423567768682]
[null,null,null,null,null,null,null,"DL8",300,296.74974198148232,{"$f":"SUMPRODUCT($I$129:$AF$129,$J35:$AG35)/(($I99^0.75)*SUM($J35:$AG35))","v":0.980108472167459},{"$f":"SUMPRODUCT($I$130:$AF$130,$J35:$AG35)/(($I99^0.75)*SUM($J35:$AG35))","v":0.980108472167459},{"$f":"SUMPRODUCT($I$131:$AF$131,$J35:$AG35)/(($I99^0.75)*SUM($J35:$AG35))","v":0.980108472167459},{"$f":"SUMPRODUCT($I$132:$AF$132,$J35:$AG35)/(($I99^0.75)*SUM($J35:$AG35))","v":0.980108472167459},{"$f":"SUMPRODUCT($I$133:$AF$133,$J35:$AG35)/(($I99^0.75)*SUM($J35:$AG35))","v":0.980108472167459},{"$f":"SUMPRODUCT($I$134:$AF$134,$J35:$AG35)/(($I99^0.75)*SUM($J35:$AG35))","v":0.980108472167459},{"$f":"SUMPRODUCT($I$135:$AF$135,$J35:$AG35)/(($I99^0.75)*SUM($J35:$AG35))","v":0.980108472167459},{"$f":"SUMPRODUCT($I$136:$AF$136,$J35:$AG35)/(($I99^0.75)*SUM($J35:$AG35))","v":0.980108472167459},0.99084346185745231,0.99084346185745231,0.99084346185745231,0.99084346185745231,0.99084346185745231,0.99084346185745231,0.99084346185745231,0.99084346185745231]
[null,null,null,null,null,null,null,"DL9",300,364.25674127405102,{"$f":"SUMPRODUCT($I$141:$AF$141,$J36:$AG36)/(($I100^0.75)*SUM($J36:$AG36))","v":1.1340152326176873},{"$f":"SUMPRODUCT($I$142:$AF$142,$J36:$AG36)/(($I100^0.75)*SUM($J36:$AG36))","v":1.1340152326176873},{"$f":"SUMPRODUCT($I$143:$AF$143,$J36:$AG36)/(($I100^0.75)*SUM($J36:$AG36))","v":1.1340152326176873},{"$f":"SUMPRODUCT($I$144:$AF$144,$J36:$AG36)/(($I100^0.75)*SUM($J36:$AG36))","v":1.1340152326176873},{"$f":"SUMPRODUCT($I$145:$AF$145,$J36:$AG36)/(($I100^0.75)*SUM($J36:$AG36))","v":1.1340152326176873},{"$f":"SUMPRODUCT($I$146:$AF$146,$J36:$AG36)/(($I100^0.75)*SUM($J36:$AG36))","v":1.1340152326176873},{"$f":"SUMPRODUCT($I$147:$AF$147,$J36:$AG36)/(($I100^0.75)*SUM($J36:$AG36))","v":1.1340152326176873},{"$f":"SUMPRODUCT($I$148:$AF$148,$J36:$AG36)/(($I100^0.75)*SUM($J36:$AG36))","v":1.1340152326176873},0.93396917952810377,0.93396917952810377,0.93396917952810377,0.93396917952810377,0.93396917952810377,0.93396917952810377,0.93396917952810377,0.93396917952810377]
[null,null,null,null,null,null,null,"DL10",1500,1656.6746140793114,{"$f":"SUMPRODUCT($I$141:$AF$141,$J37:$AG37)/(($I101^0.75)*SUM($J37:$AG37))","v":1.0616431806414632},{"$f":"SUMPRODUCT($I$142:$AF$142,$J37:$AG37)/(($I101^0.75)*SUM($J37:$AG37))","v":1.0616431806414632},{"$f":"SUMPRODUCT($I$143:$AF$143,$J37:$AG37)/(($I101^0.75)*SUM($J37:$AG37))","v":1.0616431806414632},{"$f":"SUMPRODUCT($I$144:$AF$144,$J37:$AG37)/(($I101^0.75)*SUM($J37:$AG37))","v":1.0616431806414632},{"$f":"SUMPRODUCT($I$145:$AF$145,$J37:$AG37)/(($I101^0.75)*SUM($J37:$AG37))","v":1.0616431806414632},{"$f":"SUMPRODUCT($I$146:$AF$146,$J37:$AG37)/(($I101^0.75)*SUM($J37:$AG37))","v":1.0616431806414632},{"$f":"SUMPRODUCT($I$147:$AF$147,$J37:$AG37)/(($I101^0.75)*SUM($J37:$AG37))","v":1.0616431806414632},{"$f":"SUMPRODUCT($I$148:$AF$148,$J37:$AG37)/(($I101^0.75)*SUM($J37:$AG37))","v":1.0616431806414632},0.96124172932244711,0.96124172932244711,0.96124172932244711,0.96124172932244711,0.96124172932244711,0.96124172932244711,0.96124172932244711,0.96124172932244711]
[null,null,null,null,null,null,null,"DL11",300,426.42349937193694,{"$f":"SUMPRODUCT($I$141:$AF$141,$J38:$AG38)/(($I102^0.75)*SUM($J38:$AG38))","v":1.2892363675214125},{"$f":"SUMPRODUCT($I$142:$AF$142,$J38:$AG38)/(($I102^0.75)*SUM($J38:$AG38))","v":1.2892363675214125},{"$f":"SUMPRODUCT($I$143:$AF$143,$J38:$AG38)/(($I102^0.75)*SUM($J38:$AG38))","v":1.2892363675214125},{"$f":"SUMPRODUCT($I$144:$AF$144,$J38:$AG38)/(($I102^0.75)*SUM($J38:$AG38))","v":1.2892363675214125},{"$f":"SUMPRODUCT($I$145:$AF$145,$J38:$AG38)/(($I102^0.75)*SUM($J38:$AG38))","v":1.2892363675214125},{"$f":"SUMPRODUCT($I$146:$AF$146,$J38:$AG38)/(($I102^0.75)*SUM($J38:$AG38))","v":1.2892363675214125},{"$f":"SUMPRODUCT($I$147:$AF$147,$J38:$AG38)/(($I102^0.75)*SUM($J38:$AG38))","v":1.2892363675214125},{"$f":"SUMPRODUCT($I$148:$AF$148,$J38:$AG38)/(($I102^0.75)*SUM($J38:$AG38))","v":1.2892363675214125},0.90701124779962639,0.90701124779962639,0.90701124779962639,0.90701124779962639,0.90701124779962639,0.90701124779962639,0.90701124779962639,0.90701124779962639]
[null,null,null,null,null,null,null,"DL12",1500,1828.48419624693,{"$f":"SUMPRODUCT($I$141:$AF$141,$J39:$AG39)/(($I103^0.75)*SUM($J39:$AG39))","v":1.1474600941389044},{"$f":"SUMPRODUCT($I$142:$AF$142,$J39:$AG39)/(($I103^0.75)*SUM($J39:$AG39))","v":1.1474600941389044},{"$f":"SUMPRODUCT($I$143:$AF$143,$J39:$AG39)/(($I103^0.75)*SUM($J39:$AG39))","v":1.1474600941389044},{"$f":"SUMPRODUCT($I$144:$AF$144,$J39:$AG39)/(($I103^0.75)*SUM($J39:$AG39))","v":1.1474600941389044},{"$f":"SUMPRODUCT($I$145:$AF$145,$J39:$AG39)/(($I103^0.75)*SUM($J39:$AG39))","v":1.1474600941389044},{"$f":"SUMPRODUCT($I$146:$AF$146,$J39:$AG39)/(($I103^0.75)*SUM($J39:$AG39))","v":1.1474600941389044},{"$f":"SUMPRODUCT($I$147:$AF$147,$J39:$AG39)/(($I103^0.75)*SUM($J39:$AG39))","v":1.1474600941389044},{"$f":"SUMPRODUCT($I$148:$AF$148,$J39:$AG39)/(($I103^0.75)*SUM($J39:$AG39))","v":1.1474600941389044},0.94132076434743017,0.94132076434743017,0.94132076434743017,0.94132076434743017,0.94132076434743017,0.94132076434743017,0.94132076434743017,0.94132076434743017]
[null,null,null,null,null,null,null,"DL13A",300,500,{"$f":"SUMPRODUCT($I$153:$AF$153,$J40:$AG40)/(($I104^0.75)*SUM($J40:$AG40))","v":1.4668528946556563},{"$f":"SUMPRODUCT($I$154:$AF$154,$J40:$AG40)/(($I104^0.75)*SUM($J40:$AG40))","v":1.4668528946556563},{"$f":"SUMPRODUCT($I$155:$AF$155,$J40:$AG40)/(($I104^0.75)*SUM($J40:$AG40))","v":1.4668528946556563},{"$f":"SUMPRODUCT($I$156:$AF$156,$J40:$AG40)/(($I104^0.75)*SUM($J40:$AG40))","v":1.4668528946556563},{"$f":"SUMPRODUCT($I$157:$AF$157,$J40:$AG40)/(($I104^0.75)*SUM($J40:$AG40))","v":1.4668528946556563},{"$f":"SUMPRODUCT($I$158:$AF$158,$J40:$AG40)/(($I104^0.75)*SUM($J40:$AG40))","v":1.4668528946556563},{"$f":"SUMPRODUCT($I$159:$AF$159,$J40:$AG40)/(($I104^0.75)*SUM($J40:$AG40))","v":1.4668528946556563},{"$f":"SUMPRODUCT($I$160:$AF$160,$J40:$AG40)/(($I104^0.75)*SUM($J40:$AG40))","v":1.4668528946556563},0.88011173679339383,0.88011173679339383,0.88011173679339383,0.88011173679339383,0.88011173679339383,0.88011173679339383,0.88011173679339383,0.88011173679339383]
[null,null,null,null,null,null,null,"DL13B",2000,2016.3216620719152,{"$f":"SUMPRODUCT($I$153:$AF$153,$J41:$AG41)/(($I105^0.75)*SUM($J41:$AG41))","v":0.99862625327800802},{"$f":"SUMPRODUCT($I$154:$AF$154,$J41:$AG41)/(($I105^0.75)*SUM($J41:$AG41))","v":0.99862625327800802},{"$f":"SUMPRODUCT($I$155:$AF$155,$J41:$AG41)/(($I105^0.75)*SUM($J41:$AG41))","v":0.99862625327800802},{"$f":"SUMPRODUCT($I$156:$AF$156,$J41:$AG41)/(($I105^0.75)*SUM($J41:$AG41))","v":0.99862625327800802},{"$f":"SUMPRODUCT($I$157:$AF$157,$J41:$AG41)/(($I105^0.75)*SUM($J41:$AG41))","v":0.99862625327800802},{"$f":"SUMPRODUCT($I$158:$AF$158,$J41:$AG41)/(($I105^0.75)*SUM($J41:$AG41))","v":0.99862625327800802},{"$f":"SUMPRODUCT($I$159:$AF$159,$J41:$AG41)/(($I105^0.75)*SUM($J41:$AG41))","v":0.99862625327800802},{"$f":"SUMPRODUCT($I$160:$AF$160,$J41:$AG41)/(($I105^0.75)*SUM($J41:$AG41))","v":0.99862625327800802},0.9905426024653704,0.9905426024653704,0.9905426024653704,0.9905426024653704,0.9905426024653704,0.9905426024653704,0.9905426024653704,0.9905426024653704]
[null,null,null,null,null,null,9,"PC5A",{"$f":"I100/3","v":100},88.276442894578366,{"$f":"SUMPRODUCT($I$141:$AF$141,$J42:$AG42)/(($I106^0.75)*SUM($J42:$AG42))","v":0.90899117456820411},{"$f":"SUMPRODUCT($I$142:$AF$142,$J42:$AG42)/(($I106^0.75)*SUM($J42:$AG42))","v":0.90899117456820411},{"$f":"SUMPRODUCT($I$143:$AF$143,$J42:$AG42)/(($I106^0.75)*SUM($J42:$AG42))","v":0.90899117456820411},{"$f":"SUMPRODUCT($I$144:$AF$144,$J42:$AG42)/(($I106^0.75)*SUM($J42:$AG42))","v":0.90899117456820411},{"$f":"SUMPRODUCT($I$145:$AF$145,$J42:$AG42)/(($I106^0.75)*SUM($J42:$AG42))","v":0.90899117456820411},{"$f":"SUMPRODUCT($I$146:$AF$146,$J42:$AG42)/(($I106^0.75)*SUM($J42:$AG42))","v":0.90899117456820411},{"$f":"SUMPRODUCT($I$147:$AF$147,$J42:$AG42)/(($I106^0.75)*SUM($J42:$AG42))","v":0.90899117456820411},{"$f":"SUMPRODUCT($I$148:$AF$148,$J42:$AG42)/(($I106^0.75)*SUM($J42:$AG42))","v":0.90899117456820411},1.0297097897949297,1.0297097897949297,1.0297097897949297,1.0297097897949297,1.0297097897949297,1.0297097897949297,1.0297097897949297,1.0297097897949297]
[null,null,null,null,null,null,10,"PC5B",500,354.89669769006503,{"$f":"SUMPRODUCT($I$141:$AF$141,$J43:$AG43)/(($I107^0.75)*SUM($J43:$AG43))","v":0.76470254979499086},{"$f":"SUMPRODUCT($I$142:$AF$142,$J43:$AG43)/(($I107^0.75)*SUM($J43:$AG43))","v":0.76470254979499086},{"$f":"SUMPRODUCT($I$143:$AF$143,$J43:$AG43)/(($I107^0.75)*SUM($J43:$AG43))","v":0.76470254979499086},{"$f":"SUMPRODUCT($I$144:$AF$144,$J43:$AG43)/(($I107^0.75)*SUM($J43:$AG43))","v":0.76470254979499086},{"$f":"SUMPRODUCT($I$145:$AF$145,$J43:$AG43)/(($I107^0.75)*SUM($J43:$AG43))","v":0.76470254979499086},{"$f":"SUMPRODUCT($I$146:$AF$146,$J43:$AG43)/(($I107^0.75)*SUM($J43:$AG43))","v":0.76470254979499086},{"$f":"SUMPRODUCT($I$147:$AF$147,$J43:$AG43)/(($I107^0.75)*SUM($J43:$AG43))","v":0.76470254979499086},{"$f":"SUMPRODUCT($I$148:$AF$148,$J43:$AG43)/(($I107^0.75)*SUM($J43:$AG43))","v":0.76470254979499086},1.0773593481881503,1.0773593481881503,1.0773593481881503,1.0773593481881503,1.0773593481881503,1.0773593481881503,1.0773593481881503,1.0773593481881503]
[null,null,null,null,null,null,11,"PC7A",{"$f":"I102/3","v":100},88.276442894578366,{"$f":"SUMPRODUCT($I$141:$AF$141,$J44:$AG44)/(($I108^0.75)*SUM($J44:$AG44))","v":0.90899117456820411},{"$f":"SUMPRODUCT($I$142:$AF$142,$J44:$AG44)/(($I108^0.75)*SUM($J44:$AG44))","v":0.90899117456820411},{"$f":"SUMPRODUCT($I$143:$AF$143,$J44:$AG44)/(($I108^0.75)*SUM($J44:$AG44))","v":0.90899117456820411},{"$f":"SUMPRODUCT($I$144:$AF$144,$J44:$AG44)/(($I108^0.75)*SUM($J44:$AG44))","v":0.90899117456820411},{"$f":"SUMPRODUCT($I$145:$AF$145,$J44:$AG44)/(($I108^0.75)*SUM($J44:$AG44))","v":0.90899117456820411},{"$f":"SUMPRODUCT($I$146:$AF$146,$J44:$AG44)/(($I108^0.75)*SUM($J44:$AG44))","v":0.90899117456820411},{"$f":"SUMPRODUCT($I$147:$AF$147,$J44:$AG44)/(($I108^0.75)*SUM($J44:$AG44))","v":0.90899117456820411},{"$f":"SUMPRODUCT($I$148:$AF$148,$J44:$AG44)/(($I108^0.75)*SUM($J44:$AG44))","v":0.90899117456820411},1.0297097897949297,1.0297097897949297,1.0297097897949297,1.0297097897949297,1.0297097897949297,1.0297097897949297,1.0297097897949297,1.0297097897949297]
[null,null,null,null,null,null,12,"PC7B",500,350.9890074300381,{"$f":"SUMPRODUCT($I$141:$AF$141,$J45:$AG45)/(($I109^0.75)*SUM($J45:$AG45))","v":0.75836589487578465},{"$f":"SUMPRODUCT($I$142:$AF$142,$J45:$AG45)/(($I109^0.75)*SUM($J45:$AG45))","v":0.75836589487578465},{"$f":"SUMPRODUCT($I$143:$AF$143,$J45:$AG45)/(($I109^0.75)*SUM($J45:$AG45))","v":0.75836589487578465},{"$f":"SUMPRODUCT($I$144:$AF$144,$J45:$AG45)/(($I109^0.75)*SUM($J45:$AG45))","v":0.75836589487578465},{"$f":"SUMPRODUCT($I$145:$AF$145,$J45:$AG45)/(($I109^0.75)*SUM($J45:$AG45))","v":0.75836589487578465},{"$f":"SUMPRODUCT($I$146:$AF$146,$J45:$AG45)/(($I109^0.75)*SUM($J45:$AG45))","v":0.75836589487578465},{"$f":"SUMPRODUCT($I$147:$AF$147,$J45:$AG45)/(($I109^0.75)*SUM($J45:$AG45))","v":0.75836589487578465},{"$f":"SUMPRODUCT($I$148:$AF$148,$J45:$AG45)/(($I109^0.75)*SUM($J45:$AG45))","v":0.75836589487578465},1.0803271310810896,1.0803271310810896,1.0803271310810896,1.0803271310810896,1.0803271310810896,1.0803271310810896,1.0803271310810896,1.0803271310810896]
[null,null,null,null,null,null,"13b","PC9",{"$f":"I105/3","v":666.66666666666663},198.33517918599071,{"$f":"SUMPRODUCT($I$153:$AF$153,$J46:$AG46)/(($I110^0.75)*SUM($J46:$AG46))","v":0.38131882631590869},{"$f":"SUMPRODUCT($I$154:$AF$154,$J46:$AG46)/(($I110^0.75)*SUM($J46:$AG46))","v":0.38131882631590869},{"$f":"SUMPRODUCT($I$155:$AF$155,$J46:$AG46)/(($I110^0.75)*SUM($J46:$AG46))","v":0.38131882631590869},{"$f":"SUMPRODUCT($I$156:$AF$156,$J46:$AG46)/(($I110^0.75)*SUM($J46:$AG46))","v":0.38131882631590869},{"$f":"SUMPRODUCT($I$157:$AF$157,$J46:$AG46)/(($I110^0.75)*SUM($J46:$AG46))","v":0.38131882631590869},{"$f":"SUMPRODUCT($I$158:$AF$158,$J46:$AG46)/(($I110^0.75)*SUM($J46:$AG46))","v":0.38131882631590869},{"$f":"SUMPRODUCT($I$159:$AF$159,$J46:$AG46)/(($I110^0.75)*SUM($J46:$AG46))","v":0.38131882631590869},{"$f":"SUMPRODUCT($I$160:$AF$160,$J46:$AG46)/(($I110^0.75)*SUM($J46:$AG46))","v":0.38131882631590869},1.2817320251536526,1.2817320251536526,1.2817320251536526,1.2817320251536526,1.2817320251536526,1.2817320251536526,1.2817320251536526,1.2817320251536526]
[null,null,null,null,null,null,null,"No DL/PC",25,74.999999999999986,{"$f":"SUMPRODUCT($J$87:$AG$87,$J47:$AG47)/(($I111^0.75)*SUM($J47:$AG47))","v":2.2795070569547775},{"$f":"SUMPRODUCT($J$87:$AG$87,$J47:$AG47)/(($I111^0.75)*SUM($J47:$AG47))","v":2.2795070569547775},2.2795070569547775,2.2795070569547775,2.2795070569547775,2.2795070569547775,2.2795070569547775,2.2795070569547775,0.75983568565159265,0.75983568565159265,0.75983568565159265,0.75983568565159265,0.75983568565159265,0.75983568565159265,0.75983568565159265,0.75983568565159265]
[]
[]
[]
[null,null,null,null,null,null,null,"Scaling Liquid-Immersed (DL1 through DL5)"]
[null,null,null,null,null,null,null,"Scaling Exponents",{"$f":"J5","v":10},15,25,30,37.5,45,50,75,100,112.5,150,167,225,250,300,333,500,667,750,833,1000,1500,2000,2500]
[null,null,null,null,null,null,null,"Base",{"$f":"I$116^I166","v":5.6234132519034921},7.6219912223192203,11.180339887498945,12.818610191887021,15.153866285074677,17.374382779324034,18.803015465431965,25.485663672706831,31.622776601683803,34.543345136976811,42.861606445481989,46.455522957065661,58.094750193111238,62.871671484146752,72.084342424042617,77.9530613110731,105.73712634405643,131.24850808513352,143.31641883065498,155.05427728049492,177.82794100389225,241.02852568339557,299.06975624424393,353.5533905932736]
[null,null,null,null,null,null,null,"TSL1",5.6234132519034921,7.6219912223192203,11.180339887498945,12.818610191887021,15.153866285074677,17.374382779324034,18.803015465431965,25.485663672706831,31.622776601683803,34.543345136976811,42.861606445481989,46.455522957065661,58.094750193111238,62.871671484146752,72.084342424042617,77.9530613110731,105.73712634405643,131.24850808513352,143.31641883065498,155.05427728049492,177.82794100389225,241.02852568339557,299.06975624424393,353.5533905932736]
[null,null,null,null,null,null,null,"TSL2",5.6234132519034921,7.6219912223192203,{"$f":"K$116^K168","v":11.180339887498945},12.818610191887021,15.153866285074677,17.374382779324034,18.803015465431965,25.485663672706831,31.622776601683803,34.543345136976811,42.861606445481989,46.455522957065661,58.094750193111238,62.871671484146752,72.084342424042617,77.9530613110731,105.73712634405643,131.24850808513352,143.31641883065498,155.05427728049492,177.82794100389225,241.02852568339557,299.06975624424393,353.5533905932736]
[null,null,null,null,null,null,null,"TSL3",5.6234132519034921,7.6219912223192203,11.180339887498945,12.818610191887021,15.153866285074677,17.374382779324034,18.803015465431965,25.485663672706831,31.622776601683803,34.543345136976811,42.861606445481989,46.455522957065661,58.094750193111238,62.871671484146752,72.084342424042617,77.9530613110731,105.73712634405643,131.24850808513352,143.31641883065498,155.05427728049492,177.82794100389225,241.02852568339557,299.06975624424393,353.5533905932736]
[null,null,null,null,null,null,null,"TSL4",5.6234132519034921,7.6219912223192203,11.180339887498945,12.818610191887021,15.153866285074677,17.374382779324034,18.803015465431965,{"$f":"P$116^P170","v":25.485663672706831},31.622776601683803,34.543345136976811,42.861606445481989,46.455522957065661,58.094750193111238,62.871671484146752,72.084342424042617,77.9530613110731,105.73712634405643,131.24850808513352,143.31641883065498,155.05427728049492,177.82794100389225,241.02852568339557,299.06975624424393,353.5533905932736]
[null,null,null,null,null,null,null,"TSL5",5.6234132519034921,7.6219912223192203,11.180339887498945,12.818610191887021,15.153866285074677,17.374382779324034,18.803015465431965,25.485663672706831,31.622776601683803,34.543345136976811,42.861606445481989,46.455522957065661,58.094750193111238,62.871671484146752,72.084342424042617,77.9530613110731,105.73712634405643,131.24850808513352,143.31641883065498,155.05427728049492,177.82794100389225,241.02852568339557,299.06975624424393,353.5533905932736]
[null,null,null,null,null,null,null,"TSL6",5.6234132519034921,7.6219912223192203,11.180339887498945,12.818610191887021,{"$f":"M$116^M172","v":15.153866285074677},17.374382779324034,18.803015465431965,25.485663672706831,31.622776601683803,34.543345136976811,42.861606445481989,46.455522957065661,58.094750193111238,62.871671484146752,72.084342424042617,77.9530613110731,105.73712634405643,131.24850808513352,143.31641883065498,155.05427728049492,177.82794100389225,241.02852568339557,299.06975624424393,353.5533905932736]
[null,null,null,null,null,null,null,"TSL7",5.6234132519034921,7.6219912223192203,11.180339887498945,12.818610191887021,15.153866285074677,17.374382779324034,18.803015465431965,25.485663672706831,31.622776601683803,34.543345136976811,42.861606445481989,46.455522957065661,58.094750193111238,62.871671484146752,72.084342424042617,77.9530613110731,105.73712634405643,131.24850808513352,143.31641883065498,155.05427728049492,177.82794100389225,241.02852568339557,299.06975624424393,353.5533905932736]
[]
[]
[null,null,null,null,null,null,null,"Scaling LVDT (DL6, DL7, DL8)"]
[null,null,null,null,null,null,null,"Scaling Exponents",10,15,25,30,37.5,45,50,75,100,112.5,150,167,225,250,300,333,500,667,750,833,1000,1500,2000,2500]
[null,null,null,null,null,null,null,"Base",{"$f":"I$116^I179","v":5.6234132519034921},{"$f":"J$116^J179","v":7.6219912223192203},11.180339887498945,12.818610191887021,15.153866285074677,17.374382779324034,18.803015465431965,25.485663672706831,31.622776601683803,34.543345136976811,42.861606445481989,46.455522957065661,58.094750193111238,62.871671484146752,72.084342424042617,77.9530613110731,105.73712634405643,131.24850808513352,143.31641883065498,155.05427728049492,177.82794100389225,241.02852568339557,299.06975624424393,353.5533905932736]
[null,null,null,null,null,null,null,"TSL1",{"$f":"I$116^I180","v":5.6234132519034921},7.6219912223192203,11.180339887498945,12.818610191887021,15.153866285074677,17.374382779324034,18.803015465431965,25.485663672706831,31.622776601683803,34.543345136976811,42.861606445481989,46.455522957065661,58.094750193111238,62.871671484146752,72.084342424042617,77.9530613110731,105.73712634405643,131.24850808513352,143.31641883065498,155.05427728049492,177.82794100389225,241.02852568339557,299.06975624424393,353.5533905932736]
[null,null,null,null,null,null,null,"TSL2",5.6234132519034921,7.6219912223192203,11.180339887498945,12.818610191887021,15.153866285074677,17.374382779324034,18.803015465431965,25.485663672706831,31.622776601683803,34.543345136976811,42.861606445481989,46.455522957065661,58.094750193111238,62.871671484146752,72.084342424042617,77.9530613110731,105.73712634405643,131.24850808513352,143.31641883065498,155.05427728049492,177.82794100389225,241.02852568339557,299.06975624424393,353.5533905932736]
[null,null,null,null,null,null,null,"TSL3",5.6234132519034921,7.6219912223192203,11.180339887498945,12.818610191887021,15.153866285074677,17.374382779324034,18.803015465431965,25.485663672706831,31.622776601683803,34.543345136976811,42.861606445481989,46.455522957065661,58.094750193111238,62.871671484146752,72.084342424042617,77.9530613110731,105.73712634405643,131.24850808513352,143.31641883065498,155.05427728049492,177.82794100389225,241.02852568339557,299.06975624424393,353.5533905932736]
[null,null,null,null,null,null,null,"TSL4",5.6234132519034921,7.6219912223192203,11.180339887498945,12.818610191887021,15.153866285074677,17.374382779324034,18.803015465431965,25.485663672706831,31.622776601683803,34.543345136976811,42.861606445481989,46.455522957065661,58.094750193111238,62.871671484146752,72.084342424042617,77.9530613110731,105.73712634405643,131.24850808513352,143.31641883065498,155.05427728049492,177.82794100389225,241.02852568339557,299.06975624424393,353.5533905932736]
[null,null,null,null,null,null,null,"TSL5",5.6234132519034921,7.6219912223192203,11.180339887498945,12.818610191887021,15.153866285074677,17.374382779324034,18.803015465431965,25.485663672706831,31.622776601683803,34.543345136976811,42.861606445481989,46.455522957065661,58.094750193111238,62.871671484146752,72.084342424042617,77.9530613110731,105.73712634405643,131.24850808513352,143.31641883065498,155.05427728049492,177.82794100389225,241.02852568339557,299.06975624424393,353.5533905932736]
[null,null,null,null,null,null,null,"TSL6",5.6234132519034921,7.6219912223192203,11.180339887498945,12.818610191887021,15.153866285074677,17.374382779324034,18.803015465431965,25.485663672706831,31.622776601683803,34.543345136976811,42.861606445481989,46.455522957065661,58.094750193111238,62.871671484146752,72.084342424042617,77.9530613110731,105.73712634405643,131.24850808513352,143.31641883065498,155.05427728049492,177.82794100389225,241.02852568339557,299.06975624424393,353.5533905932736]
[null,null,null,null,null,null,null,"TSL7",5.6234132519034921,7.6219912223192203,11.180339887498945,12.818610191887021,15.153866285074677,17.374382779324034,18.803015465431965,25.485663672706831,31.622776601683803,34.543345136976811,42.861606445481989,46.455522957065661,58.094750193111238,62.871671484146752,72.084342424042617,77.9530613110731,105.73712634405643,131.24850808513352,143.31641883065498,155.05427728049492,177.82794100389225,241.02852568339557,299.06975624424393,353.5533905932736]
[]
[]
[null,null,null,null,null,null,null,"Scaling MVDT - DL9 - DL12"]
[null,null,null,null,null,null,null,"Scaling Exponents",10,15,25,30,37.5,45,50,75,100,112.5,150,167,225,250,300,333,500,667,750,833,1000,1500,2000,2500]
[null,null,null,null,null,null,null,"Base",{"$f":"I$116^I193","v":5.6234132519034921},7.6219912223192203,11.180339887498945,12.818610191887021,15.153866285074677,17.374382779324034,18.803015465431965,25.485663672706831,31.622776601683803,34.543345136976811,42.861606445481989,46.455522957065661,58.094750193111238,62.871671484146752,72.084342424042617,77.9530613110731,105.73712634405643,131.24850808513352,143.31641883065498,155.05427728049492,177.82794100389225,241.02852568339557,299.06975624424393,353.5533905932736]
[null,null,null,null,null,null,null,"TSL1",5.6234132519034921,7.6219912223192203,11.180339887498945,12.818610191887021,15.153866285074677,17.374382779324034,18.803015465431965,25.485663672706831,31.622776601683803,34.543345136976811,42.861606445481989,46.455522957065661,58.094750193111238,62.871671484146752,72.084342424042617,77.9530613110731,105.73712634405643,131.24850808513352,143.31641883065498,155.05427728049492,177.82794100389225,241.02852568339557,299.06975624424393,353.5533905932736]
[null,null,null,null,null,null,null,"TSL2",5.6234132519034921,7.6219912223192203,11.180339887498945,12.818610191887021,15.153866285074677,17.374382779324034,18.803015465431965,25.485663672706831,31.622776601683803,34.543345136976811,42.861606445481989,46.455522957065661,58.094750193111238,62.871671484146752,72.084342424042617,77.9530613110731,105.73712634405643,131.24850808513352,143.31641883065498,155.05427728049492,177.82794100389225,241.02852568339557,299.06975624424393,353.5533905932736]
[null,null,null,null,null,null,null,"TSL3",5.6234132519034921,7.6219912223192203,11.180339887498945,12.818610191887021,15.153866285074677,17.374382779324034,18.803015465431965,25.485663672706831,31.622776601683803,34.543345136976811,42.861606445481989,46.455522957065661,58.094750193111238,62.871671484146752,72.084342424042617,77.9530613110731,105.73712634405643,131.24850808513352,143.31641883065498,155.05427728049492,177.82794100389225,241.02852568339557,299.06975624424393,353.5533905932736]
[null,null,null,null,null,null,null,"TSL4",5.6234132519034921,7.6219912223192203,11.180339887498945,12.818610191887021,15.153866285074677,17.374382779324034,18.803015465431965,25.485663672706831,31.622776601683803,34.543345136976811,42.861606445481989,46.455522957065661,58.094750193111238,62.871671484146752,72.084342424042617,77.9530613110731,105.73712634405643,131.24850808513352,143.31641883065498,155.05427728049492,177.82794100389225,241.02852568339557,299.06975624424393,353.5533905932736]
[null,null,null,null,null,null,null,"TSL5",5.6234132519034921,7.6219912223192203,11.180339887498945,12.818610191887021,15.153866285074677,17.374382779324034,18.803015465431965,25.485663672706831,31.622776601683803,34.543345136976811,42.861606445481989,46.455522957065661,58.094750193111238,62.871671484146752,72.084342424042617,77.9530613110731,105.73712634405643,131.24850808513352,143.31641883065498,155.05427728049492,177.82794100389225,241.02852568339557,299.06975624424393,353.5533905932736]
[null,null,null,null,null,null,null,"TSL6",5.6234132519034921,7.6219912223192203,11.180339887498945,12.818610191887021,15.153866285074677,17.374382779324034,18.803015465431965,25.485663672706831,31.622776601683803,34.543345136976811,42.861606445481989,46.455522957065661,58.094750193111238,62.871671484146752,72.084342424042617,77.9530613110731,105.73712634405643,131.24850808513352,143.31641883065498,155.05427728049492,177.82794100389225,241.02852568339557,299.06975624424393,353.5533905932736]
[null,null,null,null,null,null,null,"TSL7",5.6234132519034921,7.6219912223192203,11.180339887498945,12.818610191887021,15.153866285074677,17.374382779324034,18.803015465431965,25.485663672706831,31.622776601683803,34.543345136976811,42.861606445481989,46.455522957065661,58.094750193111238,62.871671484146752,72.084342424042617,77.9530613110731,105.73712634405643,131.24850808513352,143.31641883065498,155.05427728049492,177.82794100389225,241.02852568339557,299.06975624424393,353.5533905932736]
[]
[]
[null,null,null,null,null,null,null,"Scaling MVDT - DL13A &DL13B"]
[null,null,null,null,null,null,null,"Scaling Exponents",10,15,25,30,37.5,45,50,75,100,112.5,150,167,225,250,300,333,500,667,750,833,1000,1500,2000,2500]
[null,null,null,null,null,null,null,"Base",{"$f":"I$116^I207","v":5.6234132519034921},7.6219912223192203,11.180339887498945,12.818610191887021,15.153866285074677,17.374382779324034,18.803015465431965,25.485663672706831,31.622776601683803,34.543345136976811,42.861606445481989,46.455522957065661,58.094750193111238,62.871671484146752,72.084342424042617,77.9530613110731,105.73712634405643,131.24850808513352,143.31641883065498,155.05427728049492,177.82794100389225,241.02852568339557,299.06975624424393,353.5533905932736]
[null,null,null,null,null,null,null,"TSL1",5.6234132519034921,7.6219912223192203,11.180339887498945,12.818610191887021,15.153866285074677,17.374382779324034,18.803015465431965,25.485663672706831,31.622776601683803,34.543345136976811,42.861606445481989,46.455522957065661,58.094750193111238,62.871671484146752,72.084342424042617,77.9530613110731,105.73712634405643,131.24850808513352,143.31641883065498,155.05427728049492,177.82794100389225,241.02852568339557,299.06975624424393,353.5533905932736]
[null,null,null,null,null,null,null,"TSL2",5.6234132519034921,7.6219912223192203,11.180339887498945,12.818610191887021,15.153866285074677,17.374382779324034,18.803015465431965,25.485663672706831,31.622776601683803,34.543345136976811,42.861606445481989,46.455522957065661,58.094750193111238,62.871671484146752,72.084342424042617,77.9530613110731,105.73712634405643,131.24850808513352,143.31641883065498,155.05427728049492,177.82794100389225,241.02852568339557,299.06975624424393,353.5533905932736]
[null,null,null,null,null,null,null,"TSL3",5.6234132519034921,7.6219912223192203,11.180339887498945,12.818610191887021,15.153866285074677,17.374382779324034,18.803015465431965,25.485663672706831,31.622776601683803,34.543345136976811,42.861606445481989,46.455522957065661,58.094750193111238,62.871671484146752,72.084342424042617,77.9530613110731,105.73712634405643,131.24850808513352,143.31641883065498,155.05427728049492,177.82794100389225,241.02852568339557,299.06975624424393,353.5533905932736]
[null,null,null,null,null,null,null,"TSL4",5.6234132519034921,7.6219912223192203,11.180339887498945,12.818610191887021,15.153866285074677,17.374382779324034,18.803015465431965,25.485663672706831,31.622776601683803,34.543345136976811,42.861606445481989,46.455522957065661,58.094750193111238,62.871671484146752,72.084342424042617,77.9530613110731,105.73712634405643,131.24850808513352,143.31641883065498,155.05427728049492,177.82794100389225,241.02852568339557,299.06975624424393,353.5533905932736]
[null,null,null,null,null,null,null,"TSL5",5.6234132519034921,7.6219912223192203,11.180339887498945,12.818610191887021,15.153866285074677,17.374382779324034,18.803015465431965,25.485663672706831,31.622776601683803,34.543345136976811,42.861606445481989,46.455522957065661,58.094750193111238,62.871671484146752,72.084342424042617,77.9530613110731,105.73712634405643,131.24850808513352,143.31641883065498,155.05427728049492,177.82794100389225,{"$f":"AD$116^AD212","v":241.02852568339557},299.06975624424393,353.5533905932736]
[null,null,null,null,null,null,null,"TSL6",5.6234132519034921,7.6219912223192203,11.180339887498945,12.818610191887021,15.153866285074677,17.374382779324034,18.803015465431965,25.485663672706831,31.622776601683803,34.543345136976811,42.861606445481989,46.455522957065661,58.094750193111238,62.871671484146752,72.084342424042617,77.9530613110731,105.73712634405643,131.24850808513352,143.31641883065498,155.05427728049492,177.82794100389225,241.02852568339557,299.06975624424393,353.5533905932736]
[null,null,null,null,null,null,null,"TSL7",5.6234132519034921,7.6219912223192203,11.180339887498945,12.818610191887021,15.153866285074677,17.374382779324034,18.803015465431965,25.485663672706831,31.622776601683803,34.543345136976811,42.861606445481989,46.455522957065661,58.094750193111238,62.871671484146752,72.084342424042617,77.9530613110731,105.73712634405643,131.24850808513352,143.31641883065498,155.05427728049492,177.82794100389225,241.02852568339557,299.06975624424393,353.5533905932736]
[]
[]
[null,null,null,null,null,null,null,"Scaling based on Adjusted Exponents"]
[null,null,null,null,null,null,null,"Liquid Immersed"]
[null,null,null,null,null,null,null,"Scaling Exponents",10,15,25,30,37.5,45,50,75,100,112.5,150,167,225,250,300,333,500,667,750,833,1000,1500,2000,2500]
[null,null,null,null,null,null,null,"Base",0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75]
[null,null,null,null,null,null,null,"TSL1",0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75]
[null,null,null,null,null,null,null,"TSL2",0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75]
[null,null,null,null,null,null,null,"TSL3",0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75]
[null,null,null,null,null,null,null,"TSL4",0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75]
[null,null,null,null,null,null,null,"TSL5",0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75]
[null,null,null,null,null,null,null,"TSL6",0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75]
[null,null,null,null,null,null,null,"TSL7",0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75]
[]
[]
[null,null,null,null,null,null,null,"Scaling based on Adjusted Exponents"]
[null,null,null,null,null,null,null,"LVDT"]
[null,null,null,null,null,null,null,"Scaling Exponents",10,15,25,30,37.5,45,50,75,100,112.5,150,167,225,250,300,333,500,667,750,833,1000,1500,2000,2500]
[null,null,null,null,null,null,null,"Base",0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75]
[null,null,null,null,null,null,null,"TSL1",0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75]
[null,null,null,null,null,null,null,"TSL2",0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75]
[null,null,null,null,null,null,null,"TSL3",0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75]
[null,null,null,null,null,null,null,"TSL4",0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75]
[null,null,null,null,null,null,null,"TSL5",0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75]
[null,null,null,null,null,null,null,"TSL6",0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75]
[null,null,null,null,null,null,null,"TSL7",0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75]
[]
[]
[]
[null,null,null,null,null,null,null,"Scaling based on Adjusted Exponents"]
[null,null,null,null,null,null,null,"MVDT - DL9-DL12"]
[null,null,null,null,null,null,null,"Scaling Exponents",10,15,25,30,37.5,45,50,75,100,112.5,150,167,225,250,300,333,500,667,750,833,1000,1500,2000,2500]
[null,null,null,null,null,null,null,"Base",0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75]
[null,null,null,null,null,null,null,"TSL1",0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75]
[null,null,null,null,null,null,null,"TSL2",0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75]
[null,null,null,null,null,null,null,"TSL3",0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75]
[null,null,null,null,null,null,null,"TSL4",0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75]
[null,null,null,null,null,null,null,"TSL5",0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75]
[null,null,null,null,null,null,null,"TSL6",0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75]
[null,null,null,null,null,null,null,"TSL7",0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75]
[]
[]
[]
[null,null,null,null,null,null,null,"Scaling based on Adjusted Exponents"]
[null,null,null,null,null,null,null,"MVDT - DL13A and DL13B"]
[null,null,null,null,null,null,null,"Scaling Exponents",10,15,25,30,37.5,45,50,75,100,112.5,150,167,225,250,300,333,500,667,750,833,1000,1500,2000,2500]
[null,null,null,null,null,null,null,"Base",0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75]
[null,null,null,null,null,null,null,"TSL1",0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75]
[null,null,null,null,null,null,null,"TSL2",0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75]
[null,null,null,null,null,null,null,"TSL3",0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75]
[null,null,null,null,null,null,null,"TSL4",0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75]
[null,null,null,null,null,null,null,"TSL5",0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75]
[null,null,null,null,null,null,null,"TSL6",0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75]
[null,null,null,null,null,null,null,"TSL7",0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75]

{"sheet":"Efficiency Distributions","index":4,"n_rows":42,"n_cols":14,"rows_kept":42,"cut":false,"hidden":false,"merged":[[2,1,2,8],[9,1,9,8],[17,1,17,8],[22,1,22,8]]}
["Distribution Transformers Efficiency Distribution Definitions and TSL-EL Maps"]
[]
[null,"Liquid Immersed"]
[null,"Rep Unit","Design Line","Pre-Standard \"Avg Base Case Efficiency\" (Nelly Leap)","2010 Minimum","2016 Minimum",{"$f":"B3&\" \"&D4&\" \"&E4&\" Efficiency Increase\"","v":"Liquid Immersed Pre-Standard \"Avg Base Case Efficiency\" (Nelly Leap) 2010 Minimum Efficiency Increase"},"kVa Rating (kVa)",{"$f":"B3&\" \"&\"Notes\"","v":"Liquid Immersed Notes"}]
[null,"Single 50 kva","DL1",0.98970000000000002,0.99080000000000001,0.99109999999999998,{"$f":"E5-D5","v":1.0999999999999899E-3},50]
[null,"Single 25 kva","DL2",0.98740000000000006,0.98909999999999998,0.98950000000000005,{"$f":"E6-D6","v":1.6999999999999238E-3},25]
[null,"Single 500 kva","DL3",0.99360000000000004,0.99419999999999997,0.99490000000000001,{"$f":"E7-D7","v":5.9999999999993392E-4},500]
[null,"Three 150 kva","DL4",0.98909999999999998,0.99080000000000001,0.99160000000000004,{"$f":"E8-D8","v":1.7000000000000348E-3},150]
[null,"Three 1500 kva","DL5",0.99360000000000004,0.99419999999999997,0.99480000000000002,{"$f":"E9-D9","v":5.9999999999993392E-4},1500]
[null,"Medium Voltage Dry-Type"]
["CSL 2016 Standard","Rep Unit","Design Line","Pre-Standard \"Avg Base Case Efficiency\" (Nelly Leap)","2010 Minimum","2016 Minimum",{"$f":"B10&\" \"&D11&\" \"&E11&\" Efficiency Increase\"","v":"Medium Voltage Dry-Type Pre-Standard \"Avg Base Case Efficiency\" (Nelly Leap) 2010 Minimum Efficiency Increase"},"kVa Rating (kVa)",{"$f":"B10&\" \"&\"Notes\"","v":"Medium Voltage Dry-Type Notes"}]
[1,"Three 300 kVa (Low BIL)","DL9",0.98769999999999991,0.98819999999999997,0.98930000000000007,{"$f":"E12-D12","v":5.0000000000005596E-4},300]
[2,"Three 1500 kVa (Low BIL)","DL10",0.99170000000000003,0.99219999999999997,0.99370000000000003,{"$f":"E13-D13","v":4.9999999999994493E-4},1500]
[1,"Three 300 kVa (Med BIL)","DL11",0.98419999999999996,0.98670000000000002,0.98809999999999998,{"$f":"E14-D14","v":2.5000000000000577E-3},300]
[2,"Three 1500 kVa (Med BIL)","DL12",0.99,0.99120000000000008,0.99299999999999999,{"$f":"E15-D15","v":1.2000000000000899E-3},1500]
[1,"Three 300 kVa (High BIL)","DL13A",{"$f":"E16","v":0.98629999999999995},0.98629999999999995,0.9869,0,300,"Added in 2013 rule, set Pre-Standard case to 2010 minimum","Source: Design_Line_12_1500kVA,46-95_kV_BIL_LCC_Analytical_Spreadsheet"]
[2,"Three 2000 kVa (High BIL)","DL13B",0.99250000000000005,0.99199999999999999,0.99280000000000002,{"$f":"E17-D17","v":-5.0000000000005596E-4},2000,"Selected 2010 minimum for 2500 kVa High BIL case. Three phase 2000 kVa (High BIL) did not exist for 2010 standard. "]
[null,"Low Voltage Dry-Type"]
[null,"Rep Unit","Design Line","Pre-Standard \"Avg Base Case Efficiency\" (Nelly Leap, EPAct)","2007 Minimum","2016 Minimum",{"$f":"B18&\" \"&D19&\" \"&E19&\" Efficiency Increase\"","v":"Low Voltage Dry-Type Pre-Standard \"Avg Base Case Efficiency\" (Nelly Leap, EPAct) 2007 Minimum Efficiency Increase"},"kVa Rating (kVa)",{"$f":"B18&\" \"&\"Notes\"","v":"Low Voltage Dry-Type Notes"}]
[null,"Single 25 kVa","DL6",0.97199999999999998,0.98,0.98,{"$f":"E20-D20","v":8.0000000000000071E-3},25]
[null,"Three 75 kVa","DL7",0.97299999999999998,0.98,0.98599999999999999,{"$f":"E21-D21","v":7.0000000000000062E-3},75]
[null,"Three 300 kVa","DL8",0.98299999999999998,0.98599999999999999,0.99019999999999997,{"$f":"E22-D22","v":3.0000000000000027E-3},300]
[null,"Also Reviewed in Navigant Presentation Expert Panel Meeting 1 - Updates applied since meeting. "]
[]
[]
[null,null,null,null,null,null,null,null,null,"Design Line",null,"Description","Base %","NEMA TP-1 efficiency"]
[null,null,null,null,null,null,null,null,null,"LIQUID IMMERSED"]
[null,null,null,null,null,null,null,null,null,1,null,"50kVA/1 phase/$1,382/pad",98.97,"99.06 per ch 8 (98.9)"]
[null,null,null,null,null,null,null,null,null,2,null,"25kVA/1 phase/$737/pole-round",98.74,"98.84 per ch 8 (98.7)"]
[null,null,null,null,null,null,null,null,null,3,null,"500kVA/1 phase/$5,428/dist",99.36,"99.43 per ch 8 (99.3)"]
[null,null,null,null,null,null,null,null,null,4,null,"150kVA/3 phase/$3,335/dist",98.91,"99.06 per ch 8 (98.9)"]
[null,null,null,null,null,null,null,null,null,5,null,"1500kVA/3 phase/$11,931/dist",99.36,"99.41 per ch 8 (99.3)"]
[null,null,null,null,null,null,null,null,null,"DRY-LOW VOLTAGE (EPAct)"]
[null,null,null,null,null,null,null,null,null,6,null,"25kVA/1 phase",97.2,98]
[null,null,null,null,null,null,null,null,null,7,null,"75kVA/3 phase",97.3,98.5]
[null,null,null,null,null,null,null,null,null,8,null,"300kVA/3 phase",98.3,98.6]
[null,null,null,null,null,null,null,null,null,"DRY-MEDIUM VOLTAGE-3 PHASE"]
[null,null,null,null,null,null,null,null,null,9,null,"300kVA/20-45kV BIL/$7,510/dist",98.77,"98.86 per ch 8 (98.6)"]
[null,null,null,null,null,null,null,null,null,10,null,"1500kVA/20-45kV BIL/$33,584",99.17,"99.26 per ch 8 (99.1)"]
[null,null,null,null,null,null,null,null,null,11,null,"300kVA/46-95kV BIL/$10,945",98.42,"98.66 per ch 8 (98.5)"]
[null,null,null,null,null,null,null,null,null,12,null,"1500kVA/46-95kV BIL/$33,590",99.18,"99.24 per ch 8 (99.0)"]
[null,null,null,null,null,null,null,null,null,13,null,"2000kVA/>=96kV BIL/$41,873",99.26,"99.27 per ch 8 (99.2)"]

{"sheet":"UEC Rollup","index":5,"n_rows":221,"n_cols":34,"rows_kept":221,"cut":false,"hidden":false,"merged":[[7,4,7,5],[84,7,84,8],[79,3,79,8],[102,3,102,33],[107,3,107,33],[63,3,63,33],[93,7,94,8],[92,7,92,8],[91,7,91,8],[90,7,90,8],[89,7,89,8],[88,7,88,8],[87,7,87,8],[86,7,86,8],[85,7,85,8],[80,7,80,8],[81,7,81,8],[82,7,82,8],[83,7,83,8],[27,18,27,19],[68,3,68,33]]}
[]
[null,"Stock Unit Energy Consumption "]
[]
[null,null,null,"Product ","Distribution Transformers (Liquid-Immersed, Medium-Voltage Dry-Type, Low-Voltage Dry-Type)"]
[]
[null,null,null,"Number of Product Classes ",{"$f":"MAX($C:$C)","v":2010}]
[]
[null,null,null,null,"2009 Estimate"]
[null,null,null,"Product Class ","Product Class Share by Design Line","Notes"]
[null,null,1,"Liquid Immersed",{"$f":"SUM(E11:E15)","v":1.0000000000000002}]
[null,null,null,"DL1",{"$f":"Assumptions!D133","v":0.13527342162073322}]
[null,null,null,"DL2",{"$f":"Assumptions!D134","v":0.26181042842669816}]
[null,null,null,"DL3",{"$f":"Assumptions!D135","v":1.2488969636844103E-2}]
[null,null,null,"DL4",{"$f":"Assumptions!D136","v":0.15336027611219377}]
[null,null,null,"DL5",{"$f":"Assumptions!D137","v":0.43706690420353089}]
[null,null,2,"Low Voltage Dry",{"$f":"SUM(E17:E19)","v":0.73329929718140341}]
[null,null,null,"DL6",{"$f":"Assumptions!D138","v":2.5603534693307367E-2}]
[null,null,null,"DL7",{"$f":"Assumptions!D139","v":0.53145644516435886}]
[null,null,null,"DL8",{"$f":"Assumptions!D140","v":0.17623931732373718}]
[null,null,3,"Medium Voltage Dry",{"$f":"SUM(E21:E26)","v":0.26428324701366213}]
[null,null,null,"DL9",{"$f":"Assumptions!D141","v":1.9320778815305781E-3}]
[null,null,null,"DL10",{"$f":"Assumptions!D142","v":3.7208531064870848E-2}]
[null,null,null,"DL11",{"$f":"Assumptions!D143","v":3.1567833250379408E-3}]
[null,null,null,"DL12",{"$f":"Assumptions!D144","v":0.20245599132993997}]
[null,null,null,"DL13A",{"$f":"Assumptions!D145","v":1.9521452676411422E-2}]
[null,null,null,"DL13B",{"$f":"Assumptions!D146","v":8.4107358713702398E-6}]
[]
[null,null,null,"Efficiency Tier by Product Class"]
[null,null,null,"Liquid Immersed","Pre-Standard \"Avg Base Case Efficiency\"","2010 Minimum Efficiency","2016 Minimum Efficiency"]
[null,null,null,null,"%","%","%"]
[null,null,null,"DL1",{"$f":"VLOOKUP(D31, Assumptions!$D$5:$E$18, 2, FALSE)","v":0.98970000000000002},{"$f":"VLOOKUP(D31, Assumptions!$D$22:$E$35, 2, FALSE)","v":0.99080000000000001},{"$f":"VLOOKUP(D31, Assumptions!$D$39:$E$52, 2, FALSE)","v":0.99109999999999998}]
[null,null,null,"DL2",{"$f":"VLOOKUP(D32, Assumptions!$D$5:$E$18, 2, FALSE)","v":0.98740000000000006},{"$f":"VLOOKUP(D32, Assumptions!$D$22:$E$35, 2, FALSE)","v":0.98909999999999998},{"$f":"VLOOKUP(D32, Assumptions!$D$39:$E$52, 2, FALSE)","v":0.98950000000000005}]
[null,null,null,"DL3",{"$f":"VLOOKUP(D33, Assumptions!$D$5:$E$18, 2, FALSE)","v":0.99360000000000004},{"$f":"VLOOKUP(D33, Assumptions!$D$22:$E$35, 2, FALSE)","v":0.99419999999999997},{"$f":"VLOOKUP(D33, Assumptions!$D$39:$E$52, 2, FALSE)","v":0.99490000000000001}]
[null,null,null,"DL4",{"$f":"VLOOKUP(D34, Assumptions!$D$5:$E$18, 2, FALSE)","v":0.98909999999999998},{"$f":"VLOOKUP(D34, Assumptions!$D$22:$E$35, 2, FALSE)","v":0.99080000000000001},{"$f":"VLOOKUP(D34, Assumptions!$D$39:$E$52, 2, FALSE)","v":0.99160000000000004}]
[null,null,null,"DL5",{"$f":"VLOOKUP(D35, Assumptions!$D$5:$E$18, 2, FALSE)","v":0.99360000000000004},{"$f":"VLOOKUP(D35, Assumptions!$D$22:$E$35, 2, FALSE)","v":0.99419999999999997},{"$f":"VLOOKUP(D35, Assumptions!$D$39:$E$52, 2, FALSE)","v":0.99480000000000002}]
[]
[null,null,null,"Low Voltage Dry","Pre-Standard \"Avg Base Case Efficiency\"","2007 Minimum Efficiency","2016 Minimum Efficiency"]
[null,null,null,null,"%","%","%"]
[null,null,null,"DL6",{"$f":"VLOOKUP(D39, Assumptions!$D$5:$E$18, 2, FALSE)","v":0.97199999999999998},{"$f":"VLOOKUP(D39, Assumptions!$D$22:$E$35, 2, FALSE)","v":0.98},{"$f":"VLOOKUP(D39, Assumptions!$D$39:$E$52, 2, FALSE)","v":0.98}]
[null,null,null,"DL7",{"$f":"VLOOKUP(D40, Assumptions!$D$5:$E$18, 2, FALSE)","v":0.97299999999999998},{"$f":"VLOOKUP(D40, Assumptions!$D$22:$E$35, 2, FALSE)","v":0.98},{"$f":"VLOOKUP(D40, Assumptions!$D$39:$E$52, 2, FALSE)","v":0.98599999999999999}]
[null,null,null,"DL8",{"$f":"VLOOKUP(D41, Assumptions!$D$5:$E$18, 2, FALSE)","v":0.98299999999999998},{"$f":"VLOOKUP(D41, Assumptions!$D$22:$E$35, 2, FALSE)","v":0.98599999999999999},{"$f":"VLOOKUP(D41, Assumptions!$D$39:$E$52, 2, FALSE)","v":0.99019999999999997}]
[]
[null,null,null,"Medium Voltage Dry","Pre-Standard \"Avg Base Case Efficiency\"","2010 Minimum Efficiency","2016 Minimum Efficiency"]
[null,null,null,null,"%","%","%"]
[null,null,null,"DL9",{"$f":"VLOOKUP(D45, Assumptions!$D$5:$E$18, 2, FALSE)","v":0.98769999999999991},{"$f":"VLOOKUP(D45, Assumptions!$D$22:$E$35, 2, FALSE)","v":0.98819999999999997},{"$f":"VLOOKUP(D45, Assumptions!$D$39:$E$52, 2, FALSE)","v":0.98930000000000007}]
[null,null,null,"DL10",{"$f":"VLOOKUP(D46, Assumptions!$D$5:$E$18, 2, FALSE)","v":0.99170000000000003},{"$f":"VLOOKUP(D46, Assumptions!$D$22:$E$35, 2, FALSE)","v":0.99219999999999997},{"$f":"VLOOKUP(D46, Assumptions!$D$39:$E$52, 2, FALSE)","v":0.99370000000000003}]
[null,null,null,"DL11",{"$f":"VLOOKUP(D47, Assumptions!$D$5:$E$18, 2, FALSE)","v":0.98419999999999996},{"$f":"VLOOKUP(D47, Assumptions!$D$22:$E$35, 2, FALSE)","v":0.98670000000000002},{"$f":"VLOOKUP(D47, Assumptions!$D$39:$E$52, 2, FALSE)","v":0.98809999999999998}]
[null,null,null,"DL12",{"$f":"VLOOKUP(D48, Assumptions!$D$5:$E$18, 2, FALSE)","v":0.99},{"$f":"VLOOKUP(D48, Assumptions!$D$22:$E$35, 2, FALSE)","v":0.99120000000000008},{"$f":"VLOOKUP(D48, Assumptions!$D$39:$E$52, 2, FALSE)","v":0.99299999999999999}]
[null,null,null,"DL13A",{"$f":"VLOOKUP(D49, Assumptions!$D$5:$E$18, 2, FALSE)","v":0.98629999999999995},{"$f":"VLOOKUP(D49, Assumptions!$D$22:$E$35, 2, FALSE)","v":0.98629999999999995},{"$f":"VLOOKUP(D49, Assumptions!$D$39:$E$52, 2, FALSE)","v":0.9869}]
[null,null,null,"DL13B",{"$f":"VLOOKUP(D50, Assumptions!$D$5:$E$18, 2, FALSE)","v":0.99250000000000005},{"$f":"VLOOKUP(D50, Assumptions!$D$22:$E$35, 2, FALSE)","v":0.99199999999999999},{"$f":"VLOOKUP(D50, Assumptions!$D$39:$E$52, 2, FALSE)","v":0.99280000000000002}]
[]
[]
[null,"Market Share by Product Class and Efficiency Tier (2005-2034)"]
[]
[null,"Base Case Market Share Matrix by Product Class and Efficiency Distribution "]
[]
[null,null,null,"Stepped from 2001 and 2009 HVOLT Market Share Data"]
[null,null,null,{"$f":"$D$29","v":"Liquid Immersed"},2005,{"$f":"E58+1","v":2006},{"$f":"F58+1","v":2007},2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034]
[null,null,null,"DL1"]
[null,null,null,"DL2"]
[null,null,null,"DL3"]
[null,null,null,"DL4"]
[null,null,null,"DL5"]
[]
[null,null,null,{"$f":"$D$37","v":"Low Voltage Dry"},{"$f":"E$58","v":2005},{"$f":"F$58","v":2006},2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034]
[null,null,null,{"$f":"D39","v":"DL6"}]
[null,null,null,{"$f":"D40","v":"DL7"}]
[null,null,null,{"$f":"D41","v":"DL8"}]
[]
[null,null,null,{"$f":"$D$43","v":"Medium Voltage Dry"},{"$f":"E$58","v":2005},{"$f":"F$58","v":2006},2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034]
[null,null,null,{"$f":"D45","v":"DL9"}]
[null,null,null,"DL10"]
[null,null,null,"DL11"]
[null,null,null,"DL12"]
[null,null,null,"DL13A"]
[null,null,null,"DL13B"]
[]
[null,"Standard Case Market Share Matrix by Product Class and Efficiency Distribution "]
[]
[null,null,null,"Standard Effective Year Map"]
[null,null,null,"Design Line","2007 Fed Standard","2010 Fed Standard","2016 Fed Standard","Notes"]
[null,null,null,"DL1",null,"x","x"]
[null,null,null,"DL2",null,"x","x"]
[null,null,null,"DL3",null,"x","x"]
[null,null,null,"DL4",null,"x","x"]
[null,null,null,"DL5",null,"x","x"]
[null,null,null,"DL6","x",null,"x"]
[null,null,null,"DL7","x",null,"x"]
[null,null,null,"DL8","x",null,"x"]
[null,null,null,"DL9",null,"x","x"]
[null,null,null,"DL10",null,"x","x"]
[null,null,null,"DL11",null,"x","x"]
[null,null,null,"DL12",null,"x","x"]
[null,null,null,"DL13A",null,"x","x","Split DL13 from 2010 Rule to coincide with current split 2016 Rule"]
[null,null,null,"DL13B",null,"x","x"]
[]
[null,null,null,{"$f":"$D$29","v":"Liquid Immersed"},2005,{"$f":"E97+1","v":2006},{"$f":"F97+1","v":2007},{"$f":"G97+1","v":2008},{"$f":"H97+1","v":2009},{"$f":"I97+1","v":2010},{"$f":"J97+1","v":2011},{"$f":"K97+1","v":2012},{"$f":"L97+1","v":2013},{"$f":"M97+1","v":2014},{"$f":"N97+1","v":2015},{"$f":"O97+1","v":2016},{"$f":"P97+1","v":2017},{"$f":"Q97+1","v":2018},{"$f":"R97+1","v":2019},{"$f":"S97+1","v":2020},{"$f":"T97+1","v":2021},{"$f":"U97+1","v":2022},{"$f":"V97+1","v":2023},{"$f":"W97+1","v":2024},{"$f":"X97+1","v":2025},{"$f":"Y97+1","v":2026},{"$f":"Z97+1","v":2027},{"$f":"AA97+1","v":2028},{"$f":"AB97+1","v":2029},{"$f":"AC97+1","v":2030},{"$f":"AD97+1","v":2031},{"$f":"AE97+1","v":2032},{"$f":"AF97+1","v":2033},{"$f":"AG97+1","v":2034}]
[null,null,null,"DL1"]
[null,null,null,"DL2"]
[null,null,null,"DL3"]
[null,null,null,"DL4"]
[null,null,null,"DL5"]
[]
[null,null,null,{"$f":"$D$37","v":"Low Voltage Dry"},{"$f":"E$58","v":2005},{"$f":"F$58","v":2006},2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034]
[null,null,null,"DL6"]
[null,null,null,"DL7"]
[null,null,null,"DL8"]
[]
[null,null,null,{"$f":"$D$43","v":"Medium Voltage Dry"},{"$f":"E$58","v":2005},{"$f":"F$58","v":2006},2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034]
[null,null,null,"DL9"]
[null,null,null,"DL10"]
[null,null,null,"DL11"]
[null,null,null,"DL12"]
[null,null,null,"DL13A"]
[null,null,null,"DL13B"]
[]
[]
[null,"Aggregated Total"]
[]
[null,"Base Case "]
[null,null,null,"Total Shipped Energy Consumption by Product Class "]
[null,null,null,"Year",{"$f":"E$58","v":2005},{"$f":"F$58","v":2006},2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034]
[null,null,null,{"$f":"$D$58&\" Base Case EC\"","v":"Liquid Immersed Base Case EC"},{"$f":"VLOOKUP(E$122, 'Base Case Liquid Immersed'!$B$68:$K$97, 9, FALSE)+VLOOKUP(E$122, 'Base Case Liquid Immersed'!$B$68:$K$97, 10, FALSE)","v":96978692.972790152},{"$f":"VLOOKUP(F$122, 'Base Case Liquid Immersed'!$B$68:$K$97, 9, FALSE)+VLOOKUP(F$122, 'Base Case Liquid Immersed'!$B$68:$K$97, 10, FALSE)","v":97304599.10366331},{"$f":"VLOOKUP(G$122, 'Base Case Liquid Immersed'!$B$68:$K$97, 9, FALSE)+VLOOKUP(G$122, 'Base Case Liquid Immersed'!$B$68:$K$97, 10, FALSE)","v":131080537.18143158},{"$f":"VLOOKUP(H$122, 'Base Case Liquid Immersed'!$B$68:$K$97, 9, FALSE)+VLOOKUP(H$122, 'Base Case Liquid Immersed'!$B$68:$K$97, 10, FALSE)","v":119364723.30102004},{"$f":"VLOOKUP(I$122, 'Base Case Liquid Immersed'!$B$68:$K$97, 9, FALSE)+VLOOKUP(I$122, 'Base Case Liquid Immersed'!$B$68:$K$97, 10, FALSE)","v":75789994.547531992},{"$f":"VLOOKUP(J$122, 'Base Case Liquid Immersed'!$B$68:$K$97, 9, FALSE)+VLOOKUP(J$122, 'Base Case Liquid Immersed'!$B$68:$K$97, 10, FALSE)","v":79031600.806079566},{"$f":"VLOOKUP(K$122, 'Base Case Liquid Immersed'!$B$68:$K$97, 9, FALSE)+VLOOKUP(K$122, 'Base Case Liquid Immersed'!$B$68:$K$97, 10, FALSE)","v":76341053.315704823},{"$f":"VLOOKUP(L$122, 'Base Case Liquid Immersed'!$B$68:$K$97, 9, FALSE)+VLOOKUP(L$122, 'Base Case Liquid Immersed'!$B$68:$K$97, 10, FALSE)","v":73447213.699180245},{"$f":"VLOOKUP(M$122, 'Base Case Liquid Immersed'!$B$68:$K$97, 9, FALSE)+VLOOKUP(M$122, 'Base Case Liquid Immersed'!$B$68:$K$97, 10, FALSE)","v":72278939.914265752},{"$f":"VLOOKUP(N$122, 'Base Case Liquid Immersed'!$B$68:$K$97, 9, FALSE)+VLOOKUP(N$122, 'Base Case Liquid Immersed'!$B$68:$K$97, 10, FALSE)","v":72822694.612121284},{"$f":"VLOOKUP(O$122, 'Base Case Liquid Immersed'!$B$68:$K$97, 9, FALSE)+VLOOKUP(O$122, 'Base Case Liquid Immersed'!$B$68:$K$97, 10, FALSE)","v":72423049.455007911},{"$f":"VLOOKUP(P$122, 'Base Case Liquid Immersed'!$B$68:$K$97, 9, FALSE)+VLOOKUP(P$122, 'Base Case Liquid Immersed'!$B$68:$K$97, 10, FALSE)","v":72884273.873593211},{"$f":"VLOOKUP(Q$122, 'Base Case Liquid Immersed'!$B$68:$K$97, 9, FALSE)+VLOOKUP(Q$122, 'Base Case Liquid Immersed'!$B$68:$K$97, 10, FALSE)","v":73248688.222053409},{"$f":"VLOOKUP(R$122, 'Base Case Liquid Immersed'!$B$68:$K$97, 9, FALSE)+VLOOKUP(R$122, 'Base Case Liquid Immersed'!$B$68:$K$97, 10, FALSE)","v":73251055.976790354},{"$f":"VLOOKUP(S$122, 'Base Case Liquid Immersed'!$B$68:$K$97, 9, FALSE)+VLOOKUP(S$122, 'Base Case Liquid Immersed'!$B$68:$K$97, 10, FALSE)","v":72831064.174855009},{"$f":"VLOOKUP(T$122, 'Base Case Liquid Immersed'!$B$68:$K$97, 9, FALSE)+VLOOKUP(T$122, 'Base Case Liquid Immersed'!$B$68:$K$97, 10, FALSE)","v":71783863.367558897},{"$f":"VLOOKUP(U$122, 'Base Case Liquid Immersed'!$B$68:$K$97, 9, FALSE)+VLOOKUP(U$122, 'Base Case Liquid Immersed'!$B$68:$K$97, 10, FALSE)","v":71936984.113916934},{"$f":"VLOOKUP(V$122, 'Base Case Liquid Immersed'!$B$68:$K$97, 9, FALSE)+VLOOKUP(V$122, 'Base Case Liquid Immersed'!$B$68:$K$97, 10, FALSE)","v":72569616.380087137},{"$f":"VLOOKUP(W$122, 'Base Case Liquid Immersed'!$B$68:$K$97, 9, FALSE)+VLOOKUP(W$122, 'Base Case Liquid Immersed'!$B$68:$K$97, 10, FALSE)","v":73246708.611724198},{"$f":"VLOOKUP(X$122, 'Base Case Liquid Immersed'!$B$68:$K$97, 9, FALSE)+VLOOKUP(X$122, 'Base Case Liquid Immersed'!$B$68:$K$97, 10, FALSE)","v":73924170.878600866},{"$f":"VLOOKUP(Y$122, 'Base Case Liquid Immersed'!$B$68:$K$97, 9, FALSE)+VLOOKUP(Y$122, 'Base Case Liquid Immersed'!$B$68:$K$97, 10, FALSE)","v":74476998.736832559},{"$f":"VLOOKUP(Z$122, 'Base Case Liquid Immersed'!$B$68:$K$97, 9, FALSE)+VLOOKUP(Z$122, 'Base Case Liquid Immersed'!$B$68:$K$97, 10, FALSE)","v":75025604.804296181},{"$f":"VLOOKUP(AA$122, 'Base Case Liquid Immersed'!$B$68:$K$97, 9, FALSE)+VLOOKUP(AA$122, 'Base Case Liquid Immersed'!$B$68:$K$97, 10, FALSE)","v":75711649.217274666},{"$f":"VLOOKUP(AB$122, 'Base Case Liquid Immersed'!$B$68:$K$97, 9, FALSE)+VLOOKUP(AB$122, 'Base Case Liquid Immersed'!$B$68:$K$97, 10, FALSE)","v":76635445.979995236},{"$f":"VLOOKUP(AC$122, 'Base Case Liquid Immersed'!$B$68:$K$97, 9, FALSE)+VLOOKUP(AC$122, 'Base Case Liquid Immersed'!$B$68:$K$97, 10, FALSE)","v":77419159.518170476},{"$f":"VLOOKUP(AD$122, 'Base Case Liquid Immersed'!$B$68:$K$97, 9, FALSE)+VLOOKUP(AD$122, 'Base Case Liquid Immersed'!$B$68:$K$97, 10, FALSE)","v":78311907.991400719},{"$f":"VLOOKUP(AE$122, 'Base Case Liquid Immersed'!$B$68:$K$97, 9, FALSE)+VLOOKUP(AE$122, 'Base Case Liquid Immersed'!$B$68:$K$97, 10, FALSE)","v":78649690.153733999},{"$f":"VLOOKUP(AF$122, 'Base Case Liquid Immersed'!$B$68:$K$97, 9, FALSE)+VLOOKUP(AF$122, 'Base Case Liquid Immersed'!$B$68:$K$97, 10, FALSE)","v":79093408.521936655},{"$f":"VLOOKUP(AG$122, 'Base Case Liquid Immersed'!$B$68:$K$97, 9, FALSE)+VLOOKUP(AG$122, 'Base Case Liquid Immersed'!$B$68:$K$97, 10, FALSE)","v":79357055.013323843},{"$f":"VLOOKUP(AH$122, 'Base Case Liquid Immersed'!$B$68:$K$97, 9, FALSE)+VLOOKUP(AH$122, 'Base Case Liquid Immersed'!$B$68:$K$97, 10, FALSE)","v":79711512.88415435}]
[null,null,null,{"$f":"$D$65&\" Base Case EC\"","v":"Low Voltage Dry Base Case EC"},{"$f":"VLOOKUP(E$122, 'Base Case Low Dry'!$B$68:$K$97, 9, FALSE)+VLOOKUP(E$122, 'Base Case Low Dry'!$B$68:$K$97, 10, FALSE)","v":43413262.730630383},{"$f":"VLOOKUP(F$122, 'Base Case Low Dry'!$B$68:$K$97, 9, FALSE)+VLOOKUP(F$122, 'Base Case Low Dry'!$B$68:$K$97, 10, FALSE)","v":43614889.766507335},{"$f":"VLOOKUP(G$122, 'Base Case Low Dry'!$B$68:$K$97, 9, FALSE)+VLOOKUP(G$122, 'Base Case Low Dry'!$B$68:$K$97, 10, FALSE)","v":55191248.657398663},{"$f":"VLOOKUP(H$122, 'Base Case Low Dry'!$B$68:$K$97, 9, FALSE)+VLOOKUP(H$122, 'Base Case Low Dry'!$B$68:$K$97, 10, FALSE)","v":53446982.047802761},{"$f":"VLOOKUP(I$122, 'Base Case Low Dry'!$B$68:$K$97, 9, FALSE)+VLOOKUP(I$122, 'Base Case Low Dry'!$B$68:$K$97, 10, FALSE)","v":38151541.285385333},{"$f":"VLOOKUP(J$122, 'Base Case Low Dry'!$B$68:$K$97, 9, FALSE)+VLOOKUP(J$122, 'Base Case Low Dry'!$B$68:$K$97, 10, FALSE)","v":39339671.486998908},{"$f":"VLOOKUP(K$122, 'Base Case Low Dry'!$B$68:$K$97, 9, FALSE)+VLOOKUP(K$122, 'Base Case Low Dry'!$B$68:$K$97, 10, FALSE)","v":39288657.920321353},{"$f":"VLOOKUP(L$122, 'Base Case Low Dry'!$B$68:$K$97, 9, FALSE)+VLOOKUP(L$122, 'Base Case Low Dry'!$B$68:$K$97, 10, FALSE)","v":37873734.848429926},{"$f":"VLOOKUP(M$122, 'Base Case Low Dry'!$B$68:$K$97, 9, FALSE)+VLOOKUP(M$122, 'Base Case Low Dry'!$B$68:$K$97, 10, FALSE)","v":37748183.035660185},{"$f":"VLOOKUP(N$122, 'Base Case Low Dry'!$B$68:$K$97, 9, FALSE)+VLOOKUP(N$122, 'Base Case Low Dry'!$B$68:$K$97, 10, FALSE)","v":38105259.131418496},{"$f":"VLOOKUP(O$122, 'Base Case Low Dry'!$B$68:$K$97, 9, FALSE)+VLOOKUP(O$122, 'Base Case Low Dry'!$B$68:$K$97, 10, FALSE)","v":38064530.454415724},{"$f":"VLOOKUP(P$122, 'Base Case Low Dry'!$B$68:$K$97, 9, FALSE)+VLOOKUP(P$122, 'Base Case Low Dry'!$B$68:$K$97, 10, FALSE)","v":38335585.283779159},{"$f":"VLOOKUP(Q$122, 'Base Case Low Dry'!$B$68:$K$97, 9, FALSE)+VLOOKUP(Q$122, 'Base Case Low Dry'!$B$68:$K$97, 10, FALSE)","v":38593879.701845303},{"$f":"VLOOKUP(R$122, 'Base Case Low Dry'!$B$68:$K$97, 9, FALSE)+VLOOKUP(R$122, 'Base Case Low Dry'!$B$68:$K$97, 10, FALSE)","v":38626715.941047058},{"$f":"VLOOKUP(S$122, 'Base Case Low Dry'!$B$68:$K$97, 9, FALSE)+VLOOKUP(S$122, 'Base Case Low Dry'!$B$68:$K$97, 10, FALSE)","v":38420824.389176741},{"$f":"VLOOKUP(T$122, 'Base Case Low Dry'!$B$68:$K$97, 9, FALSE)+VLOOKUP(T$122, 'Base Case Low Dry'!$B$68:$K$97, 10, FALSE)","v":37899249.862446576},{"$f":"VLOOKUP(U$122, 'Base Case Low Dry'!$B$68:$K$97, 9, FALSE)+VLOOKUP(U$122, 'Base Case Low Dry'!$B$68:$K$97, 10, FALSE)","v":37996329.23519402},{"$f":"VLOOKUP(V$122, 'Base Case Low Dry'!$B$68:$K$97, 9, FALSE)+VLOOKUP(V$122, 'Base Case Low Dry'!$B$68:$K$97, 10, FALSE)","v":38283814.222646683},{"$f":"VLOOKUP(W$122, 'Base Case Low Dry'!$B$68:$K$97, 9, FALSE)+VLOOKUP(W$122, 'Base Case Low Dry'!$B$68:$K$97, 10, FALSE)","v":38599394.666138589},{"$f":"VLOOKUP(X$122, 'Base Case Low Dry'!$B$68:$K$97, 9, FALSE)+VLOOKUP(X$122, 'Base Case Low Dry'!$B$68:$K$97, 10, FALSE)","v":38878800.374648757},{"$f":"VLOOKUP(Y$122, 'Base Case Low Dry'!$B$68:$K$97, 9, FALSE)+VLOOKUP(Y$122, 'Base Case Low Dry'!$B$68:$K$97, 10, FALSE)","v":39144067.031692147},{"$f":"VLOOKUP(Z$122, 'Base Case Low Dry'!$B$68:$K$97, 9, FALSE)+VLOOKUP(Z$122, 'Base Case Low Dry'!$B$68:$K$97, 10, FALSE)","v":39371692.173452109},{"$f":"VLOOKUP(AA$122, 'Base Case Low Dry'!$B$68:$K$97, 9, FALSE)+VLOOKUP(AA$122, 'Base Case Low Dry'!$B$68:$K$97, 10, FALSE)","v":39664318.000474975},{"$f":"VLOOKUP(AB$122, 'Base Case Low Dry'!$B$68:$K$97, 9, FALSE)+VLOOKUP(AB$122, 'Base Case Low Dry'!$B$68:$K$97, 10, FALSE)","v":40046419.650732607},{"$f":"VLOOKUP(AC$122, 'Base Case Low Dry'!$B$68:$K$97, 9, FALSE)+VLOOKUP(AC$122, 'Base Case Low Dry'!$B$68:$K$97, 10, FALSE)","v":40444779.430778272},{"$f":"VLOOKUP(AD$122, 'Base Case Low Dry'!$B$68:$K$97, 9, FALSE)+VLOOKUP(AD$122, 'Base Case Low Dry'!$B$68:$K$97, 10, FALSE)","v":40859365.980823733},{"$f":"VLOOKUP(AE$122, 'Base Case Low Dry'!$B$68:$K$97, 9, FALSE)+VLOOKUP(AE$122, 'Base Case Low Dry'!$B$68:$K$97, 10, FALSE)","v":40988100.061424091},{"$f":"VLOOKUP(AF$122, 'Base Case Low Dry'!$B$68:$K$97, 9, FALSE)+VLOOKUP(AF$122, 'Base Case Low Dry'!$B$68:$K$97, 10, FALSE)","v":41129804.61792744},{"$f":"VLOOKUP(AG$122, 'Base Case Low Dry'!$B$68:$K$97, 9, FALSE)+VLOOKUP(AG$122, 'Base Case Low Dry'!$B$68:$K$97, 10, FALSE)","v":41250055.790496111},{"$f":"VLOOKUP(AH$122, 'Base Case Low Dry'!$B$68:$K$97, 9, FALSE)+VLOOKUP(AH$122, 'Base Case Low Dry'!$B$68:$K$97, 10, FALSE)","v":41381451.342761174}]
[null,null,null,{"$f":"$D$70&\" Base Case EC\"","v":"Medium Voltage Dry Base Case EC"},{"$f":"VLOOKUP(E$122, 'Base Case Medium Dry'!$B$68:$K$97, 9, FALSE)+VLOOKUP(E$122, 'Base Case Medium Dry'!$B$68:$K$97, 10, FALSE)","v":9558935.6179946847},{"$f":"VLOOKUP(F$122, 'Base Case Medium Dry'!$B$68:$K$97, 9, FALSE)+VLOOKUP(F$122, 'Base Case Medium Dry'!$B$68:$K$97, 10, FALSE)","v":9603330.8035570681},{"$f":"VLOOKUP(G$122, 'Base Case Medium Dry'!$B$68:$K$97, 9, FALSE)+VLOOKUP(G$122, 'Base Case Medium Dry'!$B$68:$K$97, 10, FALSE)","v":12152267.749748759},{"$f":"VLOOKUP(H$122, 'Base Case Medium Dry'!$B$68:$K$97, 9, FALSE)+VLOOKUP(H$122, 'Base Case Medium Dry'!$B$68:$K$97, 10, FALSE)","v":11768206.954198804},{"$f":"VLOOKUP(I$122, 'Base Case Medium Dry'!$B$68:$K$97, 9, FALSE)+VLOOKUP(I$122, 'Base Case Medium Dry'!$B$68:$K$97, 10, FALSE)","v":8400385.1343096029},{"$f":"VLOOKUP(J$122, 'Base Case Medium Dry'!$B$68:$K$97, 9, FALSE)+VLOOKUP(J$122, 'Base Case Medium Dry'!$B$68:$K$97, 10, FALSE)","v":8661993.2095535304},{"$f":"VLOOKUP(K$122, 'Base Case Medium Dry'!$B$68:$K$97, 9, FALSE)+VLOOKUP(K$122, 'Base Case Medium Dry'!$B$68:$K$97, 10, FALSE)","v":8650760.8033982813},{"$f":"VLOOKUP(L$122, 'Base Case Medium Dry'!$B$68:$K$97, 9, FALSE)+VLOOKUP(L$122, 'Base Case Medium Dry'!$B$68:$K$97, 10, FALSE)","v":8339216.4112491347},{"$f":"VLOOKUP(M$122, 'Base Case Medium Dry'!$B$68:$K$97, 9, FALSE)+VLOOKUP(M$122, 'Base Case Medium Dry'!$B$68:$K$97, 10, FALSE)","v":8311571.8247909546},{"$f":"VLOOKUP(N$122, 'Base Case Medium Dry'!$B$68:$K$97, 9, FALSE)+VLOOKUP(N$122, 'Base Case Medium Dry'!$B$68:$K$97, 10, FALSE)","v":8390194.5127758961},{"$f":"VLOOKUP(O$122, 'Base Case Medium Dry'!$B$68:$K$97, 9, FALSE)+VLOOKUP(O$122, 'Base Case Medium Dry'!$B$68:$K$97, 10, FALSE)","v":8381226.6818231475},{"$f":"VLOOKUP(P$122, 'Base Case Medium Dry'!$B$68:$K$97, 9, FALSE)+VLOOKUP(P$122, 'Base Case Medium Dry'!$B$68:$K$97, 10, FALSE)","v":8440908.8042866979},{"$f":"VLOOKUP(Q$122, 'Base Case Medium Dry'!$B$68:$K$97, 9, FALSE)+VLOOKUP(Q$122, 'Base Case Medium Dry'!$B$68:$K$97, 10, FALSE)","v":8497781.2795968633},{"$f":"VLOOKUP(R$122, 'Base Case Medium Dry'!$B$68:$K$97, 9, FALSE)+VLOOKUP(R$122, 'Base Case Medium Dry'!$B$68:$K$97, 10, FALSE)","v":8505011.3166114539},{"$f":"VLOOKUP(S$122, 'Base Case Medium Dry'!$B$68:$K$97, 9, FALSE)+VLOOKUP(S$122, 'Base Case Medium Dry'!$B$68:$K$97, 10, FALSE)","v":8459677.1499345787},{"$f":"VLOOKUP(T$122, 'Base Case Medium Dry'!$B$68:$K$97, 9, FALSE)+VLOOKUP(T$122, 'Base Case Medium Dry'!$B$68:$K$97, 10, FALSE)","v":8344834.4265959822},{"$f":"VLOOKUP(U$122, 'Base Case Medium Dry'!$B$68:$K$97, 9, FALSE)+VLOOKUP(U$122, 'Base Case Medium Dry'!$B$68:$K$97, 10, FALSE)","v":8366209.8177912012},{"$f":"VLOOKUP(V$122, 'Base Case Medium Dry'!$B$68:$K$97, 9, FALSE)+VLOOKUP(V$122, 'Base Case Medium Dry'!$B$68:$K$97, 10, FALSE)","v":8429509.6094528232},{"$f":"VLOOKUP(W$122, 'Base Case Medium Dry'!$B$68:$K$97, 9, FALSE)+VLOOKUP(W$122, 'Base Case Medium Dry'!$B$68:$K$97, 10, FALSE)","v":8498995.5902775005},{"$f":"VLOOKUP(X$122, 'Base Case Medium Dry'!$B$68:$K$97, 9, FALSE)+VLOOKUP(X$122, 'Base Case Medium Dry'!$B$68:$K$97, 10, FALSE)","v":8560516.4484429117},{"$f":"VLOOKUP(Y$122, 'Base Case Medium Dry'!$B$68:$K$97, 9, FALSE)+VLOOKUP(Y$122, 'Base Case Medium Dry'!$B$68:$K$97, 10, FALSE)","v":8618924.104002269},{"$f":"VLOOKUP(Z$122, 'Base Case Medium Dry'!$B$68:$K$97, 9, FALSE)+VLOOKUP(Z$122, 'Base Case Medium Dry'!$B$68:$K$97, 10, FALSE)","v":8669043.6743423529},{"$f":"VLOOKUP(AA$122, 'Base Case Medium Dry'!$B$68:$K$97, 9, FALSE)+VLOOKUP(AA$122, 'Base Case Medium Dry'!$B$68:$K$97, 10, FALSE)","v":8733475.4001499694},{"$f":"VLOOKUP(AB$122, 'Base Case Medium Dry'!$B$68:$K$97, 9, FALSE)+VLOOKUP(AB$122, 'Base Case Medium Dry'!$B$68:$K$97, 10, FALSE)","v":8817608.3319916762},{"$f":"VLOOKUP(AC$122, 'Base Case Medium Dry'!$B$68:$K$97, 9, FALSE)+VLOOKUP(AC$122, 'Base Case Medium Dry'!$B$68:$K$97, 10, FALSE)","v":8905321.0550339911},{"$f":"VLOOKUP(AD$122, 'Base Case Medium Dry'!$B$68:$K$97, 9, FALSE)+VLOOKUP(AD$122, 'Base Case Medium Dry'!$B$68:$K$97, 10, FALSE)","v":8996606.6643317901},{"$f":"VLOOKUP(AE$122, 'Base Case Medium Dry'!$B$68:$K$97, 9, FALSE)+VLOOKUP(AE$122, 'Base Case Medium Dry'!$B$68:$K$97, 10, FALSE)","v":9024951.937432684},{"$f":"VLOOKUP(AF$122, 'Base Case Medium Dry'!$B$68:$K$97, 9, FALSE)+VLOOKUP(AF$122, 'Base Case Medium Dry'!$B$68:$K$97, 10, FALSE)","v":9056153.1106961779},{"$f":"VLOOKUP(AG$122, 'Base Case Medium Dry'!$B$68:$K$97, 9, FALSE)+VLOOKUP(AG$122, 'Base Case Medium Dry'!$B$68:$K$97, 10, FALSE)","v":9082630.5773566458},{"$f":"VLOOKUP(AH$122, 'Base Case Medium Dry'!$B$68:$K$97, 9, FALSE)+VLOOKUP(AH$122, 'Base Case Medium Dry'!$B$68:$K$97, 10, FALSE)","v":9111561.8657600489}]
[null,null,null,"Total Base Case EC",{"$f":"SUM(E123:E125)","v":149950891.32141522},{"$f":"SUM(F123:F125)","v":150522819.67372772},198424053.588579,184579912.30302161,122341920.96722694,127033265.50263201,124280472.03942445,119660164.95885929,118338694.77471688,119318148.25631568,118868806.59124678,119660767.96165907,120340349.20349558,120382783.23444887,119711565.71396632,118027947.65660146,118299523.16690215,119282940.21218665,120345098.86814028,121363487.70169252,122239989.87252697,123066340.65209064,124109442.61789961,125499473.96271951,126769260.00398274,128167880.63655624,128662742.15259078,129279366.25056027,129689741.38117661,130204526.09267557]
[]
[null,null,null,"Shipments"]
[null,null,null,"Year",{"$f":"E$58","v":2005},{"$f":"F$58","v":2006},2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034]
[null,null,null,{"$f":"$D$58&\" Base Case Shipped\"","v":"Liquid Immersed Base Case Shipped"},{"$f":"VLOOKUP(E$129, 'Base Case Liquid Immersed'!$O$13:$U$168, 5, FALSE)","v":3004.6093663724241},{"$f":"VLOOKUP(F$129, 'Base Case Liquid Immersed'!$O$13:$U$168, 5, FALSE)","v":3014.7066422106791},{"$f":"VLOOKUP(G$129, 'Base Case Liquid Immersed'!$O$13:$U$168, 5, FALSE)","v":4061.1581543480024},{"$f":"VLOOKUP(H$129, 'Base Case Liquid Immersed'!$O$13:$U$168, 5, FALSE)","v":3698.1769360958942},{"$f":"VLOOKUP(I$129, 'Base Case Liquid Immersed'!$O$13:$U$168, 5, FALSE)","v":2348.137725043603},{"$f":"VLOOKUP(J$129, 'Base Case Liquid Immersed'!$O$13:$U$168, 5, FALSE)","v":2448.5696882714051},{"$f":"VLOOKUP(K$129, 'Base Case Liquid Immersed'!$O$13:$U$168, 5, FALSE)","v":2365.210715878181},{"$f":"VLOOKUP(L$129, 'Base Case Liquid Immersed'!$O$13:$U$168, 5, FALSE)","v":2275.5533143391763},{"$f":"VLOOKUP(M$129, 'Base Case Liquid Immersed'!$O$13:$U$168, 5, FALSE)","v":2239.3576692027095},{"$f":"VLOOKUP(N$129, 'Base Case Liquid Immersed'!$O$13:$U$168, 5, FALSE)","v":2256.2043641632627},{"$f":"VLOOKUP(O$129, 'Base Case Liquid Immersed'!$O$13:$U$168, 5, FALSE)","v":2243.8224940278797},{"$f":"VLOOKUP(P$129, 'Base Case Liquid Immersed'!$O$13:$U$168, 5, FALSE)","v":2258.1122226847706},{"$f":"VLOOKUP(Q$129, 'Base Case Liquid Immersed'!$O$13:$U$168, 5, FALSE)","v":2269.4025662753074},{"$f":"VLOOKUP(R$129, 'Base Case Liquid Immersed'!$O$13:$U$168, 5, FALSE)","v":2269.4759244310208},{"$f":"VLOOKUP(S$129, 'Base Case Liquid Immersed'!$O$13:$U$168, 5, FALSE)","v":2256.4636712936363},{"$f":"VLOOKUP(T$129, 'Base Case Liquid Immersed'!$O$13:$U$168, 5, FALSE)","v":2224.0191285015671},{"$f":"VLOOKUP(U$129, 'Base Case Liquid Immersed'!$O$13:$U$168, 5, FALSE)","v":2228.763139939444},{"$f":"VLOOKUP(V$129, 'Base Case Liquid Immersed'!$O$13:$U$168, 5, FALSE)","v":2248.3634539273603},{"$f":"VLOOKUP(W$129, 'Base Case Liquid Immersed'!$O$13:$U$168, 5, FALSE)","v":2269.3412336716756},{"$f":"VLOOKUP(X$129, 'Base Case Liquid Immersed'!$O$13:$U$168, 5, FALSE)","v":2290.3304779069285},{"$f":"VLOOKUP(Y$129, 'Base Case Liquid Immersed'!$O$13:$U$168, 5, FALSE)","v":2307.4582789724736},{"$f":"VLOOKUP(Z$129, 'Base Case Liquid Immersed'!$O$13:$U$168, 5, FALSE)","v":2324.4552798416485},{"$f":"VLOOKUP(AA$129, 'Base Case Liquid Immersed'!$O$13:$U$168, 5, FALSE)","v":2345.7104174991641},{"$f":"VLOOKUP(AB$129, 'Base Case Liquid Immersed'!$O$13:$U$168, 5, FALSE)","v":2374.3316364577813},{"$f":"VLOOKUP(AC$129, 'Base Case Liquid Immersed'!$O$13:$U$168, 5, FALSE)","v":2398.6127745631884},{"$f":"VLOOKUP(AD$129, 'Base Case Liquid Immersed'!$O$13:$U$168, 5, FALSE)","v":2426.2720504541817},{"$f":"VLOOKUP(AE$129, 'Base Case Liquid Immersed'!$O$13:$U$168, 5, FALSE)","v":2436.7372713973518},{"$f":"VLOOKUP(AF$129, 'Base Case Liquid Immersed'!$O$13:$U$168, 5, FALSE)","v":2450.484624803189},{"$f":"VLOOKUP(AG$129, 'Base Case Liquid Immersed'!$O$13:$U$168, 5, FALSE)","v":2458.6529625395565},{"$f":"VLOOKUP(AH$129, 'Base Case Liquid Immersed'!$O$13:$U$168, 5, FALSE)","v":2469.6348329487669}]
[null,null,null,{"$f":"$D$65&\" Base Case Shipped\"","v":"Low Voltage Dry Base Case Shipped"},{"$f":"VLOOKUP(E$129, 'Base Case Low Dry'!$B$13:$H$168, 5, FALSE)","v":816.02053016359071},{"$f":"VLOOKUP(F$129, 'Base Case Low Dry'!$B$13:$H$168, 5, FALSE)","v":819.81042731397315},{"$f":"VLOOKUP(G$129, 'Base Case Low Dry'!$B$13:$H$168, 5, FALSE)","v":1037.4062937689514},{"$f":"VLOOKUP(H$129, 'Base Case Low Dry'!$B$13:$H$168, 5, FALSE)","v":1004.620060392743},{"$f":"VLOOKUP(I$129, 'Base Case Low Dry'!$B$13:$H$168, 5, FALSE)","v":717.11820278121252},{"$f":"VLOOKUP(J$129, 'Base Case Low Dry'!$B$13:$H$168, 5, FALSE)","v":739.45097797573897},{"$f":"VLOOKUP(K$129, 'Base Case Low Dry'!$B$13:$H$168, 5, FALSE)","v":738.49209778320323},{"$f":"VLOOKUP(L$129, 'Base Case Low Dry'!$B$13:$H$168, 5, FALSE)","v":711.8963940133757},{"$f":"VLOOKUP(M$129, 'Base Case Low Dry'!$B$13:$H$168, 5, FALSE)","v":709.53645029168251},{"$f":"VLOOKUP(N$129, 'Base Case Low Dry'!$B$13:$H$168, 5, FALSE)","v":716.24825692960781},{"$f":"VLOOKUP(O$129, 'Base Case Low Dry'!$B$13:$H$168, 5, FALSE)","v":715.48269740907892},{"$f":"VLOOKUP(P$129, 'Base Case Low Dry'!$B$13:$H$168, 5, FALSE)","v":720.57759909691038},{"$f":"VLOOKUP(Q$129, 'Base Case Low Dry'!$B$13:$H$168, 5, FALSE)","v":725.43264879166429},{"$f":"VLOOKUP(R$129, 'Base Case Low Dry'!$B$13:$H$168, 5, FALSE)","v":726.0498575347217},{"$f":"VLOOKUP(S$129, 'Base Case Low Dry'!$B$13:$H$168, 5, FALSE)","v":722.17980210129588},{"$f":"VLOOKUP(T$129, 'Base Case Low Dry'!$B$13:$H$168, 5, FALSE)","v":712.37598881817496},{"$f":"VLOOKUP(U$129, 'Base Case Low Dry'!$B$13:$H$168, 5, FALSE)","v":714.20074826343603},{"$f":"VLOOKUP(V$129, 'Base Case Low Dry'!$B$13:$H$168, 5, FALSE)","v":719.60448060511237},{"$f":"VLOOKUP(W$129, 'Base Case Low Dry'!$B$13:$H$168, 5, FALSE)","v":725.53631121654041},{"$f":"VLOOKUP(X$129, 'Base Case Low Dry'!$B$13:$H$168, 5, FALSE)","v":730.78818080772737},{"$f":"VLOOKUP(Y$129, 'Base Case Low Dry'!$B$13:$H$168, 5, FALSE)","v":735.7742846962642},{"$f":"VLOOKUP(Z$129, 'Base Case Low Dry'!$B$13:$H$168, 5, FALSE)","v":740.05285712262264},{"$f":"VLOOKUP(AA$129, 'Base Case Low Dry'!$B$13:$H$168, 5, FALSE)","v":745.55321962678136},{"$f":"VLOOKUP(AB$129, 'Base Case Low Dry'!$B$13:$H$168, 5, FALSE)","v":752.73542090831791},{"$f":"VLOOKUP(AC$129, 'Base Case Low Dry'!$B$13:$H$168, 5, FALSE)","v":760.22321930130454},{"$f":"VLOOKUP(AD$129, 'Base Case Low Dry'!$B$13:$H$168, 5, FALSE)","v":768.01602534921506},{"$f":"VLOOKUP(AE$129, 'Base Case Low Dry'!$B$13:$H$168, 5, FALSE)","v":770.4357847981521},{"$f":"VLOOKUP(AF$129, 'Base Case Low Dry'!$B$13:$H$168, 5, FALSE)","v":773.09934473470753},{"$f":"VLOOKUP(AG$129, 'Base Case Low Dry'!$B$13:$H$168, 5, FALSE)","v":775.35965458981195},{"$f":"VLOOKUP(AH$129, 'Base Case Low Dry'!$B$13:$H$168, 5, FALSE)","v":777.82944058322494}]
[null,null,null,{"$f":"$D$70&\" Base Case Shipped\"","v":"Medium Voltage Dry Base Case Shipped"},{"$f":"VLOOKUP(E$129, 'Base Case Medium Dry'!$B$13:$H$168, 5, FALSE)","v":294.08686580937848},{"$f":"VLOOKUP(F$129, 'Base Case Medium Dry'!$B$13:$H$168, 5, FALSE)","v":295.45271254177919},{"$f":"VLOOKUP(G$129, 'Base Case Medium Dry'!$B$13:$H$168, 5, FALSE)","v":373.8724140240347},{"$f":"VLOOKUP(H$129, 'Base Case Medium Dry'!$B$13:$H$168, 5, FALSE)","v":362.05653408119673},{"$f":"VLOOKUP(I$129, 'Base Case Medium Dry'!$B$13:$H$168, 5, FALSE)","v":258.44330733750314},{"$f":"VLOOKUP(J$129, 'Base Case Medium Dry'!$B$13:$H$168, 5, FALSE)","v":266.49184976874199},{"$f":"VLOOKUP(K$129, 'Base Case Medium Dry'!$B$13:$H$168, 5, FALSE)","v":266.14627749441092},{"$f":"VLOOKUP(L$129, 'Base Case Medium Dry'!$B$13:$H$168, 5, FALSE)","v":256.56141182430912},{"$f":"VLOOKUP(M$129, 'Base Case Medium Dry'!$B$13:$H$168, 5, FALSE)","v":255.71090815810828},{"$f":"VLOOKUP(N$129, 'Base Case Medium Dry'!$B$13:$H$168, 5, FALSE)","v":258.1297862440191},{"$f":"VLOOKUP(O$129, 'Base Case Medium Dry'!$B$13:$H$168, 5, FALSE)","v":257.85388509734361},{"$f":"VLOOKUP(P$129, 'Base Case Medium Dry'!$B$13:$H$168, 5, FALSE)","v":259.69004437716086},{"$f":"VLOOKUP(Q$129, 'Base Case Medium Dry'!$B$13:$H$168, 5, FALSE)","v":261.4397630365587},{"$f":"VLOOKUP(R$129, 'Base Case Medium Dry'!$B$13:$H$168, 5, FALSE)","v":261.66219982348548},{"$f":"VLOOKUP(S$129, 'Base Case Medium Dry'!$B$13:$H$168, 5, FALSE)","v":260.2674647269352},{"$f":"VLOOKUP(T$129, 'Base Case Medium Dry'!$B$13:$H$168, 5, FALSE)","v":256.73425371711494},{"$f":"VLOOKUP(U$129, 'Base Case Medium Dry'!$B$13:$H$168, 5, FALSE)","v":257.39188151724551},{"$f":"VLOOKUP(V$129, 'Base Case Medium Dry'!$B$13:$H$168, 5, FALSE)","v":259.33934074075034},{"$f":"VLOOKUP(W$129, 'Base Case Medium Dry'!$B$13:$H$168, 5, FALSE)","v":261.47712209372349},{"$f":"VLOOKUP(X$129, 'Base Case Medium Dry'!$B$13:$H$168, 5, FALSE)","v":263.36985127224318},{"$f":"VLOOKUP(Y$129, 'Base Case Medium Dry'!$B$13:$H$168, 5, FALSE)","v":265.16680074958759},{"$f":"VLOOKUP(Z$129, 'Base Case Medium Dry'!$B$13:$H$168, 5, FALSE)","v":266.70876189945466},{"$f":"VLOOKUP(AA$129, 'Base Case Medium Dry'!$B$13:$H$168, 5, FALSE)","v":268.69104581250667},{"$f":"VLOOKUP(AB$129, 'Base Case Medium Dry'!$B$13:$H$168, 5, FALSE)","v":271.27945013129965},{"$f":"VLOOKUP(AC$129, 'Base Case Medium Dry'!$B$13:$H$168, 5, FALSE)","v":273.97798905257469},{"$f":"VLOOKUP(AD$129, 'Base Case Medium Dry'!$B$13:$H$168, 5, FALSE)","v":276.78645014120804},{"$f":"VLOOKUP(AE$129, 'Base Case Medium Dry'!$B$13:$H$168, 5, FALSE)","v":277.65851088728732},{"$f":"VLOOKUP(AF$129, 'Base Case Medium Dry'!$B$13:$H$168, 5, FALSE)","v":278.61843525767051},{"$f":"VLOOKUP(AG$129, 'Base Case Medium Dry'!$B$13:$H$168, 5, FALSE)","v":279.43303172488498},{"$f":"VLOOKUP(AH$129, 'Base Case Medium Dry'!$B$13:$H$168, 5, FALSE)","v":280.3231216125464}]
[null,null,null,"Total Base Case Shipped",{"$f":"SUM(E130:E132)","v":4114.7167623453934},{"$f":"SUM(F130:F132)","v":4129.9697820664314},5472.4368621409885,5064.8535305698333,3323.6992351623185,3454.5125160158859,3369.8490911557956,3244.0111201768614,3204.6050276525002,3230.5824073368899,3217.1590765343021,3238.3798661588421,3256.2749781035304,3257.1879817892282,3238.9109381218673,3193.1293710368568,3200.3557697201259,3227.3072752732228,3256.3546669819398,3284.4885099868989,3308.3993644183256,3331.2168988637259,3359.9546829384522,3398.3465074973988,3432.8139829170677,3471.0745259446048,3484.831567082791,3502.202404795567,3513.4456488542537,3527.7873951445381]
[]
[null,null,null,"Shipped UEC"]
[null,null,null,"Year",{"$f":"E$58","v":2005},{"$f":"F$58","v":2006},2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034]
[null,null,null,{"$f":"$D$58&\" Base Case UEC\"","v":"Liquid Immersed Base Case UEC"},{"$f":"E123/E130","v":32276.639372217665},{"$f":"F123/F130","v":32276.639372217662},32276.639372217669,32276.639372217669,32276.639372217673,32276.639372217665,32276.639372217665,32276.639372217658,32276.639372217662,32276.639372217665,32276.639372217673,32276.639372217665,32276.639372217669,32276.639372217658,32276.639372217669,32276.639372217662,32276.639372217665,32276.639372217665,32276.639372217658,32276.639372217662,32276.639372217665,32276.639372217665,32276.639372217669,32276.639372217669,32276.639372217673,32276.639372217662,32276.639372217662,32276.639372217669,32276.639372217662,32276.639372217658]
[null,null,null,{"$f":"$D$65&\" Base Case UEC\"","v":"Low Voltage Dry Base Case UEC"},{"$f":"E124/E131","v":53201.189340085795},{"$f":"F124/F131","v":53201.189340085803},53201.18934008581,53201.18934008581,53201.189340085803,53201.18934008581,53201.189340085803,53201.189340085803,53201.18934008581,53201.189340085817,53201.189340085803,53201.189340085788,53201.18934008581,53201.18934008581,53201.18934008581,53201.18934008581,53201.18934008581,53201.189340085803,53201.18934008581,53201.189340085795,53201.189340085803,53201.189340085795,53201.18934008581,53201.18934008581,53201.189340085803,53201.18934008581,53201.189340085803,53201.189340085803,53201.189340085803,53201.18934008581]
[null,null,null,{"$f":"$D$70&\" Base Case UEC\"","v":"Medium Voltage Dry Base Case UEC"},{"$f":"E125/E132","v":32503.782825141894},{"$f":"F125/F132","v":32503.782825141894},32503.782825141894,32503.782825141894,32503.782825141894,32503.782825141898,32503.78282514189,32503.78282514189,32503.782825141887,32503.782825141894,32503.78282514189,32503.782825141894,32503.782825141894,32503.782825141894,32503.782825141887,32503.782825141894,32503.78282514189,32503.782825141898,32503.782825141898,32503.78282514189,32503.782825141898,32503.782825141894,32503.782825141898,32503.782825141901,32503.782825141894,32503.78282514189,32503.782825141898,32503.782825141887,32503.78282514189,32503.782825141898]
[null,null,null,"Total Base Case UEC",{"$f":"SUM(E137:E139)","v":117981.61153744535},{"$f":"SUM(F137:F139)","v":117981.61153744537},117981.61153744538,117981.61153744538,117981.61153744538,117981.61153744538,117981.61153744537,117981.61153744534,117981.61153744535,117981.61153744538,117981.61153744537,117981.61153744535,117981.61153744538,117981.61153744537,117981.61153744537,117981.61153744537,117981.61153744537,117981.61153744537,117981.61153744537,117981.61153744534,117981.61153744537,117981.61153744535,117981.61153744538,117981.61153744538,117981.61153744538,117981.61153744537,117981.61153744537,117981.61153744535,117981.61153744537,117981.61153744537]
[]
[null,null,null,"Total Stock Energy Consumption by Product Class "]
[null,null,null,"Year",{"$f":"E$58","v":2005},{"$f":"F$58","v":2006},2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034]
[null,null,null,{"$f":"$D$58&\" Base Case EC\"","v":"Liquid Immersed Base Case EC"},{"$f":"VLOOKUP(E$122, 'Base Case Liquid Immersed'!$B$68:$M$97, 11, FALSE)+VLOOKUP(E$122, 'Base Case Liquid Immersed'!$B$68:$M$97, 12, FALSE)","v":3720349936.1752453},{"$f":"VLOOKUP(F$122, 'Base Case Liquid Immersed'!$B$68:$M$97, 11, FALSE)+VLOOKUP(F$122, 'Base Case Liquid Immersed'!$B$68:$M$97, 12, FALSE)","v":3760486650.4953051},{"$f":"VLOOKUP(G$122, 'Base Case Liquid Immersed'!$B$68:$M$97, 11, FALSE)+VLOOKUP(G$122, 'Base Case Liquid Immersed'!$B$68:$M$97, 12, FALSE)","v":3831379142.6815701},{"$f":"VLOOKUP(H$122, 'Base Case Liquid Immersed'!$B$68:$M$97, 11, FALSE)+VLOOKUP(H$122, 'Base Case Liquid Immersed'!$B$68:$M$97, 12, FALSE)","v":3887479934.1776485},{"$f":"VLOOKUP(I$122, 'Base Case Liquid Immersed'!$B$68:$M$97, 11, FALSE)+VLOOKUP(I$122, 'Base Case Liquid Immersed'!$B$68:$M$97, 12, FALSE)","v":3896281871.1812611},{"$f":"VLOOKUP(J$122, 'Base Case Liquid Immersed'!$B$68:$M$97, 11, FALSE)+VLOOKUP(J$122, 'Base Case Liquid Immersed'!$B$68:$M$97, 12, FALSE)","v":3904833439.5869813},{"$f":"VLOOKUP(K$122, 'Base Case Liquid Immersed'!$B$68:$M$97, 11, FALSE)+VLOOKUP(K$122, 'Base Case Liquid Immersed'!$B$68:$M$97, 12, FALSE)","v":3907347933.4667101},{"$f":"VLOOKUP(L$122, 'Base Case Liquid Immersed'!$B$68:$M$97, 11, FALSE)+VLOOKUP(L$122, 'Base Case Liquid Immersed'!$B$68:$M$97, 12, FALSE)","v":3903655434.6562018},{"$f":"VLOOKUP(M$122, 'Base Case Liquid Immersed'!$B$68:$M$97, 11, FALSE)+VLOOKUP(M$122, 'Base Case Liquid Immersed'!$B$68:$M$97, 12, FALSE)","v":3895629792.6620989},{"$f":"VLOOKUP(N$122, 'Base Case Liquid Immersed'!$B$68:$M$97, 11, FALSE)+VLOOKUP(N$122, 'Base Case Liquid Immersed'!$B$68:$M$97, 12, FALSE)","v":3885176499.9130516},{"$f":"VLOOKUP(O$122, 'Base Case Liquid Immersed'!$B$68:$M$97, 11, FALSE)+VLOOKUP(O$122, 'Base Case Liquid Immersed'!$B$68:$M$97, 12, FALSE)","v":3871499415.0356798},{"$f":"VLOOKUP(P$122, 'Base Case Liquid Immersed'!$B$68:$M$97, 11, FALSE)+VLOOKUP(P$122, 'Base Case Liquid Immersed'!$B$68:$M$97, 12, FALSE)","v":3855642783.1346855},{"$f":"VLOOKUP(Q$122, 'Base Case Liquid Immersed'!$B$68:$M$97, 11, FALSE)+VLOOKUP(Q$122, 'Base Case Liquid Immersed'!$B$68:$M$97, 12, FALSE)","v":3837643934.2056508},{"$f":"VLOOKUP(R$122, 'Base Case Liquid Immersed'!$B$68:$M$97, 11, FALSE)+VLOOKUP(R$122, 'Base Case Liquid Immersed'!$B$68:$M$97, 12, FALSE)","v":3817372418.997035},{"$f":"VLOOKUP(S$122, 'Base Case Liquid Immersed'!$B$68:$M$97, 11, FALSE)+VLOOKUP(S$122, 'Base Case Liquid Immersed'!$B$68:$M$97, 12, FALSE)","v":3794701441.5392756},{"$f":"VLOOKUP(T$122, 'Base Case Liquid Immersed'!$B$68:$M$97, 11, FALSE)+VLOOKUP(T$122, 'Base Case Liquid Immersed'!$B$68:$M$97, 12, FALSE)","v":3769191665.8180561},{"$f":"VLOOKUP(U$122, 'Base Case Liquid Immersed'!$B$68:$M$97, 11, FALSE)+VLOOKUP(U$122, 'Base Case Liquid Immersed'!$B$68:$M$97, 12, FALSE)","v":3742262989.7271452},{"$f":"VLOOKUP(V$122, 'Base Case Liquid Immersed'!$B$68:$M$97, 11, FALSE)+VLOOKUP(V$122, 'Base Case Liquid Immersed'!$B$68:$M$97, 12, FALSE)","v":3714525851.4303298},{"$f":"VLOOKUP(W$122, 'Base Case Liquid Immersed'!$B$68:$M$97, 11, FALSE)+VLOOKUP(W$122, 'Base Case Liquid Immersed'!$B$68:$M$97, 12, FALSE)","v":3686232838.3664336},{"$f":"VLOOKUP(X$122, 'Base Case Liquid Immersed'!$B$68:$M$97, 11, FALSE)+VLOOKUP(X$122, 'Base Case Liquid Immersed'!$B$68:$M$97, 12, FALSE)","v":3657404641.8349833},{"$f":"VLOOKUP(Y$122, 'Base Case Liquid Immersed'!$B$68:$M$97, 11, FALSE)+VLOOKUP(Y$122, 'Base Case Liquid Immersed'!$B$68:$M$97, 12, FALSE)","v":3628176274.2254887},{"$f":"VLOOKUP(Z$122, 'Base Case Liquid Immersed'!$B$68:$M$97, 11, FALSE)+VLOOKUP(Z$122, 'Base Case Liquid Immersed'!$B$68:$M$97, 12, FALSE)","v":3598966502.1948299},{"$f":"VLOOKUP(AA$122, 'Base Case Liquid Immersed'!$B$68:$M$97, 11, FALSE)+VLOOKUP(AA$122, 'Base Case Liquid Immersed'!$B$68:$M$97, 12, FALSE)","v":3570074746.5451231},{"$f":"VLOOKUP(AB$122, 'Base Case Liquid Immersed'!$B$68:$M$97, 11, FALSE)+VLOOKUP(AB$122, 'Base Case Liquid Immersed'!$B$68:$M$97, 12, FALSE)","v":3541925004.8221521},{"$f":"VLOOKUP(AC$122, 'Base Case Liquid Immersed'!$B$68:$M$97, 11, FALSE)+VLOOKUP(AC$122, 'Base Case Liquid Immersed'!$B$68:$M$97, 12, FALSE)","v":3514551504.7506752},{"$f":"VLOOKUP(AD$122, 'Base Case Liquid Immersed'!$B$68:$M$97, 11, FALSE)+VLOOKUP(AD$122, 'Base Case Liquid Immersed'!$B$68:$M$97, 12, FALSE)","v":3488218175.0714459},{"$f":"VLOOKUP(AE$122, 'Base Case Liquid Immersed'!$B$68:$M$97, 11, FALSE)+VLOOKUP(AE$122, 'Base Case Liquid Immersed'!$B$68:$M$97, 12, FALSE)","v":3462500482.0020924},{"$f":"VLOOKUP(AF$122, 'Base Case Liquid Immersed'!$B$68:$M$97, 11, FALSE)+VLOOKUP(AF$122, 'Base Case Liquid Immersed'!$B$68:$M$97, 12, FALSE)","v":3437629962.6711469},{"$f":"VLOOKUP(AG$122, 'Base Case Liquid Immersed'!$B$68:$M$97, 11, FALSE)+VLOOKUP(AG$122, 'Base Case Liquid Immersed'!$B$68:$M$97, 12, FALSE)","v":3413539704.9035826},{"$f":"VLOOKUP(AH$122, 'Base Case Liquid Immersed'!$B$68:$M$97, 11, FALSE)+VLOOKUP(AH$122, 'Base Case Liquid Immersed'!$B$68:$M$97, 12, FALSE)","v":3390425392.7375298}]
[null,null,null,{"$f":"$D$65&\" Base Case EC\"","v":"Low Voltage Dry Base Case EC"},{"$f":"VLOOKUP(E$122, 'Base Case Low Dry'!$B$68:$M$97, 11, FALSE)+VLOOKUP(E$122, 'Base Case Low Dry'!$B$68:$M$97, 12, FALSE)","v":1384987674.7331197},{"$f":"VLOOKUP(F$122, 'Base Case Low Dry'!$B$68:$M$97, 11, FALSE)+VLOOKUP(F$122, 'Base Case Low Dry'!$B$68:$M$97, 12, FALSE)","v":1396692875.5140505},{"$f":"VLOOKUP(G$122, 'Base Case Low Dry'!$B$68:$M$97, 11, FALSE)+VLOOKUP(G$122, 'Base Case Low Dry'!$B$68:$M$97, 12, FALSE)","v":1418863821.2730341},{"$f":"VLOOKUP(H$122, 'Base Case Low Dry'!$B$68:$M$97, 11, FALSE)+VLOOKUP(H$122, 'Base Case Low Dry'!$B$68:$M$97, 12, FALSE)","v":1438220206.7191391},{"$f":"VLOOKUP(I$122, 'Base Case Low Dry'!$B$68:$M$97, 11, FALSE)+VLOOKUP(I$122, 'Base Case Low Dry'!$B$68:$M$97, 12, FALSE)","v":1441169630.2419791},{"$f":"VLOOKUP(J$122, 'Base Case Low Dry'!$B$68:$M$97, 11, FALSE)+VLOOKUP(J$122, 'Base Case Low Dry'!$B$68:$M$97, 12, FALSE)","v":1444251585.5125804},{"$f":"VLOOKUP(K$122, 'Base Case Low Dry'!$B$68:$M$97, 11, FALSE)+VLOOKUP(K$122, 'Base Case Low Dry'!$B$68:$M$97, 12, FALSE)","v":1446294335.7555726},{"$f":"VLOOKUP(L$122, 'Base Case Low Dry'!$B$68:$M$97, 11, FALSE)+VLOOKUP(L$122, 'Base Case Low Dry'!$B$68:$M$97, 12, FALSE)","v":1445972371.6857708},{"$f":"VLOOKUP(M$122, 'Base Case Low Dry'!$B$68:$M$97, 11, FALSE)+VLOOKUP(M$122, 'Base Case Low Dry'!$B$68:$M$97, 12, FALSE)","v":1444639410.4052887},{"$f":"VLOOKUP(N$122, 'Base Case Low Dry'!$B$68:$M$97, 11, FALSE)+VLOOKUP(N$122, 'Base Case Low Dry'!$B$68:$M$97, 12, FALSE)","v":1442852265.2762561},{"$f":"VLOOKUP(O$122, 'Base Case Low Dry'!$B$68:$M$97, 11, FALSE)+VLOOKUP(O$122, 'Base Case Low Dry'!$B$68:$M$97, 12, FALSE)","v":1440271658.5767858},{"$f":"VLOOKUP(P$122, 'Base Case Low Dry'!$B$68:$M$97, 11, FALSE)+VLOOKUP(P$122, 'Base Case Low Dry'!$B$68:$M$97, 12, FALSE)","v":1437273595.6557992},{"$f":"VLOOKUP(Q$122, 'Base Case Low Dry'!$B$68:$M$97, 11, FALSE)+VLOOKUP(Q$122, 'Base Case Low Dry'!$B$68:$M$97, 12, FALSE)","v":1433891469.9882743},{"$f":"VLOOKUP(R$122, 'Base Case Low Dry'!$B$68:$M$97, 11, FALSE)+VLOOKUP(R$122, 'Base Case Low Dry'!$B$68:$M$97, 12, FALSE)","v":1429979958.6059296},{"$f":"VLOOKUP(S$122, 'Base Case Low Dry'!$B$68:$M$97, 11, FALSE)+VLOOKUP(S$122, 'Base Case Low Dry'!$B$68:$M$97, 12, FALSE)","v":1425398579.7318325},{"$f":"VLOOKUP(T$122, 'Base Case Low Dry'!$B$68:$M$97, 11, FALSE)+VLOOKUP(T$122, 'Base Case Low Dry'!$B$68:$M$97, 12, FALSE)","v":1419894457.1454933},{"$f":"VLOOKUP(U$122, 'Base Case Low Dry'!$B$68:$M$97, 11, FALSE)+VLOOKUP(U$122, 'Base Case Low Dry'!$B$68:$M$97, 12, FALSE)","v":1414151281.7362959},{"$f":"VLOOKUP(V$122, 'Base Case Low Dry'!$B$68:$M$97, 11, FALSE)+VLOOKUP(V$122, 'Base Case Low Dry'!$B$68:$M$97, 12, FALSE)","v":1408390988.6584332},{"$f":"VLOOKUP(W$122, 'Base Case Low Dry'!$B$68:$M$97, 11, FALSE)+VLOOKUP(W$122, 'Base Case Low Dry'!$B$68:$M$97, 12, FALSE)","v":1402698683.9246373},{"$f":"VLOOKUP(X$122, 'Base Case Low Dry'!$B$68:$M$97, 11, FALSE)+VLOOKUP(X$122, 'Base Case Low Dry'!$B$68:$M$97, 12, FALSE)","v":1397040415.8099504},{"$f":"VLOOKUP(Y$122, 'Base Case Low Dry'!$B$68:$M$97, 11, FALSE)+VLOOKUP(Y$122, 'Base Case Low Dry'!$B$68:$M$97, 12, FALSE)","v":1391461953.9176767},{"$f":"VLOOKUP(Z$122, 'Base Case Low Dry'!$B$68:$M$97, 11, FALSE)+VLOOKUP(Z$122, 'Base Case Low Dry'!$B$68:$M$97, 12, FALSE)","v":1386043320.9354181},{"$f":"VLOOKUP(AA$122, 'Base Case Low Dry'!$B$68:$M$97, 11, FALSE)+VLOOKUP(AA$122, 'Base Case Low Dry'!$B$68:$M$97, 12, FALSE)","v":1380887073.6335766},{"$f":"VLOOKUP(AB$122, 'Base Case Low Dry'!$B$68:$M$97, 11, FALSE)+VLOOKUP(AB$122, 'Base Case Low Dry'!$B$68:$M$97, 12, FALSE)","v":1376122184.6714981},{"$f":"VLOOKUP(AC$122, 'Base Case Low Dry'!$B$68:$M$97, 11, FALSE)+VLOOKUP(AC$122, 'Base Case Low Dry'!$B$68:$M$97, 12, FALSE)","v":1371806184.1560311},{"$f":"VLOOKUP(AD$122, 'Base Case Low Dry'!$B$68:$M$97, 11, FALSE)+VLOOKUP(AD$122, 'Base Case Low Dry'!$B$68:$M$97, 12, FALSE)","v":1367986103.5682778},{"$f":"VLOOKUP(AE$122, 'Base Case Low Dry'!$B$68:$M$97, 11, FALSE)+VLOOKUP(AE$122, 'Base Case Low Dry'!$B$68:$M$97, 12, FALSE)","v":1364401022.6136453},{"$f":"VLOOKUP(AF$122, 'Base Case Low Dry'!$B$68:$M$97, 11, FALSE)+VLOOKUP(AF$122, 'Base Case Low Dry'!$B$68:$M$97, 12, FALSE)","v":1361086647.969718},{"$f":"VLOOKUP(AG$122, 'Base Case Low Dry'!$B$68:$M$97, 11, FALSE)+VLOOKUP(AG$122, 'Base Case Low Dry'!$B$68:$M$97, 12, FALSE)","v":1358041046.0362756},{"$f":"VLOOKUP(AH$122, 'Base Case Low Dry'!$B$68:$M$97, 11, FALSE)+VLOOKUP(AH$122, 'Base Case Low Dry'!$B$68:$M$97, 12, FALSE)","v":1355292718.3146951}]
[null,null,null,{"$f":"$D$70&\" Base Case EC\"","v":"Medium Voltage Dry Base Case EC"},{"$f":"VLOOKUP(E$122, 'Base Case Medium Dry'!$B$68:$M$97, 11, FALSE)+VLOOKUP(E$122, 'Base Case Medium Dry'!$B$68:$M$97, 12, FALSE)","v":304953076.12872005},{"$f":"VLOOKUP(F$122, 'Base Case Medium Dry'!$B$68:$M$97, 11, FALSE)+VLOOKUP(F$122, 'Base Case Medium Dry'!$B$68:$M$97, 12, FALSE)","v":307530382.0860002},{"$f":"VLOOKUP(G$122, 'Base Case Medium Dry'!$B$68:$M$97, 11, FALSE)+VLOOKUP(G$122, 'Base Case Medium Dry'!$B$68:$M$97, 12, FALSE)","v":312412084.8139236},{"$f":"VLOOKUP(H$122, 'Base Case Medium Dry'!$B$68:$M$97, 11, FALSE)+VLOOKUP(H$122, 'Base Case Medium Dry'!$B$68:$M$97, 12, FALSE)","v":316674064.4634251},{"$f":"VLOOKUP(I$122, 'Base Case Medium Dry'!$B$68:$M$97, 11, FALSE)+VLOOKUP(I$122, 'Base Case Medium Dry'!$B$68:$M$97, 12, FALSE)","v":317323482.35537124},{"$f":"VLOOKUP(J$122, 'Base Case Medium Dry'!$B$68:$M$97, 11, FALSE)+VLOOKUP(J$122, 'Base Case Medium Dry'!$B$68:$M$97, 12, FALSE)","v":318002081.70856905},{"$f":"VLOOKUP(K$122, 'Base Case Medium Dry'!$B$68:$M$97, 11, FALSE)+VLOOKUP(K$122, 'Base Case Medium Dry'!$B$68:$M$97, 12, FALSE)","v":318451864.02918291},{"$f":"VLOOKUP(L$122, 'Base Case Medium Dry'!$B$68:$M$97, 11, FALSE)+VLOOKUP(L$122, 'Base Case Medium Dry'!$B$68:$M$97, 12, FALSE)","v":318380972.47160447},{"$f":"VLOOKUP(M$122, 'Base Case Medium Dry'!$B$68:$M$97, 11, FALSE)+VLOOKUP(M$122, 'Base Case Medium Dry'!$B$68:$M$97, 12, FALSE)","v":318087474.81075203},{"$f":"VLOOKUP(N$122, 'Base Case Medium Dry'!$B$68:$M$97, 11, FALSE)+VLOOKUP(N$122, 'Base Case Medium Dry'!$B$68:$M$97, 12, FALSE)","v":317693972.8218683},{"$f":"VLOOKUP(O$122, 'Base Case Medium Dry'!$B$68:$M$97, 11, FALSE)+VLOOKUP(O$122, 'Base Case Medium Dry'!$B$68:$M$97, 12, FALSE)","v":317125762.74632847},{"$f":"VLOOKUP(P$122, 'Base Case Medium Dry'!$B$68:$M$97, 11, FALSE)+VLOOKUP(P$122, 'Base Case Medium Dry'!$B$68:$M$97, 12, FALSE)","v":316465635.20377946},{"$f":"VLOOKUP(Q$122, 'Base Case Medium Dry'!$B$68:$M$97, 11, FALSE)+VLOOKUP(Q$122, 'Base Case Medium Dry'!$B$68:$M$97, 12, FALSE)","v":315720942.92602003},{"$f":"VLOOKUP(R$122, 'Base Case Medium Dry'!$B$68:$M$97, 11, FALSE)+VLOOKUP(R$122, 'Base Case Medium Dry'!$B$68:$M$97, 12, FALSE)","v":314859688.02092618},{"$f":"VLOOKUP(S$122, 'Base Case Medium Dry'!$B$68:$M$97, 11, FALSE)+VLOOKUP(S$122, 'Base Case Medium Dry'!$B$68:$M$97, 12, FALSE)","v":313850938.55256993},{"$f":"VLOOKUP(T$122, 'Base Case Medium Dry'!$B$68:$M$97, 11, FALSE)+VLOOKUP(T$122, 'Base Case Medium Dry'!$B$68:$M$97, 12, FALSE)","v":312639015.0497725},{"$f":"VLOOKUP(U$122, 'Base Case Medium Dry'!$B$68:$M$97, 11, FALSE)+VLOOKUP(U$122, 'Base Case Medium Dry'!$B$68:$M$97, 12, FALSE)","v":311374455.77626187},{"$f":"VLOOKUP(V$122, 'Base Case Medium Dry'!$B$68:$M$97, 11, FALSE)+VLOOKUP(V$122, 'Base Case Medium Dry'!$B$68:$M$97, 12, FALSE)","v":310106127.45425314},{"$f":"VLOOKUP(W$122, 'Base Case Medium Dry'!$B$68:$M$97, 11, FALSE)+VLOOKUP(W$122, 'Base Case Medium Dry'!$B$68:$M$97, 12, FALSE)","v":308852769.12442726},{"$f":"VLOOKUP(X$122, 'Base Case Medium Dry'!$B$68:$M$97, 11, FALSE)+VLOOKUP(X$122, 'Base Case Medium Dry'!$B$68:$M$97, 12, FALSE)","v":307606905.13688856},{"$f":"VLOOKUP(Y$122, 'Base Case Medium Dry'!$B$68:$M$97, 11, FALSE)+VLOOKUP(Y$122, 'Base Case Medium Dry'!$B$68:$M$97, 12, FALSE)","v":306378613.25736433},{"$f":"VLOOKUP(Z$122, 'Base Case Medium Dry'!$B$68:$M$97, 11, FALSE)+VLOOKUP(Z$122, 'Base Case Medium Dry'!$B$68:$M$97, 12, FALSE)","v":305185513.25618875},{"$f":"VLOOKUP(AA$122, 'Base Case Medium Dry'!$B$68:$M$97, 11, FALSE)+VLOOKUP(AA$122, 'Base Case Medium Dry'!$B$68:$M$97, 12, FALSE)","v":304050186.56363899},{"$f":"VLOOKUP(AB$122, 'Base Case Medium Dry'!$B$68:$M$97, 11, FALSE)+VLOOKUP(AB$122, 'Base Case Medium Dry'!$B$68:$M$97, 12, FALSE)","v":303001030.98420197},{"$f":"VLOOKUP(AC$122, 'Base Case Medium Dry'!$B$68:$M$97, 11, FALSE)+VLOOKUP(AC$122, 'Base Case Medium Dry'!$B$68:$M$97, 12, FALSE)","v":302050713.76638389},{"$f":"VLOOKUP(AD$122, 'Base Case Medium Dry'!$B$68:$M$97, 11, FALSE)+VLOOKUP(AD$122, 'Base Case Medium Dry'!$B$68:$M$97, 12, FALSE)","v":301209590.52207816},{"$f":"VLOOKUP(AE$122, 'Base Case Medium Dry'!$B$68:$M$97, 11, FALSE)+VLOOKUP(AE$122, 'Base Case Medium Dry'!$B$68:$M$97, 12, FALSE)","v":300420210.59817636},{"$f":"VLOOKUP(AF$122, 'Base Case Medium Dry'!$B$68:$M$97, 11, FALSE)+VLOOKUP(AF$122, 'Base Case Medium Dry'!$B$68:$M$97, 12, FALSE)","v":299690436.058267},{"$f":"VLOOKUP(AG$122, 'Base Case Medium Dry'!$B$68:$M$97, 11, FALSE)+VLOOKUP(AG$122, 'Base Case Medium Dry'!$B$68:$M$97, 12, FALSE)","v":299019841.15319264},{"$f":"VLOOKUP(AH$122, 'Base Case Medium Dry'!$B$68:$M$97, 11, FALSE)+VLOOKUP(AH$122, 'Base Case Medium Dry'!$B$68:$M$97, 12, FALSE)","v":298414701.47708154}]
[null,null,null,"Total Base Case EC",{"$f":"SUM(E144:E146)","v":5410290687.0370855},{"$f":"SUM(F144:F146)","v":5464709908.095356},5562655048.768528,5642374205.3602123,5654774983.7786121,5667087106.8081303,5672094133.2514648,5668008778.8135767,5658356677.8781395,5645722738.0111761,5628896836.3587942,5609382013.9942636,5587256347.1199446,5562212065.6238909,5533950959.823679,5501725138.0133219,5467788727.2397032,5433022967.5430164,5397784291.4154978,5362051962.7818222,5326016841.4005299,5290195336.3864365,5255012006.7423382,5221048220.4778528,5188408402.67309,5157413869.1618023,5127321715.2139139,5098407046.699132,5070600592.093051,5044132812.5293064]
[]
[null,null,null," Stock "]
[null,null,null,"Year",{"$f":"E$58","v":2005},{"$f":"F$58","v":2006},2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034]
[null,null,null,{"$f":"$D$58&\" Base Case  Stock\"","v":"Liquid Immersed Base Case  Stock"},{"$f":"VLOOKUP(E$129, 'Base Case Liquid Immersed'!$O$13:$U$168, 3, FALSE)","v":93421.52096379768},{"$f":"VLOOKUP(F$129, 'Base Case Liquid Immersed'!$O$13:$U$168, 3, FALSE)","v":94228.913966227003},{"$f":"VLOOKUP(G$129, 'Base Case Liquid Immersed'!$O$13:$U$168, 3, FALSE)","v":94967.313681474916},{"$f":"VLOOKUP(H$129, 'Base Case Liquid Immersed'!$O$13:$U$168, 3, FALSE)","v":96675.675184195134},{"$f":"VLOOKUP(I$129, 'Base Case Liquid Immersed'!$O$13:$U$168, 3, FALSE)","v":97940.583249330259},{"$f":"VLOOKUP(J$129, 'Base Case Liquid Immersed'!$O$13:$U$168, 3, FALSE)","v":97779.845690694783},{"$f":"VLOOKUP(K$129, 'Base Case Liquid Immersed'!$O$13:$U$168, 3, FALSE)","v":97650.175326919358},{"$f":"VLOOKUP(L$129, 'Base Case Liquid Immersed'!$O$13:$U$168, 3, FALSE)","v":97370.238385981473},{"$f":"VLOOKUP(M$129, 'Base Case Liquid Immersed'!$O$13:$U$168, 3, FALSE)","v":96938.558050037012},{"$f":"VLOOKUP(N$129, 'Base Case Liquid Immersed'!$O$13:$U$168, 3, FALSE)","v":96413.92737017374},{"$f":"VLOOKUP(O$129, 'Base Case Liquid Immersed'!$O$13:$U$168, 3, FALSE)","v":95853.575771453616},{"$f":"VLOOKUP(P$129, 'Base Case Liquid Immersed'!$O$13:$U$168, 3, FALSE)","v":95232.95416250272},{"$f":"VLOOKUP(Q$129, 'Base Case Liquid Immersed'!$O$13:$U$168, 3, FALSE)","v":94582.004196959271},{"$f":"VLOOKUP(R$129, 'Base Case Liquid Immersed'!$O$13:$U$168, 3, FALSE)","v":93903.436355941551},{"$f":"VLOOKUP(S$129, 'Base Case Liquid Immersed'!$O$13:$U$168, 3, FALSE)","v":93193.366071550787},{"$f":"VLOOKUP(T$129, 'Base Case Liquid Immersed'!$O$13:$U$168, 3, FALSE)","v":92443.246019614744},{"$f":"VLOOKUP(U$129, 'Base Case Liquid Immersed'!$O$13:$U$168, 3, FALSE)","v":91638.577244182903},{"$f":"VLOOKUP(V$129, 'Base Case Liquid Immersed'!$O$13:$U$168, 3, FALSE)","v":90818.986088447593},{"$f":"VLOOKUP(W$129, 'Base Case Liquid Immersed'!$O$13:$U$168, 3, FALSE)","v":90003.687075456648},{"$f":"VLOOKUP(X$129, 'Base Case Liquid Immersed'!$O$13:$U$168, 3, FALSE)","v":89193.498495284322},{"$f":"VLOOKUP(Y$129, 'Base Case Liquid Immersed'!$O$13:$U$168, 3, FALSE)","v":88394.159597873761},{"$f":"VLOOKUP(Z$129, 'Base Case Liquid Immersed'!$O$13:$U$168, 3, FALSE)","v":87611.723277219338},{"$f":"VLOOKUP(AA$129, 'Base Case Liquid Immersed'!$O$13:$U$168, 3, FALSE)","v":86849.061083332112},{"$f":"VLOOKUP(AB$129, 'Base Case Liquid Immersed'!$O$13:$U$168, 3, FALSE)","v":86114.020495769451},{"$f":"VLOOKUP(AC$129, 'Base Case Liquid Immersed'!$O$13:$U$168, 3, FALSE)","v":85417.302683732501},{"$f":"VLOOKUP(AD$129, 'Base Case Liquid Immersed'!$O$13:$U$168, 3, FALSE)","v":84757.37157165994},{"$f":"VLOOKUP(AE$129, 'Base Case Liquid Immersed'!$O$13:$U$168, 3, FALSE)","v":84139.949907031682},{"$f":"VLOOKUP(AF$129, 'Base Case Liquid Immersed'!$O$13:$U$168, 3, FALSE)","v":83550.097313723221},{"$f":"VLOOKUP(AG$129, 'Base Case Liquid Immersed'!$O$13:$U$168, 3, FALSE)","v":82993.110700036079},{"$f":"VLOOKUP(AH$129, 'Base Case Liquid Immersed'!$O$13:$U$168, 3, FALSE)","v":82465.215865783772}]
[null,null,null,{"$f":"$D$65&\" Base Case  Stock\"","v":"Low Voltage Dry Base Case  Stock"},{"$f":"VLOOKUP(E$129, 'Base Case Low Dry'!$B$13:$H$168, 3, FALSE)","v":25217.000383704679},{"$f":"VLOOKUP(F$129, 'Base Case Low Dry'!$B$13:$H$168, 3, FALSE)","v":25433.228138906132},{"$f":"VLOOKUP(G$129, 'Base Case Low Dry'!$B$13:$H$168, 3, FALSE)","v":25632.370056587082},{"$f":"VLOOKUP(H$129, 'Base Case Low Dry'!$B$13:$H$168, 3, FALSE)","v":26028.989987784789},{"$f":"VLOOKUP(I$129, 'Base Case Low Dry'!$B$13:$H$168, 3, FALSE)","v":26371.930897782648},{"$f":"VLOOKUP(J$129, 'Base Case Low Dry'!$B$13:$H$168, 3, FALSE)","v":26407.528317548611},{"$f":"VLOOKUP(K$129, 'Base Case Low Dry'!$B$13:$H$168, 3, FALSE)","v":26446.883900302324},{"$f":"VLOOKUP(L$129, 'Base Case Low Dry'!$B$13:$H$168, 3, FALSE)","v":26467.427783167484},{"$f":"VLOOKUP(M$129, 'Base Case Low Dry'!$B$13:$H$168, 3, FALSE)","v":26444.732623854517},{"$f":"VLOOKUP(N$129, 'Base Case Low Dry'!$B$13:$H$168, 3, FALSE)","v":26404.428614651191},{"$f":"VLOOKUP(O$129, 'Base Case Low Dry'!$B$13:$H$168, 3, FALSE)","v":26356.687613858307},{"$f":"VLOOKUP(P$129, 'Base Case Low Dry'!$B$13:$H$168, 3, FALSE)","v":26295.239405821969},{"$f":"VLOOKUP(Q$129, 'Base Case Low Dry'!$B$13:$H$168, 3, FALSE)","v":26226.811986609209},{"$f":"VLOOKUP(R$129, 'Base Case Low Dry'!$B$13:$H$168, 3, FALSE)","v":26152.671771503647},{"$f":"VLOOKUP(S$129, 'Base Case Low Dry'!$B$13:$H$168, 3, FALSE)","v":26070.427607858044},{"$f":"VLOOKUP(T$129, 'Base Case Low Dry'!$B$13:$H$168, 3, FALSE)","v":25976.772783193144},{"$f":"VLOOKUP(U$129, 'Base Case Low Dry'!$B$13:$H$168, 3, FALSE)","v":25866.996012139942},{"$f":"VLOOKUP(V$129, 'Base Case Low Dry'!$B$13:$H$168, 3, FALSE)","v":25753.318514694252},{"$f":"VLOOKUP(W$129, 'Base Case Low Dry'!$B$13:$H$168, 3, FALSE)","v":25640.390866801226},{"$f":"VLOOKUP(X$129, 'Base Case Low Dry'!$B$13:$H$168, 3, FALSE)","v":25528.782951699159},{"$f":"VLOOKUP(Y$129, 'Base Case Low Dry'!$B$13:$H$168, 3, FALSE)","v":25418.940885726512},{"$f":"VLOOKUP(Z$129, 'Base Case Low Dry'!$B$13:$H$168, 3, FALSE)","v":25312.810586873136},{"$f":"VLOOKUP(AA$129, 'Base Case Low Dry'!$B$13:$H$168, 3, FALSE)","v":25210.390449345141},{"$f":"VLOOKUP(AB$129, 'Base Case Low Dry'!$B$13:$H$168, 3, FALSE)","v":25113.644668354522},{"$f":"VLOOKUP(AC$129, 'Base Case Low Dry'!$B$13:$H$168, 3, FALSE)","v":25025.03085437799},{"$f":"VLOOKUP(AD$129, 'Base Case Low Dry'!$B$13:$H$168, 3, FALSE)","v":24945.433627505325},{"$f":"VLOOKUP(AE$129, 'Base Case Low Dry'!$B$13:$H$168, 3, FALSE)","v":24875.62663481776},{"$f":"VLOOKUP(AF$129, 'Base Case Low Dry'!$B$13:$H$168, 3, FALSE)","v":24810.664192374275},{"$f":"VLOOKUP(AG$129, 'Base Case Low Dry'!$B$13:$H$168, 3, FALSE)","v":24751.157005687648},{"$f":"VLOOKUP(AH$129, 'Base Case Low Dry'!$B$13:$H$168, 3, FALSE)","v":24697.028079068408}]
[null,null,null,{"$f":"$D$70&\" Base Case  Stock\"","v":"Medium Voltage Dry Base Case  Stock"},{"$f":"VLOOKUP(E$129, 'Base Case Medium Dry'!$B$13:$H$168, 3, FALSE)","v":9087.992683800363},{"$f":"VLOOKUP(F$129, 'Base Case Medium Dry'!$B$13:$H$168, 3, FALSE)","v":9165.9193296109097},{"$f":"VLOOKUP(G$129, 'Base Case Medium Dry'!$B$13:$H$168, 3, FALSE)","v":9237.6883847476947},{"$f":"VLOOKUP(H$129, 'Base Case Medium Dry'!$B$13:$H$168, 3, FALSE)","v":9380.6268380977381},{"$f":"VLOOKUP(I$129, 'Base Case Medium Dry'!$B$13:$H$168, 3, FALSE)","v":9504.2198282874178},{"$f":"VLOOKUP(J$129, 'Base Case Medium Dry'!$B$13:$H$168, 3, FALSE)","v":9517.0488359200754},{"$f":"VLOOKUP(K$129, 'Base Case Medium Dry'!$B$13:$H$168, 3, FALSE)","v":9531.2322535625462},{"$f":"VLOOKUP(L$129, 'Base Case Medium Dry'!$B$13:$H$168, 3, FALSE)","v":9538.6360943974796},{"$f":"VLOOKUP(M$129, 'Base Case Medium Dry'!$B$13:$H$168, 3, FALSE)","v":9530.4569518089247},{"$f":"VLOOKUP(N$129, 'Base Case Medium Dry'!$B$13:$H$168, 3, FALSE)","v":9515.9317293322511},{"$f":"VLOOKUP(O$129, 'Base Case Medium Dry'!$B$13:$H$168, 3, FALSE)","v":9498.726278274582},{"$f":"VLOOKUP(P$129, 'Base Case Medium Dry'!$B$13:$H$168, 3, FALSE)","v":9476.580866188704},{"$f":"VLOOKUP(Q$129, 'Base Case Medium Dry'!$B$13:$H$168, 3, FALSE)","v":9451.9202056932263},{"$f":"VLOOKUP(R$129, 'Base Case Medium Dry'!$B$13:$H$168, 3, FALSE)","v":9425.200702096352},{"$f":"VLOOKUP(S$129, 'Base Case Medium Dry'!$B$13:$H$168, 3, FALSE)","v":9395.5606043002826},{"$f":"VLOOKUP(T$129, 'Base Case Medium Dry'!$B$13:$H$168, 3, FALSE)","v":9361.808201222746},{"$f":"VLOOKUP(U$129, 'Base Case Medium Dry'!$B$13:$H$168, 3, FALSE)","v":9322.24558564586},{"$f":"VLOOKUP(V$129, 'Base Case Medium Dry'!$B$13:$H$168, 3, FALSE)","v":9281.2771814193693},{"$f":"VLOOKUP(W$129, 'Base Case Medium Dry'!$B$13:$H$168, 3, FALSE)","v":9240.5790166006154},{"$f":"VLOOKUP(X$129, 'Base Case Medium Dry'!$B$13:$H$168, 3, FALSE)","v":9200.3564722667052},{"$f":"VLOOKUP(Y$129, 'Base Case Medium Dry'!$B$13:$H$168, 3, FALSE)","v":9160.7703249556234},{"$f":"VLOOKUP(Z$129, 'Base Case Medium Dry'!$B$13:$H$168, 3, FALSE)","v":9122.5218669775568},{"$f":"VLOOKUP(AA$129, 'Base Case Medium Dry'!$B$13:$H$168, 3, FALSE)","v":9085.6105196180288},{"$f":"VLOOKUP(AB$129, 'Base Case Medium Dry'!$B$13:$H$168, 3, FALSE)","v":9050.744162142797},{"$f":"VLOOKUP(AC$129, 'Base Case Medium Dry'!$B$13:$H$168, 3, FALSE)","v":9018.8084964867521},{"$f":"VLOOKUP(AD$129, 'Base Case Medium Dry'!$B$13:$H$168, 3, FALSE)","v":8990.1223322141359},{"$f":"VLOOKUP(AE$129, 'Base Case Medium Dry'!$B$13:$H$168, 3, FALSE)","v":8964.9644851597877},{"$f":"VLOOKUP(AF$129, 'Base Case Medium Dry'!$B$13:$H$168, 3, FALSE)","v":8941.5525728520224},{"$f":"VLOOKUP(AG$129, 'Base Case Medium Dry'!$B$13:$H$168, 3, FALSE)","v":8920.1066883688272},{"$f":"VLOOKUP(AH$129, 'Base Case Medium Dry'!$B$13:$H$168, 3, FALSE)","v":8900.599083117906}]
[null,null,null,"Total Base Case  Stock",{"$f":"SUM(E151:E153)","v":127726.51403130272},{"$f":"SUM(F151:F153)","v":128828.06143474404},129837.3721228097,132085.29201007765,133816.73397540033,133704.42284416346,133628.29148078422,133376.30226354644,132913.74762570046,132334.28771415717,131708.98966358649,131004.77443451338,130260.7363892617,129481.30882954155,128659.35428370911,127781.82700403064,126827.81884196871,125853.58178456122,124884.6569588585,123922.63791925019,122973.87080855589,122047.05573107002,121145.06205229528,120278.40932626677,119461.14203459723,118692.92753137939,117980.54102700923,117302.31407894951,116664.37439409256,116062.84302797008]
[]
[null,null,null," Stock UEC"]
[null,null,null,"Year",{"$f":"E$58","v":2005},{"$f":"F$58","v":2006},2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034]
[null,null,null,{"$f":"$D$58&\" Base Case  Stock UEC\"","v":"Liquid Immersed Base Case  Stock UEC"},{"$f":"E144/E151","v":39823.264466192326},{"$f":"F144/F151","v":39907.990999908136},40344.18784901304,40211.562285661566,39782.097899727436,39934.951952563621,40013.731878979699,40090.848080107164,40186.586958011918,40296.838909965983,40389.723428436359,40486.434733039256,40574.779174842522,40652.105685752133,40718.579030891851,40773.03457105242,40837.200906725113,40900.322844529386,40956.464764337885,41005.282935822404,41045.429819469216,41078.59505065377,41106.659093523398,41130.642657616445,41145.662463303379,41155.336820730183,41151.682236890978,41144.535712066863,41130.398368139475,41113.399839462196]
[null,null,null,{"$f":"$D$65&\" Base Case  Stock UEC\"","v":"Low Voltage Dry Base Case  Stock UEC"},{"$f":"E145/E152","v":54922.776446801501},54916.067590235572,55354.374883816497,55254.552996258601,54647.861615743604,54690.903599366058,54686.757850479291,54632.14572763913,54628.626084203599,54644.328280432914,54645.397011857181,54659.080051485507,54672.732268046362,54678.159505066622,54674.921377284758,54660.156170906594,54670.100891213042,54687.747827715393,54706.603000378964,54724.129170324013,54741.145989250239,54756.595131091468,54774.521497720249,54795.797378049923,54817.362349666844,54839.139058296809,54848.91064830219,54858.936359634303,54867.780351609705,54876.75334763671]
[null,null,null,{"$f":"$D$70&\" Base Case  Stock UEC\"","v":"Medium Voltage Dry Base Case  Stock UEC"},33555.603172118375,33551.504331105083,33819.292424904241,33758.305274153965,33387.641288653809,33413.938206173523,33411.405320665988,33378.039514329059,33375.88915402189,33385.482563162674,33386.135514995964,33394.495300820003,33402.836254991882,33406.152078108549,33404.173712521479,33395.152766421634,33401.228589783968,33412.0101568639,33423.529907549746,33434.237691129703,33444.634281762599,33454.073084869655,33465.025372496559,33478.024078018505,33491.199406667387,33504.504098098812,33510.474145823879,33516.599451439215,33522.00277414763,33527.484913133063]
[null,null,null,"Total Base Case  Stock UEC",{"$f":"SUM(E158:E160)","v":128301.6440851122},{"$f":"SUM(F158:F160)","v":128375.5629212488},{"$f":"SUM(G158:G160)","v":129517.85515773378},{"$f":"SUM(H158:H160)","v":129224.42055607412},{"$f":"SUM(I158:I160)","v":127817.60080412484},{"$f":"SUM(J158:J160)","v":128039.7937581032},{"$f":"SUM(K158:K160)","v":128111.89505012498},{"$f":"SUM(L158:L160)","v":128101.03332207535},{"$f":"SUM(M158:M160)","v":128191.10219623741},{"$f":"SUM(N158:N160)","v":128326.64975356158},{"$f":"SUM(O158:O160)","v":128421.2559552895},{"$f":"SUM(P158:P160)","v":128540.01008534478},{"$f":"SUM(Q158:Q160)","v":128650.34769788076},{"$f":"SUM(R158:R160)","v":128736.4172689273},{"$f":"SUM(S158:S160)","v":128797.6741206981},{"$f":"SUM(T158:T160)","v":128828.34350838064},{"$f":"SUM(U158:U160)","v":128908.53038772213},{"$f":"SUM(V158:V160)","v":129000.08082910869},{"$f":"SUM(W158:W160)","v":129086.59767226659},{"$f":"SUM(X158:X160)","v":129163.64979727613},{"$f":"SUM(Y158:Y160)","v":129231.21009048205},{"$f":"SUM(Z158:Z160)","v":129289.2632666149},{"$f":"SUM(AA158:AA160)","v":129346.2059637402},{"$f":"SUM(AB158:AB160)","v":129404.46411368487},{"$f":"SUM(AC158:AC160)","v":129454.2242196376},{"$f":"SUM(AD158:AD160)","v":129498.9799771258},{"$f":"SUM(AE158:AE160)","v":129511.06703101704},{"$f":"SUM(AF158:AF160)","v":129520.07152314039},{"$f":"SUM(AG158:AG160)","v":129520.18149389682},{"$f":"SUM(AH158:AH160)","v":129517.63810023197}]
[]
[null,"Standard Case "]
[null,null,null,"Total Shipped Energy Consumption by Product Class "]
[null,null,"STD1","Year",{"$f":"E$58","v":2005},{"$f":"F$58","v":2006},2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034]
[null,null,2010,{"$f":"$D$97&\" Standard Case EC\"","v":"Liquid Immersed Standard Case EC"},{"$f":"VLOOKUP(E$165,'Stds Case Liquid Immersed'!$K$13:$T$168,9,FALSE)+VLOOKUP(E$165,'Stds Case Liquid Immersed'!$K$13:$T$168,10,FALSE)","v":96978692.972790152},{"$f":"VLOOKUP(F$165,'Stds Case Liquid Immersed'!$K$13:$T$168,9,FALSE)+VLOOKUP(F$165,'Stds Case Liquid Immersed'!$K$13:$T$168,10,FALSE)","v":97304599.10366331},{"$f":"VLOOKUP(G$165,'Stds Case Liquid Immersed'!$K$13:$T$168,9,FALSE)+VLOOKUP(G$165,'Stds Case Liquid Immersed'!$K$13:$T$168,10,FALSE)","v":131080537.18143158},{"$f":"VLOOKUP(H$165,'Stds Case Liquid Immersed'!$K$13:$T$168,9,FALSE)+VLOOKUP(H$165,'Stds Case Liquid Immersed'!$K$13:$T$168,10,FALSE)","v":119364723.30102006},{"$f":"VLOOKUP(I$165,'Stds Case Liquid Immersed'!$K$13:$T$168,9,FALSE)+VLOOKUP(I$165,'Stds Case Liquid Immersed'!$K$13:$T$168,10,FALSE)","v":75789994.547531992},{"$f":"VLOOKUP(J$165,'Stds Case Liquid Immersed'!$K$13:$T$168,9,FALSE)+VLOOKUP(J$165,'Stds Case Liquid Immersed'!$K$13:$T$168,10,FALSE)","v":62727183.916792572},{"$f":"VLOOKUP(K$165,'Stds Case Liquid Immersed'!$K$13:$T$168,9,FALSE)+VLOOKUP(K$165,'Stds Case Liquid Immersed'!$K$13:$T$168,10,FALSE)","v":60591703.102229357},{"$f":"VLOOKUP(L$165,'Stds Case Liquid Immersed'!$K$13:$T$168,9,FALSE)+VLOOKUP(L$165,'Stds Case Liquid Immersed'!$K$13:$T$168,10,FALSE)","v":58294869.835535958},{"$f":"VLOOKUP(M$165,'Stds Case Liquid Immersed'!$K$13:$T$168,9,FALSE)+VLOOKUP(M$165,'Stds Case Liquid Immersed'!$K$13:$T$168,10,FALSE)","v":57367613.854079716},{"$f":"VLOOKUP(N$165,'Stds Case Liquid Immersed'!$K$13:$T$168,9,FALSE)+VLOOKUP(N$165,'Stds Case Liquid Immersed'!$K$13:$T$168,10,FALSE)","v":57799190.597940631},{"$f":"VLOOKUP(O$165,'Stds Case Liquid Immersed'!$K$13:$T$168,9,FALSE)+VLOOKUP(O$165,'Stds Case Liquid Immersed'!$K$13:$T$168,10,FALSE)","v":57481993.236176223},{"$f":"VLOOKUP(P$165,'Stds Case Liquid Immersed'!$K$13:$T$168,9,FALSE)+VLOOKUP(P$165,'Stds Case Liquid Immersed'!$K$13:$T$168,10,FALSE)","v":52151341.773027509},{"$f":"VLOOKUP(Q$165,'Stds Case Liquid Immersed'!$K$13:$T$168,9,FALSE)+VLOOKUP(Q$165,'Stds Case Liquid Immersed'!$K$13:$T$168,10,FALSE)","v":52412093.458178461},{"$f":"VLOOKUP(R$165,'Stds Case Liquid Immersed'!$K$13:$T$168,9,FALSE)+VLOOKUP(R$165,'Stds Case Liquid Immersed'!$K$13:$T$168,10,FALSE)","v":52413787.672581084},{"$f":"VLOOKUP(S$165,'Stds Case Liquid Immersed'!$K$13:$T$168,9,FALSE)+VLOOKUP(S$165,'Stds Case Liquid Immersed'!$K$13:$T$168,10,FALSE)","v":52113268.303442717},{"$f":"VLOOKUP(T$165,'Stds Case Liquid Immersed'!$K$13:$T$168,9,FALSE)+VLOOKUP(T$165,'Stds Case Liquid Immersed'!$K$13:$T$168,10,FALSE)","v":51363958.139483243},{"$f":"VLOOKUP(U$165,'Stds Case Liquid Immersed'!$K$13:$T$168,9,FALSE)+VLOOKUP(U$165,'Stds Case Liquid Immersed'!$K$13:$T$168,10,FALSE)","v":51473521.587830245},{"$f":"VLOOKUP(V$165,'Stds Case Liquid Immersed'!$K$13:$T$168,9,FALSE)+VLOOKUP(V$165,'Stds Case Liquid Immersed'!$K$13:$T$168,10,FALSE)","v":51926192.9224848},{"$f":"VLOOKUP(W$165,'Stds Case Liquid Immersed'!$K$13:$T$168,9,FALSE)+VLOOKUP(W$165,'Stds Case Liquid Immersed'!$K$13:$T$168,10,FALSE)","v":52410676.975179195},{"$f":"VLOOKUP(X$165,'Stds Case Liquid Immersed'!$K$13:$T$168,9,FALSE)+VLOOKUP(X$165,'Stds Case Liquid Immersed'!$K$13:$T$168,10,FALSE)","v":52895425.801510245},{"$f":"VLOOKUP(Y$165,'Stds Case Liquid Immersed'!$K$13:$T$168,9,FALSE)+VLOOKUP(Y$165,'Stds Case Liquid Immersed'!$K$13:$T$168,10,FALSE)","v":53290994.187446207},{"$f":"VLOOKUP(Z$165,'Stds Case Liquid Immersed'!$K$13:$T$168,9,FALSE)+VLOOKUP(Z$165,'Stds Case Liquid Immersed'!$K$13:$T$168,10,FALSE)","v":53683541.728945658},{"$f":"VLOOKUP(AA$165,'Stds Case Liquid Immersed'!$K$13:$T$168,9,FALSE)+VLOOKUP(AA$165,'Stds Case Liquid Immersed'!$K$13:$T$168,10,FALSE)","v":54174431.392122775},{"$f":"VLOOKUP(AB$165,'Stds Case Liquid Immersed'!$K$13:$T$168,9,FALSE)+VLOOKUP(AB$165,'Stds Case Liquid Immersed'!$K$13:$T$168,10,FALSE)","v":54835441.485809267},{"$f":"VLOOKUP(AC$165,'Stds Case Liquid Immersed'!$K$13:$T$168,9,FALSE)+VLOOKUP(AC$165,'Stds Case Liquid Immersed'!$K$13:$T$168,10,FALSE)","v":55396216.950931028},{"$f":"VLOOKUP(AD$165,'Stds Case Liquid Immersed'!$K$13:$T$168,9,FALSE)+VLOOKUP(AD$165,'Stds Case Liquid Immersed'!$K$13:$T$168,10,FALSE)","v":56035010.867236316},{"$f":"VLOOKUP(AE$165,'Stds Case Liquid Immersed'!$K$13:$T$168,9,FALSE)+VLOOKUP(AE$165,'Stds Case Liquid Immersed'!$K$13:$T$168,10,FALSE)","v":56276706.257153042},{"$f":"VLOOKUP(AF$165,'Stds Case Liquid Immersed'!$K$13:$T$168,9,FALSE)+VLOOKUP(AF$165,'Stds Case Liquid Immersed'!$K$13:$T$168,10,FALSE)","v":56594202.845117137},{"$f":"VLOOKUP(AG$165,'Stds Case Liquid Immersed'!$K$13:$T$168,9,FALSE)+VLOOKUP(AG$165,'Stds Case Liquid Immersed'!$K$13:$T$168,10,FALSE)","v":56782851.473262072},{"$f":"VLOOKUP(AH$165,'Stds Case Liquid Immersed'!$K$13:$T$168,9,FALSE)+VLOOKUP(AH$165,'Stds Case Liquid Immersed'!$K$13:$T$168,10,FALSE)","v":57036478.937506028}]
[null,null,2007,{"$f":"$D$104&\" Standard Case EC\"","v":"Low Voltage Dry Standard Case EC"},{"$f":"VLOOKUP(E$165, 'Stds Case Low Dry'!$O$13:$AA$168, 9, FALSE)+VLOOKUP(E$165, 'Stds Case Low Dry'!$O$13:$AA$168, 10, FALSE)","v":43413262.730630383},{"$f":"VLOOKUP(F$165, 'Stds Case Low Dry'!$O$13:$AA$168, 9, FALSE)+VLOOKUP(F$165, 'Stds Case Low Dry'!$O$13:$AA$168, 10, FALSE)","v":43614889.766507335},{"$f":"VLOOKUP(G$165, 'Stds Case Low Dry'!$O$13:$AA$168, 9, FALSE)+VLOOKUP(G$165, 'Stds Case Low Dry'!$O$13:$AA$168, 10, FALSE)","v":47533475.858764067},{"$f":"VLOOKUP(H$165, 'Stds Case Low Dry'!$O$13:$AA$168, 9, FALSE)+VLOOKUP(H$165, 'Stds Case Low Dry'!$O$13:$AA$168, 10, FALSE)","v":46031225.831895716},{"$f":"VLOOKUP(I$165, 'Stds Case Low Dry'!$O$13:$AA$168, 9, FALSE)+VLOOKUP(I$165, 'Stds Case Low Dry'!$O$13:$AA$168, 10, FALSE)","v":32858023.885647289},{"$f":"VLOOKUP(J$165, 'Stds Case Low Dry'!$O$13:$AA$168, 9, FALSE)+VLOOKUP(J$165, 'Stds Case Low Dry'!$O$13:$AA$168, 10, FALSE)","v":33881301.300623789},{"$f":"VLOOKUP(K$165, 'Stds Case Low Dry'!$O$13:$AA$168, 9, FALSE)+VLOOKUP(K$165, 'Stds Case Low Dry'!$O$13:$AA$168, 10, FALSE)","v":33837365.854350597},{"$f":"VLOOKUP(L$165, 'Stds Case Low Dry'!$O$13:$AA$168, 9, FALSE)+VLOOKUP(L$165, 'Stds Case Low Dry'!$O$13:$AA$168, 10, FALSE)","v":32618763.02662234},{"$f":"VLOOKUP(M$165, 'Stds Case Low Dry'!$O$13:$AA$168, 9, FALSE)+VLOOKUP(M$165, 'Stds Case Low Dry'!$O$13:$AA$168, 10, FALSE)","v":32510631.498409223},{"$f":"VLOOKUP(N$165, 'Stds Case Low Dry'!$O$13:$AA$168, 9, FALSE)+VLOOKUP(N$165, 'Stds Case Low Dry'!$O$13:$AA$168, 10, FALSE)","v":32818163.369681604},{"$f":"VLOOKUP(O$165, 'Stds Case Low Dry'!$O$13:$AA$168, 9, FALSE)+VLOOKUP(O$165, 'Stds Case Low Dry'!$O$13:$AA$168, 10, FALSE)","v":32783085.787054554},{"$f":"VLOOKUP(P$165, 'Stds Case Low Dry'!$O$13:$AA$168, 9, FALSE)+VLOOKUP(P$165, 'Stds Case Low Dry'!$O$13:$AA$168, 10, FALSE)","v":23132874.966921035},{"$f":"VLOOKUP(Q$165, 'Stds Case Low Dry'!$O$13:$AA$168, 9, FALSE)+VLOOKUP(Q$165, 'Stds Case Low Dry'!$O$13:$AA$168, 10, FALSE)","v":23288737.788201757},{"$f":"VLOOKUP(R$165, 'Stds Case Low Dry'!$O$13:$AA$168, 9, FALSE)+VLOOKUP(R$165, 'Stds Case Low Dry'!$O$13:$AA$168, 10, FALSE)","v":23308552.188065879},{"$f":"VLOOKUP(S$165, 'Stds Case Low Dry'!$O$13:$AA$168, 9, FALSE)+VLOOKUP(S$165, 'Stds Case Low Dry'!$O$13:$AA$168, 10, FALSE)","v":23184310.87308649},{"$f":"VLOOKUP(T$165, 'Stds Case Low Dry'!$O$13:$AA$168, 9, FALSE)+VLOOKUP(T$165, 'Stds Case Low Dry'!$O$13:$AA$168, 10, FALSE)","v":22869576.710989706},{"$f":"VLOOKUP(U$165, 'Stds Case Low Dry'!$O$13:$AA$168, 9, FALSE)+VLOOKUP(U$165, 'Stds Case Low Dry'!$O$13:$AA$168, 10, FALSE)","v":22928157.399793848},{"$f":"VLOOKUP(V$165, 'Stds Case Low Dry'!$O$13:$AA$168, 9, FALSE)+VLOOKUP(V$165, 'Stds Case Low Dry'!$O$13:$AA$168, 10, FALSE)","v":23101634.711288646},{"$f":"VLOOKUP(W$165, 'Stds Case Low Dry'!$O$13:$AA$168, 9, FALSE)+VLOOKUP(W$165, 'Stds Case Low Dry'!$O$13:$AA$168, 10, FALSE)","v":23292065.687815107},{"$f":"VLOOKUP(X$165, 'Stds Case Low Dry'!$O$13:$AA$168, 9, FALSE)+VLOOKUP(X$165, 'Stds Case Low Dry'!$O$13:$AA$168, 10, FALSE)","v":23460667.713117819},{"$f":"VLOOKUP(Y$165, 'Stds Case Low Dry'!$O$13:$AA$168, 9, FALSE)+VLOOKUP(Y$165, 'Stds Case Low Dry'!$O$13:$AA$168, 10, FALSE)","v":23620737.798518971},{"$f":"VLOOKUP(Z$165, 'Stds Case Low Dry'!$O$13:$AA$168, 9, FALSE)+VLOOKUP(Z$165, 'Stds Case Low Dry'!$O$13:$AA$168, 10, FALSE)","v":23758093.832206272},{"$f":"VLOOKUP(AA$165, 'Stds Case Low Dry'!$O$13:$AA$168, 9, FALSE)+VLOOKUP(AA$165, 'Stds Case Low Dry'!$O$13:$AA$168, 10, FALSE)","v":23934673.284913253},{"$f":"VLOOKUP(AB$165, 'Stds Case Low Dry'!$O$13:$AA$168, 9, FALSE)+VLOOKUP(AB$165, 'Stds Case Low Dry'!$O$13:$AA$168, 10, FALSE)","v":24165245.210048415},{"$f":"VLOOKUP(AC$165, 'Stds Case Low Dry'!$O$13:$AA$168, 9, FALSE)+VLOOKUP(AC$165, 'Stds Case Low Dry'!$O$13:$AA$168, 10, FALSE)","v":24405627.792326234},{"$f":"VLOOKUP(AD$165, 'Stds Case Low Dry'!$O$13:$AA$168, 9, FALSE)+VLOOKUP(AD$165, 'Stds Case Low Dry'!$O$13:$AA$168, 10, FALSE)","v":24655802.108282924},{"$f":"VLOOKUP(AE$165, 'Stds Case Low Dry'!$O$13:$AA$168, 9, FALSE)+VLOOKUP(AE$165, 'Stds Case Low Dry'!$O$13:$AA$168, 10, FALSE)","v":24733484.22448032},{"$f":"VLOOKUP(AF$165, 'Stds Case Low Dry'!$O$13:$AA$168, 9, FALSE)+VLOOKUP(AF$165, 'Stds Case Low Dry'!$O$13:$AA$168, 10, FALSE)","v":24818993.126028821},{"$f":"VLOOKUP(AG$165, 'Stds Case Low Dry'!$O$13:$AA$168, 9, FALSE)+VLOOKUP(AG$165, 'Stds Case Low Dry'!$O$13:$AA$168, 10, FALSE)","v":24891556.393788137},{"$f":"VLOOKUP(AH$165, 'Stds Case Low Dry'!$O$13:$AA$168, 9, FALSE)+VLOOKUP(AH$165, 'Stds Case Low Dry'!$O$13:$AA$168, 10, FALSE)","v":24970844.524105087}]
[null,null,2010,{"$f":"$D$109&\" Standard Case EC\"","v":"Medium Voltage Dry Standard Case EC"},{"$f":"VLOOKUP(E$165,'Stds Case Medium Dry'!$K$13:$T$168,9,FALSE)+VLOOKUP(E$165,'Stds Case Medium Dry'!$K$13:$T$168,10,FALSE)","v":9558935.6179946847},{"$f":"VLOOKUP(F$165,'Stds Case Medium Dry'!$K$13:$T$168,9,FALSE)+VLOOKUP(F$165,'Stds Case Medium Dry'!$K$13:$T$168,10,FALSE)","v":9603330.8035570681},{"$f":"VLOOKUP(G$165,'Stds Case Medium Dry'!$K$13:$T$168,9,FALSE)+VLOOKUP(G$165,'Stds Case Medium Dry'!$K$13:$T$168,10,FALSE)","v":12152267.749748759},{"$f":"VLOOKUP(H$165,'Stds Case Medium Dry'!$K$13:$T$168,9,FALSE)+VLOOKUP(H$165,'Stds Case Medium Dry'!$K$13:$T$168,10,FALSE)","v":11768206.954198804},{"$f":"VLOOKUP(I$165,'Stds Case Medium Dry'!$K$13:$T$168,9,FALSE)+VLOOKUP(I$165,'Stds Case Medium Dry'!$K$13:$T$168,10,FALSE)","v":8400385.1343096029},{"$f":"VLOOKUP(J$165,'Stds Case Medium Dry'!$K$13:$T$168,9,FALSE)+VLOOKUP(J$165,'Stds Case Medium Dry'!$K$13:$T$168,10,FALSE)","v":7371837.1878304612},{"$f":"VLOOKUP(K$165,'Stds Case Medium Dry'!$K$13:$T$168,9,FALSE)+VLOOKUP(K$165,'Stds Case Medium Dry'!$K$13:$T$168,10,FALSE)","v":7362277.7865009001},{"$f":"VLOOKUP(L$165,'Stds Case Medium Dry'!$K$13:$T$168,9,FALSE)+VLOOKUP(L$165,'Stds Case Medium Dry'!$K$13:$T$168,10,FALSE)","v":7097136.2099441215},{"$f":"VLOOKUP(M$165,'Stds Case Medium Dry'!$K$13:$T$168,9,FALSE)+VLOOKUP(M$165,'Stds Case Medium Dry'!$K$13:$T$168,10,FALSE)","v":7073609.1318727806},{"$f":"VLOOKUP(N$165,'Stds Case Medium Dry'!$K$13:$T$168,9,FALSE)+VLOOKUP(N$165,'Stds Case Medium Dry'!$K$13:$T$168,10,FALSE)","v":7140521.4049573783},{"$f":"VLOOKUP(O$165,'Stds Case Medium Dry'!$K$13:$T$168,9,FALSE)+VLOOKUP(O$165,'Stds Case Medium Dry'!$K$13:$T$168,10,FALSE)","v":7132889.282868119},{"$f":"VLOOKUP(P$165,'Stds Case Medium Dry'!$K$13:$T$168,9,FALSE)+VLOOKUP(P$165,'Stds Case Medium Dry'!$K$13:$T$168,10,FALSE)","v":5728978.9307119213},{"$f":"VLOOKUP(Q$165,'Stds Case Medium Dry'!$K$13:$T$168,9,FALSE)+VLOOKUP(Q$165,'Stds Case Medium Dry'!$K$13:$T$168,10,FALSE)","v":5767579.1834031846},{"$f":"VLOOKUP(R$165,'Stds Case Medium Dry'!$K$13:$T$168,9,FALSE)+VLOOKUP(R$165,'Stds Case Medium Dry'!$K$13:$T$168,10,FALSE)","v":5772486.324409591},{"$f":"VLOOKUP(S$165,'Stds Case Medium Dry'!$K$13:$T$168,9,FALSE)+VLOOKUP(S$165,'Stds Case Medium Dry'!$K$13:$T$168,10,FALSE)","v":5741717.3051303774},{"$f":"VLOOKUP(T$165,'Stds Case Medium Dry'!$K$13:$T$168,9,FALSE)+VLOOKUP(T$165,'Stds Case Medium Dry'!$K$13:$T$168,10,FALSE)","v":5663771.7239604574},{"$f":"VLOOKUP(U$165,'Stds Case Medium Dry'!$K$13:$T$168,9,FALSE)+VLOOKUP(U$165,'Stds Case Medium Dry'!$K$13:$T$168,10,FALSE)","v":5678279.5416175984},{"$f":"VLOOKUP(V$165,'Stds Case Medium Dry'!$K$13:$T$168,9,FALSE)+VLOOKUP(V$165,'Stds Case Medium Dry'!$K$13:$T$168,10,FALSE)","v":5721242.1160460431},{"$f":"VLOOKUP(W$165,'Stds Case Medium Dry'!$K$13:$T$168,9,FALSE)+VLOOKUP(W$165,'Stds Case Medium Dry'!$K$13:$T$168,10,FALSE)","v":5768403.3553574141},{"$f":"VLOOKUP(X$165,'Stds Case Medium Dry'!$K$13:$T$168,9,FALSE)+VLOOKUP(X$165,'Stds Case Medium Dry'!$K$13:$T$168,10,FALSE)","v":5810158.539354898},{"$f":"VLOOKUP(Y$165,'Stds Case Medium Dry'!$K$13:$T$168,9,FALSE)+VLOOKUP(Y$165,'Stds Case Medium Dry'!$K$13:$T$168,10,FALSE)","v":5849800.7432751544},{"$f":"VLOOKUP(Z$165,'Stds Case Medium Dry'!$K$13:$T$168,9,FALSE)+VLOOKUP(Z$165,'Stds Case Medium Dry'!$K$13:$T$168,10,FALSE)","v":5883817.6920602033},{"$f":"VLOOKUP(AA$165,'Stds Case Medium Dry'!$K$13:$T$168,9,FALSE)+VLOOKUP(AA$165,'Stds Case Medium Dry'!$K$13:$T$168,10,FALSE)","v":5927548.5281798597},{"$f":"VLOOKUP(AB$165,'Stds Case Medium Dry'!$K$13:$T$168,9,FALSE)+VLOOKUP(AB$165,'Stds Case Medium Dry'!$K$13:$T$168,10,FALSE)","v":5984650.8858851558},{"$f":"VLOOKUP(AC$165,'Stds Case Medium Dry'!$K$13:$T$168,9,FALSE)+VLOOKUP(AC$165,'Stds Case Medium Dry'!$K$13:$T$168,10,FALSE)","v":6044182.9047608497},{"$f":"VLOOKUP(AD$165,'Stds Case Medium Dry'!$K$13:$T$168,9,FALSE)+VLOOKUP(AD$165,'Stds Case Medium Dry'!$K$13:$T$168,10,FALSE)","v":6106139.8983109631},{"$f":"VLOOKUP(AE$165,'Stds Case Medium Dry'!$K$13:$T$168,9,FALSE)+VLOOKUP(AE$165,'Stds Case Medium Dry'!$K$13:$T$168,10,FALSE)","v":6125378.2855682466},{"$f":"VLOOKUP(AF$165,'Stds Case Medium Dry'!$K$13:$T$168,9,FALSE)+VLOOKUP(AF$165,'Stds Case Medium Dry'!$K$13:$T$168,10,FALSE)","v":6146555.017645875},{"$f":"VLOOKUP(AG$165,'Stds Case Medium Dry'!$K$13:$T$168,9,FALSE)+VLOOKUP(AG$165,'Stds Case Medium Dry'!$K$13:$T$168,10,FALSE)","v":6164525.6949927751},{"$f":"VLOOKUP(AH$165,'Stds Case Medium Dry'!$K$13:$T$168,9,FALSE)+VLOOKUP(AH$165,'Stds Case Medium Dry'!$K$13:$T$168,10,FALSE)","v":6184161.820147601}]
[null,null,null,"Total Standard Case EC",{"$f":"SUM(E166:E168)","v":149950891.32141522},{"$f":"SUM(F166:F168)","v":150522819.67372772},190766280.78994441,177164156.08711457,117048403.56748889,103980322.40524682,101791346.74308085,98010769.072102427,96951854.484361708,97757875.372579619,97397968.306098893,81013195.670660466,81468410.429783389,81494826.185056552,81039296.481659576,79897306.574433416,80079958.529241696,80749069.749819487,81471146.018351704,82166252.053982973,82761532.729240328,83325453.253212124,84036653.205215886,84985337.581742823,85846027.648018107,86796952.873830199,87135568.767201617,87559750.988791838,87838933.562042981,{"$f":"SUM(AH166:AH168)","v":88191485.281758726}]
[]
[null,null,null,"Shipments"]
[null,null,"STD1","Year",{"$f":"E$58","v":2005},{"$f":"F$58","v":2006},2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034]
[null,null,2010,{"$f":"$D$58&\" Std Case Shipped\"","v":"Liquid Immersed Std Case Shipped"},{"$f":"VLOOKUP(E$172,'Stds Case Liquid Immersed'!$K$68:$O$97,2,FALSE)","v":3004.6093663724237},{"$f":"VLOOKUP(F$172,'Stds Case Liquid Immersed'!$K$68:$O$97,2,FALSE)","v":3014.7066422106791},{"$f":"VLOOKUP(G$172,'Stds Case Liquid Immersed'!$K$68:$O$97,2,FALSE)","v":4061.1581543480024},{"$f":"VLOOKUP(H$172,'Stds Case Liquid Immersed'!$K$68:$O$97,2,FALSE)","v":3698.1769360958942},{"$f":"VLOOKUP(I$172,'Stds Case Liquid Immersed'!$K$68:$O$97,2,FALSE)","v":2348.137725043603},{"$f":"VLOOKUP(J$172,'Stds Case Liquid Immersed'!$K$68:$O$97,2,FALSE)","v":2443.0333046048618},{"$f":"VLOOKUP(K$172,'Stds Case Liquid Immersed'!$K$68:$O$97,2,FALSE)","v":2359.8628125540304},{"$f":"VLOOKUP(L$172,'Stds Case Liquid Immersed'!$K$68:$O$97,2,FALSE)","v":2270.4081325368361},{"$f":"VLOOKUP(M$172,'Stds Case Liquid Immersed'!$K$68:$O$97,2,FALSE)","v":2234.2943282315673},{"$f":"VLOOKUP(N$172,'Stds Case Liquid Immersed'!$K$68:$O$97,2,FALSE)","v":2251.1029316616805},{"$f":"VLOOKUP(O$172,'Stds Case Liquid Immersed'!$K$68:$O$97,2,FALSE)","v":2238.7490577821964},{"$f":"VLOOKUP(P$172,'Stds Case Liquid Immersed'!$K$68:$O$97,2,FALSE)","v":2253.0064763844807},{"$f":"VLOOKUP(Q$172,'Stds Case Liquid Immersed'!$K$68:$O$97,2,FALSE)","v":2264.2712917353506},{"$f":"VLOOKUP(R$172,'Stds Case Liquid Immersed'!$K$68:$O$97,2,FALSE)","v":2264.3444840232519},{"$f":"VLOOKUP(S$172,'Stds Case Liquid Immersed'!$K$68:$O$97,2,FALSE)","v":2251.3616524808831},{"$f":"VLOOKUP(T$172,'Stds Case Liquid Immersed'!$K$68:$O$97,2,FALSE)","v":2218.9904690208523},{"$f":"VLOOKUP(U$172,'Stds Case Liquid Immersed'!$K$68:$O$97,2,FALSE)","v":2223.7237539241473},{"$f":"VLOOKUP(V$172,'Stds Case Liquid Immersed'!$K$68:$O$97,2,FALSE)","v":2243.2797502605213},{"$f":"VLOOKUP(W$172,'Stds Case Liquid Immersed'!$K$68:$O$97,2,FALSE)","v":2264.2100978089334},{"$f":"VLOOKUP(X$172,'Stds Case Liquid Immersed'!$K$68:$O$97,2,FALSE)","v":2285.1518839262844},{"$f":"VLOOKUP(Y$172,'Stds Case Liquid Immersed'!$K$68:$O$97,2,FALSE)","v":2302.2409578612451},{"$f":"VLOOKUP(Z$172,'Stds Case Liquid Immersed'!$K$68:$O$97,2,FALSE)","v":2319.1995273480325},{"$f":"VLOOKUP(AA$172,'Stds Case Liquid Immersed'!$K$68:$O$97,2,FALSE)","v":2340.4066056844185},{"$f":"VLOOKUP(AB$172,'Stds Case Liquid Immersed'!$K$68:$O$97,2,FALSE)","v":2368.9631101078853},{"$f":"VLOOKUP(AC$172,'Stds Case Liquid Immersed'!$K$68:$O$97,2,FALSE)","v":2393.1893468980243},{"$f":"VLOOKUP(AD$172,'Stds Case Liquid Immersed'!$K$68:$O$97,2,FALSE)","v":2420.7860832729871},{"$f":"VLOOKUP(AE$172,'Stds Case Liquid Immersed'!$K$68:$O$97,2,FALSE)","v":2431.2276416352743},{"$f":"VLOOKUP(AF$172,'Stds Case Liquid Immersed'!$K$68:$O$97,2,FALSE)","v":2444.9439113340732},{"$f":"VLOOKUP(AG$172,'Stds Case Liquid Immersed'!$K$68:$O$97,2,FALSE)","v":2453.0937798997061},{"$f":"VLOOKUP(AH$172,'Stds Case Liquid Immersed'!$K$68:$O$97,2,FALSE)","v":2464.0508195482266}]
[null,null,2007,{"$f":"$D$65&\" Std Case Shipped\"","v":"Low Voltage Dry Std Case Shipped"},{"$f":"VLOOKUP(E$172,'Stds Case Low Dry'!$O$68:$S$97,2,FALSE)","v":816.02053016359082},{"$f":"VLOOKUP(F$172,'Stds Case Low Dry'!$O$68:$S$97,2,FALSE)","v":819.81042731397315},{"$f":"VLOOKUP(G$172,'Stds Case Low Dry'!$O$68:$S$97,2,FALSE)","v":1014.2489849376379},{"$f":"VLOOKUP(H$172,'Stds Case Low Dry'!$O$68:$S$97,2,FALSE)","v":982.19461615129046},{"$f":"VLOOKUP(I$172,'Stds Case Low Dry'!$O$68:$S$97,2,FALSE)","v":701.11046522447509},{"$f":"VLOOKUP(J$172,'Stds Case Low Dry'!$O$68:$S$97,2,FALSE)","v":722.94472120300475},{"$f":"VLOOKUP(K$172,'Stds Case Low Dry'!$O$68:$S$97,2,FALSE)","v":722.00724543502668},{"$f":"VLOOKUP(L$172,'Stds Case Low Dry'!$O$68:$S$97,2,FALSE)","v":696.00521931057619},{"$f":"VLOOKUP(M$172,'Stds Case Low Dry'!$O$68:$S$97,2,FALSE)","v":693.69795499319741},{"$f":"VLOOKUP(N$172,'Stds Case Low Dry'!$O$68:$S$97,2,FALSE)","v":700.25993857716196},{"$f":"VLOOKUP(O$172,'Stds Case Low Dry'!$O$68:$S$97,2,FALSE)","v":699.51146811648562},{"$f":"VLOOKUP(P$172,'Stds Case Low Dry'!$O$68:$S$97,2,FALSE)","v":704.49263981004299},{"$f":"VLOOKUP(Q$172,'Stds Case Low Dry'!$O$68:$S$97,2,FALSE)","v":709.23931356197875},{"$f":"VLOOKUP(R$172,'Stds Case Low Dry'!$O$68:$S$97,2,FALSE)","v":709.84274477779127},{"$f":"VLOOKUP(S$172,'Stds Case Low Dry'!$O$68:$S$97,2,FALSE)","v":706.05907793618769},{"$f":"VLOOKUP(T$172,'Stds Case Low Dry'!$O$68:$S$97,2,FALSE)","v":696.47410844964418},{"$f":"VLOOKUP(U$172,'Stds Case Low Dry'!$O$68:$S$97,2,FALSE)","v":698.25813504195196},{"$f":"VLOOKUP(V$172,'Stds Case Low Dry'!$O$68:$S$97,2,FALSE)","v":703.54124357458704},{"$f":"VLOOKUP(W$172,'Stds Case Low Dry'!$O$68:$S$97,2,FALSE)","v":709.34066200167695},{"$f":"VLOOKUP(X$172,'Stds Case Low Dry'!$O$68:$S$97,2,FALSE)","v":714.47529771179427},{"$f":"VLOOKUP(Y$172,'Stds Case Low Dry'!$O$68:$S$97,2,FALSE)","v":719.35010022467372},{"$f":"VLOOKUP(Z$172,'Stds Case Low Dry'!$O$68:$S$97,2,FALSE)","v":723.53316501469976},{"$f":"VLOOKUP(AA$172,'Stds Case Low Dry'!$O$68:$S$97,2,FALSE)","v":728.91074670100727},{"$f":"VLOOKUP(AB$172,'Stds Case Low Dry'!$O$68:$S$97,2,FALSE)","v":735.93262463173699},{"$f":"VLOOKUP(AC$172,'Stds Case Low Dry'!$O$68:$S$97,2,FALSE)","v":743.25327803929724},{"$f":"VLOOKUP(AD$172,'Stds Case Low Dry'!$O$68:$S$97,2,FALSE)","v":750.87213062519606},{"$f":"VLOOKUP(AE$172,'Stds Case Low Dry'!$O$68:$S$97,2,FALSE)","v":753.23787544438483},{"$f":"VLOOKUP(AF$172,'Stds Case Low Dry'!$O$68:$S$97,2,FALSE)","v":755.84197856020171},{"$f":"VLOOKUP(AG$172,'Stds Case Low Dry'!$O$68:$S$97,2,FALSE)","v":758.0518330694274},{"$f":"VLOOKUP(AH$172,'Stds Case Low Dry'!$O$68:$S$97,2,FALSE)","v":760.46648772486742}]
[null,null,2010,{"$f":"$D$70&\" Std Case Shipped\"","v":"Medium Voltage Dry Std Case Shipped"},{"$f":"VLOOKUP(E$172,'Stds Case Medium Dry'!$K$68:$O$97,2,FALSE)","v":294.08686580937848},{"$f":"VLOOKUP(F$172,'Stds Case Medium Dry'!$K$68:$O$97,2,FALSE)","v":295.45271254177919},{"$f":"VLOOKUP(G$172,'Stds Case Medium Dry'!$K$68:$O$97,2,FALSE)","v":373.87241402403475},{"$f":"VLOOKUP(H$172,'Stds Case Medium Dry'!$K$68:$O$97,2,FALSE)","v":362.05653408119673},{"$f":"VLOOKUP(I$172,'Stds Case Medium Dry'!$K$68:$O$97,2,FALSE)","v":258.44330733750314},{"$f":"VLOOKUP(J$172,'Stds Case Medium Dry'!$K$68:$O$97,2,FALSE)","v":264.76455977747031},{"$f":"VLOOKUP(K$172,'Stds Case Medium Dry'!$K$68:$O$97,2,FALSE)","v":264.42122735974738},{"$f":"VLOOKUP(L$172,'Stds Case Medium Dry'!$K$68:$O$97,2,FALSE)","v":254.89848682613291},{"$f":"VLOOKUP(M$172,'Stds Case Medium Dry'!$K$68:$O$97,2,FALSE)","v":254.05349577306242},{"$f":"VLOOKUP(N$172,'Stds Case Medium Dry'!$K$68:$O$97,2,FALSE)","v":256.45669569128626},{"$f":"VLOOKUP(O$172,'Stds Case Medium Dry'!$K$68:$O$97,2,FALSE)","v":256.1825828217743},{"$f":"VLOOKUP(P$172,'Stds Case Medium Dry'!$K$68:$O$97,2,FALSE)","v":258.00684087628525},{"$f":"VLOOKUP(Q$172,'Stds Case Medium Dry'!$K$68:$O$97,2,FALSE)","v":259.74521858274005},{"$f":"VLOOKUP(R$172,'Stds Case Medium Dry'!$K$68:$O$97,2,FALSE)","v":259.9662136263787},{"$f":"VLOOKUP(S$172,'Stds Case Medium Dry'!$K$68:$O$97,2,FALSE)","v":258.58051862608221},{"$f":"VLOOKUP(T$172,'Stds Case Medium Dry'!$K$68:$O$97,2,FALSE)","v":255.07020842924965},{"$f":"VLOOKUP(U$172,'Stds Case Medium Dry'!$K$68:$O$97,2,FALSE)","v":255.72357375787072},{"$f":"VLOOKUP(V$172,'Stds Case Medium Dry'!$K$68:$O$97,2,FALSE)","v":257.65841035585032},{"$f":"VLOOKUP(W$172,'Stds Case Medium Dry'!$K$68:$O$97,2,FALSE)","v":259.78233549394213},{"$f":"VLOOKUP(X$172,'Stds Case Medium Dry'!$K$68:$O$97,2,FALSE)","v":261.6627967844604},{"$f":"VLOOKUP(Y$172,'Stds Case Medium Dry'!$K$68:$O$97,2,FALSE)","v":263.44809917822715},{"$f":"VLOOKUP(Z$172,'Stds Case Medium Dry'!$K$68:$O$97,2,FALSE)","v":264.98006597343232},{"$f":"VLOOKUP(AA$172,'Stds Case Medium Dry'!$K$68:$O$97,2,FALSE)","v":266.94950154171937},{"$f":"VLOOKUP(AB$172,'Stds Case Medium Dry'!$K$68:$O$97,2,FALSE)","v":269.52112889387303},{"$f":"VLOOKUP(AC$172,'Stds Case Medium Dry'!$K$68:$O$97,2,FALSE)","v":272.20217700154979},{"$f":"VLOOKUP(AD$172,'Stds Case Medium Dry'!$K$68:$O$97,2,FALSE)","v":274.99243480654246},{"$f":"VLOOKUP(AE$172,'Stds Case Medium Dry'!$K$68:$O$97,2,FALSE)","v":275.85884321541215},{"$f":"VLOOKUP(AF$172,'Stds Case Medium Dry'!$K$68:$O$97,2,FALSE)","v":276.81254575289961},{"$f":"VLOOKUP(AG$172,'Stds Case Medium Dry'!$K$68:$O$97,2,FALSE)","v":277.62186234260201},{"$f":"VLOOKUP(AH$172,'Stds Case Medium Dry'!$K$68:$O$97,2,FALSE)","v":278.5061830356122}]
[null,null,null,"Total Std Case Shipped",{"$f":"SUM(E173:E175)","v":4114.7167623453934},{"$f":"SUM(F173:F175)","v":4129.9697820664314},5449.2795533096751,5042.4280863283811,3307.6914976055814,3430.7425855853367,3346.2912853488042,3221.311838673545,3182.0457789978273,3207.8195659301286,3194.4431087204562,3215.505957070809,3233.2558238800693,3234.1534424274219,3216.0012490431532,3170.5347858997461,3177.70546272397,3204.4794041909586,3233.3330953045524,3261.2899784225392,3285.0391572641461,3307.7127583361648,3336.2668539271449,3374.4168636334953,3408.6448019388713,3446.6506487047254,3460.3243602950711,3477.5984356471745,3488.7674753117353,3503.0234903087062]
[]
[null,null,null,"Shipped UEC"]
[null,null,"STD1","Year",{"$f":"E$58","v":2005},{"$f":"F$58","v":2006},2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034]
[null,null,2010,{"$f":"$D$58&\" Std Case Shipped UEC\"","v":"Liquid Immersed Std Case Shipped UEC"},{"$f":"IF(E173=0,0,E166/E173)","v":32276.639372217669},{"$f":"IF(F173=0,0,F166/F173)","v":32276.639372217662},32276.639372217669,32276.639372217673,32276.639372217673,25675.943016641813,25675.94301664181,25675.943016641813,25675.94301664181,25675.94301664181,25675.943016641813,23147.444234921837,23147.444234921837,23147.444234921837,23147.444234921837,23147.444234921844,23147.444234921833,23147.444234921837,23147.444234921833,23147.444234921837,23147.444234921837,23147.444234921833,23147.444234921837,23147.444234921833,23147.444234921837,23147.444234921837,23147.444234921837,23147.444234921837,23147.444234921837,23147.444234921837]
[null,null,2007,{"$f":"$D$65&\" Std Case Shipped UEC\"","v":"Low Voltage Dry Std Case Shipped UEC"},{"$f":"IF(E174=0,0,E167/E174)","v":53201.189340085788},53201.189340085803,46865.687385121426,46865.687385121426,46865.687385121419,46865.687385121433,46865.687385121426,46865.687385121426,46865.687385121426,46865.687385121426,46865.687385121433,32836.219514171935,32836.219514171935,32836.219514171935,32836.219514171935,32836.219514171935,32836.219514171942,32836.219514171935,32836.219514171942,32836.219514171935,32836.219514171935,32836.219514171942,32836.219514171935,32836.219514171942,32836.219514171942,32836.219514171935,32836.219514171935,32836.219514171935,32836.219514171935,32836.219514171942]
[null,null,2010,{"$f":"$D$70&\" Std Case Shipped UEC\"","v":"Medium Voltage Dry Std Case Shipped UEC"},32503.782825141894,32503.782825141894,32503.78282514189,32503.782825141894,32503.782825141894,27842.990746293057,27842.990746293061,27842.990746293057,27842.990746293061,27842.990746293061,27842.990746293068,22204.755933037362,22204.755933037366,22204.755933037362,22204.755933037362,22204.755933037362,22204.755933037366,22204.755933037362,22204.755933037362,22204.755933037366,22204.755933037362,22204.755933037362,22204.755933037362,22204.755933037366,22204.755933037366,22204.755933037359,22204.755933037362,22204.755933037366,22204.755933037366,22204.755933037366]
[null,null,null,"Total Std Case Shipped UEC",{"$f":"SUM(E180:E182)","v":117981.61153744535},{"$f":"SUM(F180:F182)","v":117981.61153744537},{"$f":"SUM(G180:G182)","v":111646.10958248097},{"$f":"SUM(H180:H182)","v":111646.10958248099},{"$f":"SUM(I180:I182)","v":111646.10958248099},{"$f":"SUM(J180:J182)","v":100384.62114805631},{"$f":"SUM(K180:K182)","v":100384.62114805629},{"$f":"SUM(L180:L182)","v":100384.62114805629},{"$f":"SUM(M180:M182)","v":100384.62114805629},{"$f":"SUM(N180:N182)","v":100384.62114805629},{"$f":"SUM(O180:O182)","v":100384.62114805632},{"$f":"SUM(P180:P182)","v":78188.419682131134},{"$f":"SUM(Q180:Q182)","v":78188.419682131134},{"$f":"SUM(R180:R182)","v":78188.419682131134},{"$f":"SUM(S180:S182)","v":78188.419682131134},{"$f":"SUM(T180:T182)","v":78188.419682131149},{"$f":"SUM(U180:U182)","v":78188.419682131134},{"$f":"SUM(V180:V182)","v":78188.419682131134},{"$f":"SUM(W180:W182)","v":78188.419682131134},{"$f":"SUM(X180:X182)","v":78188.419682131134},{"$f":"SUM(Y180:Y182)","v":78188.419682131134},{"$f":"SUM(Z180:Z182)","v":78188.419682131134},{"$f":"SUM(AA180:AA182)","v":78188.419682131134},{"$f":"SUM(AB180:AB182)","v":78188.419682131134},{"$f":"SUM(AC180:AC182)","v":78188.419682131149},{"$f":"SUM(AD180:AD182)","v":78188.419682131134},{"$f":"SUM(AE180:AE182)","v":78188.419682131134},{"$f":"SUM(AF180:AF182)","v":78188.419682131134},{"$f":"SUM(AG180:AG182)","v":78188.419682131134},{"$f":"SUM(AH180:AH182)","v":78188.419682131149}]
[]
[null,null,null,"Total  Stock Energy Consumption by Product Class "]
[null,null,"STD1","Year",{"$f":"E$58","v":2005},{"$f":"F$58","v":2006},2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034]
[null,null,2010,{"$f":"$D$58&\" Std Case  Stock EC\"","v":"Liquid Immersed Std Case  Stock EC"},{"$f":"VLOOKUP(E$186, 'Stds Case Liquid Immersed'!$K$13:$V$168, 11, FALSE)+VLOOKUP(E$186, 'Stds Case Liquid Immersed'!$K$13:$V$168, 12, FALSE)","v":3720349936.1752453},{"$f":"VLOOKUP(F$186, 'Stds Case Liquid Immersed'!$K$13:$V$168, 11, FALSE)+VLOOKUP(F$186, 'Stds Case Liquid Immersed'!$K$13:$V$168, 12, FALSE)","v":3760486650.4953051},{"$f":"VLOOKUP(G$186, 'Stds Case Liquid Immersed'!$K$13:$V$168, 11, FALSE)+VLOOKUP(G$186, 'Stds Case Liquid Immersed'!$K$13:$V$168, 12, FALSE)","v":3831379142.6815701},{"$f":"VLOOKUP(H$186, 'Stds Case Liquid Immersed'!$K$13:$V$168, 11, FALSE)+VLOOKUP(H$186, 'Stds Case Liquid Immersed'!$K$13:$V$168, 12, FALSE)","v":3887479934.1776485},{"$f":"VLOOKUP(I$186, 'Stds Case Liquid Immersed'!$K$13:$V$168, 11, FALSE)+VLOOKUP(I$186, 'Stds Case Liquid Immersed'!$K$13:$V$168, 12, FALSE)","v":3896281871.1812615},{"$f":"VLOOKUP(J$186, 'Stds Case Liquid Immersed'!$K$13:$V$168, 11, FALSE)+VLOOKUP(J$186, 'Stds Case Liquid Immersed'!$K$13:$V$168, 12, FALSE)","v":3888365978.5288014},{"$f":"VLOOKUP(K$186, 'Stds Case Liquid Immersed'!$K$13:$V$168, 11, FALSE)+VLOOKUP(K$186, 'Stds Case Liquid Immersed'!$K$13:$V$168, 12, FALSE)","v":3874808954.0823383},{"$f":"VLOOKUP(L$186, 'Stds Case Liquid Immersed'!$K$13:$V$168, 11, FALSE)+VLOOKUP(L$186, 'Stds Case Liquid Immersed'!$K$13:$V$168, 12, FALSE)","v":3855571194.4582834},{"$f":"VLOOKUP(M$186, 'Stds Case Liquid Immersed'!$K$13:$V$168, 11, FALSE)+VLOOKUP(M$186, 'Stds Case Liquid Immersed'!$K$13:$V$168, 12, FALSE)","v":3832169882.7869902},{"$f":"VLOOKUP(N$186, 'Stds Case Liquid Immersed'!$K$13:$V$168, 11, FALSE)+VLOOKUP(N$186, 'Stds Case Liquid Immersed'!$K$13:$V$168, 12, FALSE)","v":3806153051.8498588},{"$f":"VLOOKUP(O$186, 'Stds Case Liquid Immersed'!$K$13:$V$168, 11, FALSE)+VLOOKUP(O$186, 'Stds Case Liquid Immersed'!$K$13:$V$168, 12, FALSE)","v":3776918967.318378},{"$f":"VLOOKUP(P$186, 'Stds Case Liquid Immersed'!$K$13:$V$168, 11, FALSE)+VLOOKUP(P$186, 'Stds Case Liquid Immersed'!$K$13:$V$168, 12, FALSE)","v":3739580870.4613013},{"$f":"VLOOKUP(Q$186, 'Stds Case Liquid Immersed'!$K$13:$V$168, 11, FALSE)+VLOOKUP(Q$186, 'Stds Case Liquid Immersed'!$K$13:$V$168, 12, FALSE)","v":3699863565.4341459},{"$f":"VLOOKUP(R$186, 'Stds Case Liquid Immersed'!$K$13:$V$168, 11, FALSE)+VLOOKUP(R$186, 'Stds Case Liquid Immersed'!$K$13:$V$168, 12, FALSE)","v":3657770923.4956098},{"$f":"VLOOKUP(S$186, 'Stds Case Liquid Immersed'!$K$13:$V$168, 11, FALSE)+VLOOKUP(S$186, 'Stds Case Liquid Immersed'!$K$13:$V$168, 12, FALSE)","v":3613300960.292901},{"$f":"VLOOKUP(T$186, 'Stds Case Liquid Immersed'!$K$13:$V$168, 11, FALSE)+VLOOKUP(T$186, 'Stds Case Liquid Immersed'!$K$13:$V$168, 12, FALSE)","v":3566199916.7522349},{"$f":"VLOOKUP(U$186, 'Stds Case Liquid Immersed'!$K$13:$V$168, 11, FALSE)+VLOOKUP(U$186, 'Stds Case Liquid Immersed'!$K$13:$V$168, 12, FALSE)","v":3517550855.5514765},{"$f":"VLOOKUP(V$186, 'Stds Case Liquid Immersed'!$K$13:$V$168, 11, FALSE)+VLOOKUP(V$186, 'Stds Case Liquid Immersed'!$K$13:$V$168, 12, FALSE)","v":3467831829.6217775},{"$f":"VLOOKUP(W$186, 'Stds Case Liquid Immersed'!$K$13:$V$168, 11, FALSE)+VLOOKUP(W$186, 'Stds Case Liquid Immersed'!$K$13:$V$168, 12, FALSE)","v":3417290338.2538295},{"$f":"VLOOKUP(X$186, 'Stds Case Liquid Immersed'!$K$13:$V$168, 11, FALSE)+VLOOKUP(X$186, 'Stds Case Liquid Immersed'!$K$13:$V$168, 12, FALSE)","v":3365957406.9349442},{"$f":"VLOOKUP(Y$186, 'Stds Case Liquid Immersed'!$K$13:$V$168, 11, FALSE)+VLOOKUP(Y$186, 'Stds Case Liquid Immersed'!$K$13:$V$168, 12, FALSE)","v":3314016792.6374273},{"$f":"VLOOKUP(Z$186, 'Stds Case Liquid Immersed'!$K$13:$V$168, 11, FALSE)+VLOOKUP(Z$186, 'Stds Case Liquid Immersed'!$K$13:$V$168, 12, FALSE)","v":3261904437.0765266},{"$f":"VLOOKUP(AA$186, 'Stds Case Liquid Immersed'!$K$13:$V$168, 11, FALSE)+VLOOKUP(AA$186, 'Stds Case Liquid Immersed'!$K$13:$V$168, 12, FALSE)","v":3209986843.0813112},{"$f":"VLOOKUP(AB$186, 'Stds Case Liquid Immersed'!$K$13:$V$168, 11, FALSE)+VLOOKUP(AB$186, 'Stds Case Liquid Immersed'!$K$13:$V$168, 12, FALSE)","v":3158637320.4816628},{"$f":"VLOOKUP(AC$186, 'Stds Case Liquid Immersed'!$K$13:$V$168, 11, FALSE)+VLOOKUP(AC$186, 'Stds Case Liquid Immersed'!$K$13:$V$168, 12, FALSE)","v":3107950193.1834326},{"$f":"VLOOKUP(AD$186, 'Stds Case Liquid Immersed'!$K$13:$V$168, 11, FALSE)+VLOOKUP(AD$186, 'Stds Case Liquid Immersed'!$K$13:$V$168, 12, FALSE)","v":3058183615.9599123},{"$f":"VLOOKUP(AE$186, 'Stds Case Liquid Immersed'!$K$13:$V$168, 11, FALSE)+VLOOKUP(AE$186, 'Stds Case Liquid Immersed'!$K$13:$V$168, 12, FALSE)","v":3009102524.3689766},{"$f":"VLOOKUP(AF$186, 'Stds Case Liquid Immersed'!$K$13:$V$168, 11, FALSE)+VLOOKUP(AF$186, 'Stds Case Liquid Immersed'!$K$13:$V$168, 12, FALSE)","v":2960941810.8960304},{"$f":"VLOOKUP(AG$186, 'Stds Case Liquid Immersed'!$K$13:$V$168, 11, FALSE)+VLOOKUP(AG$186, 'Stds Case Liquid Immersed'!$K$13:$V$168, 12, FALSE)","v":2913753663.5968943},{"$f":"VLOOKUP(AH$186, 'Stds Case Liquid Immersed'!$K$13:$V$168, 11, FALSE)+VLOOKUP(AH$186, 'Stds Case Liquid Immersed'!$K$13:$V$168, 12, FALSE)","v":2867747657.8752613}]
[null,null,2007,{"$f":"$D$65&\" Std Case  Stock EC\"","v":"Low Voltage Dry Std Case  Stock EC"},{"$f":"VLOOKUP(E$186, 'Stds Case Low Dry'!$O$68:$AC$97, 11, FALSE)+VLOOKUP(E$186, 'Stds Case Low Dry'!$O$68:$AC$97, 12, FALSE)","v":1384987674.7331197},{"$f":"VLOOKUP(F$186, 'Stds Case Low Dry'!$O$68:$AC$97, 11, FALSE)+VLOOKUP(F$186, 'Stds Case Low Dry'!$O$68:$AC$97, 12, FALSE)","v":1396692875.5140505},{"$f":"VLOOKUP(G$186, 'Stds Case Low Dry'!$O$68:$AC$97, 11, FALSE)+VLOOKUP(G$186, 'Stds Case Low Dry'!$O$68:$AC$97, 12, FALSE)","v":1411206048.4743998},{"$f":"VLOOKUP(H$186, 'Stds Case Low Dry'!$O$68:$AC$97, 11, FALSE)+VLOOKUP(H$186, 'Stds Case Low Dry'!$O$68:$AC$97, 12, FALSE)","v":1423146677.7045975},{"$f":"VLOOKUP(I$186, 'Stds Case Low Dry'!$O$68:$AC$97, 11, FALSE)+VLOOKUP(I$186, 'Stds Case Low Dry'!$O$68:$AC$97, 12, FALSE)","v":1420840874.5139773},{"$f":"VLOOKUP(J$186, 'Stds Case Low Dry'!$O$68:$AC$97, 11, FALSE)+VLOOKUP(J$186, 'Stds Case Low Dry'!$O$68:$AC$97, 12, FALSE)","v":1418539667.9307642},{"$f":"VLOOKUP(K$186, 'Stds Case Low Dry'!$O$68:$AC$97, 11, FALSE)+VLOOKUP(K$186, 'Stds Case Low Dry'!$O$68:$AC$97, 12, FALSE)","v":1415232564.8022633},{"$f":"VLOOKUP(L$186, 'Stds Case Low Dry'!$O$68:$AC$97, 11, FALSE)+VLOOKUP(L$186, 'Stds Case Low Dry'!$O$68:$AC$97, 12, FALSE)","v":1409784233.7430665},{"$f":"VLOOKUP(M$186, 'Stds Case Low Dry'!$O$68:$AC$97, 11, FALSE)+VLOOKUP(M$186, 'Stds Case Low Dry'!$O$68:$AC$97, 12, FALSE)","v":1403369746.5907581},{"$f":"VLOOKUP(N$186, 'Stds Case Low Dry'!$O$68:$AC$97, 11, FALSE)+VLOOKUP(N$186, 'Stds Case Low Dry'!$O$68:$AC$97, 12, FALSE)","v":1396478491.565964},{"$f":"VLOOKUP(O$186, 'Stds Case Low Dry'!$O$68:$AC$97, 11, FALSE)+VLOOKUP(O$186, 'Stds Case Low Dry'!$O$68:$AC$97, 12, FALSE)","v":1388827102.9571466},{"$f":"VLOOKUP(P$186, 'Stds Case Low Dry'!$O$68:$AC$97, 11, FALSE)+VLOOKUP(P$186, 'Stds Case Low Dry'!$O$68:$AC$97, 12, FALSE)","v":1370866045.0619993},{"$f":"VLOOKUP(Q$186, 'Stds Case Low Dry'!$O$68:$AC$97, 11, FALSE)+VLOOKUP(Q$186, 'Stds Case Low Dry'!$O$68:$AC$97, 12, FALSE)","v":1352449012.358145},{"$f":"VLOOKUP(R$186, 'Stds Case Low Dry'!$O$68:$AC$97, 11, FALSE)+VLOOKUP(R$186, 'Stds Case Low Dry'!$O$68:$AC$97, 12, FALSE)","v":1333571607.4358582},{"$f":"VLOOKUP(S$186, 'Stds Case Low Dry'!$O$68:$AC$97, 11, FALSE)+VLOOKUP(S$186, 'Stds Case Low Dry'!$O$68:$AC$97, 12, FALSE)","v":1314190681.700346},{"$f":"VLOOKUP(T$186, 'Stds Case Low Dry'!$O$68:$AC$97, 11, FALSE)+VLOOKUP(T$186, 'Stds Case Low Dry'!$O$68:$AC$97, 12, FALSE)","v":1294181358.369771},{"$f":"VLOOKUP(U$186, 'Stds Case Low Dry'!$O$68:$AC$97, 11, FALSE)+VLOOKUP(U$186, 'Stds Case Low Dry'!$O$68:$AC$97, 12, FALSE)","v":1273985038.5463152},{"$f":"VLOOKUP(V$186, 'Stds Case Low Dry'!$O$68:$AC$97, 11, FALSE)+VLOOKUP(V$186, 'Stds Case Low Dry'!$O$68:$AC$97, 12, FALSE)","v":1253751401.5264754},{"$f":"VLOOKUP(W$186, 'Stds Case Low Dry'!$O$68:$AC$97, 11, FALSE)+VLOOKUP(W$186, 'Stds Case Low Dry'!$O$68:$AC$97, 12, FALSE)","v":1233559833.1142001},{"$f":"VLOOKUP(X$186, 'Stds Case Low Dry'!$O$68:$AC$97, 11, FALSE)+VLOOKUP(X$186, 'Stds Case Low Dry'!$O$68:$AC$97, 12, FALSE)","v":1213432071.6725068},{"$f":"VLOOKUP(Y$186, 'Stds Case Low Dry'!$O$68:$AC$97, 11, FALSE)+VLOOKUP(Y$186, 'Stds Case Low Dry'!$O$68:$AC$97, 12, FALSE)","v":1193425441.4859748},{"$f":"VLOOKUP(Z$186, 'Stds Case Low Dry'!$O$68:$AC$97, 11, FALSE)+VLOOKUP(Z$186, 'Stds Case Low Dry'!$O$68:$AC$97, 12, FALSE)","v":1173633417.1820807},{"$f":"VLOOKUP(AA$186, 'Stds Case Low Dry'!$O$68:$AC$97, 11, FALSE)+VLOOKUP(AA$186, 'Stds Case Low Dry'!$O$68:$AC$97, 12, FALSE)","v":1154143000.1334088},{"$f":"VLOOKUP(AB$186, 'Stds Case Low Dry'!$O$68:$AC$97, 11, FALSE)+VLOOKUP(AB$186, 'Stds Case Low Dry'!$O$68:$AC$97, 12, FALSE)","v":1135058249.1323833},{"$f":"VLOOKUP(AC$186, 'Stds Case Low Dry'!$O$68:$AC$97, 11, FALSE)+VLOOKUP(AC$186, 'Stds Case Low Dry'!$O$68:$AC$97, 12, FALSE)","v":1116441334.203769},{"$f":"VLOOKUP(AD$186, 'Stds Case Low Dry'!$O$68:$AC$97, 11, FALSE)+VLOOKUP(AD$186, 'Stds Case Low Dry'!$O$68:$AC$97, 12, FALSE)","v":1098346192.9608586},{"$f":"VLOOKUP(AE$186, 'Stds Case Low Dry'!$O$68:$AC$97, 11, FALSE)+VLOOKUP(AE$186, 'Stds Case Low Dry'!$O$68:$AC$97, 12, FALSE)","v":1080640172.568182},{"$f":"VLOOKUP(AF$186, 'Stds Case Low Dry'!$O$68:$AC$97, 11, FALSE)+VLOOKUP(AF$186, 'Stds Case Low Dry'!$O$68:$AC$97, 12, FALSE)","v":1063369709.0716202},{"$f":"VLOOKUP(AG$186, 'Stds Case Low Dry'!$O$68:$AC$97, 11, FALSE)+VLOOKUP(AG$186, 'Stds Case Low Dry'!$O$68:$AC$97, 12, FALSE)","v":1046602538.06268},{"$f":"VLOOKUP(AH$186, 'Stds Case Low Dry'!$O$68:$AC$97, 11, FALSE)+VLOOKUP(AH$186, 'Stds Case Low Dry'!$O$68:$AC$97, 12, FALSE)","v":1030379439.3825805}]
[null,null,2010,{"$f":"$D$70&\" Std Case  Stock EC\"","v":"Medium Voltage Dry Std Case  Stock EC"},{"$f":"VLOOKUP(E$186, 'Stds Case Medium Dry'!$K$68:$V$97, 11, FALSE)+VLOOKUP(E$186, 'Stds Case Medium Dry'!$K$68:$V$97, 12, FALSE)","v":304953076.1287201},{"$f":"VLOOKUP(F$186, 'Stds Case Medium Dry'!$K$68:$V$97, 11, FALSE)+VLOOKUP(F$186, 'Stds Case Medium Dry'!$K$68:$V$97, 12, FALSE)","v":307530382.08600026},{"$f":"VLOOKUP(G$186, 'Stds Case Medium Dry'!$K$68:$V$97, 11, FALSE)+VLOOKUP(G$186, 'Stds Case Medium Dry'!$K$68:$V$97, 12, FALSE)","v":312412084.8139236},{"$f":"VLOOKUP(H$186, 'Stds Case Medium Dry'!$K$68:$V$97, 11, FALSE)+VLOOKUP(H$186, 'Stds Case Medium Dry'!$K$68:$V$97, 12, FALSE)","v":316674064.46342516},{"$f":"VLOOKUP(I$186, 'Stds Case Medium Dry'!$K$68:$V$97, 11, FALSE)+VLOOKUP(I$186, 'Stds Case Medium Dry'!$K$68:$V$97, 12, FALSE)","v":317323482.3553713},{"$f":"VLOOKUP(J$186, 'Stds Case Medium Dry'!$K$68:$V$97, 11, FALSE)+VLOOKUP(J$186, 'Stds Case Medium Dry'!$K$68:$V$97, 12, FALSE)","v":316711925.68684596},{"$f":"VLOOKUP(K$186, 'Stds Case Medium Dry'!$K$68:$V$97, 11, FALSE)+VLOOKUP(K$186, 'Stds Case Medium Dry'!$K$68:$V$97, 12, FALSE)","v":315873224.9905625},{"$f":"VLOOKUP(L$186, 'Stds Case Medium Dry'!$K$68:$V$97, 11, FALSE)+VLOOKUP(L$186, 'Stds Case Medium Dry'!$K$68:$V$97, 12, FALSE)","v":314566704.31880003},{"$f":"VLOOKUP(M$186, 'Stds Case Medium Dry'!$K$68:$V$97, 11, FALSE)+VLOOKUP(M$186, 'Stds Case Medium Dry'!$K$68:$V$97, 12, FALSE)","v":313048110.32908666},{"$f":"VLOOKUP(N$186, 'Stds Case Medium Dry'!$K$68:$V$97, 11, FALSE)+VLOOKUP(N$186, 'Stds Case Medium Dry'!$K$68:$V$97, 12, FALSE)","v":311423971.28212726},{"$f":"VLOOKUP(O$186, 'Stds Case Medium Dry'!$K$68:$V$97, 11, FALSE)+VLOOKUP(O$186, 'Stds Case Medium Dry'!$K$68:$V$97, 12, FALSE)","v":309632620.70407254},{"$f":"VLOOKUP(P$186, 'Stds Case Medium Dry'!$K$68:$V$97, 11, FALSE)+VLOOKUP(P$186, 'Stds Case Medium Dry'!$K$68:$V$97, 12, FALSE)","v":306292026.18264616},{"$f":"VLOOKUP(Q$186, 'Stds Case Medium Dry'!$K$68:$V$97, 11, FALSE)+VLOOKUP(Q$186, 'Stds Case Medium Dry'!$K$68:$V$97, 12, FALSE)","v":302854945.84994608},{"$f":"VLOOKUP(R$186, 'Stds Case Medium Dry'!$K$68:$V$97, 11, FALSE)+VLOOKUP(R$186, 'Stds Case Medium Dry'!$K$68:$V$97, 12, FALSE)","v":299312797.70004749},{"$f":"VLOOKUP(S$186, 'Stds Case Medium Dry'!$K$68:$V$97, 11, FALSE)+VLOOKUP(S$186, 'Stds Case Medium Dry'!$K$68:$V$97, 12, FALSE)","v":295651813.53287554},{"$f":"VLOOKUP(T$186, 'Stds Case Medium Dry'!$K$68:$V$97, 11, FALSE)+VLOOKUP(T$186, 'Stds Case Medium Dry'!$K$68:$V$97, 12, FALSE)","v":291838935.0111568},{"$f":"VLOOKUP(U$186, 'Stds Case Medium Dry'!$K$68:$V$97, 11, FALSE)+VLOOKUP(U$186, 'Stds Case Medium Dry'!$K$68:$V$97, 12, FALSE)","v":287981256.42207199},{"$f":"VLOOKUP(V$186, 'Stds Case Medium Dry'!$K$68:$V$97, 11, FALSE)+VLOOKUP(V$186, 'Stds Case Medium Dry'!$K$68:$V$97, 12, FALSE)","v":284114522.89386511},{"$f":"VLOOKUP(W$186, 'Stds Case Medium Dry'!$K$68:$V$97, 11, FALSE)+VLOOKUP(W$186, 'Stds Case Medium Dry'!$K$68:$V$97, 12, FALSE)","v":280256214.36265171},{"$f":"VLOOKUP(X$186, 'Stds Case Medium Dry'!$K$68:$V$97, 11, FALSE)+VLOOKUP(X$186, 'Stds Case Medium Dry'!$K$68:$V$97, 12, FALSE)","v":276402391.67176449},{"$f":"VLOOKUP(Y$186, 'Stds Case Medium Dry'!$K$68:$V$97, 11, FALSE)+VLOOKUP(Y$186, 'Stds Case Medium Dry'!$K$68:$V$97, 12, FALSE)","v":272565321.72360271},{"$f":"VLOOKUP(Z$186, 'Stds Case Medium Dry'!$K$68:$V$97, 11, FALSE)+VLOOKUP(Z$186, 'Stds Case Medium Dry'!$K$68:$V$97, 12, FALSE)","v":268766683.69537324},{"$f":"VLOOKUP(AA$186, 'Stds Case Medium Dry'!$K$68:$V$97, 11, FALSE)+VLOOKUP(AA$186, 'Stds Case Medium Dry'!$K$68:$V$97, 12, FALSE)","v":265031903.97818285},{"$f":"VLOOKUP(AB$186, 'Stds Case Medium Dry'!$K$68:$V$97, 11, FALSE)+VLOOKUP(AB$186, 'Stds Case Medium Dry'!$K$68:$V$97, 12, FALSE)","v":261384746.92820582},{"$f":"VLOOKUP(AC$186, 'Stds Case Medium Dry'!$K$68:$V$97, 11, FALSE)+VLOOKUP(AC$186, 'Stds Case Medium Dry'!$K$68:$V$97, 12, FALSE)","v":257838493.09595478},{"$f":"VLOOKUP(AD$186, 'Stds Case Medium Dry'!$K$68:$V$97, 11, FALSE)+VLOOKUP(AD$186, 'Stds Case Medium Dry'!$K$68:$V$97, 12, FALSE)","v":254404593.74084997},{"$f":"VLOOKUP(AE$186, 'Stds Case Medium Dry'!$K$68:$V$97, 11, FALSE)+VLOOKUP(AE$186, 'Stds Case Medium Dry'!$K$68:$V$97, 12, FALSE)","v":251048396.4390564},{"$f":"VLOOKUP(AF$186, 'Stds Case Medium Dry'!$K$68:$V$97, 11, FALSE)+VLOOKUP(AF$186, 'Stds Case Medium Dry'!$K$68:$V$97, 12, FALSE)","v":247779621.65200633},{"$f":"VLOOKUP(AG$186, 'Stds Case Medium Dry'!$K$68:$V$97, 11, FALSE)+VLOOKUP(AG$186, 'Stds Case Medium Dry'!$K$68:$V$97, 12, FALSE)","v":244608885.34448475},{"$f":"VLOOKUP(AH$186, 'Stds Case Medium Dry'!$K$68:$V$97, 11, FALSE)+VLOOKUP(AH$186, 'Stds Case Medium Dry'!$K$68:$V$97, 12, FALSE)","v":241544739.37800097}]
[null,null,null,"Total Std Case  Stock EC",{"$f":"SUM(E187:E189)","v":5410290687.0370855},{"$f":"SUM(F187:F189)","v":5464709908.095356},5554997275.9698935,5627300676.3456707,5634446228.0506105,5623617572.1464119,5605914743.875164,5579922132.5201502,5548587739.7068348,5514055514.6979504,5475378690.9795971,5416738941.705946,5355167523.6422367,5290655328.6315155,5223143455.526123,5152220210.1331625,5079517150.5198641,5005697754.0421181,4931106385.7306814,4855791870.2792149,4780007555.8470039,4704304537.9539814,4629161747.1929026,4555080316.5422516,4482230020.4831562,4410934402.6616211,4340791093.376215,4272091141.6196566,4204965087.0040593,4139671836.6358433]
[]
[null,null,null," Stock "]
[null,null,"STD1","Year",{"$f":"E$58","v":2005},{"$f":"F$58","v":2006},2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034]
[null,null,2010,{"$f":"$D$58&\" Std Case  Stock\"","v":"Liquid Immersed Std Case  Stock"},{"$f":"VLOOKUP(E$193,'Stds Case Liquid Immersed'!$K$68:$Q$97,3,FALSE)","v":93421.52096379768},{"$f":"VLOOKUP(F$193,'Stds Case Liquid Immersed'!$K$68:$Q$97,3,FALSE)","v":94228.913966227003},{"$f":"VLOOKUP(G$193,'Stds Case Liquid Immersed'!$K$68:$Q$97,3,FALSE)","v":94967.313681474916},{"$f":"VLOOKUP(H$193,'Stds Case Liquid Immersed'!$K$68:$Q$97,3,FALSE)","v":96675.675184195134},{"$f":"VLOOKUP(I$193,'Stds Case Liquid Immersed'!$K$68:$Q$97,3,FALSE)","v":97940.583249330273},{"$f":"VLOOKUP(J$193,'Stds Case Liquid Immersed'!$K$68:$Q$97,3,FALSE)","v":97779.845690694798},{"$f":"VLOOKUP(K$193,'Stds Case Liquid Immersed'!$K$68:$Q$97,3,FALSE)","v":97644.638943252794},{"$f":"VLOOKUP(L$193,'Stds Case Liquid Immersed'!$K$68:$Q$97,3,FALSE)","v":97359.381782226556},{"$f":"VLOOKUP(M$193,'Stds Case Liquid Immersed'!$K$68:$Q$97,3,FALSE)","v":96922.610570732417},{"$f":"VLOOKUP(N$193,'Stds Case Liquid Immersed'!$K$68:$Q$97,3,FALSE)","v":96392.996411152737},{"$f":"VLOOKUP(O$193,'Stds Case Liquid Immersed'!$K$68:$Q$97,3,FALSE)","v":95827.648439372249},{"$f":"VLOOKUP(P$193,'Stds Case Liquid Immersed'!$K$68:$Q$97,3,FALSE)","v":95202.084042121336},{"$f":"VLOOKUP(Q$193,'Stds Case Liquid Immersed'!$K$68:$Q$97,3,FALSE)","v":94546.18481522947},{"$f":"VLOOKUP(R$193,'Stds Case Liquid Immersed'!$K$68:$Q$97,3,FALSE)","v":93862.668806304631},{"$f":"VLOOKUP(S$193,'Stds Case Liquid Immersed'!$K$68:$Q$97,3,FALSE)","v":93147.677837863273},{"$f":"VLOOKUP(T$193,'Stds Case Liquid Immersed'!$K$68:$Q$97,3,FALSE)","v":92392.695395534887},{"$f":"VLOOKUP(U$193,'Stds Case Liquid Immersed'!$K$68:$Q$97,3,FALSE)","v":91583.267899869199},{"$f":"VLOOKUP(V$193,'Stds Case Liquid Immersed'!$K$68:$Q$97,3,FALSE)","v":90758.939233188896},{"$f":"VLOOKUP(W$193,'Stds Case Liquid Immersed'!$K$68:$Q$97,3,FALSE)","v":89938.892817976594},{"$f":"VLOOKUP(X$193,'Stds Case Liquid Immersed'!$K$68:$Q$97,3,FALSE)","v":89123.946965945943},{"$f":"VLOOKUP(Y$193,'Stds Case Liquid Immersed'!$K$68:$Q$97,3,FALSE)","v":88319.844560378886},{"$f":"VLOOKUP(Z$193,'Stds Case Liquid Immersed'!$K$68:$Q$97,3,FALSE)","v":87532.651418898837},{"$f":"VLOOKUP(AA$193,'Stds Case Liquid Immersed'!$K$68:$Q$97,3,FALSE)","v":86765.269038059836},{"$f":"VLOOKUP(AB$193,'Stds Case Liquid Immersed'!$K$68:$Q$97,3,FALSE)","v":86025.538977589255},{"$f":"VLOOKUP(AC$193,'Stds Case Liquid Immersed'!$K$68:$Q$97,3,FALSE)","v":85324.149952167762},{"$f":"VLOOKUP(AD$193,'Stds Case Liquid Immersed'!$K$68:$Q$97,3,FALSE)","v":84659.581023684659},{"$f":"VLOOKUP(AE$193,'Stds Case Liquid Immersed'!$K$68:$Q$97,3,FALSE)","v":84037.553571634926},{"$f":"VLOOKUP(AF$193,'Stds Case Liquid Immersed'!$K$68:$Q$97,3,FALSE)","v":83443.172508406802},{"$f":"VLOOKUP(AG$193,'Stds Case Liquid Immersed'!$K$68:$Q$97,3,FALSE)","v":82881.734166225186},{"$f":"VLOOKUP(AH$193,'Stds Case Liquid Immersed'!$K$68:$Q$97,3,FALSE)","v":82349.484094357656}]
[null,null,2007,{"$f":"$D$65&\" Std Case  Stock\"","v":"Low Voltage Dry Std Case  Stock"},{"$f":"VLOOKUP(E$193,'Stds Case Low Dry'!$O$68:$U$97,3,FALSE)","v":25217.000383704682},{"$f":"VLOOKUP(F$193,'Stds Case Low Dry'!$O$68:$U$97,3,FALSE)","v":25433.228138906139},{"$f":"VLOOKUP(G$193,'Stds Case Low Dry'!$O$68:$U$97,3,FALSE)","v":25632.370056587089},{"$f":"VLOOKUP(H$193,'Stds Case Low Dry'!$O$68:$U$97,3,FALSE)","v":26005.83267895348},{"$f":"VLOOKUP(I$193,'Stds Case Low Dry'!$O$68:$U$97,3,FALSE)","v":26326.463936764681},{"$f":"VLOOKUP(J$193,'Stds Case Low Dry'!$O$68:$U$97,3,FALSE)","v":26346.281050973994},{"$f":"VLOOKUP(K$193,'Stds Case Low Dry'!$O$68:$U$97,3,FALSE)","v":26369.437130267881},{"$f":"VLOOKUP(L$193,'Stds Case Low Dry'!$O$68:$U$97,3,FALSE)","v":26373.885065222184},{"$f":"VLOOKUP(M$193,'Stds Case Low Dry'!$O$68:$U$97,3,FALSE)","v":26335.770556972842},{"$f":"VLOOKUP(N$193,'Stds Case Low Dry'!$O$68:$U$97,3,FALSE)","v":26280.181406601747},{"$f":"VLOOKUP(O$193,'Stds Case Low Dry'!$O$68:$U$97,3,FALSE)","v":26217.089137245552},{"$f":"VLOOKUP(P$193,'Stds Case Low Dry'!$O$68:$U$97,3,FALSE)","v":26140.394605495359},{"$f":"VLOOKUP(Q$193,'Stds Case Low Dry'!$O$68:$U$97,3,FALSE)","v":26056.699424459734},{"$f":"VLOOKUP(R$193,'Stds Case Low Dry'!$O$68:$U$97,3,FALSE)","v":25967.281699308081},{"$f":"VLOOKUP(S$193,'Stds Case Low Dry'!$O$68:$U$97,3,FALSE)","v":25869.852551916265},{"$f":"VLOOKUP(T$193,'Stds Case Low Dry'!$O$68:$U$97,3,FALSE)","v":25761.214122733192},{"$f":"VLOOKUP(U$193,'Stds Case Low Dry'!$O$68:$U$97,3,FALSE)","v":25636.797359047945},{"$f":"VLOOKUP(V$193,'Stds Case Low Dry'!$O$68:$U$97,3,FALSE)","v":25508.574703836974},{"$f":"VLOOKUP(W$193,'Stds Case Low Dry'!$O$68:$U$97,3,FALSE)","v":25381.130698480021},{"$f":"VLOOKUP(X$193,'Stds Case Low Dry'!$O$68:$U$97,3,FALSE)","v":25255.143848137883},{"$f":"VLOOKUP(Y$193,'Stds Case Low Dry'!$O$68:$U$97,3,FALSE)","v":25131.087118322102},{"$f":"VLOOKUP(Z$193,'Stds Case Low Dry'!$O$68:$U$97,3,FALSE)","v":25010.899879225501},{"$f":"VLOOKUP(AA$193,'Stds Case Low Dry'!$O$68:$U$97,3,FALSE)","v":24894.617170285099},{"$f":"VLOOKUP(AB$193,'Stds Case Low Dry'!$O$68:$U$97,3,FALSE)","v":24784.195622743922},{"$f":"VLOOKUP(AC$193,'Stds Case Low Dry'!$O$68:$U$97,3,FALSE)","v":24682.073754028032},{"$f":"VLOOKUP(AD$193,'Stds Case Low Dry'!$O$68:$U$97,3,FALSE)","v":24589.151492268105},{"$f":"VLOOKUP(AE$193,'Stds Case Low Dry'!$O$68:$U$97,3,FALSE)","v":24506.219499250336},{"$f":"VLOOKUP(AF$193,'Stds Case Low Dry'!$O$68:$U$97,3,FALSE)","v":24428.475564985765},{"$f":"VLOOKUP(AG$193,'Stds Case Low Dry'!$O$68:$U$97,3,FALSE)","v":24356.548589956012},{"$f":"VLOOKUP(AH$193,'Stds Case Low Dry'!$O$68:$U$97,3,FALSE)","v":24290.393938737929}]
[null,null,2010,{"$f":"$D$70&\" Std Case  Stock\"","v":"Medium Voltage Dry Std Case  Stock"},{"$f":"VLOOKUP(E$193,'Stds Case Medium Dry'!$K$68:$Q$97,3,FALSE)","v":9087.9926838003594},{"$f":"VLOOKUP(F$193,'Stds Case Medium Dry'!$K$68:$Q$97,3,FALSE)","v":9165.9193296109079},{"$f":"VLOOKUP(G$193,'Stds Case Medium Dry'!$K$68:$Q$97,3,FALSE)","v":9237.6883847476947},{"$f":"VLOOKUP(H$193,'Stds Case Medium Dry'!$K$68:$Q$97,3,FALSE)","v":9380.6268380977344},{"$f":"VLOOKUP(I$193,'Stds Case Medium Dry'!$K$68:$Q$97,3,FALSE)","v":9504.219828287416},{"$f":"VLOOKUP(J$193,'Stds Case Medium Dry'!$K$68:$Q$97,3,FALSE)","v":9517.0488359200717},{"$f":"VLOOKUP(K$193,'Stds Case Medium Dry'!$K$68:$Q$97,3,FALSE)","v":9529.5049635712712},{"$f":"VLOOKUP(L$193,'Stds Case Medium Dry'!$K$68:$Q$97,3,FALSE)","v":9535.1923911325321},{"$f":"VLOOKUP(M$193,'Stds Case Medium Dry'!$K$68:$Q$97,3,FALSE)","v":9525.3675493243027},{"$f":"VLOOKUP(N$193,'Stds Case Medium Dry'!$K$68:$Q$97,3,FALSE)","v":9509.2104003554832},{"$f":"VLOOKUP(O$193,'Stds Case Medium Dry'!$K$68:$Q$97,3,FALSE)","v":9490.3655929185461},{"$f":"VLOOKUP(P$193,'Stds Case Medium Dry'!$K$68:$Q$97,3,FALSE)","v":9466.5910017904062},{"$f":"VLOOKUP(Q$193,'Stds Case Medium Dry'!$K$68:$Q$97,3,FALSE)","v":9440.2977640856679},{"$f":"VLOOKUP(R$193,'Stds Case Medium Dry'!$K$68:$Q$97,3,FALSE)","v":9411.9431033728724},{"$f":"VLOOKUP(S$193,'Stds Case Medium Dry'!$K$68:$Q$97,3,FALSE)","v":9380.6755126824373},{"$f":"VLOOKUP(T$193,'Stds Case Medium Dry'!$K$68:$Q$97,3,FALSE)","v":9345.3141623482006},{"$f":"VLOOKUP(U$193,'Stds Case Medium Dry'!$K$68:$Q$97,3,FALSE)","v":9304.1754715383286},{"$f":"VLOOKUP(V$193,'Stds Case Medium Dry'!$K$68:$Q$97,3,FALSE)","v":9261.6372294849571},{"$f":"VLOOKUP(W$193,'Stds Case Medium Dry'!$K$68:$Q$97,3,FALSE)","v":9219.3679138948155},{"$f":"VLOOKUP(X$193,'Stds Case Medium Dry'!$K$68:$Q$97,3,FALSE)","v":9177.5726800692482},{"$f":"VLOOKUP(Y$193,'Stds Case Medium Dry'!$K$68:$Q$97,3,FALSE)","v":9136.4150731374175},{"$f":"VLOOKUP(Z$193,'Stds Case Medium Dry'!$K$68:$Q$97,3,FALSE)","v":9096.5983534956431},{"$f":"VLOOKUP(AA$193,'Stds Case Medium Dry'!$K$68:$Q$97,3,FALSE)","v":9058.1329048107837},{"$f":"VLOOKUP(AB$193,'Stds Case Medium Dry'!$K$68:$Q$97,3,FALSE)","v":9021.7252248759578},{"$f":"VLOOKUP(AC$193,'Stds Case Medium Dry'!$K$68:$Q$97,3,FALSE)","v":8988.2584653442627},{"$f":"VLOOKUP(AD$193,'Stds Case Medium Dry'!$K$68:$Q$97,3,FALSE)","v":8958.0525387762864},{"$f":"VLOOKUP(AE$193,'Stds Case Medium Dry'!$K$68:$Q$97,3,FALSE)","v":8931.3876128934644},{"$f":"VLOOKUP(AF$193,'Stds Case Medium Dry'!$K$68:$Q$97,3,FALSE)","v":8906.4959784637776},{"$f":"VLOOKUP(AG$193,'Stds Case Medium Dry'!$K$68:$Q$97,3,FALSE)","v":8883.5993983885837},{"$f":"VLOOKUP(AH$193,'Stds Case Medium Dry'!$K$68:$Q$97,3,FALSE)","v":8862.6734008087788}]
[null,null,null,"Total Std Case  Stock",{"$f":"SUM(E194:E196)","v":127726.51403130272},{"$f":"SUM(F194:F196)","v":128828.06143474404},129837.37212280971,132062.13470124634,133771.26701438235,133643.17557758887,133543.58103709194,133268.45923858127,132783.74867702957,132182.38821810996,131535.10316953633,130809.0696494071,130043.18200377487,129241.89360898559,128398.20590246198,127499.22368061627,126524.24073045547,125529.15116651083,124539.39143035143,123556.66349415308,122587.3467518384,121640.14965161998,120718.01911315572,119831.45982520914,118994.48217154006,118206.78505472906,117475.16068377873,116778.14405185635,116121.88215456979,115502.55143390437]
[]
[null,null,null," Stock UEC"]
[null,null,"STD1","Year",{"$f":"E$58","v":2005},{"$f":"F$58","v":2006},2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034]
[null,null,2010,{"$f":"$D$58&\" Std Case  Stock UEC\"","v":"Liquid Immersed Std Case  Stock UEC"},{"$f":"IF(E194=0,0,E187/E194)","v":39823.264466192326},{"$f":"IF(F194=0,0,F187/F194)","v":39907.990999908136},40344.18784901304,40211.562285661566,39782.097899727429,39766.538298994645,39682.761859913517,39601.434642245615,39538.450937517206,39485.784170617233,39413.666398251858,39280.451768332678,39132.870064135823,38969.389747949739,38791.100799983047,38598.288549600868,38408.226046239397,38209.259153104496,37995.690531458225,37767.149251379866,37522.901100350515,37265.002078667312,36996.218402472092,36717.437147409539,36425.211325582874,36123.302040726427,35806.641156015692,35484.530631882662,35155.55861504002,34824.112007664065]
[null,null,2007,{"$f":"$D$65&\" Std Case  Stock UEC\"","v":"Low Voltage Dry Std Case  Stock UEC"},{"$f":"IF(E195=0,0,E188/E195)","v":54922.776446801494},{"$f":"IF(F195=0,0,F188/F195)","v":54916.067590235558},{"$f":"IF(G195=0,0,G188/G195)","v":55055.620894945045},54724.134207644507,53970.061377281483,53842.121595310404,53669.426382173457,53453.794549293489,53287.590106954063,53138.084169204398,52974.115306496649,52442.438828900056,51904.080034349441,51355.84166560616,50800.083961166587,50237.591761162766,49693.61112871964,49150.194241855759,48601.453093973993,48046.927745453162,47488.014977907362,46924.877667313427,46361.146758706767,45797.663414614304,45232.8821852568,44667.917610179684,44096.567918247842,43529.92499441051,42970.067544556412,42419.214854286409]
[null,null,2010,{"$f":"$D$70&\" Std Case  Stock UEC\"","v":"Medium Voltage Dry Std Case  Stock UEC"},{"$f":"IF(E196=0,0,E189/E196)","v":33555.603172118397},33551.50433110509,33819.292424904241,33758.305274153987,33387.641288653824,33278.375591757431,33146.866096199192,32990.074181548604,32864.675164297805,32749.719290098503,32625.995033859603,32355.05010459599,32081.079794126475,31801.381968914102,31517.113360670213,31228.37070442866,30951.829885733863,30676.490112284911,30398.63654212869,30117.15638842306,29832.852332310315,29545.844858819288,29258.99926213537,28972.811786317696,28686.145830151003,28399.542494266603,28108.55460764459,27820.101446309101,27534.884721260045,27254.162311335807]
[null,null,null,"Total Std Case  Stock UEC",{"$f":"SUM(E201:E203)","v":128301.64408511222},{"$f":"SUM(F201:F203)","v":128375.56292124878},{"$f":"SUM(G201:G203)","v":129219.10116886233},{"$f":"SUM(H201:H203)","v":128694.00176746007},{"$f":"SUM(I201:I203)","v":127139.80056566274},{"$f":"SUM(J201:J203)","v":126887.03548606248},{"$f":"SUM(K201:K203)","v":126499.05433828617},{"$f":"SUM(L201:L203)","v":126045.30337308772},{"$f":"SUM(M201:M203)","v":125690.71620876907},{"$f":"SUM(N201:N203)","v":125373.58762992013},{"$f":"SUM(O201:O203)","v":125013.77673860811},{"$f":"SUM(P201:P203)","v":124077.94070182872},{"$f":"SUM(Q201:Q203)","v":123118.02989261174},{"$f":"SUM(R201:R203)","v":122126.61338247001},{"$f":"SUM(S201:S203)","v":121108.29812181985},{"$f":"SUM(T201:T203)","v":120064.25101519229},{"$f":"SUM(U201:U203)","v":119053.66706069291},{"$f":"SUM(V201:V203)","v":118035.94350724517},{"$f":"SUM(W201:W203)","v":116995.78016756091},{"$f":"SUM(X201:X203)","v":115931.23338525608},{"$f":"SUM(Y201:Y203)","v":114843.76841056818},{"$f":"SUM(Z201:Z203)","v":113735.72460480002},{"$f":"SUM(AA201:AA203)","v":112616.36442331424},{"$f":"SUM(AB201:AB203)","v":111487.91234834155},{"$f":"SUM(AC201:AC203)","v":110344.23934099068},{"$f":"SUM(AD201:AD203)","v":109190.7621451727},{"$f":"SUM(AE201:AE203)","v":108011.76368190812},{"$f":"SUM(AF201:AF203)","v":106834.55707260227},{"$f":"SUM(AG201:AG203)","v":105660.51088085648},{"$f":"SUM(AH201:AH203)","v":104497.48917328629}]
[]
[null,"% Base Case to Standard Case Improvement of  Shipments"]
[]
[null,null,null,"Year",{"$f":"E$58","v":2005},{"$f":"F$58","v":2006},2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034]
[null,null,null,"Liquid Immersed % Improvement",{"$f":"IF(E166=0, 0%, (E123-E166)/E123)","v":0},{"$f":"IF(F166=0, 0%, (F123-F166)/F123)","v":0},0,-1.2483722813371877E-16,0,0.20630250080968579,0.20630250080968587,0.20630250080968565,0.20630250080968573,0.20630250080968579,0.20630250080968585,0.28446372583095014,0.28446372583095014,0.28446372583095009,0.28446372583095014,0.28446372583095003,0.2844637258309502,0.28446372583095014,0.28446372583095009,0.28446372583095009,0.28446372583095009,0.28446372583095014,0.28446372583095014,0.28446372583095031,0.28446372583095025,0.28446372583095009,0.28446372583095003,0.28446372583095009,0.28446372583095003,0.28446372583095003]
[null,null,null,"Low Voltage Dry % Improvement",{"$f":"IF(E167=0, 0%, (E124-E167)/E124)","v":0},{"$f":"IF(F167=0, 0%, (F124-F167)/F124)","v":0},0.13874976531461447,0.13874976531461444,0.13874976531461455,0.13874976531461422,0.13874976531461444,0.13874976531461441,0.13874976531461447,0.13874976531461461,0.13874976531461428,{"$f":"IF(P167=0, 0%, (P124-P167)/P124)","v":0.39656914598590487},0.39656914598590504,0.39656914598590509,0.39656914598590504,0.39656914598590509,0.39656914598590509,0.39656914598590498,0.39656914598590515,0.39656914598590493,0.39656914598590509,0.39656914598590487,0.39656914598590504,0.39656914598590493,0.39656914598590504,0.39656914598590504,0.39656914598590498,0.39656914598590504,0.39656914598590493,0.39656914598590515]
[null,null,null,"Medium Voltage Dry % Improvement",{"$f":"IF(E168=0, 0%, (E125-E168)/E125)","v":0},{"$f":"IF(F168=0, 0%, (F125-F168)/F125)","v":0},0,0,0,0.14894447392317553,0.14894447392317517,0.14894447392317542,0.1489444739231752,0.14894447392317528,0.14894447392317525,0.3212841100945823,0.32128411009458224,0.3212841100945823,0.32128411009458208,0.32128411009458241,0.32128411009458219,0.3212841100945823,0.32128411009458235,0.32128411009458213,0.32128411009458235,0.32128411009458219,0.32128411009458235,0.32128411009458235,0.32128411009458219,0.32128411009458224,0.32128411009458241,0.32128411009458208,0.32128411009458213,0.32128411009458213]
[null,null,null,"Cumulative % Improvement",{"$f":"(E126-E169)/E126","v":0},{"$f":"(F126-F169)/F126","v":0},3.8592966226325291E-2,4.0176399064123076E-2,4.326822202796763E-2,0.18147170354293968,0.18095461762656936,0.18092400168594291,0.18072567329789818,0.18069567118508181,0.18062634681762635,0.32297613452875223,0.32301666923019912,0.3230358694536653,0.32304538831869101,0.32306451005238118,0.32307454514198353,0.32304594767551104,0.3230206565568739,0.32297387286739049,0.32295860940805998,0.32292247570134769,0.32288267973338114,0.32282315695611358,0.32281668564349858,0.32278701619511807,0.32275989684829642,0.32270900199889885,0.32269944695261704,0.32266958816019387]
[]
[]
[null,"% Base Case to Standard Case Improvement of Stock UEC"]
[]
[null,null,null,"Year",{"$f":"E$58","v":2005},{"$f":"F$58","v":2006},2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034]
[null,null,null,"Liquid Immersed % Improvement",{"$f":"E158/E201-1","v":0},0,0,0,0,4.2350594437643441E-3,8.3403977836664644E-3,1.235847747140606E-2,{"$f":"M158/M201-1","v":1.6392549660556144E-2},2.0540423759705551E-2,2.4764431208252002E-2,3.0701860859930985E-2,3.6846495244113653E-2,4.3180453907182947E-2,4.9688670626992115E-2,5.6343068648157413E-2,6.3241006173039294E-2,7.042962232378791E-2,7.7923948518011876E-2,8.5739425628589938E-2,9.3876769008294891E-2,0.10233711952936098,0.11110434710745043,0.12019372410141815,0.12959296503532269,0.13930162791680845,0.14927513188366426,0.159506268771066,0.16995433975392271,0.18060152776943705]
[null,null,null,"Low Voltage Dry % Improvement",{"$f":"E159/E202-1","v":0},0,{"$f":"G159/G202-1","v":5.4264030450501544E-3},9.6925935200999902E-3,1.2558819114988795E-2,{"$f":"J159/J202-1","v":1.5764274863373506E-2},1.8955512232635696E-2,{"$f":"L159/L202-1","v":2.2044294297180356E-2},2.5166009094386377E-2,2.8345849022939351E-2,3.1549025324743241E-2,{"$f":"P159/P202-1","v":4.2268080434197941E-2},5.3341707084773704E-2,6.4692111582808964E-2,7.6276201021246992E-2,8.8032970027094093E-2,0.10014345203456787,0.11266595526786172,0.1256166126267928,0.1389724949791975,0.15273603275936498,0.16689904914197351,0.18147469006325689,0.19647583069847752,0.21189187381771601,0.22770753579520209,0.24383627201981994,0.26025800335466931,0.27688373528192267,0.29367678152797017]
[null,null,null,"Medium Voltage Dry % Improvement",0,0,{"$f":"G160/G203-1","v":0},0,0,{"$f":"J160/J203-1","v":4.0735946994261418E-3},7.9808215865428966E-3,{"$f":"L160/L203-1","v":1.1760062455314024E-2},1.555512072364662E-2,1.9412785417564971E-2,2.3298614505012916E-2,{"$f":"P160/P203-1","v":3.2126211916338798E-2},4.1200497905541145E-2,5.0462275845845728E-2,5.9874149331394788E-2,6.9385049975908331E-2,7.9135828579203649E-2,8.9173175763139323E-2,9.9507534202362358E-2,0.11013925949468861,0.12106726870164408,0.13227674634877729,0.14375153684098452,0.15549793112687738,0.16750432787195702,0.17975506488750015,0.19218062307302519,0.20476194222813904,0.21743755652134089,0.23017851475801909]
[null,null,null,"Cumulative % Improvement",0,0,{"$f":"G161/G204-1","v":2.3119955654313795E-3},4.1215501991498371E-3,5.331141274773854E-3,{"$f":"J161/J204-1","v":9.084917679925919E-3},1.2749824259758791E-2,{"$f":"L161/L204-1","v":1.630945298217723E-2},1.9893163655104518E-2,2.3554100823519164E-2,2.7256829651711945E-2,{"$f":"P161/P204-1","v":3.5961826560603871E-2},4.4935074173088285E-2,5.4122551206402747E-2,6.3491735233069502E-2,7.299502074168096E-2,8.2776646619421301E-2,9.2888123702679737E-2,0.10334404785701889,0.11414021938373442,0.12527838366012634,0.1367515678636515,0.14855604357409424,0.16070398474557002,0.17318516120802996,0.1859884245972443,0.19904594292547451,0.21234247674300333,0.22581445437022984,0.23943301532781547]

{"sheet":"Regional Elec Sales","index":6,"n_rows":150,"n_cols":33,"rows_kept":150,"cut":false,"hidden":false,"merged":[[51,6,52,6],[104,6,107,6],[52,1,52,5]]}
[{"$f":" IF(#REF!<$G$7, 0,#REF!)","v":{"$error":"#REF!"}}]
[]
["Annual Historical Sales to End-Use Customers, Weather Adjusted"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2005 revised from Massoud updated values"]
["Average MW. To get to MWH multiply by 8760",1980,1981,1982,1983,1984,1985,1986,1987,1988,1989,1990,1991,1992,1993,1994,1995,1996,1997,1998,1999,2000,2001,2002,2003,2004,2005,2006,2007,2008,2009,2010,2011]
["   COMMERCIAL          ",2824.8247003735005,2936.7384455884076,2870.3085736050084,2969.2017997839757,3103.5767986648207,3132.0832238879402,3341.7268111213652,3473.3012109449774,3586.7555271310257,3748.4438235372636,3857.8385155202286,4053.2759747403366,4166.2021277574604,4265.4085842657023,4416.9294070189508,4623.8724490896584,4506.4009560217564,4682.6380844492724,4722.6801381066562,5016.6480402460447,5219.1994385371918,5057.9447727404877,5025.5047230421269,5301.4250202188769,5249.3385147213903,5823,5751.9691696942109,6129.0295698462023,6413.4782957919579,5900.4331302763776,6256.1387373805965,6221.2733519975709]
["   RESIDENTIAL         ",5447.5450059554732,5391.4341816697706,5411.6883975458913,5215.8771961074071,5350.5360448812298,5315.0321424703352,5440.2716777989936,5424.4033626740329,5589.188091420885,5819.7941577779511,5854.7988240038139,6166.6321583373647,6037.2440083071469,6246.1305901979522,6393.1234710912813,6485.5778463740698,6549.3129388582001,6525.2220171860681,6563.3270067086651,6840.9582874855614,6723.6224357006449,6571.3596368867529,6665.6750482606549,6935.8868785338291,6577.8556737323188,6980,7253.4109652876496,7391.0495977383634,7440.8647442922374,7530.2887973744282,7370.0872912689092,7396.0905703270455]
["   INDUSTRIAL FIRM (1) ",6240,6392,5719,5567,6310,5943,5830,6175,6673,6962,6971,6844,6870,6753,6674,6731,7218,7633,7953,7510,7315,4688,4139,4179,3986.5017828841819,5147,5108.9445264533269,5219.7897897548346,5263.9755412156937,5516.7647898850892,5463.2010108369595,5676.1011273582299]
["     DSI  ",2484,2448,1993,1860,2458,2068,1885,2065,2435,2531,2465,2407,2341,2265,2075,2058,2580,2814,2933,2815,2477,287,412,439,310.78201359194469,459,488.07636415525042,739.88198538812662,733.28616802342935,525.24080936073153,525.00561608260841,606.99976026745617]
["     NON-DSI INDUSTRIAL",3756,3944,3726,3707,3852,3875,3945,4110,4238,4431,4506,4437,4529,4488,4599,4673,4638,4819,5020,4695,4838,4401,3727,3740,3675.7197692922373,4687,4620.8681622980766,4479.9078043667078,4530.6893731922646,4991.5239805243573,4938.1953947543516,5069.1013670907741]
["   IRRIGATION      ",583,637,592,521,531,615,561,618,649,641,683,656,739,585,722,614,641,656,549,627,652,742,735.2035584474886,707.98369634703204,713.28023070776248,0,666.13629101293259,758.30637322349025,751.70551868564905,727.72771271635543,663.55730850856276,676.07225922136649]
["   OTHER           ",169,176,174,175,182,189,179,181,185,184,183,183,182,171,179,192,184,190,179,157,172,196,191,170,180,0,0,0,0,0,0,1]
["   TOTAL FIRM SALES    ",15264.369706328973,15533.172627258178,14766.9969711509,14448.078995891383,15477.11284354605,15194.115366358275,15351.998488920359,15871.70457361901,16682.943618551912,17355.237981315215,17549.637339524044,17902.908133077701,17994.446136064609,18020.539174463654,18385.052878110233,18646.450295463728,19098.713894879955,19686.860101635342,19967.007144815321,20151.606327731606,20081.821874237838,17255.304409627242,16756.383329750268,17294.295595099738,16706.976202045651,17949,18780.46095244812,19498.175330562892,19870.024099985538,19675.21443025225,19752.984347995029,19970.537308904215]
["   TOTAL NON-DSI SALES ",12780.369706328973,13085.172627258178,12773.9969711509,12588.078995891383,13019.11284354605,13126.115366358275,13466.998488920359,13806.70457361901,14247.943618551912,14824.237981315215,15084.637339524044,15495.908133077701,15653.446136064609,15755.539174463654,16310.052878110233,16588.450295463728,16518.713894879955,16872.860101635342,17034.007144815321,17336.606327731606,17604.821874237838,16968.304409627242,16344.383329750268,16855.295595099738,16396.194188453705,17490,18292.384588292869,18758.293345174767,19136.737931962107,19149.97362089152,19227.978731912419,19363.537548636759]
[]
["Unit MWh/Year",1980,1981,1982,1983,1984,1985,1986,1987,1988,1989,1990,1991,1992,1993,1994,1995,1996,1997,1998,1999,2000,2001,2002,2003,2004,2005,2006,2007,2008,2009,2010,2011]
["   COMMERCIAL          ",{"$f":"(B6*8760)","v":24745464.375271864},25725828.78335445,25143903.104779873,26010207.766107626,27187332.756303828,27437049.041258357,29273526.865423158,30426118.607878003,31419978.417667784,32836367.89418643,33794665.395957202,35506697.538725346,36495930.639155351,37364979.198167555,38692301.605486006,40505122.654025406,39476072.374750584,41019909.619775623,41370678.009814307,43945836.832555354,45720187.081585802,44307596.209206671,44023421.373849034,46440483.177117363,45984205.388959378,51009480,50387249.926521286,53690299.03185273,56182069.871137552,51687794.221221067,54803775.339454025,54498354.563498721]
["   RESIDENTIAL         ",{"$f":"(B7*8760)","v":47720494.252169944},47228963.431427188,47406390.362502009,45691084.237900883,46870695.753159575,46559681.56804014,47656779.897519186,47517773.45702453,48961287.680846952,50981396.822134852,51288037.698273413,54019697.707035318,52886257.512770608,54716103.970134065,56003761.606759623,56813661.934236854,57371981.344397835,57160944.870549954,57494744.578767903,59926794.598373517,58898932.536737651,57565110.419127956,58391313.42276334,60758369.055956341,57622015.70189511,61144800,63539880.055919811,64745594.476188064,65181975.159999996,65965329.864999995,64561964.671515644,64789753.396064922]
["   INDUSTRIAL FIRM (1) ",{"$f":"(B8*8760)","v":54662400},55993920,50098440,48766920,55275600,52060680,51070800,54093000,58455480,60987120,61065960,59953440,60181200,59156280,58464240,58963560,63229680,66865080,69668280,65787600,64079400,41066880,36257640,36608040,34921755.618065432,45087720,44754354.051731147,45725358.558252349,46112425.741049476,48326859.559393384,47857640.854931764,49722645.875658095]
["     DSI FIRM          ",{"$f":"(B9*8760)","v":21759840},21444480,17458680,16293600,21532080,18115680,16512600,18089400,21330600,22171560,21593400,21085320,20507160,19841400,18177000,18028080,22600800,24650640,25693080,24659400,21698520,2514120,3609120,3845640,2722450.4390654354,4020840,4275548.9499999937,6481366.1919999896,6423586.831885241,4601109.4900000086,4599049.1968836496,5317317.8999429159]
["     NON-DSI FIRM      ",{"$f":"(B10*8760)","v":32902560},34549440,32639760,32473320,33743520,33945000,34558200,36003600,37124880,38815560,39472560,38868120,39674040,39314880,40287240,40935480,40628880,42214440,43975200,41128200,42380880,38552760,32648520,32762400,32199305.178999998,41058120,40478805.101731151,39243992.366252363,39688838.909164235,43725750.069393367,43258591.658048123,44405327.975715183]
["   IRRIGATION      ",{"$f":"(B11*8760)","v":5107080},5580120,5185920,4563960,4651560,5387400,4914360,5413680,5685240,5615160,5983080,5746560,6473640,5124600,6324720,5378640,5615160,5746560,4809240,5492520,5711520,6499920,6440383.1720000003,6201937.1800000006,6248334.8209999995,0,5835353.9092732891,6642763.8294377746,6584940.3436862854,6374894.7633952731,5812762.0225350093,5922392.9907791708]
["   OTHER           ",{"$f":"(B12*8760)","v":1480440},1541760,1524240,1533000,1594320,1655640,1568040,1585560,1620600,1611840,1603080,1603080,1594320,1497960,1568040,1681920,1611840,1664400,1568040,1375320,1506720,1716960,1673160,1489200,1576800,0,0,0,0,0,0,8760]
["   TOTAL FIRM SALES    ",{"$f":"(B13*8760)","v":133715878.62744181},136070592.21478164,129358893.46728189,126565172.00400852,135579508.5094634,133100450.6092985,134483506.76294234,139036132.06490254,146142586.09851474,152031884.71632129,153734823.09423062,156829475.24576065,157631348.15192598,157859923.16830161,161053063.21224564,163342904.58826226,167304733.7191484,172456894.4903256,174910982.58858222,176528071.43092886,175916759.61832345,151156466.62833464,146785917.96861234,151498029.41307372,146353111.52991989,157233240,164516837.94344553,170804015.89573094,174061411.11587331,172354878.40900972,173036142.88843644,174941906.82600093]
["   TOTAL NON-DSI SALES ",{"$f":"(B14*8760)","v":111956038.62744181},114626112.21478164,111900213.46728189,110271572.00400852,114047428.5094634,114984770.6092985,117970906.76294234,120946732.06490253,124811986.09851475,129860324.71632127,132141423.09423062,135744155.24576065,137124188.15192598,138018523.16830161,142876063.21224564,145314824.58826226,144703933.7191484,147806254.4903256,149217902.58858222,151868671.43092886,154218239.61832345,148642346.62833464,143176797.96861234,147652389.41307372,143630661.09085447,153212400,160241288.99344555,164322649.70373097,167637824.28398806,167753768.91900972,168437093.69155279,169624588.92605802]
[]
["Unit GWh/Year",1980,1981,1982,1983,1984,1985,1986,1987,1988,1989,1990,1991,1992,1993,1994,1995,1996,1997,1998,1999,2000,2001,2002,2003,2004,2005,2006,2007,2008,2009,2010,2011]
["   COMMERCIAL          ",{"$f":"B17*(10^-3)","v":24745.464375271866},25725.828783354449,25143.903104779874,26010.207766107626,27187.332756303829,27437.049041258357,29273.526865423159,30426.118607878005,31419.978417667786,32836.367894186427,33794.6653959572,35506.697538725348,36495.930639155355,37364.979198167559,38692.301605486005,40505.122654025407,39476.072374750584,41019.909619775623,41370.678009814306,43945.836832555353,45720.187081585806,44307.596209206669,44023.421373849036,46440.483177117363,45984.205388959381,51009.48,50387.24992652129,53690.29903185273,56182.069871137552,51687.794221221069,54803.775339454027,54498.354563498724]
["   RESIDENTIAL         ",{"$f":"B18*(10^-3)","v":47720.494252169949},47228.96343142719,47406.39036250201,45691.084237900883,46870.695753159576,46559.681568040141,47656.779897519184,47517.77345702453,48961.287680846952,50981.396822134855,51288.037698273416,54019.697707035317,52886.257512770608,54716.103970134063,56003.761606759625,56813.661934236858,57371.981344397835,57160.944870549953,57494.744578767903,59926.794598373519,58898.932536737651,57565.110419127959,58391.313422763342,60758.36905595634,57622.015701895114,61144.800000000003,63539.880055919813,64745.594476188067,65181.975159999995,65965.329864999992,64561.964671515641,64789.753396064923]
["   INDUSTRIAL FIRM (1) ",{"$f":"B19*(10^-3)","v":54662.400000000001},55993.919999999998,50098.44,48766.92,55275.6,52060.68,51070.8,54093,58455.48,60987.12,61065.96,59953.440000000002,60181.200000000004,59156.28,58464.24,58963.56,63229.68,66865.08,69668.28,65787.600000000006,64079.4,41066.879999999997,36257.64,36608.04,34921.755618065436,45087.72,44754.354051731149,45725.358558252352,46112.425741049476,48326.859559393386,47857.640854931764,49722.645875658098]
["     DSI FIRM          ",{"$f":"B20*(10^-3)","v":21759.84},21444.48,17458.68,16293.6,21532.080000000002,18115.68,16512.599999999999,18089.400000000001,21330.600000000002,22171.56,21593.4,21085.32,20507.16,19841.400000000001,18177,18028.080000000002,22600.799999999999,24650.639999999999,25693.08,24659.4,21698.52,2514.12,3609.12,3845.64,2722.4504390654356,4020.84,4275.548949999994,6481.3661919999895,6423.5868318852408,4601.1094900000089,4599.0491968836495,5317.3178999429156]
["     NON-DSI FIRM      ",{"$f":"B21*(10^-3)","v":32902.559999999998},34549.440000000002,32639.760000000002,32473.32,33743.520000000004,33945,34558.199999999997,36003.599999999999,37124.879999999997,38815.56,39472.559999999998,38868.120000000003,39674.04,39314.879999999997,40287.24,40935.480000000003,40628.879999999997,42214.44,43975.200000000004,41128.200000000004,42380.88,38552.76,32648.52,32762.400000000001,32199.305178999999,41058.120000000003,40478.805101731152,39243.992366252365,39688.838909164238,43725.750069393369,43258.591658048121,44405.327975715183]
["   IRRIGATION      ",{"$f":"B22*(10^-3)","v":5107.08},5580.12,5185.92,4563.96,4651.5600000000004,5387.4000000000005,4914.3599999999997,5413.68,5685.24,5615.16,5983.08,5746.56,6473.64,5124.6000000000004,6324.72,5378.64,5615.16,5746.56,4809.24,5492.52,5711.52,6499.92,6440.3831720000007,6201.9371800000008,6248.3348209999995,0,5835.353909273289,6642.7638294377748,6584.9403436862858,6374.894763395273,5812.7620225350092,5922.3929907791708]
["   OTHER           ",{"$f":"B23*(10^-3)","v":1480.44},1541.76,1524.24,1533,1594.32,1655.64,1568.04,1585.56,1620.6000000000001,1611.8400000000001,1603.08,1603.08,1594.32,1497.96,1568.04,1681.92,1611.8400000000001,1664.4,1568.04,1375.32,1506.72,1716.96,1673.16,1489.2,1576.8,0,0,0,0,0,0,8.76]
["   TOTAL FIRM SALES    ",{"$f":"B24*(10^-3)","v":133715.87862744182},136070.59221478165,129358.8934672819,126565.17200400852,135579.5085094634,133100.45060929851,134483.50676294236,139036.13206490254,146142.58609851473,152031.88471632131,153734.82309423061,156829.47524576067,157631.34815192598,157859.92316830161,161053.06321224564,163342.90458826226,167304.73371914841,172456.89449032559,174910.98258858224,176528.07143092886,175916.75961832344,151156.46662833463,146785.91796861234,151498.02941307373,146353.1115299199,157233.24,164516.83794344554,170804.01589573093,174061.41111587331,172354.87840900972,173036.14288843644,174941.90682600092]
["   TOTAL NON-DSI SALES ",{"$f":"B25*(10^-3)","v":111956.03862744181},114626.11221478165,111900.21346728189,110271.57200400851,114047.4285094634,114984.7706092985,117970.90676294235,120946.73206490254,124811.98609851475,129860.32471632128,132141.42309423062,135744.15524576066,137124.18815192598,138018.52316830162,142876.06321224564,145314.82458826227,144703.93371914839,147806.25449032561,149217.90258858222,151868.67143092887,154218.23961832345,148642.34662833464,143176.79796861234,147652.38941307372,143630.66109085447,153212.4,160241.28899344555,164322.64970373097,167637.82428398807,167753.76891900972,168437.09369155279,169624.58892605803]
[]
["Frozen Efficiency forecast"]
["Total Class Electric Sales (GWh/Year)",null,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030]
["NorthWest","Total",170264.89999999997,169772.7,170151.8,169855.5,170245.5,170618.2,170198.5,169166.6,167397.9,167236.1,167609.4,168147.5,168687.5,169700.1,170689.7,171928.3,173448.7,175163.6,178249.8]
["NorthWest","Residential",63880.33,63176.32,62432.57,62105.18,61747.32,61353.71,60745.95,60130.91,59542.99,58982.46,58496.87,58090.81,57794.01,57947.39,58193.61,58520.54,58918.37,59388.66,61204.36]
["NorthWest","Commercial",56315.39,57511.86,58575.59,58999.87,59280.6,59493.120000000003,59678.03,59855.09,60085.05,60302.53,60503.790000000008,60724.160000000003,60955.3,61202.239999999998,61442.78,61796.18,62255.21,62782.32,63280.04]
["NorthWest","Industrial",39082.449999999997,37933.54,37828.54,37430.5,37858.449999999997,38351.700000000004,38274.370000000003,37587.199999999997,36058.230000000003,36099.550000000003,36591.72,37139.69,37557.33,37962.97,38252.54,38588.54,39018.800000000003,39490.58,40001.75]
["NorthWest","Transportation",668.57809999999995,681.54789999999991,692.43179999999995,703.62610000000006,714.45950000000005,725.80780000000004,738.61009999999999,752.07569999999998,766.15060000000005,779.58450000000005,795.11929999999995,812.42729999999995,833.31740000000002,856.61749999999995,881.84939999999995,907.96289999999999,934.87810000000002,963.03300000000002,992.66639999999995]
["NorthWest","Irrigation",5458.3649999999998,5551.7560000000003,5647.5140000000001,5584.3360000000002,5556.3739999999998,5549.7179999999998,5562.0259999999998,5586.7719999999999,5635.8639999999996,5707.64,5802.9769999999999,5907.2430000000004,6020.451,6150.0379999999996,6284.59,6427.6210000000001,6581.1530000000002,6746.2520000000004,6926.2]
["NorthWest","SL&PF",4859.7809999999999,4917.701,4975.1139999999996,5032.0020000000013,5088.3440000000001,5144.1350000000002,5199.47,5254.5709999999999,5309.5720000000001,5364.3609999999999,5418.9250000000002,5473.1540000000005,5527.0659999999998,5580.8389999999999,5634.299,5687.442,5740.2790000000005,5792.7340000000004,5844.7820000000011]
["Total Class Electric Sales (MWa/Year)",null,{"$f":"C40/8.76","v":19436.632420091322},19380.445205479453,19423.721461187215,19389.897260273974,19434.417808219179,19476.963470319635,19429.052511415524,19311.255707762557,19109.349315068492,19090.878995433792,19133.493150684932,19194.920091324202,19256.563926940638,19372.157534246577,19485.125570776258,19626.518264840182,19800.079908675802,19995.84474885845,20348.150684931505]
[]
["ERIC, above table shows the data for forecast period as of the 6th plan."]
[]
["ROLLUP (kWh per Year)"]
["Year","Residential","Commercial","Industrial","Commercial + Industrial","Total","Notes","Frozen Commercial Market Share","Frozen Industrial Market Share","% Total Com + Ind Sector Growth from Prior Year",{"$f":"\"% Total Growth from \"&A54&\" Base Year\"","v":"% Total Growth from 1980 Base Year"}]
[null,"kWh per Year"]
[1980,{"$f":"IF($A54<=2011, HLOOKUP($A54,$27:$32, 3, FALSE), HLOOKUP($A54,$39:$43, 3, FALSE))*(10^6)","v":47720494252.169952},{"$f":"IF($A54<=2011, HLOOKUP($A54,$27:$32, 2, FALSE), HLOOKUP($A54,$39:$43, 4, FALSE))*(10^6)","v":24745464375.271866},{"$f":"IF($A54<=2011, HLOOKUP($A54,$27:$32, 6, FALSE), HLOOKUP($A54,$39:$43, 5, FALSE))*(10^6)","v":32902559999.999996},{"$f":"SUM(C54:D54)","v":57648024375.271866},{"$f":"SUM(B54:D54)","v":105368518627.44182},null,{"$f":"C54/$E54","v":0.42925086580914018},{"$f":"D54/$E54","v":0.57074913419085971},0,0]
[1981,47228963431.427193,25725828783.35445,34549440000,{"$f":"SUM(C55:D55)","v":60275268783.354446},{"$f":"SUM(B55:D55)","v":107504232214.78165},null,{"$f":"C55/$E55","v":0.42680570825523828},0.57319429174476177,{"$f":"(E55/E54)-1","v":4.5573884561593614E-2},{"$f":"(E55/$E$54)-1","v":4.5573884561593614E-2}]
[1982,47406390362.502007,25143903104.779873,32639760000.000004,57783663104.779877,105190053467.28188,null,0.43513861451092334,0.56486138548907672,{"$f":"(E56/E55)-1","v":-4.1337114356637228E-2},{"$f":"(E56/$E$54)-1","v":2.3528773271577208E-3}]
[1983,45691084237.900887,26010207766.107624,32473320000,58483527766.10762,104174612004.00851,null,0.44474416574406894,0.55525583425593117,1.2111808489168707E-2,1.4493183415911437E-2]
[1984,46870695753.159576,27187332756.303829,33743520000.000004,60930852756.303833,107801548509.46341,null,0.44619977444006903,0.55380022555993091,4.1846398185550138E-2,5.6946069125660026E-2]
[1985,46559681568.040138,27437049041.258358,33945000000,61382049041.258362,107941730609.29849,null,0.44698815809841014,0.55301184190158981,7.4050544928216944E-3,6.4772812363509402E-2]
[1986,47656779897.51918,29273526865.423157,34558200000,63831726865.423157,111488506762.94234,null,0.45860465168270825,0.54139534831729175,3.9908700710173939E-2,0.10726651185645464]
[1987,47517773457.024529,30426118607.878006,36003600000,66429718607.878006,113947492064.90253,null,0.45801968223706618,0.54198031776293387,4.0700633838909095E-2,0.15233296071761049]
[1988,48961287680.846954,31419978417.667786,37124880000,68544858417.667786,117506146098.51474,null,0.45838563450251618,0.54161436549748376,3.184026447974353E-2,0.18902354695558521]
[1989,50981396822.134857,32836367894.186428,38815560000,71651927894.186432,122633324716.32129,null,0.45827612541951779,0.5417238745804821,4.5328994008364321E-2,0.24292078819133911]
[1990,51288037698.273415,33794665395.957199,39472560000,73267225395.957199,124555263094.23062,null,0.46125215215017479,0.53874784784982521,2.2543671178760105E-2,0.27094078574156999]
[1991,54019697707.035316,35506697538.725349,38868120000,74374817538.725342,128394515245.76067,null,0.47740214650258184,0.52259785349741827,1.5117156911325536E-2,0.29015379702462862]
[1992,52886257512.770607,36495930639.155357,39674040000,76169970639.155365,129056228151.92596,null,0.47913804262902698,0.52086195737097296,2.4136571487994862E-2,0.32129368637702171]
[1993,54716103970.134064,37364979198.167557,39314880000,76679859198.167557,131395963168.30162,null,0.48728544351657443,0.51271455648342557,6.6940889530826553E-3,0.33013854384677588]
[1994,56003761606.759628,38692301605.486008,40287240000,78979541605.486008,134983303212.24564,null,0.48990283836742854,0.51009716163257146,2.9990696792690619E-2,0.37003032560755544]
[1995,56813661934.236855,40505122654.025406,40935480000,81440602654.025406,138254264588.26227,null,0.49735784527649662,0.50264215472350338,3.1160741104737655E-2,0.41272148588945168]
[1996,57371981344.397835,39476072374.75058,40628880000,80104952374.75058,137476933719.14841,null,0.49280439229364809,0.50719560770635197,-1.6400299552655762E-2,0.38955243033639197]
[1997,57160944870.54995,41019909619.77562,42214440000,83234349619.77562,140395294490.32556,null,0.49282429438278103,0.50717570561721892,3.9066214413123301E-2,0.4438369835181899]
[1998,57494744578.767906,41370678009.814308,43975200000.000008,85345878009.814316,142840622588.58221,null,0.48474137210301949,0.51525862789698051,2.5368473468999397E-2,0.48046492372813132]
[1999,59926794598.37352,43945836832.555351,41128200000.000008,85074036832.555359,145000831430.92886,null,0.5165599102702807,0.4834400897297193,-3.1851705506820149E-3,0.47574939045175491]
[2000,58898932536.737648,45720187081.585808,42380880000,88101067081.585815,146999999618.32346,null,0.51895157001045988,0.48104842998954001,3.5581128646667182E-2,0.52825821936365935]
[2001,57565110419.12796,44307596209.206673,38552760000,82860356209.206665,140425466628.33463,null,0.53472611314074492,0.46527388685925514,-5.9485214492646321E-2,0.43734945138466252]
[2002,58391313422.763344,44023421373.849037,32648520000,76671941373.84903,135063254796.61238,null,0.57417903583780094,0.42582096416219911,-7.4684868838037155E-2,0.33000119613357426]
[2003,60758369055.956337,46440483177.117363,32762400000,79202883177.117371,139961252233.0737,null,0.58634839180367815,0.4136516081963218,3.3010013284098028E-2,0.37390455328580985]
[2004,57622015701.895111,45984205388.959381,32199305179,78183510567.959381,135805526269.85449,null,0.58815733720460883,0.41184266279539122,-1.2870397746486351E-2,0.35622185521931282]
[2005,61144800000,51009480000,41058120000,92067600000,153212400000,null,0.55404376784015219,0.44595623215984775,0.17758334629873351,0.597064270592635]
[2006,63539880055.919815,50387249926.521294,40478805101.731155,90866055028.252441,154405935084.17224,null,0.5545222570832935,0.44547774291670661,-1.3050682017860304E-2,0.57622149263504441]
[2007,64745594476.188065,53690299031.85273,39243992366.252365,92934291398.105103,157679885874.29315,null,0.57772323029674977,0.42227676970325012,2.276137518250998E-2,0.61209846139964674]
[2008,65181975159.999992,56182069871.13755,39688838909.164238,95870908780.301788,161052883940.30179,null,0.58601791289873595,0.41398208710126405,3.1598856977528511E-2,0.66303893011510806]
[2009,65965329864.999992,51687794221.221069,43725750069.393372,95413544290.614441,161378874155.61444,null,{"$f":"C83/$E83","v":0.54172386746045498},{"$f":"D83/$E83","v":0.45827613253954502},-4.7706284993651593E-3,0.65510518919954697]
[2010,64561964671.51564,54803775339.454025,43258591658.048119,98062366997.502136,162624331669.01779,null,{"$f":"C84/$E84","v":0.55886653583275225},{"$f":"D84/$E84","v":0.44113346416724786},2.7761495776949641E-2,0.70105338491991787]
[2011,64789753396.064926,54498354563.498726,44405327975.715179,98903682539.213898,163693435935.27884,null,0.55102452370154076,0.44897547629845935,8.5793925587498432E-3,0.71564738967253594]
[2012,{"$f":"IF($A86<=2011, HLOOKUP($A86,$27:$32, 3, FALSE), HLOOKUP($A86,$39:$43, 3, FALSE))*(10^6)","v":63880330000},{"$f":"IF($A86<=2011, HLOOKUP($A86,$27:$32, 2, FALSE), HLOOKUP($A86,$39:$43, 4, FALSE))*(10^6)","v":56315390000},{"$f":"IF($A86<=2011, HLOOKUP($A86,$27:$32, 6, FALSE), HLOOKUP($A86,$39:$43, 5, FALSE))*(10^6)","v":39082450000},95397840000,159278170000,null,0.59032143704721196,0.40967856295278804,-3.544703745306832E-2,0.65483277239455462]
[2013,63176320000,57511860000,37933540000,95445400000,158621720000,null,0.60256293126751004,0.39743706873248996,4.9854378254265974E-4,0.6556577789843796]
[2014,62432570000,58575590000,37828540000,96404130000,158836700000,null,0.60760457046809091,0.39239542953190903,1.0044800482789107E-2,0.67228853104205544]
[2015,62105180000,58999870000,37430500000,96430370000,158535550000,null,0.61183909177160678,0.38816090822839316,2.7218750897906041E-4,0.67274370709161424]
[2016,61747320000,59280600000,37858450000,97139050000,158886370000,null,0.61026538760673488,0.38973461239326512,7.3491369990594801E-3,0.68503692975934527]
[2017,61353710000,59493120000,38351700000.000008,97844820000,159198530000,null,0.60803545859658181,0.39196454140341824,7.2655641577716867E-3,0.69727967368072652]
[2018,60745950000,59678030000,38274370000,97952400000,158698350000,null,0.60925541385407611,0.39074458614592394,1.0994961204895404E-3,0.69914582609732423]
[2019,60130910000,59855090000,37587200000,97442290000,157573200000,null,0.61426193904104676,0.38573806095895324,-5.2077335522151547E-3,0.6902971273686509]
[2020,59542990000,60085050000,36058230000,96143280000,155686270000,null,0.62495319485667644,0.37504680514332361,-1.3331070113397403E-2,0.66776365785122516]
[2021,58982460000,60302530000,36099550000,96402080000,155384540000,null,0.62553142006894458,0.37446857993105542,2.6918157982545043E-3,0.67225297041318366]
[2022,58496870000,60503790000.000008,36591720000,97095510000,155592380000,null,0.62313684741961817,0.37686315258038194,7.1931020575488613E-3,0.6842816566954053]
[2023,58090810000,60724160000,37139690000,97863850000,155954660000,null,0.62049633240466218,0.37950366759533782,7.9132392424736686E-3,0.69760978039654598]
[2024,57794010000,60955300000,37557330000,98512630000,156306640000,null,0.61875619400273851,0.38124380599726149,6.6294142321194904E-3,0.70886393883529197]
[2025,57947390000,61202240000,37962970000,99165210000,157112600000,null,0.6171745111012219,0.3828254888987781,6.6243282714104623E-3,0.7201840145373124]
[2026,58193610000,61442780000,38252540000,99695320000,157888930000,null,0.61630555977953627,0.38369444022046373,5.3457255825908323E-3,0.72937964623058837]
[2027,58520540000,61796180000,38588540000,100384720000,158905260000,null,0.61559348873015729,0.38440651126984265,6.9150688317165532E-3,0.74133842552044249]
[2028,58918370000,62255210000,39018800000,101274010000,160192380000,null,0.61472049936602691,0.38527950063397309,8.8588183540283527E-3,0.75676462632501784]
[2029,59388660000,62782320000,39490580000,102272900000,161661560000,null,0.61387053657420487,0.38612946342579513,9.8632413192683011E-3,0.77409201977561581]
[2030,61204360000,63280040000,40001750000,103281790000,164486150000,null,0.61269309914167835,0.3873069008583217,9.8646855618644835E-3,0.79159287970851522]
[2031,{"$f":"(SLOPE(B$100:B$104, $A$100:$A$104)*$A105)+INTERCEPT(B$100:B$104, $A$100:$A$104)","v":61311994000},{"$f":"(SLOPE(C$100:C$104, $A$100:$A$104)*$A105)+INTERCEPT(C$100:C$104, $A$100:$A$104)","v":63709504000},{"$f":"(SLOPE(D$100:D$104, $A$100:$A$104)*$A105)+INTERCEPT(D$100:D$104, $A$100:$A$104)","v":40390580000},{"$f":"(SLOPE(E$100:E$104, $A$100:$A$104)*$A105)+INTERCEPT(E$100:E$104, $A$100:$A$104)","v":104100084000},{"$f":"(SLOPE(F$100:F$104, $A$100:$A$104)*$A105)+INTERCEPT(F$100:F$104, $A$100:$A$104)","v":165412078000},"Linearly Extrapolated from Prior 5 Years",0.61200242643416114,0.3879975735658388,7.9229262002527001E-3,0.80578753787534407]
[2032,{"$f":"(SLOPE(B$100:B$104, $A$100:$A$104)*$A106)+INTERCEPT(B$100:B$104, $A$100:$A$104)","v":62000956000},64175570000,40830626000,105006196000,167007152000,null,0.61115984051074468,0.38884015948925527,8.704238893793681E-3,0.82150554399644671]
[2033,62689918000,64641636000,41270672000,105912308000,168602226000,null,0.610331671744893,0.38966832825510705,8.6291288944511102E-3,0.83722355011754934]
[2034,63378880000,65107702000,41710718000,106818420000,170197300000,null,0.60951755324596635,0.3904824467540336,8.5553040728751917E-3,0.85294155623865198]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Updated information from Massoud"]
["Sales Net of Conservation targers GWH",null,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030]
["NorthWest","Total",170264.89999999997,169772.7,170151.8,169855.5,170245.5,170618.2,170198.5,169166.6,167397.9,167236.1,167609.4,168147.5,168687.5,169700.1,170689.7,171928.3,173448.7,175163.6,178249.8]
["NorthWest","Residential",63880.33,63176.32,62432.57,62105.18,61747.32,61353.71,60745.95,60130.91,59542.99,58982.46,58496.87,58090.81,57794.01,57947.39,58193.61,58520.54,58918.37,59388.66,61204.36]
["NorthWest","Commercial",56315.39,57511.86,58575.59,58999.87,59280.6,59493.120000000003,59678.03,59855.09,60085.05,60302.53,60503.790000000008,60724.160000000003,60955.3,61202.239999999998,61442.78,61796.18,62255.21,62782.32,63280.04]
["NorthWest","Industrial",39082.449999999997,37933.54,37828.54,37430.5,37858.449999999997,38351.700000000004,38274.370000000003,37587.199999999997,36058.230000000003,36099.550000000003,36591.72,37139.69,37557.33,37962.97,38252.54,38588.54,39018.800000000003,39490.58,40001.75]
["NorthWest","Transportation",668.57809999999995,681.54789999999991,692.43179999999995,703.62610000000006,714.45950000000005,725.80780000000004,738.61009999999999,752.07569999999998,766.15060000000005,779.58450000000005,795.11929999999995,812.42729999999995,833.31740000000002,856.61749999999995,881.84939999999995,907.96289999999999,934.87810000000002,963.03300000000002,992.66639999999995]
["NorthWest","Irrigation",5458.3649999999998,5551.7560000000003,5647.5140000000001,5584.3360000000002,5556.3739999999998,5549.7179999999998,5562.0259999999998,5586.7719999999999,5635.8639999999996,5707.64,5802.9769999999999,5907.2430000000004,6020.451,6150.0379999999996,6284.59,6427.6210000000001,6581.1530000000002,6746.2520000000004,6926.2]
["NorthWest","SL&PF",4859.7809999999999,4917.701,4975.1139999999996,5032.0020000000013,5088.3440000000001,5144.1350000000002,5199.47,5254.5709999999999,5309.5720000000001,5364.3609999999999,5418.9250000000002,5473.1540000000005,5527.0659999999998,5580.8389999999999,5634.299,5687.442,5740.2790000000005,5792.7340000000004,5844.7820000000011]
[]
[]
["Previous information"]
["Frozen Efficiency forecast"]
["Total Class Electric Sales (GWh/Year)",null,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030]
["NorthWest","Total",175497.8,177215.3,180019.6,181979.8,184741.8,187609.3,189974.8,191802.4,192747.8,195295.7,198286,201392.1,204447.4,207562,210609.3,213809,217219.1,220755.5,224393.5]
["NorthWest","Residential",66839.59,67369.62,67984.429999999993,68790.22,69677.61,70631.41,71655,72745.210000000006,73902.12,75097.77,76360.91,77694.38,79109.679999999993,80604.34,82175.17,83817.02,85525.48,87305.13,89163.91]
["NorthWest","Commercial",57750.3,59571.73,61312.32,62456.93,63452.31,64394.11,65320.22,66248.09,67203.13,68106.240000000005,68957.570000000007,69788.820000000007,70613.05,71414.009999999995,72185.5,72984.45,73821.08,74659.39,75464.56]
["NorthWest","Industrial",39827.4,38984.870000000003,39222.26,39179.949999999997,39976.54,40846.33,41135.730000000003,40798.639999999999,39465.78,39742.06,40431.46,41176.19,41780.589999999997,42368.29,42833.38,43343.15,43948.29,44593.84,45278.52]
["NorthWest","Transportation",668.57809999999995,681.54790000000003,692.43179999999995,703.62609999999995,714.45950000000005,725.80780000000004,738.61009999999999,752.07569999999998,766.15060000000005,779.58450000000005,795.11929999999995,812.42729999999995,833.31740000000002,856.61749999999995,881.84939999999995,907.96289999999999,934.87810000000002,963.03300000000002,992.66639999999995]
["NorthWest","Irrigation",5552.1620000000003,5689.8090000000002,5833.0240000000003,5817.0609999999997,5832.5119999999997,5867.4960000000001,5925.7650000000003,6003.7669999999998,6101.0140000000001,6205.6580000000004,6322.0680000000002,6447.1559999999999,6583.6980000000003,6737.8950000000004,6899.0810000000001,7069.0280000000002,7249.107,7441.3440000000001,7649.058]
["NorthWest","SL&PF",4859.7809999999999,4917.701,4975.1139999999996,5032.0020000000004,5088.3440000000001,5144.1350000000002,5199.47,5254.5709999999999,5309.5720000000001,5364.3609999999999,5418.9250000000002,5473.1540000000005,5527.0659999999998,5580.8389999999999,5634.299,5687.442,5740.2790000000005,5792.7340000000004,5844.7820000000002]

{"sheet":"2012 NIA Shipments Data","index":7,"n_rows":100,"n_cols":18,"rows_kept":100,"cut":false,"hidden":false,"merged":[[10,16,10,17],[9,1,9,17]]}
[null,"Shipments/Sales Data"]
[null,"Source: Adapted from 2012 Distribution Transformers NIA"]
[null,null,null,null,null,null,null,null,null,null,"DryDTMS(year)=C*CIElec(year)/(AllElec(year)+F*CIElec(year))"]
[null,null,"2001 Shipments (LT)",null,79520,"2001 Shipments (DT)",null,28923,null,null,"C=F=CD/CL"]
[null,null,"2009 Shipments (LT)",null,54259.876120448171,"2009 Shipments (DT)",null,22597.724499999997,"Coeff post 2009",null,"CD=DryShip(2001)/CIElec(2001)",null,null,"CL=LiqShip(2001)/AllElec(2001)"]
[null,null,null,null,null,null,"CD=",{"$f":"+$H$4/'2011 EIA Electricity Sales Data'!D62","v":1.391117630671769E-2},{"$f":"H5/'2011 EIA Electricity Sales Data'!D70","v":1.0249423752029682E-2},null,"LiqDTMS(year)=1-DryDTMS(year)"]
[null,null,null,null,null,null,"CL=",{"$f":"+$E$4/'2011 EIA Electricity Sales Data'!C62","v":2.359797402478471E-2},{"$f":"E5/'2011 EIA Electricity Sales Data'!C70","v":1.5180008034972896E-2},null,"LiqShip(year) = LiqDTMS(year)*TotShip(year)",null,null,null,"DryShip(year)=DryDTMS(year)*TotShip(year)"]
[null,null,null,null,null,null,"C=",{"$f":"+H6/H7","v":0.58950723024387286},{"$f":"+I6/I7","v":0.67519224814744849}]
[]
[null,"Same calibration methodology as DOE NIA. Regioinal shipment data scaled via C/I regional 6P forecast electricity sales versus national electricity sales per year. "]
[null,"Year",null,"Sales","Quantity",null,null,null,null,null,"Price Index","Est. Shipments",null,null,null,null,"REGIONALY SCALED"]
[null,null,null,null,"BEA 87-00","BEA 77-87","BEA 77-01","BEA 77-03","BEA 98-2008","BEA 1998-2000",null,"MVA/year   All","LiqDTMS","DryDTMS","Shipments MVA/year Liquid-Immersed Type","Shipments MVA/year Dry-Type","Shipments MVA/year Liquid-Immersed Type","Shipments MVA/year Dry-Type"]
[null,null,null,null,null,null,null,null,null,null,null,"Total Shipments","LiqDTMS","DryDTMS","LiqShip","DryShip","LiqShip","DryShip"]
[null,1950,null,null,null,null,null,null,null,null,null,{"$f":"L15/(1+'2011 EIA Electricity Sales Data'!$E$4)","v":16012.258434537694},{"$f":"1-N14","v":0.71494477406058166},{"$f":"+$H$8*'2011 EIA Electricity Sales Data'!D11/('2011 EIA Electricity Sales Data'!C11+$H$8*'2011 EIA Electricity Sales Data'!D11)","v":0.2850552259394184},{"$f":"+M14*L14","v":11447.880488680195},{"$f":"+N14*L14","v":4564.3779458575009},{"$f":"O14*AVERAGE('2011 EIA Electricity Sales Data'!$H$41:$H$95)","v":460.88065262825347},{"$f":"P14*AVERAGE('2011 EIA Electricity Sales Data'!$H$41:$H$95)","v":183.75746397849895}]
[null,1951,null,null,null,null,null,null,null,null,null,{"$f":"L16/(1+'2011 EIA Electricity Sales Data'!$E$4)","v":17179.575131521236},{"$f":"1-N15","v":0.71528796358524316},{"$f":"+$H$8*'2011 EIA Electricity Sales Data'!D12/('2011 EIA Electricity Sales Data'!C12+$H$8*'2011 EIA Electricity Sales Data'!D12)","v":0.28471203641475679},12288.343311085511,4891.2318204357243,{"$f":"O15*AVERAGE('2011 EIA Electricity Sales Data'!$H$41:$H$95)","v":494.71687711390962},{"$f":"P15*AVERAGE('2011 EIA Electricity Sales Data'!$H$41:$H$95)","v":196.91628645036528}]
[null,1952,null,null,null,null,null,null,null,null,null,{"$f":"L17/(1+'2011 EIA Electricity Sales Data'!$E$4)","v":18431.990896611089},0.71714177999144557,{"$f":"+$H$8*'2011 EIA Electricity Sales Data'!D13/('2011 EIA Electricity Sales Data'!C13+$H$8*'2011 EIA Electricity Sales Data'!D13)","v":0.28285822000855443},13218.350760381798,5213.6401362292918,{"$f":"O16*AVERAGE('2011 EIA Electricity Sales Data'!$H$41:$H$95)","v":532.15808211291687},{"$f":"P16*AVERAGE('2011 EIA Electricity Sales Data'!$H$41:$H$95)","v":209.89613500334806}]
[null,1953,null,null,null,null,null,null,null,null,null,{"$f":"L18/(1+'2011 EIA Electricity Sales Data'!$E$4)","v":19775.709574411954},0.7166618610724883,{"$f":"+$H$8*'2011 EIA Electricity Sales Data'!D14/('2011 EIA Electricity Sales Data'!C14+$H$8*'2011 EIA Electricity Sales Data'!D14)","v":0.2833381389275117},14172.496827627097,5603.2127467848577,{"$f":"O17*AVERAGE('2011 EIA Electricity Sales Data'!$H$41:$H$95)","v":570.57108464290673},{"$f":"P17*AVERAGE('2011 EIA Electricity Sales Data'!$H$41:$H$95)","v":225.57995343388455}]
[null,1954,null,null,null,null,null,null,null,null,null,{"$f":"L19/(1+'2011 EIA Electricity Sales Data'!$E$4)","v":21217.387278733546},0.71943020158679882,{"$f":"+$H$8*'2011 EIA Electricity Sales Data'!D15/('2011 EIA Electricity Sales Data'!C15+$H$8*'2011 EIA Electricity Sales Data'!D15)","v":0.28056979841320118},15264.429207084455,5952.95807164909,{"$f":"O18*AVERAGE('2011 EIA Electricity Sales Data'!$H$41:$H$95)","v":614.53123151619468},{"$f":"P18*AVERAGE('2011 EIA Electricity Sales Data'!$H$41:$H$95)","v":239.66036366672157}]
[null,1955,null,null,null,null,null,null,null,null,null,{"$f":"L20/(1+'2011 EIA Electricity Sales Data'!$E$4)","v":22764.165363666882},0.71289352028664688,{"$f":"+$H$8*'2011 EIA Electricity Sales Data'!D16/('2011 EIA Electricity Sales Data'!C16+$H$8*'2011 EIA Electricity Sales Data'!D16)","v":0.28710647971335307},16228.425982491841,6535.7393811750399,{"$f":"O19*AVERAGE('2011 EIA Electricity Sales Data'!$H$41:$H$95)","v":653.34081407784049},{"$f":"P19*AVERAGE('2011 EIA Electricity Sales Data'!$H$41:$H$95)","v":263.12257840065905}]
[null,1956,null,null,null,null,null,null,null,null,null,{"$f":"L21/(1+'2011 EIA Electricity Sales Data'!$E$4)","v":24423.705798299517},0.71312124665644216,{"$f":"+$H$8*'2011 EIA Electricity Sales Data'!D17/('2011 EIA Electricity Sales Data'!C17+$H$8*'2011 EIA Electricity Sales Data'!D17)","v":0.28687875334355784},17417.063526853526,7006.6422714459904,{"$f":"O20*AVERAGE('2011 EIA Electricity Sales Data'!$H$41:$H$95)","v":701.19421783459256},{"$f":"P20*AVERAGE('2011 EIA Electricity Sales Data'!$H$41:$H$95)","v":282.08067563160137}]
[null,1957,null,null,null,null,null,null,null,null,null,{"$f":"L22/(1+'2011 EIA Electricity Sales Data'!$E$4)","v":26204.229120298467},0.71565842213125708,{"$f":"+$H$8*'2011 EIA Electricity Sales Data'!D18/('2011 EIA Electricity Sales Data'!C18+$H$8*'2011 EIA Electricity Sales Data'!D18)","v":0.28434157786874292},18753.277265398741,7450.9518548997276,{"$f":"O21*AVERAGE('2011 EIA Electricity Sales Data'!$H$41:$H$95)","v":754.98889716239501},{"$f":"P21*AVERAGE('2011 EIA Electricity Sales Data'!$H$41:$H$95)","v":299.96815191977794}]
[null,1958,null,null,null,null,null,null,null,null,null,{"$f":"L23/(1+'2011 EIA Electricity Sales Data'!$E$4)","v":28114.555156363967},0.72049415977849196,{"$f":"+$H$8*'2011 EIA Electricity Sales Data'!D19/('2011 EIA Electricity Sales Data'!C19+$H$8*'2011 EIA Electricity Sales Data'!D19)","v":0.27950584022150798},20256.372794930525,7858.1823614334407,{"$f":"O22*AVERAGE('2011 EIA Electricity Sales Data'!$H$41:$H$95)","v":815.50207681152017},{"$f":"P22*AVERAGE('2011 EIA Electricity Sales Data'!$H$41:$H$95)","v":316.36286025089447}]
[null,1959,null,null,null,null,null,null,null,null,null,{"$f":"L24/(1+'2011 EIA Electricity Sales Data'!$E$4)","v":30164.146711262947},0.71995713807868933,{"$f":"+$H$8*'2011 EIA Electricity Sales Data'!D20/('2011 EIA Electricity Sales Data'!C20+$H$8*'2011 EIA Electricity Sales Data'!D20)","v":0.28004286192131067},21716.89273882658,8447.2539724363669,{"$f":"O23*AVERAGE('2011 EIA Electricity Sales Data'!$H$41:$H$95)","v":874.30120435176559},{"$f":"P23*AVERAGE('2011 EIA Electricity Sales Data'!$H$41:$H$95)","v":340.07831646938484}]
[null,1960,null,null,null,null,null,null,null,null,null,{"$f":"L25/(1+'2011 EIA Electricity Sales Data'!$E$4)","v":32363.156441855961},0.71947122929453522,{"$f":"+$H$8*'2011 EIA Electricity Sales Data'!D21/('2011 EIA Electricity Sales Data'!C21+$H$8*'2011 EIA Electricity Sales Data'!D21)","v":0.28052877070546478},23284.359949073463,9078.796492782496,{"$f":"O24*AVERAGE('2011 EIA Electricity Sales Data'!$H$41:$H$95)","v":937.40592592413907},{"$f":"P24*AVERAGE('2011 EIA Electricity Sales Data'!$H$41:$H$95)","v":365.50361062994369}]
[null,1961,null,null,null,null,null,null,null,null,null,{"$f":"L26/(1+'2011 EIA Electricity Sales Data'!$E$4)","v":34722.477148308179},0.72050419925261977,{"$f":"+$H$8*'2011 EIA Electricity Sales Data'!D22/('2011 EIA Electricity Sales Data'!C22+$H$8*'2011 EIA Electricity Sales Data'!D22)","v":0.27949580074738029},25017.690593809173,9704.7865544990073,{"$f":"O25*AVERAGE('2011 EIA Electricity Sales Data'!$H$41:$H$95)","v":1007.1881497651607},{"$f":"P25*AVERAGE('2011 EIA Electricity Sales Data'!$H$41:$H$95)","v":390.70536814898708}]
[null,1962,null,null,null,null,null,null,null,null,null,{"$f":"L27/(1+'2011 EIA Electricity Sales Data'!$E$4)","v":37253.795731602069},0.71999188290903571,{"$f":"+$H$8*'2011 EIA Electricity Sales Data'!D23/('2011 EIA Electricity Sales Data'!C23+$H$8*'2011 EIA Electricity Sales Data'!D23)","v":0.28000811709096429},26822.430534304771,10431.365197297298,{"$f":"O26*AVERAGE('2011 EIA Electricity Sales Data'!$H$41:$H$95)","v":1079.8452431391133},{"$f":"P26*AVERAGE('2011 EIA Electricity Sales Data'!$H$41:$H$95)","v":419.95672514993993}]
[null,1963,null,null,null,null,null,null,null,null,null,{"$f":"L28/(1+'2011 EIA Electricity Sales Data'!$E$4)","v":39969.651084630466},0.72040224750374426,{"$f":"+$H$8*'2011 EIA Electricity Sales Data'!D24/('2011 EIA Electricity Sales Data'!C24+$H$8*'2011 EIA Electricity Sales Data'!D24)","v":0.27959775249625574},28794.226473308259,11175.424611322209,{"$f":"O27*AVERAGE('2011 EIA Electricity Sales Data'!$H$41:$H$95)","v":1159.2278502615638},{"$f":"P27*AVERAGE('2011 EIA Electricity Sales Data'!$H$41:$H$95)","v":449.91184117941657}]
[null,1964,null,null,null,null,null,null,null,null,null,{"$f":"L29/(1+'2011 EIA Electricity Sales Data'!$E$4)","v":42883.496203633666},0.71972160913508798,{"$f":"+$H$8*'2011 EIA Electricity Sales Data'!D25/('2011 EIA Electricity Sales Data'!C25+$H$8*'2011 EIA Electricity Sales Data'!D25)","v":0.28027839086491207},30864.178893017659,12019.31731061601,{"$f":"O28*AVERAGE('2011 EIA Electricity Sales Data'!$H$41:$H$95)","v":1242.5621428451061},{"$f":"P28*AVERAGE('2011 EIA Electricity Sales Data'!$H$41:$H$95)","v":483.88614920816724}]
[null,1965,null,null,null,null,null,null,null,null,null,{"$f":"L30/(1+'2011 EIA Electricity Sales Data'!$E$4)","v":46009.764827649742},0.72000101866954813,{"$f":"+$H$8*'2011 EIA Electricity Sales Data'!D26/('2011 EIA Electricity Sales Data'!C26+$H$8*'2011 EIA Electricity Sales Data'!D26)","v":0.27999898133045187},33127.077544654159,12882.687282995581,{"$f":"O29*AVERAGE('2011 EIA Electricity Sales Data'!$H$41:$H$95)","v":1333.6642650614485},{"$f":"P29*AVERAGE('2011 EIA Electricity Sales Data'!$H$41:$H$95)","v":518.64459350913569}]
[null,1966,null,null,null,null,null,null,null,null,null,{"$f":"L31/(1+'2011 EIA Electricity Sales Data'!$E$4)","v":49363.942936076724},0.72040628151593644,{"$f":"+$H$8*'2011 EIA Electricity Sales Data'!D27/('2011 EIA Electricity Sales Data'!C27+$H$8*'2011 EIA Electricity Sales Data'!D27)","v":0.27959371848406361},35562.094571543908,13801.848364532816,{"$f":"O30*AVERAGE('2011 EIA Electricity Sales Data'!$H$41:$H$95)","v":1431.6957074427307},{"$f":"P30*AVERAGE('2011 EIA Electricity Sales Data'!$H$41:$H$95)","v":555.6491341791974}]
[null,1967,null,null,null,null,null,null,null,null,null,{"$f":"L32/(1+'2011 EIA Electricity Sales Data'!$E$4)","v":52962.645458510051},0.72159008461891738,{"$f":"+$H$8*'2011 EIA Electricity Sales Data'!D28/('2011 EIA Electricity Sales Data'!C28+$H$8*'2011 EIA Electricity Sales Data'!D28)","v":0.27840991538108267},38217.319818047989,14745.325640462066,{"$f":"O31*AVERAGE('2011 EIA Electricity Sales Data'!$H$41:$H$95)","v":1538.5925208479605},{"$f":"P31*AVERAGE('2011 EIA Electricity Sales Data'!$H$41:$H$95)","v":593.63262143696227}]
[null,1968,null,null,null,null,null,null,null,null,null,{"$f":"L33/(1+'2011 EIA Electricity Sales Data'!$E$4)","v":56823.698576837596},0.72364780957675312,{"$f":"+$H$8*'2011 EIA Electricity Sales Data'!D29/('2011 EIA Electricity Sales Data'!C29+$H$8*'2011 EIA Electricity Sales Data'!D29)","v":0.27635219042324694},41120.345007178192,15703.35356965941,{"$f":"O32*AVERAGE('2011 EIA Electricity Sales Data'!$H$41:$H$95)","v":1655.4655214951604},{"$f":"P32*AVERAGE('2011 EIA Electricity Sales Data'!$H$41:$H$95)","v":632.20190399377816}]
[null,1969,null,null,null,null,null,null,null,null,null,{"$f":"L34/(1+'2011 EIA Electricity Sales Data'!$E$4)","v":60966.22802727596},0.7259746873635855,{"$f":"+$H$8*'2011 EIA Electricity Sales Data'!D30/('2011 EIA Electricity Sales Data'!C30+$H$8*'2011 EIA Electricity Sales Data'!D30)","v":0.27402531263641444},44259.938331838726,16706.289695437226,{"$f":"O33*AVERAGE('2011 EIA Electricity Sales Data'!$H$41:$H$95)","v":1781.8625276385808},{"$f":"P33*AVERAGE('2011 EIA Electricity Sales Data'!$H$41:$H$95)","v":672.57914733152916}]
[null,1970,null,null,null,null,null,null,null,null,null,{"$f":"L35/(1+'2011 EIA Electricity Sales Data'!$E$4)","v":65410.753839752331},0.72909558835077903,{"$f":"+$H$8*'2011 EIA Electricity Sales Data'!D31/('2011 EIA Electricity Sales Data'!C31+$H$8*'2011 EIA Electricity Sales Data'!D31)","v":0.27090441164922097},47690.692055262203,17720.061784490128,{"$f":"O34*AVERAGE('2011 EIA Electricity Sales Data'!$H$41:$H$95)","v":1919.9813712639752},{"$f":"P34*AVERAGE('2011 EIA Electricity Sales Data'!$H$41:$H$95)","v":713.39263612371303}]
[null,1971,null,null,null,null,null,null,null,null,null,{"$f":"L36/(1+'2011 EIA Electricity Sales Data'!$E$4)","v":70179.291983923729},0.73067298527457725,{"$f":"+$H$8*'2011 EIA Electricity Sales Data'!D32/('2011 EIA Electricity Sales Data'!C32+$H$8*'2011 EIA Electricity Sales Data'!D32)","v":0.26932701472542281},51278.112778349758,18901.179205573972,{"$f":"O35*AVERAGE('2011 EIA Electricity Sales Data'!$H$41:$H$95)","v":2064.4074775413414},{"$f":"P35*AVERAGE('2011 EIA Electricity Sales Data'!$H$41:$H$95)","v":760.94328695361867}]
[null,1972,null,null,null,null,null,null,null,null,null,{"$f":"L37/(1+'2011 EIA Electricity Sales Data'!$E$4)","v":75295.463425337424},0.73011376959040752,{"$f":"+$H$8*'2011 EIA Electricity Sales Data'!D33/('2011 EIA Electricity Sales Data'!C33+$H$8*'2011 EIA Electricity Sales Data'!D33)","v":0.26988623040959248},54974.254634529767,20321.208790807661,{"$f":"O36*AVERAGE('2011 EIA Electricity Sales Data'!$H$41:$H$95)","v":2213.2105920189315},{"$f":"P36*AVERAGE('2011 EIA Electricity Sales Data'!$H$41:$H$95)","v":818.11231161639989}]
[null,1973,null,null,null,null,null,null,null,null,null,{"$f":"L38/(1+'2011 EIA Electricity Sales Data'!$E$4)","v":80784.611131942482},0.73006343839864729,{"$f":"+$H$8*'2011 EIA Electricity Sales Data'!D34/('2011 EIA Electricity Sales Data'!C34+$H$8*'2011 EIA Electricity Sales Data'!D34)","v":0.26993656160135265},58977.890972683563,21806.720159258912,{"$f":"O37*AVERAGE('2011 EIA Electricity Sales Data'!$H$41:$H$95)","v":2374.3931384509165},{"$f":"P37*AVERAGE('2011 EIA Electricity Sales Data'!$H$41:$H$95)","v":877.91756986097073}]
[null,1974,null,null,null,null,null,null,null,null,null,{"$f":"L39/(1+'2011 EIA Electricity Sales Data'!$E$4)","v":86673.925610544436},0.73011305301825846,{"$f":"+$H$8*'2011 EIA Electricity Sales Data'!D35/('2011 EIA Electricity Sales Data'!C35+$H$8*'2011 EIA Electricity Sales Data'!D35)","v":0.26988694698174148},63281.764444592023,23392.161165952413,{"$f":"O38*AVERAGE('2011 EIA Electricity Sales Data'!$H$41:$H$95)","v":2547.6629429814561},{"$f":"P38*AVERAGE('2011 EIA Electricity Sales Data'!$H$41:$H$95)","v":941.7458991828064}]
[null,1975,null,null,null,null,null,null,null,null,null,{"$f":"L40/(1+'2011 EIA Electricity Sales Data'!$E$4)","v":92992.579595048344},0.73097494609271729,{"$f":"+$H$8*'2011 EIA Electricity Sales Data'!D36/('2011 EIA Electricity Sales Data'!C36+$H$8*'2011 EIA Electricity Sales Data'!D36)","v":0.26902505390728265},67975.245856513182,25017.333738535155,{"$f":"O39*AVERAGE('2011 EIA Electricity Sales Data'!$H$41:$H$95)","v":2736.6179882724805},{"$f":"P39*AVERAGE('2011 EIA Electricity Sales Data'!$H$41:$H$95)","v":1007.1737831152166}]
[null,1976,null,null,null,null,null,null,null,null,null,{"$f":"L41/(1+'2011 EIA Electricity Sales Data'!$E$4)","v":99771.872553668712},0.72744159923744189,{"$f":"+$H$8*'2011 EIA Electricity Sales Data'!D37/('2011 EIA Electricity Sales Data'!C37+$H$8*'2011 EIA Electricity Sales Data'!D37)","v":0.27255840076255816},72578.210529354998,27193.662024313715,{"$f":"O40*AVERAGE('2011 EIA Electricity Sales Data'!$H$41:$H$95)","v":2921.9289167488755},{"$f":"P40*AVERAGE('2011 EIA Electricity Sales Data'!$H$41:$H$95)","v":1094.7906657053832}]
[null,1977,null,2202,null,112.59399999999999,{"$f":"$E$51*F41*0.01","v":91.434209579999987},{"$f":"+G41/$G$65*100","v":98.711199183832093},null,null,null,{"$f":"($E$4+$H$4)*$H41*0.01","v":107045.38573092304},{"$f":"1-N41","v":0.72837047323513993},{"$f":"+$H$8*'2011 EIA Electricity Sales Data'!D38/('2011 EIA Electricity Sales Data'!C38+'2012 NIA Shipments Data'!$H$8*'2011 EIA Electricity Sales Data'!D38)","v":0.27162952676486007},{"$f":"+M41*L41","v":77968.698262470512},{"$f":"+N41*L41","v":29076.687468452528},{"$f":"O41*AVERAGE('2011 EIA Electricity Sales Data'!$H$41:$H$95)","v":3138.9447658293625},{"$f":"P41*AVERAGE('2011 EIA Electricity Sales Data'!$H$41:$H$95)","v":1170.5994581249445}]
[null,1978,null,2452,null,119.232,96.824730239999994,104.5307361057132,null,null,null,{"$f":"($E$4+$H$4)*$H42*0.01","v":113356.26615511857},{"$f":"1-N42","v":0.72935052578112902},{"$f":"+$H$8*'2011 EIA Electricity Sales Data'!D39/('2011 EIA Electricity Sales Data'!C39+'2012 NIA Shipments Data'!$H$8*'2011 EIA Electricity Sales Data'!D39)","v":0.27064947421887098},{"$f":"+M42*L42","v":82676.452320821336},{"$f":"+N42*L42","v":30679.813834297242},{"$f":"O42*AVERAGE('2011 EIA Electricity Sales Data'!$H$41:$H$95)","v":3328.4744141316378},{"$f":"P42*AVERAGE('2011 EIA Electricity Sales Data'!$H$41:$H$95)","v":1235.139782988281}]
[null,1979,null,2729,null,124.992,101.50225344,109.58053012048194,null,null,null,118832.41427855424,0.72761416246767907,{"$f":"+$H$8*'2011 EIA Electricity Sales Data'!D40/('2011 EIA Electricity Sales Data'!C40+'2012 NIA Shipments Data'!$H$8*'2011 EIA Electricity Sales Data'!D40)","v":0.27238583753232098},86464.147589302505,32368.266689251734,{"$f":"O43*AVERAGE('2011 EIA Electricity Sales Data'!$H$41:$H$95)","v":3480.9633808902176},{"$f":"P43*AVERAGE('2011 EIA Electricity Sales Data'!$H$41:$H$95)","v":1303.1152701968463}]
[null,1980,null,2957,null,123.779,{"$f":"$E$51*F44*0.01","v":100.51721252999999},{"$f":"+G44/$G$65*100","v":108.51709259619122},null,null,null,117679.19072408765,0.73163213029855378,{"$f":"+$H$8*'2011 EIA Electricity Sales Data'!D41/('2011 EIA Electricity Sales Data'!C41+'2012 NIA Shipments Data'!$H$8*'2011 EIA Electricity Sales Data'!D41)","v":0.26836786970144627},86097.877001274057,31581.313722813597,{"$f":"O44*'2011 EIA Electricity Sales Data'!$H41","v":3808.5395366473294},{"$f":"P44*'2011 EIA Electricity Sales Data'!$H41","v":1396.9993932698083}]
[null,1981,null,3209,null,118.419,96.164517329999995,103.81797872133698,null,null,null,{"$f":"($E$4+$H$4)*$H45*0.01","v":112583.33066477947},{"$f":"1-N45","v":0.73103049397979858},{"$f":"+$H$8*'2011 EIA Electricity Sales Data'!D42/('2011 EIA Electricity Sales Data'!C42+'2012 NIA Shipments Data'!$H$8*'2011 EIA Electricity Sales Data'!D42)","v":0.26896950602020142},{"$f":"+M45*L45","v":82301.847829764738},{"$f":"+N45*L45","v":30281.482835014729},{"$f":"O45*'2011 EIA Electricity Sales Data'!$H42","v":3701.8385653386954},{"$f":"P45*'2011 EIA Electricity Sales Data'!$H42","v":1362.0248382048958}]
[null,1982,null,2916,null,100.754,81.819300779999992,88.331067042363003,null,null,null,95788.859032749722,0.73572219590572385,{"$f":"+$H$8*'2011 EIA Electricity Sales Data'!D43/('2011 EIA Electricity Sales Data'!C43+'2012 NIA Shipments Data'!$H$8*'2011 EIA Electricity Sales Data'!D43)","v":0.2642778040942762},70473.98971087845,25314.869321871272,{"$f":"O46*'2011 EIA Electricity Sales Data'!$H43","v":3203.0967101404672},{"$f":"P46*'2011 EIA Electricity Sales Data'!$H43","v":1150.5801640460436}]
[null,1983,null,2887,null,97.695999999999998,79.335990719999998,85.650117372716679,null,null,null,92881.556782495158,0.73437021134068181,{"$f":"+$H$8*'2011 EIA Electricity Sales Data'!D44/('2011 EIA Electricity Sales Data'!C44+'2012 NIA Shipments Data'!$H$8*'2011 EIA Electricity Sales Data'!D44)","v":0.26562978865931813},68209.448484012508,24672.108298482646,{"$f":"O47*'2011 EIA Electricity Sales Data'!$H44","v":3022.5553875875953},{"$f":"P47*'2011 EIA Electricity Sales Data'!$H44","v":1093.2915529760123}]
[null,1984,null,3213,null,106.535,86.513877449999981,93.399271764477248,null,null,null,101284.97227955205,0.73188435565813514,{"$f":"+$H$8*'2011 EIA Electricity Sales Data'!D45/('2011 EIA Electricity Sales Data'!C45+'2012 NIA Shipments Data'!$H$8*'2011 EIA Electricity Sales Data'!D45)","v":0.2681156443418648},74128.88667467203,27156.085604880012,{"$f":"O48*'2011 EIA Electricity Sales Data'!$H45","v":3179.7767920102697},{"$f":"P48*'2011 EIA Electricity Sales Data'!$H45","v":1164.8669586419858}]
[null,1985,null,3356,null,107.837,87.571192589999995,94.540735619898967,null,null,null,102522.80992828705,0.73207741072055288,{"$f":"+$H$8*'2011 EIA Electricity Sales Data'!D46/('2011 EIA Electricity Sales Data'!C46+'2012 NIA Shipments Data'!$H$8*'2011 EIA Electricity Sales Data'!D46)","v":0.26792258927944712},75054.633232095774,27468.176696191276,{"$f":"O49*'2011 EIA Electricity Sales Data'!$H46","v":3193.1878065472238},{"$f":"P49*'2011 EIA Electricity Sales Data'!$H46","v":1168.6293452814386}]
[null,1986,null,3388,null,107.739,87.491609730000008,94.454818985619923,null,null,null,102429.63935257582,0.7333481224117766,{"$f":"+$H$8*'2011 EIA Electricity Sales Data'!D47/('2011 EIA Electricity Sales Data'!C47+'2012 NIA Shipments Data'!$H$8*'2011 EIA Electricity Sales Data'!D47)","v":0.26665187758822334},75116.583698526898,27313.055654048912,{"$f":"O50*'2011 EIA Electricity Sales Data'!$H47","v":3281.7637175914601},{"$f":"P50*'2011 EIA Electricity Sales Data'!$H47","v":1193.2783767397534}]
[null,1987,null,3290,81.206999999999994,100,{"$f":"E51","v":81.206999999999994},87.670034978624173,null,null,76.513818545917616,95072.016031869411,0.73295901790470985,{"$f":"+$H$8*'2011 EIA Electricity Sales Data'!D48/('2011 EIA Electricity Sales Data'!C48+'2012 NIA Shipments Data'!$H$8*'2011 EIA Electricity Sales Data'!D48)","v":0.26704098209529015},69683.891500939833,25388.124530929577,{"$f":"O51*'2011 EIA Electricity Sales Data'!$H48","v":3048.1227333668412},{"$f":"P51*'2011 EIA Electricity Sales Data'!$H48","v":1110.5309688284428}]
[null,1988,null,3660,88.11699999999999,null,88.11699999999999,95.129982294770485,null,null,78.449289873528471,103161.80669991796,0.73267903489442365,{"$f":"+$H$8*'2011 EIA Electricity Sales Data'!D49/('2011 EIA Electricity Sales Data'!C49+'2012 NIA Shipments Data'!$H$8*'2011 EIA Electricity Sales Data'!D49)","v":0.26732096510557635},75584.492970860971,27577.313729056979,{"$f":"O52*'2011 EIA Electricity Sales Data'!$H49","v":3247.0129989553629},{"$f":"P52*'2011 EIA Electricity Sales Data'!$H49","v":1184.6860729625957}]
[null,1989,null,3940,88.24,null,88.24,95.262771516172222,null,null,84.332500558963346,103305.80731528264,0.73108360483261547,{"$f":"+$H$8*'2011 EIA Electricity Sales Data'!D50/('2011 EIA Electricity Sales Data'!C50+'2012 NIA Shipments Data'!$H$8*'2011 EIA Electricity Sales Data'!D50)","v":0.26891639516738453},75525.182012200414,27780.62530308223,{"$f":"O53*'2011 EIA Electricity Sales Data'!$H50","v":3276.6941313750399},{"$f":"P53*'2011 EIA Electricity Sales Data'!$H50","v":1205.2749754622721}]
[null,1990,null,4143,87.727999999999994,null,87.727999999999994,94.710022887247931,null,null,89.211521449610657,102706.39011961827,0.73061861230777425,{"$f":"+$H$8*'2011 EIA Electricity Sales Data'!D51/('2011 EIA Electricity Sales Data'!C51+'2012 NIA Shipments Data'!$H$8*'2011 EIA Electricity Sales Data'!D51)","v":0.26938138769222569},75039.200224336397,27667.189895281866,{"$f":"O54*'2011 EIA Electricity Sales Data'!$H51","v":3240.6469864233377},{"$f":"P54*'2011 EIA Electricity Sales Data'!$H51","v":1194.8367691673423}]
[null,1991,null,3952,80.822999999999993,null,80.822999999999993,87.255473506930954,null,null,92.356297815668455,94622.453135121134,0.73235774626361871,{"$f":"+$H$8*'2011 EIA Electricity Sales Data'!D52/('2011 EIA Electricity Sales Data'!C52+'2012 NIA Shipments Data'!$H$8*'2011 EIA Electricity Sales Data'!D52)","v":0.26764225373638129},69297.486523972198,25324.966611148939,{"$f":"O55*'2011 EIA Electricity Sales Data'!$H52","v":3010.072672968573},{"$f":"P55*'2011 EIA Electricity Sales Data'!$H52","v":1100.0397527216312}]
[null,1992,null,4096,84.333999999999989,null,84.333999999999989,91.045904046292705,null,null,91.746784745647375,98732.909724921192,0.72997497975265291,{"$f":"+$H$8*'2011 EIA Electricity Sales Data'!D53/('2011 EIA Electricity Sales Data'!C53+'2012 NIA Shipments Data'!$H$8*'2011 EIA Electricity Sales Data'!D53)","v":0.27002502024734704},72072.55377736986,26660.355947551332,{"$f":"O56*'2011 EIA Electricity Sales Data'!$H53","v":3165.9822799072267},{"$f":"P56*'2011 EIA Electricity Sales Data'!$H53","v":1171.1283988450755}]
[null,1993,null,3940,81.196999999999989,null,81.196999999999989,87.659239106965487,null,null,91.64374106873791,95060.308664766591,0.73259728465316232,{"$f":"+$H$8*'2011 EIA Electricity Sales Data'!D54/('2011 EIA Electricity Sales Data'!C54+'2012 NIA Shipments Data'!$H$8*'2011 EIA Electricity Sales Data'!D54)","v":0.26740271534683763},69640.924006099478,25419.384658667102,{"$f":"O57*'2011 EIA Electricity Sales Data'!$H54","v":3014.0220464574177},{"$f":"P57*'2011 EIA Electricity Sales Data'!$H54","v":1100.1374100362862}]
[null,1994,null,4708,95.41,null,95.41,103.00341149544417,null,null,93.208838425570377,111699.98952800453,0.73138624086435522,{"$f":"+$H$8*'2011 EIA Electricity Sales Data'!D55/('2011 EIA Electricity Sales Data'!C55+'2012 NIA Shipments Data'!$H$8*'2011 EIA Electricity Sales Data'!D55)","v":0.26861375913564478},81695.835445475081,30004.154082529454,{"$f":"O58*'2011 EIA Electricity Sales Data'!$H55","v":3529.2203688784562},{"$f":"P58*'2011 EIA Electricity Sales Data'!$H55","v":1296.1648676657933}]
[null,1995,null,5213,102.28899999999999,null,102.28899999999999,110.42989160944856,null,null,96.260292216313943,119753.48735803431,0.731587010486759,{"$f":"+$H$8*'2011 EIA Electricity Sales Data'!D56/('2011 EIA Electricity Sales Data'!C56+'2012 NIA Shipments Data'!$H$8*'2011 EIA Electricity Sales Data'!D56)","v":0.26841298951324105},87610.095811628213,32143.39154640611,{"$f":"O59*'2011 EIA Electricity Sales Data'!$H56","v":3804.5762112512157},{"$f":"P59*'2011 EIA Electricity Sales Data'!$H56","v":1395.8663290282429}]
[null,1996,null,5147,100,null,100,107.95871658677723,null,null,97.211015952327713,117073.67102819882,0.73250085960273659,{"$f":"+$H$8*'2011 EIA Electricity Sales Data'!D57/('2011 EIA Electricity Sales Data'!C57+'2012 NIA Shipments Data'!$H$8*'2011 EIA Electricity Sales Data'!D57)","v":0.26749914039726341},85756.564665003636,31317.106363195187,{"$f":"O60*'2011 EIA Electricity Sales Data'!$H57","v":3575.8728725102542},{"$f":"P60*'2011 EIA Electricity Sales Data'!$H57","v":1305.8591085956625}]
[null,1997,null,4716,91.46,null,91.46,98.739042190266446,null,null,97.397661102956178,107075.57952239065,0.73067566590487054,{"$f":"+$H$8*'2011 EIA Electricity Sales Data'!D58/('2011 EIA Electricity Sales Data'!C58+'2012 NIA Shipments Data'!$H$8*'2011 EIA Electricity Sales Data'!D58)","v":0.26932433409512951},78237.520369672711,28838.059152717946,{"$f":"O61*'2011 EIA Electricity Sales Data'!$H58","v":3310.9370067558216},{"$f":"P61*'2011 EIA Electricity Sales Data'!$H58","v":1220.3990719618803}]
[null,1998,null,4751,91.584999999999994,null,91.584999999999994,98.873990585999934,93.56,108.006,97.986759859627284,107221.92161117592,0.73167924532089124,{"$f":"+$H$8*'2011 EIA Electricity Sales Data'!D59/('2011 EIA Electricity Sales Data'!C59+'2012 NIA Shipments Data'!$H$8*'2011 EIA Electricity Sales Data'!D59)","v":0.26832075467910876},78452.054686320946,28769.866924854963,{"$f":"O62*'2011 EIA Electricity Sales Data'!$H59","v":3297.3240213715208},{"$f":"P62*'2011 EIA Electricity Sales Data'!$H59","v":1209.1916990865873}]
[null,1999,null,4733,89.806999999999988,null,89.806999999999988,96.954484605087018,92.111000000000004,106.49299999999999,99.538247674226426,105140.35174029451,0.73169468703002105,{"$f":"+$H$8*'2011 EIA Electricity Sales Data'!D60/('2011 EIA Electricity Sales Data'!C60+'2012 NIA Shipments Data'!$H$8*'2011 EIA Electricity Sales Data'!D60)","v":0.26830531296997895},76930.636760841124,28209.714979453391,{"$f":"O63*'2011 EIA Electricity Sales Data'!$H60","v":3176.7598593574357},{"$f":"P63*'2011 EIA Electricity Sales Data'!$H60","v":1164.88688985163}]
[null,2000,null,5166,96.408999999999992,null,96.408999999999992,104.08191907414606,100,115.658,101.20541659780886,112869.55550157622,0.73250230353323365,{"$f":"+$H$8*'2011 EIA Electricity Sales Data'!D61/('2011 EIA Electricity Sales Data'!C61+'2012 NIA Shipments Data'!$H$8*'2011 EIA Electricity Sales Data'!D61)","v":0.2674976964667663},82677.209403676752,30192.34609789947,{"$f":"O64*'2011 EIA Electricity Sales Data'!$H61","v":3436.6824119968405},{"$f":"P64*'2011 EIA Electricity Sales Data'!$H61","v":1255.0194371577102}]
[null,2001,null,null,92.627999999999986,null,92.627999999999986,100,91.454999999999998,105.628,100,{"$f":"+O65+P65","v":108443},0.73328845568639744,{"$f":"+$H$8*'2011 EIA Electricity Sales Data'!D62/('2011 EIA Electricity Sales Data'!C62+'2012 NIA Shipments Data'!$H$8*'2011 EIA Electricity Sales Data'!D62)","v":0.2667115443136025},{"$f":"$E$4","v":79520},{"$f":"$H$4","v":28923},{"$f":"O65*'2011 EIA Electricity Sales Data'!$H62","v":3169.1564883845294},{"$f":"P65*'2011 EIA Electricity Sales Data'!$H62","v":1152.6850240637041}]
[null,2002,null,null,null,null,null,{"$f":"I66/$I$65*100","v":92.025586353944561},84.162000000000006,110.54900000000001,null,{"$f":"($E$4+$H$4)*$H66*0.01","v":99795.306609808104},0.72929887960131179,{"$f":"+$H$8*'2011 EIA Electricity Sales Data'!D63/('2011 EIA Electricity Sales Data'!C63+'2012 NIA Shipments Data'!$H$8*'2011 EIA Electricity Sales Data'!D63)","v":0.27070112039868821},{"$f":"+M66*L66","v":72780.60530000244},{"$f":"+N66*L66","v":27014.70130980567},{"$f":"O66*'2011 EIA Electricity Sales Data'!$H63","v":2559.5543570905629},{"$f":"P66*'2011 EIA Electricity Sales Data'!$H63","v":950.05525384124439}]
[null,2003,null,null,null,null,null,89.382756546935667,81.745000000000005,107.497,null,{"$f":"($E$4+$H$4)*$H67*0.01","v":96929.342682193441},0.73154936767819234,{"$f":"+$H$8*'2011 EIA Electricity Sales Data'!D64/('2011 EIA Electricity Sales Data'!C64+'2012 NIA Shipments Data'!$H$8*'2011 EIA Electricity Sales Data'!D64)","v":0.26845063232180766},70908.599348621428,26020.743333572009,{"$f":"O67*'2011 EIA Electricity Sales Data'!$H64","v":2577.7701029773689},{"$f":"P67*'2011 EIA Electricity Sales Data'!$H64","v":945.94301451018077}]
[null,2004,null,null,null,null,null,90.926001672120648,{"$f":"$I$64/$J$64*J68","v":83.156374829237933},96.177000000000007,null,{"$f":"($E$4+$H$4)*$H68*0.01","v":98602.883993297801},0.72906395816021941,{"$f":"+$H$8*'2011 EIA Electricity Sales Data'!D65/('2011 EIA Electricity Sales Data'!C65+'2012 NIA Shipments Data'!$H$8*'2011 EIA Electricity Sales Data'!D65)","v":0.27093604183978054},71887.808890166634,26715.075103131159,{"$f":"O68*'2011 EIA Electricity Sales Data'!$H65","v":2513.8542522262455},{"$f":"P68*'2011 EIA Electricity Sales Data'!$H65","v":934.20297799250545}]
[null,2005,null,null,null,null,null,94.540276440438603,86.461809818603115,100,null,102522.31198030483,0.72973174426820719,{"$f":"+$H$8*'2011 EIA Electricity Sales Data'!D66/('2011 EIA Electricity Sales Data'!C66+'2012 NIA Shipments Data'!$H$8*'2011 EIA Electricity Sales Data'!D66)","v":0.27026825573179275},74813.785547797161,27708.526432507668,{"$f":"O69*'2011 EIA Electricity Sales Data'!$H66","v":3004.6093663724232},{"$f":"P69*'2011 EIA Electricity Sales Data'!$H66","v":1112.8069170393924}]
[null,2006,null,null,null,null,null,98.182913291688692,89.793183350913893,103.85299999999999,103.85299999999999,106472.49666090596,0.72947949017640945,{"$f":"+$H$8*'2011 EIA Electricity Sales Data'!D67/('2011 EIA Electricity Sales Data'!C67+'2012 NIA Shipments Data'!$H$8*'2011 EIA Electricity Sales Data'!D67)","v":0.27052050982359055},77669.502582007146,28802.994078898824,{"$f":"O70*'2011 EIA Electricity Sales Data'!$H67","v":3014.7066422106786},{"$f":"P70*'2011 EIA Electricity Sales Data'!$H67","v":1117.9751984832035}]
[null,2007,null,null,null,null,null,128.45470980791714,117.47825485483061,135.87299999999999,135.87299999999999,139300.14095699959,0.74164636360060621,{"$f":"+$H$8*'2011 EIA Electricity Sales Data'!D68/('2011 EIA Electricity Sales Data'!C68+'2012 NIA Shipments Data'!$H$8*'2011 EIA Electricity Sales Data'!D68)","v":0.25835363639939379},103311.44298981062,35988.697967188979,{"$f":"O71*'2011 EIA Electricity Sales Data'!$H68","v":4061.158154348002},{"$f":"P71*'2011 EIA Electricity Sales Data'!$H68","v":1414.7106069192346}]
[null,2008,null,null,null,null,null,114.32944710495121,104.55999584983313,120.932,120.932,123982.28232402225,0.72968583370039841,{"$f":"+$H$8*'2011 EIA Electricity Sales Data'!D69/('2011 EIA Electricity Sales Data'!C69+'2012 NIA Shipments Data'!$H$8*'2011 EIA Electricity Sales Data'!D69)","v":0.27031416629960164},90468.115041682351,33514.167282339913,{"$f":"O72*'2011 EIA Electricity Sales Data'!$H69","v":3698.1769360958942},{"$f":"P72*'2011 EIA Electricity Sales Data'!$H69","v":1370.0000317117722}]
[null,2009,null,null,null,null,null,89.856751145579281,82.17849176018953,95.046000000000006,95.046000000000006,{"$f":"SUM(O73:P73)","v":76857.600620448167},0.70597931346313958,{"$f":"+$I$8*'2011 EIA Electricity Sales Data'!D70/('2011 EIA Electricity Sales Data'!C70+'2012 NIA Shipments Data'!$I$8*'2011 EIA Electricity Sales Data'!D70)","v":0.29402068653686037},{"$f":"$E$5","v":54259.876120448171},{"$f":"$H$5","v":22597.724499999997},{"$f":"O73*'2011 EIA Electricity Sales Data'!$H70","v":2348.137725043603},{"$f":"P73*'2011 EIA Electricity Sales Data'!$H70","v":977.93384711755971}]
[null,2010,null,null,null,null,null,null,null,null,null,{"$f":"$L$73*'2011 EIA Electricity Sales Data'!C71/'2011 EIA Electricity Sales Data'!$C$70","v":80605.194282133511},0.70830168283847916,{"$f":"+$I$8*'2011 EIA Electricity Sales Data'!D71/('2011 EIA Electricity Sales Data'!C71+'2012 NIA Shipments Data'!$I$8*'2011 EIA Electricity Sales Data'!D71)","v":0.29169831716152078},{"$f":"+M74*L74","v":57092.794755557727},23512.399526575784,{"$f":"O74*'2011 EIA Electricity Sales Data'!$H71","v":2448.5696882714046},{"$f":"P74*'2011 EIA Electricity Sales Data'!$H71","v":1008.3890449888345}]
[null,2011,null,null,null,null,null,null,null,null,null,{"$f":"$L$73*'2011 EIA Electricity Sales Data'!C72/'2011 EIA Electricity Sales Data'!$C$70","v":79393.553322606458},0.70136590197345106,{"$f":"+$I$8*'2011 EIA Electricity Sales Data'!D72/('2011 EIA Electricity Sales Data'!C72+'2012 NIA Shipments Data'!$I$8*'2011 EIA Electricity Sales Data'!D72)","v":0.298634098026549},55683.931136987158,23709.622185619301,{"$f":"O75*'2011 EIA Electricity Sales Data'!$H72","v":2365.2107158781805},{"$f":"P75*'2011 EIA Electricity Sales Data'!$H72","v":1007.0814203992279}]
[null,2012,null,null,null,null,null,null,null,null,null,{"$f":"$L$73*'2011 EIA Electricity Sales Data'!C73/'2011 EIA Electricity Sales Data'!$C$70","v":80288.468970086775},0.70095398557123378,{"$f":"+$I$8*'2011 EIA Electricity Sales Data'!D73/('2011 EIA Electricity Sales Data'!C73+'2012 NIA Shipments Data'!$I$8*'2011 EIA Electricity Sales Data'!D73)","v":0.29904601442876622},56278.522319994656,24009.946650092119,{"$f":"O76*'2011 EIA Electricity Sales Data'!$H73","v":2275.5533143391758},{"$f":"P76*'2011 EIA Electricity Sales Data'!$H73","v":970.81286829225883}]
[null,2013,null,null,null,null,null,null,null,null,null,{"$f":"$L$73*'2011 EIA Electricity Sales Data'!C74/'2011 EIA Electricity Sales Data'!$C$70","v":81056.307455707181},0.6982821917986386,{"$f":"+$I$8*'2011 EIA Electricity Sales Data'!D74/('2011 EIA Electricity Sales Data'!C74+'2012 NIA Shipments Data'!$I$8*'2011 EIA Electricity Sales Data'!D74)","v":0.30171780820136146},56600.176029275543,24456.131426431642,{"$f":"O77*'2011 EIA Electricity Sales Data'!$H74","v":2239.3576692027091},{"$f":"P77*'2011 EIA Electricity Sales Data'!$H74","v":967.59461384859003}]
[null,2014,null,null,null,null,null,null,null,null,null,{"$f":"$L$73*'2011 EIA Electricity Sales Data'!C75/'2011 EIA Electricity Sales Data'!$C$70","v":81222.088321686853},0.69787749938283605,{"$f":"+$I$8*'2011 EIA Electricity Sales Data'!D75/('2011 EIA Electricity Sales Data'!C75+'2012 NIA Shipments Data'!$I$8*'2011 EIA Electricity Sales Data'!D75)","v":0.30212250061716395},56683.067892590676,24539.020429096181,{"$f":"O78*'2011 EIA Electricity Sales Data'!$H75","v":2256.2043641632622},{"$f":"P78*'2011 EIA Electricity Sales Data'!$H75","v":976.7475022581707}]
[null,2015,null,null,null,null,null,null,null,null,null,{"$f":"$L$73*'2011 EIA Electricity Sales Data'!C76/'2011 EIA Electricity Sales Data'!$C$70","v":81936.171662696477},0.69694187651094297,{"$f":"+$I$8*'2011 EIA Electricity Sales Data'!D76/('2011 EIA Electricity Sales Data'!C76+'2012 NIA Shipments Data'!$I$8*'2011 EIA Electricity Sales Data'!D76)","v":0.30305812348905697},57104.749232722432,24831.422429974038,{"$f":"O79*'2011 EIA Electricity Sales Data'!$H76","v":2243.8224940278797},{"$f":"P79*'2011 EIA Electricity Sales Data'!$H76","v":975.70350900265896}]
[null,2016,null,null,null,null,null,null,null,null,null,{"$f":"$L$73*'2011 EIA Electricity Sales Data'!C77/'2011 EIA Electricity Sales Data'!$C$70","v":82626.602740077375},0.69678398932808061,{"$f":"+$I$8*'2011 EIA Electricity Sales Data'!D77/('2011 EIA Electricity Sales Data'!C77+'2012 NIA Shipments Data'!$I$8*'2011 EIA Electricity Sales Data'!D77)","v":0.30321601067191939},57572.893881857628,25053.708858219747,{"$f":"O80*'2011 EIA Electricity Sales Data'!$H77","v":2258.1122226847701},{"$f":"P80*'2011 EIA Electricity Sales Data'!$H77","v":982.65142468649344}]
[null,2017,null,null,null,null,null,null,null,null,null,{"$f":"$L$73*'2011 EIA Electricity Sales Data'!C78/'2011 EIA Electricity Sales Data'!$C$70","v":83262.633611112164},0.69641884853115199,{"$f":"+$I$8*'2011 EIA Electricity Sales Data'!D78/('2011 EIA Electricity Sales Data'!C78+'2012 NIA Shipments Data'!$I$8*'2011 EIA Electricity Sales Data'!D78)","v":0.30358115146884795},57985.66742512193,25276.966185990233,{"$f":"O81*'2011 EIA Electricity Sales Data'!$H78","v":2269.4025662753074},{"$f":"P81*'2011 EIA Electricity Sales Data'!$H78","v":989.27225428965187}]
[null,2018,null,null,null,null,null,null,null,null,null,{"$f":"$L$73*'2011 EIA Electricity Sales Data'!C79/'2011 EIA Electricity Sales Data'!$C$70","v":83992.198433769707},0.69624585229367697,{"$f":"+$I$8*'2011 EIA Electricity Sales Data'!D79/('2011 EIA Electricity Sales Data'!C79+'2012 NIA Shipments Data'!$I$8*'2011 EIA Electricity Sales Data'!D79)","v":0.30375414770632297},58479.219784539629,25512.978649230074,{"$f":"O82*'2011 EIA Electricity Sales Data'!$H79","v":2269.4759244310203},{"$f":"P82*'2011 EIA Electricity Sales Data'!$H79","v":990.11394164081901}]
[null,2019,null,null,null,null,null,null,null,null,null,{"$f":"$L$73*'2011 EIA Electricity Sales Data'!C80/'2011 EIA Electricity Sales Data'!$C$70","v":84742.835273114673},0.69616007700671589,{"$f":"+$I$8*'2011 EIA Electricity Sales Data'!D80/('2011 EIA Electricity Sales Data'!C80+'2012 NIA Shipments Data'!$I$8*'2011 EIA Electricity Sales Data'!D80)","v":0.30383992299328411},58994.57872949895,25748.256543615724,{"$f":"O83*'2011 EIA Electricity Sales Data'!$H80","v":2256.4636712936363},{"$f":"P83*'2011 EIA Electricity Sales Data'!$H80","v":984.83634837392083}]
[null,2020,null,null,null,null,null,null,null,null,null,{"$f":"$L$73*'2011 EIA Electricity Sales Data'!C81/'2011 EIA Electricity Sales Data'!$C$70","v":85497.772524028507},0.69598775101404009,{"$f":"+$I$8*'2011 EIA Electricity Sales Data'!D81/('2011 EIA Electricity Sales Data'!C81+'2012 NIA Shipments Data'!$I$8*'2011 EIA Electricity Sales Data'!D81)","v":0.30401224898595991},59505.402415708588,25992.370108319916,{"$f":"O84*'2011 EIA Electricity Sales Data'!$H81","v":2224.0191285015667},{"$f":"P84*'2011 EIA Electricity Sales Data'!$H81","v":971.4668915630333}]
[null,2021,null,null,null,null,null,null,null,null,null,{"$f":"$L$73*'2011 EIA Electricity Sales Data'!C82/'2011 EIA Electricity Sales Data'!$C$70","v":86186.483436781855},0.695897304438027,{"$f":"+$I$8*'2011 EIA Electricity Sales Data'!D82/('2011 EIA Electricity Sales Data'!C82+'2012 NIA Shipments Data'!$I$8*'2011 EIA Electricity Sales Data'!D82)","v":0.304102695561973},59976.941502649155,26209.5419341327,{"$f":"O85*'2011 EIA Electricity Sales Data'!$H82","v":2228.7631399394436},{"$f":"P85*'2011 EIA Electricity Sales Data'!$H82","v":973.95531539253227}]
[null,2022,null,null,null,null,null,null,null,null,null,{"$f":"$L$73*'2011 EIA Electricity Sales Data'!C83/'2011 EIA Electricity Sales Data'!$C$70","v":86864.658341191505},0.69615503640578691,{"$f":"+$I$8*'2011 EIA Electricity Sales Data'!D83/('2011 EIA Electricity Sales Data'!C83+'2012 NIA Shipments Data'!$I$8*'2011 EIA Electricity Sales Data'!D83)","v":0.30384496359421309},60471.269389888417,26393.388951303092,{"$f":"O86*'2011 EIA Electricity Sales Data'!$H83","v":2248.3634539273598},{"$f":"P86*'2011 EIA Electricity Sales Data'!$H83","v":981.32438333306732}]
[null,2023,null,null,null,null,null,null,null,null,null,{"$f":"$L$73*'2011 EIA Electricity Sales Data'!C84/'2011 EIA Electricity Sales Data'!$C$70","v":87584.332217240662},0.69638292429946569,{"$f":"+$I$8*'2011 EIA Electricity Sales Data'!D84/('2011 EIA Electricity Sales Data'!C84+'2012 NIA Shipments Data'!$I$8*'2011 EIA Electricity Sales Data'!D84)","v":0.30361707570053437},60992.233392257956,26592.09882498271,{"$f":"O87*'2011 EIA Electricity Sales Data'!$H84","v":2269.3412336716751},{"$f":"P87*'2011 EIA Electricity Sales Data'!$H84","v":989.4136187028929}]
[null,2024,null,null,null,null,null,null,null,null,null,{"$f":"$L$73*'2011 EIA Electricity Sales Data'!C85/'2011 EIA Electricity Sales Data'!$C$70","v":88381.413501529343},0.69680435934884666,{"$f":"+$I$8*'2011 EIA Electricity Sales Data'!D85/('2011 EIA Electricity Sales Data'!C85+'2012 NIA Shipments Data'!$I$8*'2011 EIA Electricity Sales Data'!D85)","v":0.30319564065115329},61584.554213278658,26796.859288250678,{"$f":"O88*'2011 EIA Electricity Sales Data'!$H85","v":2290.3304779069281},{"$f":"P88*'2011 EIA Electricity Sales Data'!$H85","v":996.57559146268363}]
[null,2025,null,null,null,null,null,null,null,null,null,{"$f":"$L$73*'2011 EIA Electricity Sales Data'!C86/'2011 EIA Electricity Sales Data'!$C$70","v":89058.943344203639},0.6969418231709138,{"$f":"+$I$8*'2011 EIA Electricity Sales Data'!D86/('2011 EIA Electricity Sales Data'!C86+'2012 NIA Shipments Data'!$I$8*'2011 EIA Electricity Sales Data'!D86)","v":0.3030581768290862},62068.902343984402,26990.041000219237,{"$f":"O89*'2011 EIA Electricity Sales Data'!$H86","v":2307.4582789724736},{"$f":"P89*'2011 EIA Electricity Sales Data'!$H86","v":1003.3751396249444}]
[null,2026,null,null,null,null,null,null,null,null,null,{"$f":"$L$73*'2011 EIA Electricity Sales Data'!C87/'2011 EIA Electricity Sales Data'!$C$70","v":89759.05034761448},0.6972671834401557,{"$f":"+$I$8*'2011 EIA Electricity Sales Data'!D87/('2011 EIA Electricity Sales Data'!C87+'2012 NIA Shipments Data'!$I$8*'2011 EIA Electricity Sales Data'!D87)","v":0.3027328165598443},62586.040224144279,27173.010123470202,{"$f":"O90*'2011 EIA Electricity Sales Data'!$H87","v":2324.455279841648},{"$f":"P90*'2011 EIA Electricity Sales Data'!$H87","v":1009.2098273749586}]
[null,2027,null,null,null,null,null,null,null,null,null,{"$f":"$L$73*'2011 EIA Electricity Sales Data'!C88/'2011 EIA Electricity Sales Data'!$C$70","v":90472.273606310366},0.6976254182842323,{"$f":"+$I$8*'2011 EIA Electricity Sales Data'!D88/('2011 EIA Electricity Sales Data'!C88+'2012 NIA Shipments Data'!$I$8*'2011 EIA Electricity Sales Data'!D88)","v":0.30237458171576775},63115.757717727778,27356.515888582591,{"$f":"O91*'2011 EIA Electricity Sales Data'!$H88","v":2345.7104174991641},{"$f":"P91*'2011 EIA Electricity Sales Data'!$H88","v":1016.7106698349209}]
[null,2028,null,null,null,null,null,null,null,null,null,{"$f":"$L$73*'2011 EIA Electricity Sales Data'!C89/'2011 EIA Electricity Sales Data'!$C$70","v":91255.808594157133},0.69816103084405301,{"$f":"+$I$8*'2011 EIA Electricity Sales Data'!D89/('2011 EIA Electricity Sales Data'!C89+'2012 NIA Shipments Data'!$I$8*'2011 EIA Electricity Sales Data'!D89)","v":0.30183896915594699},63711.249398604334,27544.559195552796,{"$f":"O92*'2011 EIA Electricity Sales Data'!$H89","v":2374.3316364577809},{"$f":"P92*'2011 EIA Electricity Sales Data'!$H89","v":1026.5050352586202}]
[null,2029,null,null,null,null,null,null,null,null,null,{"$f":"$L$73*'2011 EIA Electricity Sales Data'!C90/'2011 EIA Electricity Sales Data'!$C$70","v":91933.338436831429},0.69821924825014992,{"$f":"+$I$8*'2011 EIA Electricity Sales Data'!D90/('2011 EIA Electricity Sales Data'!C90+'2012 NIA Shipments Data'!$I$8*'2011 EIA Electricity Sales Data'!D90)","v":0.30178075174985008},64189.626452491051,27743.711984340378,{"$f":"O93*'2011 EIA Electricity Sales Data'!$H90","v":2398.6127745631879},{"$f":"P93*'2011 EIA Electricity Sales Data'!$H90","v":1036.7161433583656}]
[null,2030,null,null,null,null,null,null,null,null,null,{"$f":"$L$73*'2011 EIA Electricity Sales Data'!C91/'2011 EIA Electricity Sales Data'!$C$70","v":92749.771573179998},0.6984861253466399,{"$f":"+$I$8*'2011 EIA Electricity Sales Data'!D91/('2011 EIA Electricity Sales Data'!C91+'2012 NIA Shipments Data'!$I$8*'2011 EIA Electricity Sales Data'!D91)","v":0.30151387465336005},64784.42857293642,27965.343000243571,{"$f":"O94*'2011 EIA Electricity Sales Data'!$H91","v":2426.2720504541812},{"$f":"P94*'2011 EIA Electricity Sales Data'!$H91","v":1047.3431902924945}]
[null,2031,null,null,null,null,null,null,null,null,null,{"$f":"$L$73*'2011 EIA Electricity Sales Data'!C92/'2011 EIA Electricity Sales Data'!$C$70","v":93539.112116644741},0.69873001249862188,{"$f":"+$I$8*'2011 EIA Electricity Sales Data'!D92/('2011 EIA Electricity Sales Data'!C92+'2012 NIA Shipments Data'!$I$8*'2011 EIA Electricity Sales Data'!D92)","v":0.30126998750137812},65358.584978373176,28180.527138271569,{"$f":"O95*'2011 EIA Electricity Sales Data'!$H92","v":2436.7372713973514},{"$f":"P95*'2011 EIA Electricity Sales Data'!$H92","v":1050.6430154228851}]
[null,2032,null,null,null,null,null,null,null,null,null,{"$f":"$L$73*'2011 EIA Electricity Sales Data'!C93/'2011 EIA Electricity Sales Data'!$C$70","v":94333.613153992104},0.69918758190367913,{"$f":"+$I$8*'2011 EIA Electricity Sales Data'!D93/('2011 EIA Electricity Sales Data'!C93+'2012 NIA Shipments Data'!$I$8*'2011 EIA Electricity Sales Data'!D93)","v":0.30081241809632087},65956.890873376833,28376.722280615268,{"$f":"O96*'2011 EIA Electricity Sales Data'!$H93","v":2450.484624803189},{"$f":"P96*'2011 EIA Electricity Sales Data'!$H93","v":1054.2753111946026}]
[null,2033,null,null,null,null,null,null,null,null,null,{"$f":"$L$73*'2011 EIA Electricity Sales Data'!C94/'2011 EIA Electricity Sales Data'!$C$70","v":94964.268510565802},0.69927346701561111,{"$f":"+$I$8*'2011 EIA Electricity Sales Data'!D94/('2011 EIA Electricity Sales Data'!C94+'2012 NIA Shipments Data'!$I$8*'2011 EIA Electricity Sales Data'!D94)","v":0.30072653298438895},66405.993283984775,28558.275226581034,{"$f":"O97*'2011 EIA Electricity Sales Data'!$H94","v":2458.652962539556},{"$f":"P97*'2011 EIA Electricity Sales Data'!$H94","v":1057.3576949685848}]
[null,2034,null,null,null,null,null,null,null,null,null,{"$f":"$L$73*'2011 EIA Electricity Sales Data'!C95/'2011 EIA Electricity Sales Data'!$C$70","v":95695.338477272453},0.69954181195441101,{"$f":"+$I$8*'2011 EIA Electricity Sales Data'!D95/('2011 EIA Electricity Sales Data'!C95+'2012 NIA Shipments Data'!$I$8*'2011 EIA Electricity Sales Data'!D95)","v":0.30045818804558905},66942.890473981839,28752.448003290621,{"$f":"O98*'2011 EIA Electricity Sales Data'!$H95","v":2469.6348329487664},{"$f":"P98*'2011 EIA Electricity Sales Data'!$H95","v":1060.7257412805152}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Base case --Backcast and forecast of shipments across standard levels"]

{"sheet":"Assumptions","index":8,"n_rows":498,"n_cols":17,"rows_kept":498,"cut":false,"hidden":false,"merged":[[213,1,213,5],[205,1,205,5],[221,1,221,5],[268,1,268,11],[169,1,169,2],[171,1,171,2],[142,9,143,9],[129,1,129,12],[145,11,146,11],[140,9,141,9],[138,9,139,9],[135,9,136,9],[132,9,134,9],[137,6,139,6],[140,6,146,6],[466,1,466,16],[138,8,139,8],[140,8,141,8],[142,8,143,8],[145,8,146,8],[450,7,450,9],[166,1,167,2],[188,1,189,2],[420,1,420,16],[438,1,438,16],[404,7,404,9],[422,7,422,9],[392,1,392,15],[354,1,354,15],[368,1,368,15],[197,1,197,5],[4,5,17,5],[4,6,17,6],[21,1,25,1],[21,6,34,6],[26,1,31,1],[32,1,34,1],[4,1,8,1],[9,1,14,1],[15,1,17,1],[38,6,51,6],[43,1,48,1],[49,1,51,1],[38,1,42,1],[178,1,178,3],[175,1,175,3],[59,1,59,4],[55,1,55,4],[173,1,173,2],[149,1,149,2],[96,1,96,5],[132,6,136,6],[147,1,147,11],[132,8,134,8],[135,8,136,8],[145,9,146,9],[448,1,448,15],[94,1,94,13],[476,1,476,15],[233,1,233,11],[245,1,245,15],[331,4,333,4],[270,1,270,3],[287,1,287,3],[296,3,298,3],[289,1,289,3],[309,1,309,3],[323,1,323,3],[311,1,311,3],[339,4,340,4],[378,1,378,15],[402,1,402,15]]}
[null,"Baseline and Standard Overview"]
[]
[null,"Baseline (Pre-Standard \"Avg Base Case Efficiency\")"]
[null,"Product Class","Representative Unit","Design Line","Efficiency (%)","Minimum Effective Year","Source "]
[null,"Liquid-Immersed",{"$f":"'Efficiency Distributions'!$B$5","v":"Single 50 kva"},{"$f":"'Efficiency Distributions'!$C$5","v":"DL1"},{"$f":"'Efficiency Distributions'!D5","v":0.98970000000000002},"NA, \"Market Average\"","Navigant DOE Analysis, PC-Transformer-Liquid-D1 workbook sent by Charlie Grist 5/28/2013"]
[null,null,{"$f":"'Efficiency Distributions'!$B$6","v":"Single 25 kva"},{"$f":"'Efficiency Distributions'!$C$6","v":"DL2"},{"$f":"'Efficiency Distributions'!D6","v":0.98740000000000006}]
[null,null,{"$f":"'Efficiency Distributions'!$B$7","v":"Single 500 kva"},{"$f":"'Efficiency Distributions'!$C$7","v":"DL3"},{"$f":"'Efficiency Distributions'!D7","v":0.99360000000000004}]
[null,null,{"$f":"'Efficiency Distributions'!$B$8","v":"Three 150 kva"},{"$f":"'Efficiency Distributions'!$C$8","v":"DL4"},{"$f":"'Efficiency Distributions'!D8","v":0.98909999999999998}]
[null,null,{"$f":"'Efficiency Distributions'!$B$9","v":"Three 1500 kva"},{"$f":"'Efficiency Distributions'!$C$9","v":"DL5"},{"$f":"'Efficiency Distributions'!D9","v":0.99360000000000004}]
[null,"Medium Voltage Dry-Type",{"$f":"'Efficiency Distributions'!$B$12","v":"Three 300 kVa (Low BIL)"},{"$f":"'Efficiency Distributions'!$C$12","v":"DL9"},{"$f":"'Efficiency Distributions'!D12","v":0.98769999999999991}]
[null,null,{"$f":"'Efficiency Distributions'!$B$13","v":"Three 1500 kVa (Low BIL)"},{"$f":"'Efficiency Distributions'!$C$13","v":"DL10"},{"$f":"'Efficiency Distributions'!D13","v":0.99170000000000003}]
[null,null,{"$f":"'Efficiency Distributions'!$B$14","v":"Three 300 kVa (Med BIL)"},{"$f":"'Efficiency Distributions'!$C$14","v":"DL11"},{"$f":"'Efficiency Distributions'!D14","v":0.98419999999999996}]
[null,null,{"$f":"'Efficiency Distributions'!$B$15","v":"Three 1500 kVa (Med BIL)"},{"$f":"'Efficiency Distributions'!$C$15","v":"DL12"},{"$f":"'Efficiency Distributions'!D15","v":0.99}]
[null,null,{"$f":"'Efficiency Distributions'!$B$16","v":"Three 300 kVa (High BIL)"},{"$f":"'Efficiency Distributions'!$C$16","v":"DL13A"},{"$f":"'Efficiency Distributions'!D16","v":0.98629999999999995}]
[null,null,{"$f":"'Efficiency Distributions'!$B$17","v":"Three 2000 kVa (High BIL)"},{"$f":"'Efficiency Distributions'!$C$17","v":"DL13B"},{"$f":"'Efficiency Distributions'!D17","v":0.99250000000000005}]
[null,"Low Voltage Dry-Type",{"$f":"'Efficiency Distributions'!$B$20","v":"Single 25 kVa"},{"$f":"'Efficiency Distributions'!$C$20","v":"DL6"},{"$f":"'Efficiency Distributions'!D20","v":0.97199999999999998}]
[null,null,{"$f":"'Efficiency Distributions'!$B$21","v":"Three 75 kVa"},{"$f":"'Efficiency Distributions'!$C$21","v":"DL7"},{"$f":"'Efficiency Distributions'!D21","v":0.97299999999999998}]
[null,null,{"$f":"'Efficiency Distributions'!$B$22","v":"Three 300 kVa"},{"$f":"'Efficiency Distributions'!$C$22","v":"DL8"},{"$f":"'Efficiency Distributions'!D22","v":0.98299999999999998}]
[]
[null,"Standard Minimum Round 1 (Current Standard)"]
[null,"Product Class","Representative Unit","Design Line","Efficiency (%)","Minimum Effective Year","Source "]
[null,"Liquid-Immersed",{"$f":"'Efficiency Distributions'!$B$5","v":"Single 50 kva"},{"$f":"'Efficiency Distributions'!$C$5","v":"DL1"},{"$f":"'Efficiency Distributions'!E5","v":0.99080000000000001},2010,"Navigant DOE Analysis, Distribution Transformers: 10 CFR 431.192 (Full Standard: 10 CFR 431.196)"]
[null,null,{"$f":"'Efficiency Distributions'!$B$6","v":"Single 25 kva"},{"$f":"'Efficiency Distributions'!$C$6","v":"DL2"},{"$f":"'Efficiency Distributions'!E6","v":0.98909999999999998},2010]
[null,null,{"$f":"'Efficiency Distributions'!$B$7","v":"Single 500 kva"},{"$f":"'Efficiency Distributions'!$C$7","v":"DL3"},{"$f":"'Efficiency Distributions'!E7","v":0.99419999999999997},2010]
[null,null,{"$f":"'Efficiency Distributions'!$B$8","v":"Three 150 kva"},{"$f":"'Efficiency Distributions'!$C$8","v":"DL4"},{"$f":"'Efficiency Distributions'!E8","v":0.99080000000000001},2010]
[null,null,{"$f":"'Efficiency Distributions'!$B$9","v":"Three 1500 kva"},{"$f":"'Efficiency Distributions'!$C$9","v":"DL5"},{"$f":"'Efficiency Distributions'!E9","v":0.99419999999999997},2010]
[null,"Medium Voltage Dry-Type",{"$f":"'Efficiency Distributions'!$B$12","v":"Three 300 kVa (Low BIL)"},{"$f":"'Efficiency Distributions'!$C$12","v":"DL9"},{"$f":"'Efficiency Distributions'!E12","v":0.98819999999999997},2010]
[null,null,{"$f":"'Efficiency Distributions'!$B$13","v":"Three 1500 kVa (Low BIL)"},{"$f":"'Efficiency Distributions'!$C$13","v":"DL10"},{"$f":"'Efficiency Distributions'!E13","v":0.99219999999999997},2010]
[null,null,{"$f":"'Efficiency Distributions'!$B$14","v":"Three 300 kVa (Med BIL)"},{"$f":"'Efficiency Distributions'!$C$14","v":"DL11"},{"$f":"'Efficiency Distributions'!E14","v":0.98670000000000002},2010]
[null,null,{"$f":"'Efficiency Distributions'!$B$15","v":"Three 1500 kVa (Med BIL)"},{"$f":"'Efficiency Distributions'!$C$15","v":"DL12"},{"$f":"'Efficiency Distributions'!E15","v":0.99120000000000008},2010]
[null,null,{"$f":"'Efficiency Distributions'!$B$16","v":"Three 300 kVa (High BIL)"},{"$f":"'Efficiency Distributions'!$C$16","v":"DL13A"},{"$f":"'Efficiency Distributions'!E16","v":0.98629999999999995},2010]
[null,null,{"$f":"'Efficiency Distributions'!$B$17","v":"Three 2000 kVa (High BIL)"},{"$f":"'Efficiency Distributions'!$C$17","v":"DL13B"},{"$f":"'Efficiency Distributions'!E17","v":0.99199999999999999},2010]
[null,"Low Voltage Dry-Type",{"$f":"'Efficiency Distributions'!$B$20","v":"Single 25 kVa"},{"$f":"'Efficiency Distributions'!$C$20","v":"DL6"},{"$f":"'Efficiency Distributions'!E20","v":0.98},2007]
[null,null,{"$f":"'Efficiency Distributions'!$B$21","v":"Three 75 kVa"},{"$f":"'Efficiency Distributions'!$C$21","v":"DL7"},{"$f":"'Efficiency Distributions'!E21","v":0.98},2007]
[null,null,{"$f":"'Efficiency Distributions'!$B$22","v":"Three 300 kVa"},{"$f":"'Efficiency Distributions'!$C$22","v":"DL8"},{"$f":"'Efficiency Distributions'!E22","v":0.98599999999999999},2007]
[]
[null,"Standard Minimum Round 2 (Future Standard)"]
[null,"Product Class","Representative Unit","Design Line","Efficiency (%)","Minimum Effective Year","Source "]
[null,"Liquid-Immersed",{"$f":"'Efficiency Distributions'!$B$5","v":"Single 50 kva"},{"$f":"'Efficiency Distributions'!$C$5","v":"DL1"},{"$f":"'Efficiency Distributions'!F5","v":0.99109999999999998},2016,"Navigant DOE Analysis, Distribution Transformers: 10 CFR 431.192 (Full Standard: 10 CFR 431.196)"]
[null,null,{"$f":"'Efficiency Distributions'!$B$6","v":"Single 25 kva"},{"$f":"'Efficiency Distributions'!$C$6","v":"DL2"},{"$f":"'Efficiency Distributions'!F6","v":0.98950000000000005},2016]
[null,null,{"$f":"'Efficiency Distributions'!$B$7","v":"Single 500 kva"},{"$f":"'Efficiency Distributions'!$C$7","v":"DL3"},{"$f":"'Efficiency Distributions'!F7","v":0.99490000000000001},2016]
[null,null,{"$f":"'Efficiency Distributions'!$B$8","v":"Three 150 kva"},{"$f":"'Efficiency Distributions'!$C$8","v":"DL4"},{"$f":"'Efficiency Distributions'!F8","v":0.99160000000000004},2016]
[null,null,{"$f":"'Efficiency Distributions'!$B$9","v":"Three 1500 kva"},{"$f":"'Efficiency Distributions'!$C$9","v":"DL5"},{"$f":"'Efficiency Distributions'!F9","v":0.99480000000000002},2016]
[null,"Medium Voltage Dry-Type",{"$f":"'Efficiency Distributions'!$B$12","v":"Three 300 kVa (Low BIL)"},{"$f":"'Efficiency Distributions'!$C$12","v":"DL9"},{"$f":"'Efficiency Distributions'!F12","v":0.98930000000000007},2016]
[null,null,{"$f":"'Efficiency Distributions'!$B$13","v":"Three 1500 kVa (Low BIL)"},{"$f":"'Efficiency Distributions'!$C$13","v":"DL10"},{"$f":"'Efficiency Distributions'!F13","v":0.99370000000000003},2016]
[null,null,{"$f":"'Efficiency Distributions'!$B$14","v":"Three 300 kVa (Med BIL)"},{"$f":"'Efficiency Distributions'!$C$14","v":"DL11"},{"$f":"'Efficiency Distributions'!F14","v":0.98809999999999998},2016]
[null,null,{"$f":"'Efficiency Distributions'!$B$15","v":"Three 1500 kVa (Med BIL)"},{"$f":"'Efficiency Distributions'!$C$15","v":"DL12"},{"$f":"'Efficiency Distributions'!F15","v":0.99299999999999999},2016]
[null,null,{"$f":"'Efficiency Distributions'!$B$16","v":"Three 300 kVa (High BIL)"},{"$f":"'Efficiency Distributions'!$C$16","v":"DL13A"},{"$f":"'Efficiency Distributions'!F16","v":0.9869},2016]
[null,null,{"$f":"'Efficiency Distributions'!$B$17","v":"Three 2000 kVa (High BIL)"},{"$f":"'Efficiency Distributions'!$C$17","v":"DL13B"},{"$f":"'Efficiency Distributions'!F17","v":0.99280000000000002},2016]
[null,"Low Voltage Dry-Type",{"$f":"'Efficiency Distributions'!$B$20","v":"Single 25 kVa"},{"$f":"'Efficiency Distributions'!$C$20","v":"DL6"},{"$f":"'Efficiency Distributions'!F20","v":0.98},2016]
[null,null,{"$f":"'Efficiency Distributions'!$B$21","v":"Three 75 kVa"},{"$f":"'Efficiency Distributions'!$C$21","v":"DL7"},{"$f":"'Efficiency Distributions'!F21","v":0.98599999999999999},2016]
[null,null,{"$f":"'Efficiency Distributions'!$B$22","v":"Three 300 kVa"},{"$f":"'Efficiency Distributions'!$C$22","v":"DL8"},{"$f":"'Efficiency Distributions'!F22","v":0.99019999999999997},2016]
[]
[null,"Year","Frozen Commercial Market Share","Frozen Industrial Market Share","Notes"]
[null,2009,{"$f":"'Regional Elec Sales'!$H$83","v":0.54172386746045498},{"$f":"'Regional Elec Sales'!$I$83","v":0.45827613253954502},"2009 selected from 2012 NIA as the estimate is newer and more reliable"]
[null,"Source: Council Historical and Projected Electricity Sales Data"]
[]
[null,"Input Assumptions"]
[]
[null,"Energy Impact Data Sources Overview"]
[null,"Parameter","Standard Year(s)","Source","Notes"]
[null,"RMS Loading","ALL","NIA 2012","Used NIA 2012 due to newer data"]
[null,"Liquid Immersed No-Load + Load Losses (Watts)",2010,"NIA 2007","Used NIA 2007 data as used in rulemaking, scaled based on 2007 savings % over baseline to 2012 baseline "]
[null,"Medium Voltage Dry-Type No-Load + Load Losses (Watts)",2010,"NIA 2007","Used NIA 2007 data as used in rulemaking, scaled based on 2007 savings % over baseline to 2012 baseline "]
[null,"Low Voltage Dry-Type No-Load + Load Losses (Watts)",2007,"NIA 2012","Used NIA 2012 to backcast as Low Voltage transformers were stripped out of the final 2007 standard. "]
[null,"Liquid Immersed No-Load + Load Losses (Watts)",2016,"NIA 2012","Used NIA 2012 data as used in rulemaking"]
[null,"Medium Voltage Dry-Type No-Load + Load Losses (Watts)",2016,"NIA 2012","Used NIA 2012 data as used in rulemaking"]
[null,"Low Voltage Dry-Type No-Load + Load Losses (Watts)",2016,"NIA 2012","Used NIA 2012 data as used in rulemaking"]
[null,"LCC Scaling Parameters Liquid Immersed",2010,"NIA 2007","Scaled using same methodology as final rule to determine correct NIA case selected in-line with final standard. "]
[null,"LCC Scaling Parameters Medium Voltage Dry-Type",2010,"NIA 2007","Scaled using same methodology as final rule to determine correct NIA case selected in-line with final standard. "]
[null,"LCC Scaling Parameters Low Voltage Dry-Type",2007,"NIA 2012","Scaled using same methodology as final rule to determine correct NIA case selected in-line with final standard. "]
[null,"LCC Scaling Parameters Liquid Immersed",2016,"NIA 2012","Scaled using same methodology as final rule to determine correct NIA case selected in-line with final standard. "]
[null,"LCC Scaling Parameters Medium Voltage Dry-Type",2016,"NIA 2012","Scaled using same methodology as final rule to determine correct NIA case selected in-line with final standard. "]
[null,"LCC Scaling Parameters Low Voltage Dry-Type",2016,"NIA 2012","Scaled using same methodology as final rule to determine correct NIA case selected in-line with final standard. "]
[null,"Regional Electricity Sales Data","ALL","NIA 2012","Weather Normalized, from Council. Later years extrapolated via NIA assumptions. "]
[null,"National Shipments Data","ALL","NIA 2012","Used NIA 2012 due to newer data"]
[null,"EIA US Electricity Sales and Revenue (Utility)","ALL","NIA 2012","Used NIA 2012 due to newer data"]
[]
[null,"Design Line","TSL1","TSL2","TSL3","TSL4","TSL5","TSL6","TSLA","TSLB","TSLC","TSLD","Notes","Effect from LL + NLL Losses"]
[null,"DL1",0.9890000000000001,0.98899999999999999,0.98899999999999999,0.99039999999999995,0.9919,0.99590000000000001,0.9919,0.99080000000000001,0.99080000000000001,0.99039999999999995,"Standard is at TSLB","LL and NLL Losses are equivalent for TSLB and TSLC from LCC"]
[null,"DL2",0.98699999999999999,0.98730000000000007,0.98760000000000003,0.98790000000000011,0.98959999999999992,0.99460000000000004,0.99039999999999995,0.98909999999999998,0.98909999999999998,0.9879,"Standard is at TSLB","LL and NLL Losses are equivalent for TSLB and TSLC from LCC"]
[null,"DL3",0.99299999999999999,0.99379999999999991,0.99459999999999993,0.99540000000000006,0.99739999999999995,0.99750000000000005,0.99539999999999995,0.99470000000000003,0.99419999999999997,0.99380000000000002,"Standard is at TSLC","LL and NLL Losses from TSLC"]
[null,"DL4",0.9890000000000001,0.99080000000000001,0.99260000000000004,0.99260000000000004,0.99580000000000002,0.99609999999999999,0.9919,0.99080000000000001,0.99080000000000001,0.99080000000000001,"Standard is at TSL2","LL and NLL Losses are equivalent for TSL2 and TSLB from LCC"]
[null,"DL5",0.99299999999999999,0.99360000000000004,0.99419999999999997,0.99470000000000003,0.99709999999999999,0.99709999999999999,0.99539999999999995,0.99470000000000003,0.99419999999999997,0.99419999999999997,"Standard is at TSL3","LL and NLL Losses are equivalent for TSL3 and TSLC from LCC"]
[null,"DL6",0.98,0.98219999999999996,0.98439999999999994,0.98659999999999992,0.9890000000000001,0.9890000000000001,0.9890000000000001,0.9890000000000001,0.9890000000000001,0.98899999999999999,"Standard is at TSL1","LL and NLL Losses from TSL1"]
[null,"DL7",0.98,0.98319999999999996,0.98640000000000005,0.98950000000000005,0.99129999999999996,0.99129999999999996,0.99129999999999996,0.99129999999999996,0.99129999999999996,0.99129999999999996,"Standard is at TSL1","LL and NLL Losses from TSL1"]
[null,"DL8",0.98599999999999999,0.98819999999999997,0.99040000000000006,0.99260000000000004,0.99329999999999996,0.99329999999999996,0.99329999999999996,0.99329999999999996,0.99329999999999996,0.99329999999999996,"Standard is at TSL1","LL and NLL Losses from TSL1"]
[null,"DL9",0.98599999999999999,0.98819999999999997,0.99040000000000006,0.99260000000000004,0.99409999999999998,0.99409999999999998,0.99409999999999998,0.99409999999999998,0.99409999999999998,0.99409999999999998,"Standard is at TSL2","LL and NLL Losses from TSL2"]
[null,"DL10",0.99099999999999999,0.99219999999999997,0.99299999999999999,0.99390000000000001,0.9951000000000001,0.9951000000000001,0.9951000000000001,0.9951000000000001,0.9951000000000001,0.99509999999999998,"Standard is at TSL2","LL and NLL Losses from TSL2"]
[null,"DL11",0.98499999999999999,0.98670000000000002,0.98840000000000006,0.99010000000000009,0.9909,0.9909,0.9909,0.9909,0.9909,0.9909,"Standard is at TSL2","LL and NLL Losses from TSL2"]
[null,"DL12",0.99,0.99120000000000008,0.99230000000000007,0.99349999999999994,0.99509999999999998,0.99509999999999998,0.99509999999999998,0.99509999999999998,0.99509999999999998,0.99509999999999998,"Standard is at TSL2","LL and NLL Losses from TSL2"]
[null,"DL13",0.99,0.99150000000000005,0.99299999999999999,0.99450000000000005,0.99549999999999994,0.99549999999999994,0.99549999999999994,0.99549999999999994,0.99549999999999994,0.99550000000000005,"Standard is at TSL2","LL and NLL Losses from TSL2"]
[null,"DL13A",{"$f":"C$92","v":0.99},0.99150000000000005,0.99299999999999999,0.99450000000000005,0.99549999999999994,0.99549999999999994,0.99549999999999994,0.99549999999999994,0.99549999999999994,0.99550000000000005,"Standard is at TSL2","LL and NLL Losses from TSL2"]
[null,"DL13B",0.99,0.99150000000000005,0.99299999999999999,0.99450000000000005,0.99549999999999994,0.99549999999999994,0.99549999999999994,0.99549999999999994,0.99549999999999994,0.99550000000000005,"Standard is at TSL2","LL and NLL Losses from TSL2"]
[null,"Source: Adapted from 2007 Transformers Final Rule NIA, \"TSL Definitions & DL-PC Mapping\" tab"]
[]
[null,"2007 2010 Federal Standard TSL Map"]
[null,"Design Line","2007 NIA TSL Level","2007 NIA TSL Level Lookup","Standard Efficiency %","Notes"]
[null,"DL1",{"$f":"$J$79","v":"TSLB"},{"$f":"RIGHT(C99, 1)","v":"B"},{"$f":"VLOOKUP(B99, $D$22:$E$35, 2, FALSE)","v":0.99080000000000001},"TSL B or TSL C - both have the same LCC energy impact values for LL and NLL Losses. Level losses are between TSL 4 and TSL 5 which coincides with the efficiency %. "]
[null,"DL2",{"$f":"$J$79","v":"TSLB"},"B",0.98909999999999998]
[null,"DL3",{"$f":"$K$79","v":"TSLC"},"C",0.99419999999999997]
[null,"DL4",{"$f":"$D$79","v":"TSL2"},"2",0.99080000000000001]
[null,"DL5",{"$f":"$E$79","v":"TSL3"},"3",0.99419999999999997]
[null,"DL6",{"$f":"$C$79","v":"TSL1"},"1",0.98]
[null,"DL7",{"$f":"$C$79","v":"TSL1"},"1",0.98]
[null,"DL8",{"$f":"$C$79","v":"TSL1"},"1",0.98599999999999999]
[null,"DL9",{"$f":"$D$79","v":"TSL2"},"2",0.98819999999999997]
[null,"DL10","TSL2","2",0.99219999999999997]
[null,"DL11","TSL2","2",0.98670000000000002]
[null,"DL12","TSL2","2",0.99120000000000008]
[null,"DL13","TSL2","2",0.99150000000000005,"Set as value between 2010 Baseline and 2012 levels. Redistributed via 2012 DL13A and DL13b Market Shares in analysis"]
[null,"DL13A","TSL2","2",{"$f":"VLOOKUP(B112, $D$22:$E$35, 2, FALSE)","v":0.98629999999999995},"From 2010 Standard for Three 300 kVa (High BIL)"]
[null,"DL13B","TSL2","2",{"$f":"VLOOKUP(B113, $D$22:$E$35, 2, FALSE)","v":0.99199999999999999},"From 2010 Standard for Three 2000 kVa (High BIL)"]
[]
[null,"Design Line","Base","CSL1","CSL2","CSL3","CSL4","CSL5","CSL6","CSL7","CSL8 (Custom)","Notes","Effect from LL + NLL Losses"]
[null,"DL1",0.99080000000000001,0.99174000000000007,0.99268000000000001,0.99361999999999995,0.99456,0.99549999999999994,0.996,0,0,{"$f":"\"Standard is between Base and CSL1 (\"&$E39&\")\"","v":"Standard is between Base and CSL1 (0.9911)"},"Take 60% of Baseline and 40% (0.4) of CSL1"]
[null,"DL2",0.98905929454197494,0.99017714923007749,0.99129500391818015,0.99241285860628248,0.99353071329438525,0.9946485679824878,0,0,0,{"$f":"\"Standard is between Base and CSL1 (\"&$E40&\")\"","v":"Standard is between Base and CSL1 (0.9895)"},"50% Base/50% CSL1"]
[null,"DL3",0.99419999999999997,0.99482000000000004,0.99543999999999999,0.99565999999999999,0.99606000000000006,0.99668000000000001,0.99730000000000008,0.99760000000000004,0.99760000000000004,{"$f":"\"Standard is between CSL1 and CSL2 (\"&$E41&\")\"","v":"Standard is between CSL1 and CSL2 (0.9949)"},"90% of CSL1 and 10% CSL2"]
[null,"DL4",0.99080000000000001,0.99173999999999995,0.99268000000000001,0.99361999999999995,0.99456,0.99549999999999994,0.996,0,0,{"$f":"\"Standard is between Base and CSL1 (\"&$E42&\")\"","v":"Standard is between Base and CSL1 (0.9916)"},"The standard is CSL-1. What is listed in final rule is 99.16% as documented in efficiency distributions tab. CSL-1 chosen. This should have been the final standard. "]
[null,"DL5",0.99419999999999997,0.99482000000000004,0.99543999999999999,0.99565999999999999,0.99606000000000006,0.99668000000000001,0.99730000000000008,0,0,{"$f":"\"Standard is at CSL1 (\"&$E43&\")\"","v":"Standard is at CSL1 (0.9948)"},{"$f":"L120","v":"Standard is at CSL1 (0.9948)"}]
[null,"DL6",0.98,0.98233333333333339,0.98466666666666669,0.98599999999999999,0.98699999999999999,0.9893333333333334,0.9916666666666667,0.99400000000000011,0.99400000000000011,{"$f":"\"Standard is at Base (\"&E$50&\")\"","v":"Standard is at Base (0.98)"},{"$f":"L121","v":"Standard is at Base (0.98)"}]
[null,"DL7",0.98,0.98233333333333339,0.98466666666666669,0.98599999999999999,0.98699999999999999,0.9893333333333334,0.9916666666666667,0.99400000000000011,0.99400000000000011,{"$f":"\"Standard is at CSL3 (\"&$E51&\")\"","v":"Standard is at CSL3 (0.986)"},"Standard is at CSL3 (0.986)"]
[null,"DL8",0.98599999999999999,0.98797999999999997,0.99015999999999993,0.99194000000000004,0.99411999999999989,0.99590000000000001,0,0,0,{"$f":"\"Standard is at CSL2 (\"&$E52&\")\"","v":"Standard is at CSL2 (0.9902)"},"Standard is at CSL2 (0.9902)"]
[null,"DL9",0.98819999999999997,0.98939999999999995,0.99060000000000004,0.99170000000000003,0.99229999999999985,0.99400000000000011,0.99560000000000004,0,0,{"$f":"\"Standard is between Base and CSL1 (\"&$E44&\")\"","v":"Standard is between Base and CSL1 (0.9893)"},"Should be at CSL1"]
[null,"DL10",0.99219999999999997,0.99312,0.99403999999999992,0.99496000000000007,0.9958800000000001,0.99680000000000002,0,0,0,{"$f":"\"Standard is between CSL1 and CSL2 (\"&$E45&\")\"","v":"Standard is between CSL1 and CSL2 (0.9937)"},"Should be at CSL2"]
[null,"DL11",0.98670000000000002,0.98836000000000002,0.9900199999999999,0.99168000000000012,0.99334,0.995,0,0,0,{"$f":"\"Standard is between Base and CSL1 (\"&$E46&\")\"","v":"Standard is between Base and CSL1 (0.9881)"},"Should be at CSL1"]
[null,"DL12",0.99120000000000008,0.99210000000000009,0.99299999999999999,0.99390000000000001,0.99480000000000002,0.99569999999999992,0.99659999999999993,0,0,{"$f":"\"Standard is at CSL2 (\"&$E47&\")\"","v":"Standard is at CSL2 (0.993)"},"Should be at CSL2"]
[null,"DL13A",0.98629999999999995,0.9869,0.98839999999999995,0.98970000000000002,0.99039999999999995,0.99250000000000005,0.99450000000000005,0,0,{"$f":"\"Standard is at CSL1 (\"&$E48&\")\"","v":"Standard is at CSL1 (0.9869)"},"Should be at CSL1"]
[null,"DL13B",0.99150000000000005,0.9919,0.99280000000000002,0.99379999999999991,0.99450000000000005,0.99519999999999997,0,0,0,{"$f":"\"Standard is at CSL2 (\"&$E49&\")\"","v":"Standard is at CSL2 (0.9928)"},"Should be at CSL2"]
[null,"Source: Adapted from 2012 Distribution Transformers NIA"]
[]
[null,"kVA","Design Line","Market Share (Split Between Liquid DL 1 to 5 and Dry Types DL 6 to 13)","Product Class","Product Type","% of Product Type","% of Product Class","Equipment Class (EC)","Market Share by EC","Share by EC","Notes"]
[null,50,"DL1",{"$f":"'Market Share Data 2012'!AH22","v":0.13527342162073322},"Liquid Immersed","Liquid",{"$f":"SUM($D$133:$D$137)","v":1.0000000000000002},{"$f":"D133/$G$133","v":0.13527342162073319},"EC1",{"$f":"SUM($D$133:$D$135)","v":0.4095728196842755},{"$f":"D133/$J$133","v":0.33027929374075771}]
[null,25,"DL2",{"$f":"'Market Share Data 2012'!AH23","v":0.26181042842669816},"Liquid Immersed","Liquid",null,{"$f":"D134/$G$133","v":0.26181042842669811},null,null,{"$f":"D134/$J$133","v":0.63922803429318897}]
[null,500,"DL3",{"$f":"'Market Share Data 2012'!AH24","v":1.2488969636844103E-2},"Liquid Immersed","Liquid",null,1.2488969636844099E-2,null,null,3.0492671966053281E-2]
[null,150,"DL4",{"$f":"'Market Share Data 2012'!AH25","v":0.15336027611219377},"Liquid Immersed","Liquid",null,0.15336027611219374,"EC2",{"$f":"SUM($D$136:$D$137)","v":0.59042718031572461},{"$f":"D136/$J$136","v":0.25974460733698945}]
[null,1500,"DL5",{"$f":"'Market Share Data 2012'!AH26","v":0.43706690420353089},"Liquid Immersed","Liquid",null,0.43706690420353078,null,null,{"$f":"D137/$J$136","v":0.74025539266301066}]
[null,25,"DL6",{"$f":"'Market Share Data 2012'!AH68","v":2.5603534693307367E-2},"Low Voltage Dry","Dry",{"$f":"SUM(D138:D140)","v":0.73329929718140341},{"$f":"D138/$G$138","v":3.4915531477692892E-2},"EC3",{"$f":"SUM($D$138)","v":2.5603534693307367E-2},{"$f":"D138/$J$138","v":1}]
[null,75,"DL7",{"$f":"'Market Share Data 2012'!AH69","v":0.53145644516435886},"Low Voltage Dry","Dry",null,{"$f":"D139/$G$138","v":0.72474697194873661},"EC4",{"$f":"SUM($D$139:$D$140)","v":0.70769576248809607},{"$f":"D139/$J$139","v":0.75096739776408983}]
[null,300,"DL8",{"$f":"'Market Share Data 2012'!AH70","v":0.17623931732373718},"Low Voltage Dry","Dry",null,0.24033749657357048,null,null,{"$f":"D140/$J$139","v":0.24903260223591017}]
[null,300,"DL9",{"$f":"'Market Share Data 2012'!AH71","v":1.9320778815305781E-3},"Medium Voltage Dry","Dry",{"$f":"SUM($D$141:$D$145)","v":0.26427483627779075},{"$f":"D141/$G$141","v":7.3108658726012306E-3},"EC6",{"$f":"SUM($D$141:$D$142)","v":3.9140608946401423E-2},{"$f":"D141/$J$141","v":4.9362489075638484E-2}]
[null,1500,"DL10",{"$f":"'Market Share Data 2012'!AH72","v":3.7208531064870848E-2},"Medium Voltage Dry","Dry",null,{"$f":"D142/$G$141","v":0.14079483158116252},null,null,{"$f":"D142/$J$141","v":0.95063751092436155}]
[null,300,"DL11",{"$f":"'Market Share Data 2012'!AH73","v":3.1567833250379408E-3},"Medium Voltage Dry","Dry",null,1.1945077213933864E-2,"EC8",{"$f":"SUM($D$143:$D$144)","v":0.2056127746549779},{"$f":"D143/$J$143","v":1.5353050559893871E-2}]
[null,1500,"DL12",{"$f":"'Market Share Data 2012'!AH74","v":0.20245599132993997},"Medium Voltage Dry","Dry",null,0.7660812288504445,null,null,{"$f":"D144/$J$143","v":0.98464694944010611}]
[null,2000,"DL13",{"$f":"SUM(D146:D147)","v":1.9521452676411422E-2},"Medium Voltage Dry","Dry",null,7.3867996481857906E-2,"EC10",{"$f":"D145","v":1.9521452676411422E-2},{"$f":"D145/$J$145","v":1}]
[null,300,"DL13A",{"$f":"'Market Share Data 2012'!AH75","v":8.4107358713702398E-6},"Medium Voltage Dry","Dry",null,3.1825715947201841E-5,"EC10",{"$f":"SUM($D$146:$D$147)","v":1.9521452676411422E-2},{"$f":"D146/$J$146","v":4.3084579876236773E-4},"Distribution from 2016 Rulemaking Market Share"]
[null,2000,"DL13B",{"$f":"'Market Share Data 2012'!AH76","v":1.951304194054005E-2},"Medium Voltage Dry","Dry",null,7.3836170765910702E-2,null,null,{"$f":"D147/$J$146","v":0.9995691542012376}]
[null,"Source: Adapted From Transformers Final Rule 2012 NIA Market Share Data"]
[]
[null,"Representative kVa Ratings by Design Line"]
[null,"Design Line","kVa Rating (kVa)"]
[null,"DL1",50]
[null,"DL2",25]
[null,"DL3",500]
[null,"DL4",150]
[null,"DL5",1500]
[null,"DL6",25]
[null,"DL7",75]
[null,"DL8",300]
[null,"DL9",300]
[null,"DL10",1500]
[null,"DL11",300]
[null,"DL12",1500]
[null,"DL13",2000]
[null,"DL13A",300]
[null,"DL13B",2000]
[null,"Source: Adapted from DOE Rulemaking 2016 Federal Standards and 2010 Federal Standards"]
[]
[]
[null,"Annual Hourly Assumption"]
[null,8760,"Hours"]
[null,"Council Assumption"]
[null,8766,"Hours"]
[null,"Source: Distribution Transformers NIA 2007, 2010, and 2016 Rules"]
[]
[null,"Product Life Time "]
[null,"Commercial",32,"years"]
[null,"Industrial",32,"years"]
[null,"Source: 2010 and 2012 Distribution Transformers Final Rule NIA"]
[]
[null,"Load Growth for LT =",0.01]
[null,"Load Growth for DT =",0]
[null,"Initial Peak LoadLT = ",0.86205036339986851]
[null,"Initial Peak LoadDT = ",0.75]
[null,"LGRMax LT",0.5]
[null,"LGRMax DT",0.5]
[null,"AgeMaxLT",40.74890715609402]
[null,"AgeMaxDT",60]
[null,"Source: 2012 NIA Load Growth Assumptions for Liquid Immersed and Dry-Type Transformers"]
[]
[]
[null,"Elasticity Scenario Input numbers for LT"]
[]
[null,null,1,"Medium \"-0.04\"",-4.1000000000000002E-2,1]
[null,null,2,"High \"-0.2\"",-0.2]
[null,null,3,"Low \"0\"",0]
[null,"ElastScenario",null,{"$f":"VLOOKUP(F194, $C$194:$E$196, 3, FALSE)","v":-4.1000000000000002E-2}]
[null,"Source: 2012 Distribution Transformers NIA"]
[]
[null,"Elasticity Scenario Input numbers for LT"]
[]
[null,null,1,"Medium \"-0.04\"",-0.04,1]
[null,null,2,"High \"-0.2\"",-0.2]
[null,null,3,"Low \"0\"",0]
[null,"ElastScenario",null,-0.04]
[null,"Source: 2007 Distribution Transformers NIA - FOR COMPARISON ONLY"]
[]
[null,"Elasticity Scenario Input numbers for DT"]
[]
[null,null,1,"Medium \"-0.02",-0.02,2]
[null,null,2,"High \"-0.2\"",-0.2]
[null,null,3,"Low \"0\"",0]
[null,"ElastScenario",null,{"$f":"VLOOKUP(F210, $C$210:$E$212, 3, FALSE)","v":-0.2}]
[null,"Source: 2012 Distribution Transformers NIA"]
[]
[null,"Elasticity Scenario Input numbers for DT"]
[]
[null,null,1,"Medium \"-0.02",-0.02,1]
[null,null,2,"High \"-0.2\"",-0.2]
[null,null,3,"Low \"0\"",0]
[null,"ElastScenario",null,-0.02]
[null,"Source: 2007 Distribution Transformers NIA - FOR COMPARISON ONLY"]
[]
[null,"Cost look-up for Elasticity"]
[null,1,2,3,4,5,6,7,8,9,10,11]
[null,null,"EC1","EC2","EC3","EC4","EC5","EC6","EC7","EC8","EC9","EC10"]
[null,"TSL1",1.0234838103014257,1.0740033286894444,1,1.1241284269926257,1.0064318208237326,1.0057893281619004,1.043362293932482,1.0378767617059705,1.0175509061623822,1.0378767617059705]
[null,"TSL2",1.0799274046346039,1.0740033286894444,1.2987559074127448,1.1241284269926257,1.0538651854737133,1.0736476394755112,1.0800780266999843,1.0958747972316936,1.1172036612894878,1.0958747972316936]
[null,"TSL3",1.080189758567357,1.0828009731457091,1.2686022871622888,1.1744536909418803,1.0665463018893386,1.0765386733759981,1.2628054550101144,1.2881395289269475,1.1172036612894878,1.2881395289269475]
[null,"TSL4",1.117311804040126,1.1672247948428411,1.4713105595144798,1.306063646686918,1.0665463018893386,1.0765386733759981,1.2628054550101144,1.2881395289269475,1.1172036612894878,1.2881395289269475]
[null,"TSL5",1.1362916958886939,1.1468661264344939,1.4713105595144798,1.4228270469824518,1.7266319821044207,1.7963767535611253,1.7227539233857798,1.7934416724779054,1.5894139869968691,1.7934416724779054]
[null,"TSL6",1.1821920026119512,1.2310135676810476,2.0396400024675843,1.8600758722162971,1.7266319821044207,1.7963767535611253,1.7227539233857798,1.7934416724779054,1.5894139869968691,1.7934416724779054]
[null,"TSL7",1.5512482718014127,1.8033751394940161,2.0396400024675843,1.8600758722162971,1.7266319821044207,1.7963767535611253,1.7227539233857798,1.7934416724779054,1.5894139869968691,1.7934416724779054]
[null,"Adapted from 2012 Distribution Transformers NIA"]
[]
[null,"Cost look-up for Elasticity"]
[null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15]
[null,null,"DL1","DL2","DL3","DL4","DL5","DL6","DL7","DL8","DL9","DL10","DL11","DL12","DL13A","DL13B"]
[null,"TSL1",{"$f":"$C227","v":1.0234838103014257},{"$f":"$C227","v":1.0234838103014257},{"$f":"$C227","v":1.0234838103014257},{"$f":"$D227","v":1.0740033286894444},{"$f":"$D227","v":1.0740033286894444},{"$f":"$E227","v":1},{"$f":"$F227","v":1.1241284269926257},{"$f":"$F227","v":1.1241284269926257},{"$f":"$H227","v":1.0057893281619004},{"$f":"$H227","v":1.0057893281619004},{"$f":"$J227","v":1.0378767617059705},{"$f":"$J227","v":1.0378767617059705},{"$f":"$L227","v":1.0378767617059705},{"$f":"$L227","v":1.0378767617059705}]
[null,"TSL2",{"$f":"$C228","v":1.0799274046346039},1.0799274046346039,{"$f":"$C228","v":1.0799274046346039},{"$f":"$D228","v":1.0740033286894444},1.0740033286894444,{"$f":"$E228","v":1.2987559074127448},{"$f":"$F228","v":1.1241284269926257},1.1241284269926257,{"$f":"$H228","v":1.0736476394755112},1.0736476394755112,{"$f":"$J228","v":1.0958747972316936},1.0958747972316936,{"$f":"$L228","v":1.0958747972316936},1.0958747972316936]
[null,"TSL3",1.080189758567357,1.080189758567357,{"$f":"$C229","v":1.080189758567357},1.0828009731457091,1.0828009731457091,1.2686022871622888,1.1744536909418803,1.1744536909418803,1.0765386733759981,1.0765386733759981,1.2881395289269475,1.2881395289269475,1.2881395289269475,1.2881395289269475]
[null,"TSL4",1.117311804040126,1.117311804040126,{"$f":"$C230","v":1.117311804040126},1.1672247948428411,1.1672247948428411,1.4713105595144798,1.306063646686918,1.306063646686918,1.0765386733759981,1.0765386733759981,1.2881395289269475,1.2881395289269475,1.2881395289269475,1.2881395289269475]
[null,"TSL5",1.1362916958886939,1.1362916958886939,{"$f":"$C231","v":1.1362916958886939},1.1468661264344939,1.1468661264344939,1.4713105595144798,1.4228270469824518,1.4228270469824518,1.7963767535611253,1.7963767535611253,1.7934416724779054,1.7934416724779054,1.7934416724779054,1.7934416724779054]
[null,"TSL6",1.1821920026119512,1.1821920026119512,{"$f":"$C232","v":1.1821920026119512},1.2310135676810476,1.2310135676810476,2.0396400024675843,1.8600758722162971,1.8600758722162971,1.7963767535611253,1.7963767535611253,1.7934416724779054,1.7934416724779054,1.7934416724779054,1.7934416724779054]
[null,"TSL7",1.5512482718014127,1.5512482718014127,{"$f":"$C233","v":1.5512482718014127},1.8033751394940161,1.8033751394940161,2.0396400024675843,1.8600758722162971,1.8600758722162971,1.7963767535611253,1.7963767535611253,1.7934416724779054,1.7934416724779054,1.7934416724779054,1.7934416724779054]
[null,"Adapted from 2012 Distribution Transformers NIA"]
[]
[null,1,2,3,4,5,6,7,8,9,10,11]
[null,null,"EC1","EC2","EC3","EC4","EC5","EC6","EC7","EC8","EC9","EC10"]
[null,"DL1",0.33027929374075771,0,0,0,0,0,0,0,0,0]
[null,"DL2",0.63922803429318897,0,0,0,0,0,0,0,0,0]
[null,"DL3",3.0492671966053281E-2,0,0,0,0,0,0,0,0,0]
[null,"DL4",0,0.25974460733698945,0,0,0,0,0,0,0,0]
[null,"DL5",0,0.74025539266301066,0,0,0,0,0,0,0,0]
[null,"DL6",0,0,1,0,0,0,0,0,0,0]
[null,"DL7",0,0,0,0.75096739776408983,0,0,0,0,0,0]
[null,"DL8",0,0,0,0.24903260223591017,0,0,0,0,0,0]
[null,"DL9",0,0,0,0,0,4.9362489075638484E-2,0,0,0,0]
[null,"DL10",0,0,0,0,0,0.95063751092436155,0,0,0,0]
[null,"DL11",0,0,0,0,0,0,0,1.5353050559893871E-2,0,0]
[null,"DL12",0,0,0,0,0,0,0,0.98464694944010611,0,0]
[null,"DL13A",0,0,0,0,0,0,0,0,0,4.3084579876236773E-4]
[null,"DL13B",0,0,0,0,0,0,0,0,0,0.9995691542012376]
[null,"PC5A",0,0,0,0,0.24882427223720488,0,0,0,0,0]
[null,"PC5B",0,0,0,0,0.75117572776279506,0,0,0,0,0]
[null,"PC7A",0,0,0,0,0,0,0.24383179648872105,0,0,0]
[null,"PC7B",0,0,0,0,0,0,0.756168203511279,0,0,0]
[null,"PC9",0,0,0,0,0,0,0,0,1,0]
[null,"Source: Adapted from 2012 Distribution Transformers NIA - REFERENCE ONLY"]
[]
[null,"Design Line to Equipment Classes Mapping Table"]
[null,"Design Line","Equipment Class","Equipment Class Number"]
[null,"DL1","EC1",1]
[null,"DL2","EC1",1]
[null,"DL3","EC1",1]
[null,"DL4","EC2",2]
[null,"DL5","EC2",2]
[null,"DL6","EC3",3]
[null,"DL7","EC4",4]
[null,"DL8","EC4",4]
[null,"DL9","EC6",6]
[null,"DL10","EC6",6]
[null,"DL11","EC8",8]
[null,"DL12","EC8",8]
[null,"DL13","EC10",10]
[null,"DL13A","EC10",10]
[null,"DL13B","EC10",10]
[null,"Source: Adapted from 2012 Distribution Transformers NIA"]
[]
[null,"2007 Design Line to RMS Loading"]
[null,"Design Line","RMS LOADING ","Notes"]
[null,"DL1",0.33253446519167601]
[null,"DL2",0.30065047124277366]
[null,"DL3",0.42453650140769816]
[null,"DL4",0.38112173144524369]
[null,"DL5",0.47706391717130608]
[null,"DL6","NA","DL 6, 7, 8 not in 2007"]
[null,"DL7","NA"]
[null,"DL8","NA"]
[null,"DL9",0.39469572906904493]
[null,"DL10",0.41558419479034003]
[null,"DL11",0.39469572906904493]
[null,"DL12",0.41355040006000898]
[null,"DL13",0.41828228537653067]
[null,"PC5A",0.39469572906904493]
[null,"PC5B",0.41558419479034003]
[null,"PC7A",0.39469572906904493]
[null,"PC7B",0.41355040006000898]
[null,"PC9",0.41828228537653067]
[null,"Source: Adapted from 2007 Distribution Transformers NIA"]
[]
[null,"2012 Equipment Class to RMS Loading"]
[null,"Equipment Class","RMS Loading","Notes"]
[null,"EC1",0.3411996813240506]
[null,"EC2",0.41050968005304417]
[null,"EC3",0.23139444811903173]
[null,"EC4",0.2289021999577662]
[null,"EC5",0.3630990542132525]
[null,"EC6",0.3630990542132525]
[null,"EC7",0.36694842604388594]
[null,"EC8",0.36334143277581332]
[null,"EC9",0.3630990542132525]
[null,"EC10",0.3630990542132525]
[null,"Source: Adapted from 2012 Distribution Transformers NIA"]
[]
[null,"Design Line","RMS Loading 2012","RMS Loading 2007 (FOR COMPARISON ONLY)","Notes","% Difference 2007 to 2012 RMS"]
[null,"DL1",{"$f":"VLOOKUP(VLOOKUP(B327, $B$273:$D$287, 2, FALSE), $B$314:$C$323, 2, FALSE)","v":0.3411996813240506},{"$f":"VLOOKUP(B327, $B$292:$C$309, 2, FALSE)","v":0.33253446519167601},null,{"$f":"1-(D327/C327)","v":2.5396319535670675E-2}]
[null,"DL2",0.3411996813240506,{"$f":"VLOOKUP(B328, $B$292:$C$309, 2, FALSE)","v":0.30065047124277366},null,{"$f":"1-(D328/C328)","v":0.11884304792994738}]
[null,"DL3",0.3411996813240506,{"$f":"VLOOKUP(B329, $B$292:$C$309, 2, FALSE)","v":0.42453650140769816},null,-0.24424647690247792]
[null,"DL4",0.41050968005304417,{"$f":"VLOOKUP(B330, $B$292:$C$309, 2, FALSE)","v":0.38112173144524369},null,7.1588929654480049E-2]
[null,"DL5",0.41050968005304417,{"$f":"VLOOKUP(B331, $B$292:$C$309, 2, FALSE)","v":0.47706391717130608},null,-0.16212586536244911]
[null,"DL6",0.23139444811903173,{"$f":"C332","v":0.23139444811903173},"DL 6, 7, 8 not in 2007 NIA",0]
[null,"DL7",0.2289021999577662,{"$f":"C333","v":0.2289021999577662},null,0]
[null,"DL8",0.2289021999577662,0.2289021999577662,null,0]
[null,"DL9",0.3630990542132525,{"$f":"VLOOKUP(B335, $B$292:$C$309, 2, FALSE)","v":0.39469572906904493},null,-8.701943585134031E-2]
[null,"DL10",0.3630990542132525,{"$f":"VLOOKUP(B336, $B$292:$C$309, 2, FALSE)","v":0.41558419479034003},null,-0.14454772043075148]
[null,"DL11",0.36334143277581332,{"$f":"VLOOKUP(B337, $B$292:$C$309, 2, FALSE)","v":0.39469572906904493},null,-8.6294304653600218E-2]
[null,"DL12",0.36334143277581332,{"$f":"VLOOKUP(B338, $B$292:$C$309, 2, FALSE)","v":0.41355040006000898},null,-0.13818673774861034]
[null,"DL13",0.3630990542132525,{"$f":"VLOOKUP(B339, $B$292:$C$309, 2, FALSE)","v":0.41828228537653067},null,-0.15197844919438541]
[null,"DL13A",0.3630990542132525,{"$f":"D339","v":0.41828228537653067},"DL 13A and DL 13B maps to DL13 for 2007",-0.15197844919438541]
[null,"DL13B",0.3630990542132525,{"$f":"D340","v":0.41828228537653067},null,-0.15197844919438541]
[null,"Source: Adapted from 2007 and 2012 distribution transformer NIA's"]
[]
[null,"Load Losses (watts/kVA)"]
[null,"kVA",50,25,500,150,1500,25,75,300,300,1500,300,1500,300,2000]
[null,null,"DL1","DL2","DL3","DL4","DL5","DL6","DL7","DL8","DL9","DL10","DL11","DL12","DL13A","DL13B"]
[null,"Base Case",12.069564743657745,11.259152903043038,8.1408359242445876,7.8737523702830599,6.3029191083130351,29.970244820469802,33.404633870188732,22.739481946379463,16.777300429725269,10.825397809953785,16.16157182233011,9.7021444775744197,13.101900128330973,8.4521565368364371]
[null,"TSL1",9.1722423181529109,11.259152903043038,8.5363862133227215,7.784506183177391,8.4484744119129722,29.970244820469802,28.188771225738794,16.260549545784624,15.136394742062764,10.673411745227961,15.29825907942417,9.2248632499116674,11.646430986129003,6.4675801025936224]
[null,"TSL2",9.1722423181529109,14.376489356756718,8.5363862133227215,7.784506183177391,8.4484744119129722,null,28.188771225738794,16.260549545784624,15.136394742062764,7.3833849626625927,15.29825907942417,7.9059267447436881,11.646430986129003,6.357315627809256]
[null,"TSL3",9.1722423181529109,14.376489356756718,9.6193385393061295,7.784506183177391,8.0097956054311581,33.099576869426329,26.639971462719377,13.666059025171789,13.0809050474194,7.3833849626625927,14.440341575012807,8.4770558314685847,10.392394598393141,6.357315627809256]
[null,"TSL4",12.146826684458485,13.093262834327888,9.0911830723789322,8.301650160574745,7.1213662005311571,16.688309824028348,22.842546166008482,13.976439441594382,13.0809050474194,7.3833849626625927,14.440341575012807,8.4770558314685847,14.134655690005239,6.357315627809256]
[null,"TSL5",12.146826684458485,11.999833562682509,9.4801196274583255,8.301650160574745,7.5661379500878319,16.688309824028348,22.842546166008482,6.7499414439845156,4.6542002700979284,3.3199325686970691,4.6462779369597964,2.9075130235557918,3.6598547364387444,6.0375595051160875]
[null,"TSL6",11.263958250474301,10.728934566981714,7.7493631535383933,8.2851298064522521,6.3030229040686079,6.3820175506130248,7.3575513514306019,6.7499414439845156,4.6542002700979284,3.3199325686970691,4.6462779369597964,2.9075130235557918,3.6598547364387444,6.0375595051160875]
[null,"TSL7",5.2007361081550547,4.8926851680909502,3.2261770761055093,3.7821540793594779,4.6422591000309037,6.3820175506130248,7.3575513514306019,6.7499414439845156,4.6542002700979284,3.3199325686970691,4.6462779369597964,2.9075130235557918,3.6598547364387444,6.0375595051160875]
[null,"Source: Adapted from 2012 Distribution Transformers NIA"]
[]
[null,"Load Losses factoring RMS load (watts/kVA)"]
[null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15]
[null,"kVA",50,25,500,150,1500,25,75,300,300,1500,300,1500,300,2000]
[null,null,"DL1","DL2","DL3","DL4","DL5","DL6","DL7","DL8","DL9","DL10","DL11","DL12","DL13A","DL13B"]
[null,"Base Case",{"$f":"C347*(VLOOKUP(C$346, $B$327:$C$341, 2, FALSE))^2","v":1.405105204670642},{"$f":"D347*(VLOOKUP(D$346, $B$327:$C$341, 2, FALSE))^2","v":1.3107593090762872},{"$f":"E347*(VLOOKUP(E$346, $B$327:$C$341, 2, FALSE))^2","v":0.9477335074188632},1.3268705563499219,1.0621565665996704,1.6047085254087752,1.750276449928506,1.1914628338387931,2.211934776964787,1.4272304409528489,2.1336021750922267,1.2808479761733533,1.7273666082076142,1.1143401205985863]
[null,"TSL1",{"$f":"C348*(VLOOKUP(C$346, $B$327:$C$341, 2, FALSE))^2","v":1.067806975103164},1.3107593090762872,0.99378237344650655,1.3118309497725118,1.423721678821358,1.6047085254087752,1.4769849782087781,0.85199128490617682,1.9955962562675422,1.4071924578703361,2.0196302194991484,1.2178387418818637,1.5354762128534456,0.85269173140547849]
[null,"TSL2",{"$f":"C349*(VLOOKUP(C$346, $B$327:$C$341, 2, FALSE))^2","v":1.067806975103164},1.673670960726716,0.99378237344650655,1.3118309497725118,1.423721678821358,0,1.4769849782087781,0.85199128490617682,1.9955962562675422,0.97343228960105566,2.0196302194991484,1.0437167055371823,1.5354762128534456,0.83815436125699083]
[null,"TSL3",{"$f":"C350*(VLOOKUP(C$346, $B$327:$C$341, 2, FALSE))^2","v":1.067806975103164},1.673670960726716,1.1198566753759991,1.3118309497725118,1.3497963171078908,1.7722635736867136,1.3958337295107057,0.71604979620619191,1.7245985973581917,0.97343228960105566,1.906370527088991,1.1191154523354989,1.3701428978048771,0.83815436125699083]
[null,"TSL4",{"$f":"C351*(VLOOKUP(C$346, $B$327:$C$341, 2, FALSE))^2","v":1.4140998252263768},1.5242812931014915,1.058370282849324,1.3989791206487023,1.2000797952616602,0.89354869170072793,1.1968630090704073,0.73231255590278233,1.7245985973581917,0.97343228960105566,1.906370527088991,1.1191154523354989,1.8635260548682779,0.83815436125699083]
[null,"TSL5",{"$f":"C352*(VLOOKUP(C$346, $B$327:$C$341, 2, FALSE))^2","v":1.4140998252263768},1.3969872942573756,1.1036491963342445,1.3989791206487023,1.2750319287590688,0.89354869170072793,1.1968630090704073,0.35367139761845745,0.61361406023037346,0.43770297472102515,0.61338765940348894,0.38384113744409432,0.48251862712222504,0.79599741885168518]
[null,"TSL6",{"$f":"C353*(VLOOKUP(C$346, $B$327:$C$341, 2, FALSE))^2","v":1.3113187342775536},1.2490327630545628,0.90215933475491905,1.3961951403512851,1.062174058073299,0.34171485865815532,0.38550785826876288,0.35367139761845745,0.61361406023037346,0.43770297472102515,0.61338765940348894,0.38384113744409432,0.48251862712222504,0.79599741885168518]
[null,"TSL7",{"$f":"C354*(VLOOKUP(C$346, $B$327:$C$341, 2, FALSE))^2","v":0.60545525285219237},0.56959281801043837,0.37558257460833505,0.63736178780796804,0.78230513548104563,0.34171485865815532,0.38550785826876288,0.35367139761845745,0.61361406023037346,0.43770297472102515,0.61338765940348894,0.38384113744409432,0.48251862712222504,0.79599741885168518]
[null,"Source: Adapted from 2012 Distribution Transformers NIA"]
[]
[null,"Load Losses factoring RMS load (watts/kVA) - STANDARDS CASE"]
[null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15]
[null,"kVA",50,25,500,150,1500,25,75,300,300,1500,300,1500,300,2000]
[null,null,"DL1","DL2","DL3","DL4","DL5","DL6","DL7","DL8","DL9","DL10","DL11","DL12","DL13A","DL13B"]
[null,"Base Case",{"$f":"C361","v":1.405105204670642},{"$f":"D361","v":1.3107593090762872},0.9477335074188632,1.3268705563499219,1.0621565665996704,1.6047085254087752,1.750276449928506,1.1914628338387931,2.211934776964787,1.4272304409528489,2.1336021750922267,1.2808479761733533,1.7273666082076142,1.1143401205985863]
[null,"TSL STD",{"$f":"C362","v":1.067806975103164},{"$f":"(D361*0.5)+(D362*0.5)","v":1.3107593090762872},{"$f":"(E362*0.9)+(E363*0.1)","v":0.99378237344650655},{"$f":"F362","v":1.3118309497725118},{"$f":"G362","v":1.423721678821358},{"$f":"H361","v":1.6047085254087752},{"$f":"I363","v":1.4769849782087781},{"$f":"J363","v":0.85199128490617682},{"$f":"K362","v":1.9955962562675422},{"$f":"L363","v":0.97343228960105566},{"$f":"M362","v":2.0196302194991484},{"$f":"N363","v":1.0437167055371823},{"$f":"O362","v":1.5354762128534456},{"$f":"P363","v":0.83815436125699083}]
[null,{"$f":"$L$115","v":"Notes"},{"$f":"VLOOKUP(C$374, $B$116:$M$129, 11, FALSE)","v":"Standard is between Base and CSL1 (0.9911)"},"Standard is between Base and CSL1 (0.9895)","Standard is between CSL1 and CSL2 (0.9949)","Standard is between Base and CSL1 (0.9916)","Standard is at CSL1 (0.9948)","Standard is at Base (0.98)","Standard is at CSL3 (0.986)","Standard is at CSL2 (0.9902)","Standard is between Base and CSL1 (0.9893)","Standard is between CSL1 and CSL2 (0.9937)","Standard is between Base and CSL1 (0.9881)","Standard is at CSL2 (0.993)","Standard is at CSL1 (0.9869)","Standard is at CSL2 (0.9928)"]
[null,{"$f":"$M$115","v":"Effect from LL + NLL Losses"},{"$f":"VLOOKUP(C$374, $B$116:$M$129, 12, FALSE)","v":"Take 60% of Baseline and 40% (0.4) of CSL1"},"50% Base/50% CSL1","90% of CSL1 and 10% CSL2","The standard is CSL-1. What is listed in final rule is 99.16% as documented in efficiency distributions tab. CSL-1 chosen. This should have been the final standard. ","Standard is at CSL1 (0.9948)","Standard is at Base (0.98)","Standard is at CSL3 (0.986)","Standard is at CSL2 (0.9902)","Should be at CSL1","Should be at CSL2","Should be at CSL1","Should be at CSL2","Should be at CSL1","Should be at CSL2"]
[null,"Source: Adapted from 2012 Distribution Transformers NIA"]
[]
[null,"No-Load Losses (watts/kVA)"]
[null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15]
[null,"kVA",50,25,500,150,1500,25,75,300,300,1500,300,1500,300,2000]
[null,null,"DL1","DL2","DL3","DL4","DL5","DL6","DL7","DL8","DL9","DL10","DL11","DL12","DL13A","DL13B"]
[null,"Base Case",2.01448396572966,2.2857360104874145,1.4407662120543863,2.012908797639569,1.1898643258451089,3.3176378470550509,4.0929856044333839,2.7353983711950822,1.9298290294090306,1.3108198906717603,2.6243128166870613,1.9351798894457173,3.1796397018677331,2.1666839836972009]
[null,"TSL1",2.1013074731099426,2.2857360104874145,0.99208245177872267,1.6659129494576765,0.39970376717673978,3.3176378470550509,1.8211661280572757,1.8818512871057096,1.8896537670955529,1.0709827824319549,2.137240647988913,1.6333019098208275,3.1520108385212411,2.2615519369437274]
[null,"TSL2",2.1013074731099426,0.84707046120547447,0.99208245177872267,1.6659129494576765,0.39970376717673978,3.2437132082764903,1.8211661280572757,1.8818512871057096,1.8896537670955529,1.2996973984219065,2.137240647988913,1.4855436483645821,3.1520108385212411,1.8581899925317562]
[null,"TSL3",2.1013074731099426,0.84707046120547447,0.59925494449589933,1.6659129494576765,0.39644253915490413,0.48981028195640824,1.7509974626234046,1.2445650750108381,1.78986223412739,1.2996973984219065,0.93017138291979795,0.66790162450719115,2.7751234344173268,1.8581899925317562]
[null,"TSL4",0.7489078185377438,0.82426497224030415,0.39620506396046146,0.69485521347248635,0.40564636937612697,0.63349606328794916,0.6746653814151049,0.55785683759105964,1.78986223412739,1.2996973984219065,0.93017138291979795,0.66790162450719115,1.0388187955135102,1.8581899925317562]
[null,"TSL5",0.7489078185377438,0.90168655810565757,0.38742977091626896,0.69485521347248635,0.38853292935412331,0.63349606328794916,0.6746653814151049,0.68313774106195413,0.88787315509508247,0.80617093562248021,1.1620186478329195,0.86728155667526596,1.4368721926592378,0.74668192960075597]
[null,"TSL6",0.81942898536231779,0.92032324660882014,0.44164190335123366,0.69382124114081845,0.44383681777070427,0.88628897771907633,1.1377234360369211,0.68313774106195413,0.88787315509508247,0.80617093562248021,1.1620186478329195,0.86728155667526596,1.4368721926592378,0.74668192960075597]
[null,"TSL7",1.2004804200401056,1.0707625878627787,0.73178407587720229,0.80421623988370616,0.39280780691439054,0.88628897771907633,1.1377234360369211,0.68313774106195413,0.88787315509508247,0.80617093562248021,1.1620186478329195,0.86728155667526596,1.4368721926592378,0.74668192960075597]
[null,"Source: Adapted from 2012 Distribution Transformers NIA"]
[]
[null,"No-Load Losses (watts/kVA) - STANDARDS CASE"]
[null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15]
[null,"kVA",50,25,500,150,1500,25,75,300,300,1500,300,1500,300,2000]
[null,null,"DL1","DL2","DL3","DL4","DL5","DL6","DL7","DL8","DL9","DL10","DL11","DL12","DL13A","DL13B"]
[null,"Base Case",{"$f":"C385","v":2.01448396572966},{"$f":"D385","v":2.2857360104874145},1.4407662120543863,2.012908797639569,1.1898643258451089,3.3176378470550509,4.0929856044333839,2.7353983711950822,1.9298290294090306,1.3108198906717603,2.6243128166870613,1.9351798894457173,3.1796397018677331,2.1666839836972009]
[null,"TSL STD",{"$f":"(C385*0.6)+(C386*0.4)","v":2.0492133686817731},{"$f":"(D385*0.5)+(D386*0.5)","v":2.2857360104874145},{"$f":"(E386*0.9)+(E387*0.1)","v":0.99208245177872267},{"$f":"F386","v":1.6659129494576765},{"$f":"G386","v":0.39970376717673978},{"$f":"H385","v":3.3176378470550509},{"$f":"I387","v":1.8211661280572757},{"$f":"J387","v":1.8818512871057096},{"$f":"K386","v":1.8896537670955529},{"$f":"L387","v":1.2996973984219065},{"$f":"M386","v":2.137240647988913},{"$f":"N387","v":1.4855436483645821},{"$f":"O386","v":3.1520108385212411},{"$f":"P387","v":1.8581899925317562}]
[null,{"$f":"$L$115","v":"Notes"},{"$f":"VLOOKUP(C$374, $B$116:$M$129, 11, FALSE)","v":"Standard is between Base and CSL1 (0.9911)"},"Standard is between Base and CSL1 (0.9895)","Standard is between CSL1 and CSL2 (0.9949)","Standard is between Base and CSL1 (0.9916)","Standard is at CSL1 (0.9948)","Standard is at Base (0.98)",{"$f":"VLOOKUP(I$374, $B$116:$M$129, 11, FALSE)","v":"Standard is at CSL3 (0.986)"},"Standard is at CSL2 (0.9902)","Standard is between Base and CSL1 (0.9893)","Standard is between CSL1 and CSL2 (0.9937)","Standard is between Base and CSL1 (0.9881)","Standard is at CSL2 (0.993)","Standard is at CSL1 (0.9869)","Standard is at CSL2 (0.9928)"]
[null,{"$f":"$M$115","v":"Effect from LL + NLL Losses"},{"$f":"VLOOKUP(C$374, $B$116:$M$129, 12, FALSE)","v":"Take 60% of Baseline and 40% (0.4) of CSL1"},"50% Base/50% CSL1","90% of CSL1 and 10% CSL2","The standard is CSL-1. What is listed in final rule is 99.16% as documented in efficiency distributions tab. CSL-1 chosen. This should have been the final standard. ","Standard is at CSL1 (0.9948)","Standard is at Base (0.98)","Standard is at CSL3 (0.986)","Standard is at CSL2 (0.9902)","Should be at CSL1","Should be at CSL2","Should be at CSL1","Should be at CSL2","Should be at CSL1","Should be at CSL2"]
[null,"Source: Adapted from 2012 Distribution Transformers NIA"]
[]
[null,"Load Losses (watts/kVA)",null,null,null,null,null,"Used 2012 Values Here. Follows 2012 Efficiency Levels and 2007 Standard Levels for Analysis. "]
[null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16]
[null,"kVA",50,25,500,150,1500,25,75,300,300,1500,300,1500,2000,300,2000]
[null,null,"DL1","DL2","DL3","DL4","DL5","DL6","DL7","DL8","DL9","DL10","DL11","DL12","DL13","DL13A","DL13B"]
[null,"Base Case",12.184217231688017,11.732436133172174,7.6072294967701195,9.4187328282598699,6.8333774327057633,{"$f":"VLOOKUP($B409, $B$346:$P$354, H$406, FALSE)","v":29.970244820469802},{"$f":"VLOOKUP($B409, $B$346:$P$354, I$406, FALSE)","v":33.404633870188732},22.739481946379463,14.369812515607146,8.5981197886222454,20.639293559928838,8.2989958506013419,7.5946284888560971,{"$f":"O409","v":7.5946284888560971},{"$f":"O409","v":7.5946284888560971}]
[null,"TSL1",12.022318673505088,11.340196783610166,6.2727185869725544,7.9261481820630921,5.9657874494829555,{"$f":"VLOOKUP($B410, $B$346:$P$354, H$406, FALSE)","v":29.970244820469802},28.188771225738794,16.260549545784624,14.03331605052872,6.5435244776325394,17.931556599531223,7.2332156227932405,7.3053553438407537,{"$f":"O410","v":7.3053553438407537},{"$f":"O410","v":7.3053553438407537}]
[null,"TSL2",12.022678932558286,11.441442002964211,6.1382792676612308,7.3733426363664538,5.7383233466000441,0,28.188771225738794,16.260549545784624,13.498599904649305,7.4123433702384585,15.410795500642958,7.791685575979864,7.631362852301196,7.631362852301196,7.631362852301196]
[null,"TSL3",12.022678932558286,11.043186237185838,5.5564901138830702,8.8061166867866927,5.4500056252409967,33.099576869426329,26.639971462719377,13.666059025171789,10.776366192333997,7.0048498086531614,13.191989499899307,7.0083990914944261,7.0943795305645398,7.0943795305645398,7.0943795305645398]
[null,"TSL4",10.037780476107379,10.695624576043404,5.1386497855710269,8.8061166867866927,5.1801512754900214,16.688309824028348,22.842546166008482,13.976439441594382,7.646307590263774,6.0608763841796423,10.661516984117043,5.7630405649848493,5.2535608111831689,5.2535608111831689,5.2535608111831689]
[null,"TSL5",8.1469753723159535,9.0930839096666816,3.4524351219499185,3.7402508941924499,3.6536239834840574,16.688309824028348,22.842546166008482,6.7499414439845156,5.5710832660328728,3.7346384504422714,9.7533860510119066,3.3798895001531419,3.1958634161634292,3.1958634161634292,3.1958634161634292]
[null,"TSL6",3.7565874558943273,4.0666232323105183,3.1241687939648535,3.2059699115571814,3.6536239834840574,6.3820175506130248,7.3575513514306019,6.7499414439845156,5.5710832660328728,3.7346384504422714,9.7533860510119066,3.3798895001531419,3.1958634161634292,3.1958634161634292,3.1958634161634292]
[null,"TSL7","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA"]
[null,"TSLA",8.1469753723162111,8.392891881973517,5.1386497855710269,7.3413686631112265,5.8014906783846261,"NA","NA","NA",13.498599904649305,7.4123433702384585,15.410795500642958,7.791685575979864,7.631362852301196,7.631362852301196,7.631362852301196]
[null,"TSLB",9.9214168400091935,10.126910373938989,5.5545347137925045,7.3733426363664831,5.1801512754897994,"NA","NA","NA",13.498599904649305,7.4123433702384585,15.410795500642958,7.791685575979864,7.631362852301196,7.631362852301196,7.631362852301196]
[null,"TSLC",9.9214168400091935,10.126910373938989,6.0245560563440268,7.3733426363664831,5.4500056252408537,"NA","NA","NA",13.498599904649305,7.4123433702384585,15.410795500642958,7.791685575979864,7.631362852301196,7.631362852301196,7.631362852301196]
[null,"TSLD",10.037780476107431,10.695624576043731,6.1382861626381988,7.3733426363664831,5.4500030743874959,"NA","NA","NA",13.498599904649305,7.4123433702384585,15.410795500642958,7.791685575979864,7.631362852301196,7.631362852301196,7.631362852301196]
[null,"Source: Adapted from 2007 Distribution Transformers NIA"]
[]
[null,"Load Losses factoring RMS load (watts/kVA)",null,null,null,null,null,"Used 2012 Values Here. Follows 2012 Efficiency Levels and 2007 Standard Levels for Analysis. "]
[null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16]
[null,"kVA",50,25,500,150,1500,25,75,300,300,1500,300,1500,2000,300,2000]
[null,null,"DL1","DL2","DL3","DL4","DL5","DL6","DL7","DL8","DL9","DL10","DL11","DL12","DL13","DL13A","DL13B"]
[null,"Base Case",{"$f":"C409*(VLOOKUP(C$426, $B$327:$D$341, 2, FALSE))^2","v":1.4184527288839264},{"$f":"D409*(VLOOKUP(D$426, $B$327:$D$341, 2, FALSE))^2","v":1.3658576282006145},0.88561252920512357,1.5872278781730556,1.1515484472313091,1.6047085254087752,1.750276449928506,1.1914628338387931,1.8945293478454914,1.1335840504630039,2.7247375512688357,1.0956085084162004,1.0012828311082114,1.0012828311082114,1.0012828311082114]
[null,"TSL1",{"$f":"C410*(VLOOKUP(C$426, $B$327:$D$341, 2, FALSE))^2","v":1.3996049484077462},1.320194212555422,0.73025247564298945,1.3357002041033066,1.0053437471613371,1.6047085254087752,1.4769849782087781,0.85199128490617682,1.8501653432459222,0.86270430792022046,2.3672702497097333,0.95490740352244363,0.96314479262093766,0.96314479262093766,0.96314479262093766]
[null,"TSL2",1.3996468887661127,1.3319808997876308,0.71460142348918398,1.2425424100202485,0.96701190656637637,0,1.4769849782087781,0.85199128490617682,1.7796678729389772,0.97725019278940717,2.0344869398558747,1.0286349295293069,1.006125923496896,1.006125923496896,1.006125923496896]
[null,"TSL3",1.3996468887661127,1.2856170696769107,0.64687114610497387,1.4839909103032831,0.91842512387949993,1.7722635736867136,1.3958337295107057,0.71604979620619191,1.4207660672213103,0.92352586544394277,1.7415668352189357,0.92522780023577,0.93532954663194223,0.93532954663194223,0.93532954663194223]
[null,"TSL4",1.1685705234508317,1.2451549064268375,0.59822733561950847,1.4839909103032831,0.87294975529426078,0.89354869170072793,1.1968630090704073,0.73231255590278233,1.0080962515464245,0.79907153771288053,1.4075014532723344,0.76081930766209449,0.69263430727905706,0.69263430727905706,0.69263430727905706]
[null,"TSL5",0.94844824491123336,1.058591573046856,0.40192290788188123,0.63030033857757917,0.61570212773717559,0.89354869170072793,1.1968630090704073,0.35367139761845745,0.73449676085382398,0.49237818101457309,1.2876127348084208,0.44620286123001746,0.42134558311400122,0.42134558311400122,0.42134558311400122]
[null,"TSL6",0.43733147782741988,0.47342498180447151,0.36370705372588863,0.54026427046956527,0.61570212773717559,0.34171485865815532,0.38550785826876288,0.35367139761845745,0.73449676085382398,0.49237818101457309,1.2876127348084208,0.44620286123001746,0.42134558311400122,0.42134558311400122,0.42134558311400122]
[null,"TSL7","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA"]
[null,"TSLA",0.94844824491126334,0.97707716194122429,0.59822733561950847,1.23715421368301,0.97765675145437159,"NA","NA","NA",1.7796678729389772,0.97725019278940717,2.0344869398558747,1.0286349295293069,1.006125923496896,1.006125923496896,1.006125923496896]
[null,"TSLB",{"$f":"C418*(VLOOKUP(C$426, $B$327:$C$341, 2, FALSE))^2","v":1.1550237921321338},1.1789467786012726,0.64664350385748426,1.2425424100202533,0.87294975529422336,"NA","NA","NA",1.7796678729389772,0.97725019278940717,2.0344869398558747,1.0286349295293069,1.006125923496896,1.006125923496896,1.006125923496896]
[null,"TSLC",1.1550237921321338,1.1789467786012726,0.70136208308980219,1.2425424100202533,0.91842512387947584,"NA","NA","NA",1.7796678729389772,0.97725019278940717,2.0344869398558747,1.0286349295293069,1.006125923496896,1.006125923496896,1.006125923496896]
[null,"TSLD",1.1685705234508377,1.2451549064268757,0.71460222618325209,1.2425424100202533,0.91842469401426607,"NA","NA","NA",1.7796678729389772,0.97725019278940717,2.0344869398558747,1.0286349295293069,1.006125923496896,1.006125923496896,1.006125923496896]
[null,"Source: Adapted from 2007 Distribution Transformers NIA"]
[]
[null,"Load Losses factoring RMS load (watts/kVA) - STANDARDS CASE"]
[null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15]
[null,"kVA",50,25,500,150,1500,25,75,300,300,1500,300,1500,300,2000]
[null,null,"DL1","DL2","DL3","DL4","DL5","DL6","DL7","DL8","DL9","DL10","DL11","DL12","DL13A","DL13B"]
[null,"Base Case",{"$f":"C427","v":1.4184527288839264},{"$f":"D427","v":1.3658576282006145},0.88561252920512357,1.5872278781730556,1.1515484472313091,{"$f":"H427","v":1.6047085254087752},1.750276449928506,1.1914628338387931,1.8945293478454914,1.1335840504630039,2.7247375512688357,1.0956085084162004,{"$f":"P427","v":1.0012828311082114},{"$f":"Q427","v":1.0012828311082114}]
[null,"TSL STD",{"$f":"C436","v":1.1550237921321338},{"$f":"D436","v":1.1789467786012726},{"$f":"E437","v":0.70136208308980219},{"$f":"F429","v":1.2425424100202485},{"$f":"G430","v":0.91842512387949993},{"$f":"H428","v":1.6047085254087752},{"$f":"I428","v":1.4769849782087781},{"$f":"J428","v":0.85199128490617682},{"$f":"K429","v":1.7796678729389772},{"$f":"L429","v":0.97725019278940717},{"$f":"M429","v":2.0344869398558747},{"$f":"N429","v":1.0286349295293069},{"$f":"P429","v":1.006125923496896},{"$f":"Q429","v":1.006125923496896}]
[null,{"$f":"$L$115","v":"Notes"},{"$f":"VLOOKUP(C$444, $B$80:$N$94, 12, FALSE)","v":"Standard is at TSLB"},"Standard is at TSLB","Standard is at TSLC","Standard is at TSL2","Standard is at TSL3","Standard is at TSL1","Standard is at TSL1","Standard is at TSL1","Standard is at TSL2","Standard is at TSL2","Standard is at TSL2","Standard is at TSL2","Standard is at TSL2","Standard is at TSL2"]
[null,{"$f":"$M$115","v":"Effect from LL + NLL Losses"},{"$f":"VLOOKUP(C$444, $B$80:$N$94, 13, FALSE)","v":"LL and NLL Losses are equivalent for TSLB and TSLC from LCC"},"LL and NLL Losses are equivalent for TSLB and TSLC from LCC","LL and NLL Losses from TSLC","LL and NLL Losses are equivalent for TSL2 and TSLB from LCC","LL and NLL Losses are equivalent for TSL3 and TSLC from LCC","LL and NLL Losses from TSL1","LL and NLL Losses from TSL1","LL and NLL Losses from TSL1","LL and NLL Losses from TSL2","LL and NLL Losses from TSL2","LL and NLL Losses from TSL2","LL and NLL Losses from TSL2","LL and NLL Losses from TSL2","LL and NLL Losses from TSL2"]
[null,"Source: Adapted from 2007 Distribution Transformers NIA"]
[]
[null,"No-Load Losses (watts/kVA)",null,null,null,null,null,"Used 2012 Values Here. Follows 2012 Efficiency Levels and 2007 Standard Levels for Analysis. "]
[null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16]
[null,"kVA",50,25,500,150,1500,25,75,300,300,1500,300,1500,2000,300,2000]
[null,null,"DL1","DL2","DL3","DL4","DL5","DL6","DL7","DL8","DL9","DL10","DL11","DL12","DL13","DL13A","DL13B"]
[null,"Base Case",2.634223837677768,3.3097353060004462,1.8709609606393827,2.4489821154449261,1.4308770758771561,{"$f":"VLOOKUP($B455, $B$384:$P$392, H$452, FALSE)","v":3.3176378470550509},4.0929856044333839,2.7353983711950822,3.1989296722539526,2.572481181926388,3.781488823904132,2.4060887433838918,2.3757039360281538,{"$f":"O455","v":2.3757039360281538},{"$f":"P455","v":2.3757039360281538}]
[null,"TSL1",2.2036702790429774,2.7702045224957863,1.7447103796215044,2.1748376719864217,1.4102695361250914,3.3176378470550509,1.8211661280572757,1.8818512871057096,2.8434514963315767,2.4575539736572449,2.8830425143354685,2.3460764247324168,2.363362746039694,{"$f":"O456","v":2.363362746039694},2.363362746039694]
[null,"TSL2",2.2036487179716682,2.6736059731511403,1.5844030411375321,1.7908939144708604,1.3439281128804434,3.2437132082764903,1.8211661280572757,1.8818512871057096,2.5128392785785953,1.9663817037126259,2.7242475497140002,1.976867281277787,1.9841368875135637,{"$f":"O457","v":1.9841368875135637},1.9841368875135637]
[null,"TSL3",2.2036487179716682,2.6773557369919581,1.5272850003362337,0.73568240809982788,1.2899045707338923,0.48981028195640824,1.7509974626234046,1.2445650750108381,2.2689246512353867,1.6967852267564085,2.4667983856657476,1.894437267783486,1.757320364606513,{"$f":"O458","v":1.757320364606513},1.757320364606513]
[null,"TSL4",2.2623936149766872,2.6807222427300008,1.2868161259984305,0.73568240809982788,1.2106419996133639,0.63349606328794916,0.6746653814151049,0.55785683759105964,1.8682747407850369,1.5528734317625152,2.1901250968414536,1.7438950821021133,1.5453905042279172,{"$f":"O459","v":1.5453905042279172},1.5453905042279172]
[null,"TSL5",2.1078601400866814,2.3601779296043484,0.58467765243137781,0.84797697208946754,0.54720854253654028,0.63349606328794916,0.6746653814151049,0.68313774106195413,1.5237180874283631,1.4713170661304666,2.0448371145989146,1.4988902848666215,1.4527818154924632,{"$f":"O460","v":1.4527818154924632},1.4527818154924632]
[null,"TSL6",1.016481703737329,1.2044356976165682,0.60528427074325941,0.84402368600514599,0.54720854253654028,0.88628897771907633,1.1377234360369211,0.68313774106195413,1.5237180874283631,1.4713170661304666,2.0448371145989146,1.4988902848666215,1.4527818154924632,{"$f":"O461","v":1.4527818154924632},1.4527818154924632]
[null,"TSL7","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",{"$f":"O462","v":"NA"},"NA"]
[null,"TSLA",2.1078601400866712,2.1873524105121778,1.2868161259984305,1.3133017810748806,0.56335937772087752,"NA","NA","NA",2.5128392785785953,1.9663817037126259,2.7242475497140002,1.976867281277787,1.9841368875135637,{"$f":"O463","v":1.9841368875135637},1.9841368875135637]
[null,"TSLB",2.1713573638243573,2.3437913633725178,1.5134244419493521,1.7908939144708829,1.2106419996133744,"NA","NA","NA",2.5128392785785953,1.9663817037126259,2.7242475497140002,1.976867281277787,1.9841368875135637,{"$f":"O464","v":1.9841368875135637},1.9841368875135637]
[null,"TSLC",2.1713573638243573,2.3437913633725178,1.5361175569167176,1.7908939144708829,1.2899045707339025,"NA","NA","NA",2.5128392785785953,1.9663817037126259,2.7242475497140002,1.976867281277787,1.9841368875135637,{"$f":"O465","v":1.9841368875135637},1.9841368875135637]
[null,"TSLD",2.262393614976729,2.6807222427301167,1.5843954345674915,1.7908939144708829,1.2899063238398565,"NA","NA","NA",2.5128392785785953,1.9663817037126259,2.7242475497140002,1.976867281277787,1.9841368875135637,{"$f":"O466","v":1.9841368875135637},1.9841368875135637]
[null,"Source: Adapted from 2007 Distribution Transformers NIA"]
[]
[null,"No-Load Losses (watts/kVA) - STANDARDS CASE"]
[null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15]
[null,"kVA",50,25,500,150,1500,25,75,300,300,1500,300,1500,300,2000]
[null,null,"DL1","DL2","DL3","DL4","DL5","DL6","DL7","DL8","DL9","DL10","DL11","DL12","DL13A","DL13B"]
[null,"Base Case",{"$f":"C455","v":2.634223837677768},{"$f":"D455","v":3.3097353060004462},1.8709609606393827,2.4489821154449261,1.4308770758771561,3.3176378470550509,4.0929856044333839,2.7353983711950822,3.1989296722539526,2.572481181926388,3.781488823904132,2.4060887433838918,{"$f":"P455","v":2.3757039360281538},{"$f":"Q455","v":2.3757039360281538}]
[null,"TSL STD",{"$f":"C464","v":2.1713573638243573},{"$f":"D464","v":2.3437913633725178},{"$f":"E465","v":1.5361175569167176},{"$f":"F457","v":1.7908939144708604},{"$f":"G458","v":1.2899045707338923},{"$f":"H456","v":3.3176378470550509},{"$f":"I456","v":1.8211661280572757},{"$f":"J456","v":1.8818512871057096},{"$f":"K457","v":2.5128392785785953},{"$f":"L457","v":1.9663817037126259},{"$f":"M457","v":2.7242475497140002},{"$f":"N457","v":1.976867281277787},{"$f":"P457","v":1.9841368875135637},{"$f":"Q457","v":1.9841368875135637}]
[null,{"$f":"$L$115","v":"Notes"},{"$f":"VLOOKUP(C$444, $B$80:$N$94, 12, FALSE)","v":"Standard is at TSLB"},"Standard is at TSLB","Standard is at TSLC","Standard is at TSL2","Standard is at TSL3","Standard is at TSL1","Standard is at TSL1","Standard is at TSL1","Standard is at TSL2","Standard is at TSL2","Standard is at TSL2","Standard is at TSL2","Standard is at TSL2","Standard is at TSL2"]
[null,{"$f":"$M$115","v":"Effect from LL + NLL Losses"},{"$f":"VLOOKUP(C$444, $B$80:$N$94, 13, FALSE)","v":"LL and NLL Losses are equivalent for TSLB and TSLC from LCC"},"LL and NLL Losses are equivalent for TSLB and TSLC from LCC","LL and NLL Losses from TSLC","LL and NLL Losses are equivalent for TSL2 and TSLB from LCC","LL and NLL Losses are equivalent for TSL3 and TSLC from LCC","LL and NLL Losses from TSL1","LL and NLL Losses from TSL1","LL and NLL Losses from TSL1","LL and NLL Losses from TSL2","LL and NLL Losses from TSL2","LL and NLL Losses from TSL2","LL and NLL Losses from TSL2","LL and NLL Losses from TSL2","LL and NLL Losses from TSL2"]
[null,"Source: Adapted from 2007 Distribution Transformers NIA"]
[]
[]
[]
[null,"Load Losses (watts/kVA)"]
[null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15]
[null,"kVA",50,25,500,150,1500,25,75,300,300,1500,300,1500,300,2000]
[null,null,"DL1","DL2","DL3","DL4","DL5","DL6","DL7","DL8","DL9","DL10","DL11","DL12","DL13A","DL13B"]
[null,"Base Case or Pre-2007",{"$f":"C$487*(C$445/C$446)","v":1.7255707852172746},{"$f":"D$487*(D$445/D$446)","v":1.5185677873948442},1.196706649467099,1.6949489375829578,1.3317631597639816,1.6047085254087752,2.074135956947627,1.6661950768375469,2.354695173296276,1.6555490867506806,2.8574801106142718,1.3642429402288878,1.7190517483304311,1.1089761278513171]
[null,2007,{"$f":"C$487*(C$445/C$446)","v":1.7255707852172746},1.5185677873948442,1.196706649467099,1.6949489375829578,{"$f":"G$487*(G$445/G$446)","v":1.3317631597639816},{"$f":"H375","v":1.6047085254087752},{"$f":"I375","v":1.750276449928506},1.1910000000000001,2.354695173296276,1.6555490867506806,2.8574801106142718,1.3642429402288878,1.7190517483304311,1.1089761278513171]
[null,2010,{"$f":"C375","v":1.405105204670642},{"$f":"D375","v":1.3107593090762872},0.9477335074188632,1.3268705563499219,1.0621565665996704,{"$f":"H486","v":1.6047085254087752},{"$f":"I486","v":1.750276449928506},{"$f":"J375","v":1.1914628338387931},2.211934776964787,1.4272304409528489,2.1336021750922267,1.2808479761733533,1.7273666082076142,1.1143401205985863]
[null,2016,{"$f":"C376","v":1.067806975103164},{"$f":"D376","v":1.3107593090762872},0.99378237344650655,1.3118309497725118,{"$f":"G376","v":1.423721678821358},1.6047085254087752,{"$f":"I376","v":1.4769849782087781},0.85199128490617682,1.9955962562675422,0.97343228960105566,2.0196302194991484,1.0437167055371823,1.5354762128534456,0.83815436125699083]
[]
[]
[null,"No-Load Losses (watts/kVA)"]
[null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15]
[null,"kVA",50,25,500,150,1500,25,75,300,300,1500,300,1500,300,2000]
[null,null,"DL1","DL2","DL3","DL4","DL5","DL6","DL7","DL8","DL9","DL10","DL11","DL12","DL13A","DL13B"]
[null,"Base Case or Pre-2007",{"$f":"C$497*(C$473/C$474)","v":2.4439098655775067},{"$f":"D$497*(D$473/D$474)","v":3.2277536696871967},1.7548248986702943,2.7525793714573834,1.3199035230080052,{"$f":"H496*1.1","v":3.6494016317605564},{"$f":"I496*1.1","v":4.5022841648767224},3.0085000000000002,2.4567378412063072,1.7148550026077305,3.6427708589743717,2.355350099885607,3.8071378050658411,2.5942764839421453]
[null,2007,{"$f":"C$497*(C$473/C$474)","v":2.4439098655775067},3.2277536696871967,1.7548248986702943,2.7525793714573834,{"$f":"G385","v":1.1898643258451089},{"$f":"H385","v":3.3176378470550509},{"$f":"I385","v":4.0929856044333839},2.7349999999999999,2.4567378412063072,1.7148550026077305,3.6427708589743717,2.355350099885607,3.8071378050658411,2.5942764839421453]
[null,2010,{"$f":"C399","v":2.01448396572966},{"$f":"D399","v":2.2857360104874145},1.4407662120543863,2.012908797639569,1.1898643258451089,3.3176378470550509,4.0929856044333839,2.7353983711950822,1.9298290294090306,1.3108198906717603,2.6243128166870613,1.9351798894457173,3.1796397018677331,2.1666839836972009]
[null,2016,{"$f":"C400","v":2.0492133686817731},{"$f":"D400","v":2.2857360104874145},0.99208245177872267,1.6659129494576765,0.39970376717673978,3.3176378470550509,2.5499999999999998,1.8818512871057096,1.8896537670955529,1.2996973984219065,2.137240647988913,1.4855436483645821,3.1520108385212411,1.8581899925317562]

{"sheet":"Base Case Liquid Immersed","index":9,"n_rows":168,"n_cols":127,"rows_kept":168,"cut":false,"hidden":false,"merged":[[2,9,4,12],[2,22,4,25],[2,35,4,38],[9,37,11,37],[9,38,11,38],[9,26,11,26],[9,22,11,22],[9,23,11,23],[9,9,11,9],[9,10,11,10],[9,13,11,13],[9,35,11,35],[9,36,11,36],[9,11,11,11],[9,12,11,12],[9,24,11,24],[2,50,4,53],[9,50,11,50],[9,53,11,53],[9,63,11,63],[9,64,11,64],[9,52,11,52],[9,51,11,51],[9,54,11,54],[2,80,4,83],[2,65,4,68],[9,78,11,78],[9,79,11,79],[9,106,11,106],[9,80,11,80],[9,81,11,81],[9,93,11,93],[9,94,11,94],[2,93,4,96],[9,65,11,65],[9,66,11,66],[9,95,11,95],[9,96,11,96],[9,111,11,111],[2,108,4,111],[2,123,4,126],[9,125,11,125],[9,126,11,126],[9,108,11,108],[9,109,11,109],[9,123,11,123],[9,124,11,124],[9,121,11,121],[9,122,11,122],[9,25,11,25],[9,110,11,110],[9,67,11,67],[9,68,11,68],[9,82,11,82],[9,83,11,83],[9,107,11,107],[9,48,11,48],[9,49,11,49],[9,39,11,39]]}
[null,{"$f":"D4&\" Liquid Type Transformer Base Case Shipment for \"&D3","v":"EC1 to 2 Liquid Type Transformer Base Case Shipment for DL1 to 5"},null,null,null,"ADAPTED FROM 2012 NIA STOCK MODEL",null,null,null,null,null,null,null,null,{"$f":"Q4&\" Liquid Type Transformer Base Case Shipment for \"&Q3","v":"ECMulti Liquid Type Transformer Base Case Shipment for DL1 to 5"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD4&\" Liquid Type Transformer Base Case Shipment for \"&AD3","v":"EC1 Liquid Type Transformer Base Case Shipment for DL1 to 3"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AQ4&\" Liquid Type Transformer Base Case Shipment for \"&AQ3","v":"EC1 Liquid Type Transformer Base Case Shipment for DL1"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BF4&\" Liquid Type Transformer Base Case Shipment for \"&BF3","v":"EC1 Liquid Type Transformer Base Case Shipment for DL2"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BU4&\" Liquid Type Transformer Base Case Shipment for \"&BU3","v":"EC1 Liquid Type Transformer Base Case Shipment for DL3"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CJ4&\" Liquid Type Transformer Base Case Shipment for \"&CJ3","v":"EC2 Liquid Type Transformer Base Case Shipment for DL4 to 5"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CW4&\" Liquid Type Transformer Base Case Shipment for \"&CW3","v":"EC2 Liquid Type Transformer Base Case Shipment for DL4"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DL4&\" Liquid Type Transformer Base Case Shipment for \"&DL3","v":"EC2 Liquid Type Transformer Base Case Shipment for DL5"}]
[]
[null,"Design Lines (DL)","1 to 5",{"$f":"\"DL\"&C3","v":"DL1 to 5"},null,"Used EC breakout to map each DL",null,null,null,{"$f":"\"LIQUID IMMERSED \"&D3&D4&\" TOTAL\"","v":"LIQUID IMMERSED DL1 to 5EC1 to 2 TOTAL"},null,null,null,null,"Design Lines (DL)","1 to 5",{"$f":"\"DL\"&P3","v":"DL1 to 5"},null,null,null,null,null,{"$f":"\"LIQUID IMMERSED \"&S3&S4&\" TOTAL\"","v":"LIQUID IMMERSED  TOTAL"},null,null,null,null,"Design Lines (DL)","1 to 3",{"$f":"\"DL\"&AC3","v":"DL1 to 3"},null,null,null,null,null,{"$f":"\"LIQUID IMMERSED \"&AF3&AF4&\" TOTAL\"","v":"LIQUID IMMERSED EC1 Market Share TOTAL"},null,null,null,null,"Design Lines (DL)",1,{"$f":"\"DL\"&AP3","v":"DL1"},{"$f":"IF(AP3=\"13A\", 14, IF(AP3=\"13B\", 15, AP3+1))","v":2},null,null,null,null,null,null,{"$f":"\"LIQUID IMMERSED \"&AS3&AS4&\" TOTAL\"","v":"LIQUID IMMERSED DL1 Share of EC1 TOTAL"},null,null,null,null,"Design Lines (DL)",2,{"$f":"\"DL\"&BE3","v":"DL2"},{"$f":"IF(BE3=\"13A\", 14, IF(BE3=\"13B\", 15, BE3+1))","v":3},null,null,null,null,null,null,{"$f":"\"LIQUID IMMERSED \"&BH3&BH4&\" TOTAL\"","v":"LIQUID IMMERSED DL2 Share of EC1 TOTAL"},null,null,null,null,"Design Lines (DL)",3,{"$f":"\"DL\"&BT3","v":"DL3"},{"$f":"IF(BT3=\"13A\", 14, IF(BT3=\"13B\", 15, BT3+1))","v":4},null,null,null,null,null,null,{"$f":"\"LIQUID IMMERSED \"&BW3&BW4&\" TOTAL\"","v":"LIQUID IMMERSED DL3 Share of EC1 TOTAL"},null,null,null,null,"Design Lines (DL)","4 to 5",{"$f":"\"DL\"&CI3","v":"DL4 to 5"},null,null,null,null,null,{"$f":"\"LIQUID IMMERSED \"&CL3&CL4&\" TOTAL\"","v":"LIQUID IMMERSED EC2 Market Share TOTAL"},null,null,null,null,"Design Lines (DL)",4,{"$f":"\"DL\"&CV3","v":"DL4"},{"$f":"IF(CV3=\"13A\", 14, IF(CV3=\"13B\", 15, CV3+1))","v":5},null,null,null,null,null,null,{"$f":"\"LIQUID IMMERSED \"&CY3&CY4&\" TOTAL\"","v":"LIQUID IMMERSED DL4 Share of EC2 TOTAL"},null,null,null,null,"Design Lines (DL)",5,{"$f":"\"DL\"&DK3","v":"DL5"},{"$f":"IF(DK3=\"13A\", 14, IF(DK3=\"13B\", 15, DK3+1))","v":6},null,null,null,null,null,null,{"$f":"\"LIQUID IMMERSED \"&DN3&DN4&\" TOTAL\"","v":"LIQUID IMMERSED DL5 Share of EC2 TOTAL"}]
[null,"Equipment Class (EC)","1 to 2",{"$f":"\"EC\"&C4","v":"EC1 to 2"},null,"Forecast Start Year",2005,null,null,null,null,null,null,null,"Equipment Class (EC)","Multi",{"$f":"\"EC\"&P4","v":"ECMulti"},null,null,null,null,null,null,null,null,null,null,"Equipment Class (EC)",1,{"$f":"\"EC\"&AC4","v":"EC1"},null,{"$f":"AD4&\" Market Share\"","v":"EC1 Market Share"},{"$f":"Assumptions!$J$133","v":0.4095728196842755},null,null,null,null,null,null,null,"Equipment Class (EC)",1,{"$f":"\"EC\"&AP4","v":"EC1"},null,{"$f":"AQ3&\" Share of \"&AQ4","v":"DL1 Share of EC1"},{"$f":"VLOOKUP(AQ3, Assumptions!$B$250:$L$268, AP4+1, FALSE)","v":0.33027929374075771},null,null,null,null,null,null,null,null,null,"Equipment Class (EC)",1,{"$f":"\"EC\"&BE4","v":"EC1"},null,{"$f":"BF3&\" Share of \"&BF4","v":"DL2 Share of EC1"},{"$f":"VLOOKUP(BF3, Assumptions!$B$250:$L$268, BE4+1, FALSE)","v":0.63922803429318897},null,null,null,null,null,null,null,null,null,"Equipment Class (EC)",1,{"$f":"\"EC\"&BT4","v":"EC1"},null,{"$f":"BU3&\" Share of \"&BU4","v":"DL3 Share of EC1"},{"$f":"VLOOKUP(BU3, Assumptions!$B$250:$L$268, BT4+1, FALSE)","v":3.0492671966053281E-2},null,null,null,null,null,null,null,null,null,"Equipment Class (EC)",2,{"$f":"\"EC\"&CI4","v":"EC2"},null,{"$f":"CJ4&\" Market Share\"","v":"EC2 Market Share"},{"$f":"Assumptions!$J$136","v":0.59042718031572461},null,null,null,null,null,null,null,"Equipment Class (EC)",2,{"$f":"\"EC\"&CV4","v":"EC2"},null,{"$f":"CW3&\" Share of \"&CW4","v":"DL4 Share of EC2"},{"$f":"VLOOKUP(CW3, Assumptions!$B$250:$L$268, CV4+1, FALSE)","v":0.25974460733698945},null,null,null,null,null,null,null,null,null,"Equipment Class (EC)",2,{"$f":"\"EC\"&DK4","v":"EC2"},null,{"$f":"DL3&\" Share of \"&DL4","v":"DL5 Share of EC2"},{"$f":"VLOOKUP(DL3, Assumptions!$B$250:$L$268, DK4+1, FALSE)","v":0.74025539266301066}]
[null,"Trial Standard Level (TSL)","Base",{"$f":"C5&\" Case\"","v":"Base Case"},null,"Baseline Units 2005 to 2034",null,null,null,null,null,null,null,null,"Trial Standard Level (TSL)","Multi",{"$f":"P5&\" Case\"","v":"Multi Case"},null,null,null,null,null,null,null,null,null,null,"Trial Standard Level (TSL)","Base",{"$f":"AC5&\" Case\"","v":"Base Case"},null,null,null,null,null,null,null,null,null,null,"Trial Standard Level (TSL)","Base",{"$f":"AP5&\" Case\"","v":"Base Case"},2016,null,null,null,null,null,null,null,null,null,null,null,"Trial Standard Level (TSL)","Base",{"$f":"BE5&\" Case\"","v":"Base Case"},2016,null,null,null,null,null,null,null,null,null,null,null,"Trial Standard Level (TSL)","Base",{"$f":"BT5&\" Case\"","v":"Base Case"},2016,null,null,null,null,null,null,null,null,null,null,null,"Trial Standard Level (TSL)","Base",{"$f":"CI5&\" Case\"","v":"Base Case"},null,null,null,null,null,null,null,null,null,null,"Trial Standard Level (TSL)","Base",{"$f":"CV5&\" Case\"","v":"Base Case"},2016,null,null,null,null,null,null,null,null,null,null,null,"Trial Standard Level (TSL)","Base",{"$f":"DK5&\" Case\"","v":"Base Case"},2016]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Trial Standard Level (TSL)","Base",{"$f":"AP7&\" Case\"","v":"Base Case"},2010,null,null,null,null,null,null,null,null,null,null,null,"Trial Standard Level (TSL)","Base",{"$f":"BE7&\" Case\"","v":"Base Case"},2010,null,null,null,null,null,null,null,null,null,null,null,"Trial Standard Level (TSL)","Base",{"$f":"BT7&\" Case\"","v":"Base Case"},2010,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Trial Standard Level (TSL)","Base",{"$f":"CV7&\" Case\"","v":"Base Case"},2010,null,null,null,null,null,null,null,null,null,null,null,"Trial Standard Level (TSL)","Base",{"$f":"DK7&\" Case\"","v":"Base Case"},2010]
[]
[]
[null,"Base Case Stock Forecast",null,null,null,null,null,null,null,"LL Energy Loss (site) Shipments - kWh","NLL Energy Loss (site) Shipments - kWh","LL Energy Loss Stock - kWh","NLL Energy Loss Stock - kWh","% Scale Shipments to Affected Stock","Base Case Stock Forecast",null,null,null,null,null,null,null,"LL Energy Loss (site) Shipments - kWh","NLL Energy Loss (site) Shipments - kWh","LL Energy Loss Stock - kWh","NLL Energy Loss Stock - kWh","Per Affected Stock UEC (kWh)","Base Case Stock Forecast",null,null,null,null,null,null,null,"LL Energy Loss (site) Shipments - kWh","NLL Energy Loss (site) Shipments - kWh","LL Energy Loss Stock - kWh","NLL Energy Loss Stock - kWh",null,"Base Case Stock Forecast",null,null,null,null,null,null,null,"LL Coeff","NLL Coeff","LL Energy Loss (site) Shipments - kWh","NLL Energy Loss (site) Shipments - kWh","LL Energy Loss Stock - kWh","NLL Energy Loss Stock - kWh",null,"Base Case Stock Forecast",null,null,null,null,null,null,null,"LL Coeff","NLL Coeff","LL Energy Loss (site) Shipments - kWh","NLL Energy Loss (site) Shipments - kWh","LL Energy Loss Stock - kWh","NLL Energy Loss Stock - kWh",null,"Base Case Stock Forecast",null,null,null,null,null,null,null,"LL Coeff","NLL Coeff","LL Energy Loss (site) Shipments - kWh","NLL Energy Loss (site) Shipments - kWh","LL Energy Loss Stock - kWh","NLL Energy Loss Stock - kWh",null,"Base Case Stock Forecast",null,null,null,null,null,null,null,"LL Energy Loss (site) Shipments - kWh","NLL Energy Loss (site) Shipments - kWh","LL Energy Loss Stock - kWh","NLL Energy Loss Stock - kWh",null,"Base Case Stock Forecast",null,null,null,null,null,null,null,"LL Coeff","NLL Coeff","LL Energy Loss (site) Shipments - kWh","NLL Energy Loss (site) Shipments - kWh","LL Energy Loss Stock - kWh","NLL Energy Loss Stock - kWh",null,"Base Case Stock Forecast",null,null,null,null,null,null,null,"LL Coeff","NLL Coeff","LL Energy Loss (site) Shipments - kWh","NLL Energy Loss (site) Shipments - kWh","LL Energy Loss Stock - kWh","NLL Energy Loss Stock - kWh"]
[null,null,null,"Stock before",null,"Shipment","Check","Affected","Load",null,null,null,null,null,null,null,"Stock before",null,"Shipment","Check","Affected","Load",null,null,null,null,null,null,null,"Stock before",null,"Shipment","Check","Affected","Load",null,null,null,null,null,null,null,"Stock before",null,"Shipment","Check","Affected","Load",null,null,null,null,null,null,null,null,null,"Stock before",null,"Shipment","Check","Affected","Load",null,null,null,null,null,null,null,null,null,"Stock before",null,"Shipment","Check","Affected","Load",null,null,null,null,null,null,null,null,null,"Stock before",null,"Shipment","Check","Affected","Load",null,null,null,null,null,null,null,"Stock before",null,"Shipment","Check","Affected","Load",null,null,null,null,null,null,null,null,null,"Stock before",null,"Shipment","Check","Affected","Load"]
[null,"Year","Shipment","Shipment","Retirements","after Standards","Original Sheet","Stock","Growth",null,null,null,null,null,"Year","Shipment","Shipment","Retirements","after Standards","Original Sheet","Stock","Growth",null,null,null,null,null,"Year","Shipment","Shipment","Retirements","after Standards","Original Sheet","Stock","Growth",null,null,null,null,null,"Year","Shipment","Shipment","Retirements","after Standards","Original Sheet","Stock","Growth",null,null,null,null,null,null,null,"Year","Shipment","Shipment","Retirements","after Standards","Original Sheet","Stock","Growth",null,null,null,null,null,null,null,"Year","Shipment","Shipment","Retirements","after Standards","Original Sheet","Stock","Growth",null,null,null,null,null,null,null,"Year","Shipment","Shipment","Retirements","after Standards","Original Sheet","Stock","Growth",null,null,null,null,null,"Year","Shipment","Shipment","Retirements","after Standards","Original Sheet","Stock","Growth",null,null,null,null,null,null,null,"Year","Shipment","Shipment","Retirements","after Standards","Original Sheet","Stock","Growth"]
[0,1950,{"$f":"OFFSET('2012 NIA Shipments Data'!$Q$14,A13,0)","v":460.88065262825347},0,{"$f":"SUMPRODUCT(C13:OFFSET(C13,-MIN(A13,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A13,60),0))","v":0},{"$f":"IF(B13<$G$4, 0, C13)","v":0},null,null,null,{"$f":"SUM(AJ13, CP13)","v":6007337.553388577},{"$f":"SUM(AK13, CQ13)","v":8868341.0651258826},{"$f":"SUM(AL13, CR13)","v":6067410.9289224632},{"$f":"SUM(AM13, CS13)","v":8957024.4757771417},null,{"$f":"$B13","v":1950},{"$f":"SUM(AC13, CI13)","v":460.88065262825353},{"$f":"SUM(AD13, CJ13)","v":0},{"$f":"SUM(AE13, CK13)","v":0},{"$f":"SUM(AF13, CL13)","v":0},{"$f":"SUM(AG13, CM13)","v":0},null,null,{"$f":"SUM(AJ13, CP13)","v":6007337.553388577},{"$f":"SUM(AK13, CQ13)","v":8868341.0651258826},{"$f":"SUM(AL13, CR13)","v":6067410.9289224632},8957024.4757771417,{"$f":"IFERROR(SUM(W13:X13)/U13, \"NA\")","v":"NA"},{"$f":"$B13","v":1950},{"$f":"SUM(AP13, BE13, BT13)","v":188.76418843488284},{"$f":"SUM(AQ13, BF13, BU13)","v":0},{"$f":"SUM(AR13, BG13, BV13)","v":0},{"$f":"SUM(AS13, BH13, BW13)","v":0},{"$f":"SUM(AT13, BI13, BX13)","v":0},null,null,{"$f":"SUM(AY13, BN13, CC13)","v":2607888.6987566217},{"$f":"SUM(AZ13, BO13, CD13)","v":4834973.1075200438},{"$f":"SUM(BA13, BP13, CE13)","v":2633967.5857441882},{"$f":"SUM(BB13, BQ13, CF13)","v":4883322.8385952441},null,{"$f":"$B13","v":1950},{"$f":"$C13*$AG$4*$AT$4","v":62.344902839820421},{"$f":"$D13*$AG$4*$AT$4","v":0},{"$f":"$E13*$AG$4*$AT$4","v":0},{"$f":"$F13*$AG$4*$AT$4","v":0},{"$f":"$G13*$AG$4*$AT$4","v":0},null,null,{"$f":"HLOOKUP(AQ$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.7255707852172746},{"$f":"HLOOKUP(AQ$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.4439098655775067},{"$f":"AP13*AW13*(1+AV13)^2*8760","v":942405.55622100772},{"$f":"AP13*AX13*8760","v":1334720.230519884},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A13,60),0),AY13:OFFSET(AY13,-MIN($A13,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A13,60),0))","v":951829.61178321776},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A13,60),0),AZ13:OFFSET(AZ13,-MIN($A13,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A13,60),0))","v":1348067.4328250829},null,{"$f":"$B13","v":1950},{"$f":"$C13*$AG$4*$BI$4","v":120.6633611181793},{"$f":"$D13*$AG$4*$BI$4","v":0},{"$f":"$E13*$AG$4*$BI$4","v":0},{"$f":"$F13*$AG$4*$BI$4","v":0},{"$f":"$G13*$AG$4*$BI$4","v":0},null,null,{"$f":"HLOOKUP(BF$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.5185677873948442},{"$f":"HLOOKUP(BF$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.2277536696871967},{"$f":"BE13*BL13*(1+BK13)^2*8760","v":1605142.9214206415},{"$f":"BE13*BM13*8760","v":3411771.2742189127},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A13,60),0),BN13:OFFSET(BN13,-MIN($A13,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A13,60),0))","v":1621194.350634848},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A13,60),0),BO13:OFFSET(BO13,-MIN($A13,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A13,60),0))","v":3445888.9869611016},null,{"$f":"$B13","v":1950},{"$f":"$C13*$AG$4*$BX$4","v":5.7559244768831519},{"$f":"$D13*$AG$4*$BX$4","v":0},{"$f":"$E13*$AG$4*$BX$4","v":0},{"$f":"$F13*$AG$4*$BX$4","v":0},{"$f":"$G13*$AG$4*$BX$4","v":0},null,null,{"$f":"HLOOKUP(BU$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.196706649467099},{"$f":"HLOOKUP(BU$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":1.7548248986702943},{"$f":"(BT13*CA13*(1+BZ13)^2)*8760","v":60340.221114972548},{"$f":"BT13*CB13*8760","v":88481.602781247013},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A13,60),0),CC13:OFFSET(CC13,-MIN($A13,60),0),'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A13,60),0))","v":60943.623326122273},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A13,60),0),CD13:OFFSET(CD13,-MIN($A13,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A13,60),0))","v":89366.418809059483},null,{"$f":"$B13","v":1950},{"$f":"SUM(CV13, DK13)","v":272.11646419337069},{"$f":"SUM(CW13, DL13)","v":0},{"$f":"SUM(CX13, DM13)","v":0},{"$f":"SUM(CY13, DN13)","v":0},{"$f":"SUM(CZ13, DO13)","v":0},null,null,{"$f":"SUM(DE13, DT13)","v":3399448.8546319557},{"$f":"SUM(DF13, DU13)","v":4033367.9576058397},{"$f":"SUM(DG13, DV13)","v":3433443.343178275},{"$f":"SUM(DH13, DW13)","v":4073701.6371818976},null,{"$f":"$B13","v":1950},{"$f":"$C13*$CM$4*$CZ$4","v":70.680784141837009},{"$f":"$D13*$CM$4*$CZ$4","v":0},{"$f":"$E13*$CM$4*$CZ$4","v":0},{"$f":"$F13*$CM$4*$CZ$4","v":0},{"$f":"$G13*$CM$4*$CZ$4","v":0},null,null,{"$f":"HLOOKUP(CW$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.6949489375829578},{"$f":"HLOOKUP(CW$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.7525793714573834},{"$f":"(CV13*DC13*(1+DB13)^2)*8760","v":1049450.8031013364},{"$f":"CV13*DD13*8760","v":1704297.1430723337},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A13,60),0),DE13:OFFSET(DE13,-MIN($A13,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A13,60),0))","v":1059945.3111323498},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A13,60),0),DF13:OFFSET(DF13,-MIN($A13,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A13,60),0))","v":1721340.114503057},null,{"$f":"$B13","v":1950},{"$f":"$C13*$CM$4*$DO$4","v":201.43568005153367},{"$f":"$D13*$CM$4*$DO$4","v":0},{"$f":"$E13*$CM$4*$DO$4","v":0},{"$f":"$F13*$CM$4*$DO$4","v":0},{"$f":"$G13*$CM$4*$DO$4","v":0},null,null,{"$f":"HLOOKUP(DL$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.3317631597639816},{"$f":"HLOOKUP(DL$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":1.3199035230080052},{"$f":"(DK13*DR13*(1+DQ13)^2)*8760","v":2349998.0515306192},{"$f":"DK13*DS13*8760","v":2329070.8145335061},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A13,60),0),DT13:OFFSET(DT13,-MIN($A13,60),0),'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A13,60),0))","v":2373498.0320459255},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A13,60),0),DU13:OFFSET(DU13,-MIN($A13,60),0),'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A13,60),0))","v":2352361.5226788409}]
[1,{"$f":"B13+1","v":1951},{"$f":"OFFSET('2012 NIA Shipments Data'!$Q$14,A14,0)","v":494.71687711390962},{"$f":"D13 - E13 + C13","v":460.88065262825347},{"$f":"SUMPRODUCT(C14:OFFSET(C14,-MIN(A14,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A14,60),0))","v":2.3045129367629777},{"$f":"IF(B14<$G$4, 0, C14)","v":0},null,null,null,{"$f":"SUM(AJ14, CP14)","v":6448374.9908648739},{"$f":"SUM(AK14, CQ14)","v":9519423.2430905104},{"$f":"SUM(AL14, CR14)","v":12640943.77898521},{"$f":"SUM(AM14, CS14)","v":18661212.196056329},null,{"$f":"$B14","v":1951},494.71687711390973,460.88065262825353,2.3045129367629777,0,0,null,null,{"$f":"SUM(AJ14, CP14)","v":6448374.9908648739},{"$f":"SUM(AK14, CQ14)","v":9519423.2430905104},{"$f":"SUM(AL14, CR14)","v":12640943.77898521},{"$f":"SUM(AM14, CS14)","v":18661212.196056329},{"$f":"IFERROR(SUM(W14:X14)/U14, \"NA\")","v":"NA"},{"$f":"$B14","v":1951},202.62258630494318,188.76418843488284,0.94386586150890317,0,0,null,null,{"$f":"SUM(AY14, BN14, CC14)","v":2799350.6465331754},{"$f":"SUM(AZ14, BO14, CD14)","v":5189939.7013989938},{"$f":"SUM(BA14, BP14, CE14)","v":5487651.4146001367},{"$f":"SUM(BB14, BQ14, CF14)","v":10173995.165394181},null,{"$f":"$B14","v":1951},66.922044700722353,62.344902839820421,0.3117393501251724,0,0,null,null,{"$f":"HLOOKUP(AQ$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.7255707852172746},{"$f":"HLOOKUP(AQ$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.4439098655775067},{"$f":"AP14*AW14*(1+AV14)^2*8760","v":1011593.6329497221},{"$f":"AP14*AX14*8760","v":1432710.6605539368},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A14,60),0),AY14:OFFSET(AY14,-MIN($A14,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A14,60),0))","v":1983057.4771802693},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A14,60),0),AZ14:OFFSET(AZ14,-MIN($A14,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A14,60),0))","v":2808585.8743128097},null,{"$f":"$B14","v":1951},129.52203754711087,120.6633611181793,0.60334551928878355,0,0,null,null,{"$f":"HLOOKUP(BF$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.5185677873948442},{"$f":"HLOOKUP(BF$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.2277536696871967},{"$f":"BE14*BL14*(1+BK14)^2*8760","v":1722986.8272366636},{"$f":"BE14*BM14*8760","v":3662251.4323029178},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A14,60),0),BN14:OFFSET(BN14,-MIN($A14,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A14,60),0))","v":3377622.9896502267},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A14,60),0),BO14:OFFSET(BO14,-MIN($A14,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A14,60),0))","v":7179221.8234566599},null,{"$f":"$B14","v":1951},6.1785040571099525,5.7559244768831519,2.8780992094947264E-2,0,0,null,null,{"$f":"HLOOKUP(BU$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.196706649467099},{"$f":"HLOOKUP(BU$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":1.7548248986702943},{"$f":"(BT14*CA14*(1+BZ14)^2)*8760","v":64770.186346789662},{"$f":"BT14*CB14*8760","v":94977.608542139307},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A14,60),0),CC14:OFFSET(CC14,-MIN($A14,60),0),'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A14,60),0))","v":126970.94776964106},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A14,60),0),CD14:OFFSET(CD14,-MIN($A14,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A14,60),0))","v":186187.46762471079},null,{"$f":"$B14","v":1951},{"$f":"SUM(CV14, DK14)","v":292.09429080896655},272.11646419337069,1.3606470752540747,0,0,null,null,{"$f":"SUM(DE14, DT14)","v":3649024.3443316985},{"$f":"SUM(DF14, DU14)","v":4329483.5416915175},{"$f":"SUM(DG14, DV14)","v":7153292.3643850731},{"$f":"SUM(DH14, DW14)","v":8487217.0306621492},null,{"$f":"$B14","v":1951},75.869916871551411,70.680784141837009,0.35342074028609277,0,0,null,null,{"$f":"HLOOKUP(CW$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.6949489375829578},{"$f":"HLOOKUP(CW$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.7525793714573834},{"$f":"(CV14*DC14*(1+DB14)^2)*8760","v":1126497.762564464},{"$f":"CV14*DD14*8760","v":1829420.6005106135},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A14,60),0),DE14:OFFSET(DE14,-MIN($A14,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A14,60),0))","v":2208307.5044337818},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A14,60),0),DF14:OFFSET(DF14,-MIN($A14,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A14,60),0))","v":3586268.3221638072},null,{"$f":"$B14","v":1951},216.22437393741512,201.43568005153367,1.007226334967982,0,0,null,null,{"$f":"HLOOKUP(DL$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.3317631597639816},{"$f":"HLOOKUP(DL$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":1.3199035230080052},{"$f":"(DK14*DR14*(1+DQ14)^2)*8760","v":2522526.5817672345},2500062.9411809039,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A14,60),0),DT14:OFFSET(DT14,-MIN($A14,60),0),'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A14,60),0))","v":4944984.8599512912},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A14,60),0),DU14:OFFSET(DU14,-MIN($A14,60),0),'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A14,60),0))","v":4900948.708498342}]
[2,{"$f":"B14+1","v":1952},{"$f":"OFFSET('2012 NIA Shipments Data'!$Q$14,A15,0)","v":532.15808211291687},{"$f":"D14 - E14 + C14","v":953.29301680540016},{"$f":"SUMPRODUCT(C15:OFFSET(C15,-MIN(A15,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A15,60),0))","v":4.7684109931639771},0,null,null,null,6936401.4583505448,10239873.047019074,19742170.387411579,29144408.617863696,null,1952,532.15808211291699,953.29301680540027,4.768410993163978,0,0,null,null,6936401.4583505448,10239873.047019074,19742170.387411579,29144408.617863696,"NA",1952,217.95748620876356,390.4429088783171,1.9530115358836666,0,0,null,null,3011211.3415480726,5582725.1616933364,8570416.1926470697,15889378.956801113,null,1952,71.986844610541368,128.95520819041761,0.64503927073920986,0,0,null,null,{"$f":"HLOOKUP(AQ$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.7255707852172746},{"$f":"HLOOKUP(AQ$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.4439098655775067},{"$f":"AP15*AW15*(1+AV15)^2*8760","v":1088153.1487841501},1541141.1912829538,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A15,60),0),AY15:OFFSET(AY15,-MIN($A15,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A15,60),0))","v":3097067.6942340061},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A15,60),0),AZ15:OFFSET(AZ15,-MIN($A15,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A15,60),0))","v":4386348.1910693245},null,1952,139.32453546871278,249.58205314600139,1.2484197250348381,0,0,null,null,{"$f":"HLOOKUP(BF$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.5185677873948442},{"$f":"HLOOKUP(BF$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.2277536696871967},1853386.0636352701,3939418.258376631,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A15,60),0),BN15:OFFSET(BN15,-MIN($A15,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A15,60),0))","v":5275049.8484905316},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A15,60),0),BO15:OFFSET(BO15,-MIN($A15,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A15,60),0))","v":11212249.889389437},null,1952,6.6461061295094099,11.905647541898157,5.9552540109618544E-2,0,0,null,null,{"$f":"HLOOKUP(BU$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.196706649467099},{"$f":"HLOOKUP(BU$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":1.7548248986702943},69672.129128652086,102165.71203375096,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A15,60),0),CC15:OFFSET(CC15,-MIN($A15,60),0),'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A15,60),0))","v":198298.64992253142},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A15,60),0),CD15:OFFSET(CD15,-MIN($A15,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A15,60),0))","v":290780.87634235155},null,1952,314.20059590415343,562.85010792708317,2.8153994572803116,0,0,null,null,3925190.1168024717,4657147.8853257373,11171754.19476451,13255029.661062583,null,1952,81.61191040817242,146.19728027310234,0.7312848265280476,0,0,null,null,{"$f":"HLOOKUP(CW$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.6949489375829578},{"$f":"HLOOKUP(CW$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.7525793714573834},1211753.4625623191,1967874.9668397284,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A15,60),0),DE15:OFFSET(DE15,-MIN($A15,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A15,60),0))","v":3448855.068306556},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A15,60),0),DF15:OFFSET(DF15,-MIN($A15,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A15,60),0))","v":5600904.6087869126},null,1952,232.588685495981,416.65282765398081,2.0841146307522638,0,0,null,null,{"$f":"HLOOKUP(DL$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.3317631597639816},{"$f":"HLOOKUP(DL$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":1.3199035230080052},2713436.6542401528,2689272.9184860089,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A15,60),0),DT15:OFFSET(DT15,-MIN($A15,60),0),'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A15,60),0))","v":7722899.1264579538},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A15,60),0),DU15:OFFSET(DU15,-MIN($A15,60),0),'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A15,60),0))","v":7654125.0522756707}]
[3,1953,{"$f":"OFFSET('2012 NIA Shipments Data'!$Q$14,A16,0)","v":570.57108464290673},{"$f":"D15 - E15 + C15","v":1480.682687925153},{"$f":"SUMPRODUCT(C16:OFFSET(C16,-MIN(A16,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A16,60),0))","v":7.413945282031257},0,null,null,null,7437094.7968989713,10979022.338335212,27386712.613364283,40429675.534197405,null,1953,570.57108464290684,1480.682687925153,7.4139452820312588,0,0,null,null,7437094.7968989713,10979022.338335212,27386712.613364283,40429675.534197405,"NA",1953,233.69040796751077,606.44738355119705,3.0365504741464733,0,0,null,null,3228570.9434580114,5985705.4845870519,11889043.638009187,22042047.38159005,null,1953,77.183102897498983,200.29701353021977,1.0029097460092602,0,0,null,null,{"$f":"HLOOKUP(AQ$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.7255707852172746},{"$f":"HLOOKUP(AQ$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.4439098655775067},1166699.7894577249,1652386.0684532351,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A16,60),0),AY16:OFFSET(AY16,-MIN($A16,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A16,60),0))","v":4296310.9537442373},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A16,60),0),AZ16:OFFSET(AZ16,-MIN($A16,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A16,60),0))","v":6084825.2736975783},null,1953,149.38146011824529,387.6581688896793,1.9410481906207011,0,0,null,null,{"$f":"HLOOKUP(BF$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.5185677873948442},{"$f":"HLOOKUP(BF$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.2277536696871967},{"$f":"BE16*BL16*(1+BK16)^2*8760","v":1987169.8507174763},4223779.0312599046,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A16,60),0),BN16:OFFSET(BN16,-MIN($A16,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A16,60),0))","v":7317649.0419664625},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A16,60),0),BO16:OFFSET(BO16,-MIN($A16,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A16,60),0))","v":15553845.369794413},null,1953,7.125844951766469,18.49220113129795,9.2592537516511961E-2,0,0,null,null,{"$f":"HLOOKUP(BU$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.196706649467099},{"$f":"HLOOKUP(BU$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":1.7548248986702943},74701.303282810317,109540.38487391268,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A16,60),0),CC16:OFFSET(CC16,-MIN($A16,60),0),'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A16,60),0))","v":275083.64229848649},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A16,60),0),CD16:OFFSET(CD16,-MIN($A16,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A16,60),0))","v":403376.73809806013},null,1953,336.8806766753961,874.23530437395607,4.3773948078847855,0,0,null,null,4208523.8534409599,4993316.8537481595,15497668.975355096,18387628.152607352,null,1953,87.50293908247005,227.07790585474669,1.1370046955330098,0,0,null,null,{"$f":"HLOOKUP(CW$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.6949489375829578},{"$f":"HLOOKUP(CW$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.7525793714573834},1299221.9994269975,2109922.9571282202,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A16,60),0),DE16:OFFSET(DE16,-MIN($A16,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A16,60),0))","v":4784317.0607565762},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A16,60),0),DF16:OFFSET(DF16,-MIN($A16,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A16,60),0))","v":7769680.9360698611},null,1953,249.37773759292602,647.15739851920944,3.2403901123517755,0,0,null,null,{"$f":"HLOOKUP(DL$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.3317631597639816},{"$f":"HLOOKUP(DL$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":1.3199035230080052},2909301.8540139627,2883393.8966199397,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A16,60),0),DT16:OFFSET(DT16,-MIN($A16,60),0),'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A16,60),0))","v":10713351.914598519},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A16,60),0),DU16:OFFSET(DU16,-MIN($A16,60),0),'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A16,60),0))","v":10617947.21653749}]
[4,1954,{"$f":"OFFSET('2012 NIA Shipments Data'!$Q$14,A17,0)","v":614.53123151619468},2043.8398272860284,{"$f":"SUMPRODUCT(C17:OFFSET(C17,-MIN(A17,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A17,60),0))","v":10.254238881891574},0,null,null,null,8010092.2522236798,11824910.690389343,35650258.938365623,52628748.179323196,null,1954,614.53123151619479,2043.8398272860288,10.254238881891574,0,0,null,null,8010092.2522236798,11824910.690389343,35650258.938365623,52628748.179323196,"NA",1954,251.69528927613817,837.10124104456122,4.1998575325724641,0,0,null,null,3477319.0077838968,6446879.3844305295,15476391.424128979,28692917.904354431,null,1954,83.129742379998618,276.4772066817095,1.3871259796698348,0,0,null,null,{"$f":"HLOOKUP(AQ$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.7255707852172746},{"$f":"HLOOKUP(AQ$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.4439098655775067},1256589.1923420203,1779695.5943224619,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A17,60),0),AY17:OFFSET(AY17,-MIN($A17,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A17,60),0))","v":5592660.9426637338},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A17,60),0),AZ17:OFFSET(AZ17,-MIN($A17,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A17,60),0))","v":7920833.7146742428},null,1954,160.89068500484137,535.09858081730385,2.684666674857739,0,0,null,null,{"$f":"HLOOKUP(BF$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.5185677873948442},{"$f":"HLOOKUP(BF$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.2277536696871967},{"$f":"BE17*BL17*(1+BK17)^2*8760","v":2140273.0850925269},4549203.7707394846,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A17,60),0),BN17:OFFSET(BN17,-MIN($A17,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A17,60),0))","v":9525644.3096746169},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A17,60),0),BO17:OFFSET(BO17,-MIN($A17,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A17,60),0))","v":20246994.327091437},null,1954,7.6748618912981694,25.525453545547904,0.12806487804489008,0,0,null,null,{"$f":"HLOOKUP(BU$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.196706649467099},{"$f":"HLOOKUP(BU$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":1.7548248986702943},80456.73034934944,117980.01936858293,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A17,60),0),CC17:OFFSET(CC17,-MIN($A17,60),0),'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A17,60),0))","v":358086.17179063056},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A17,60),0),CD17:OFFSET(CD17,-MIN($A17,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A17,60),0))","v":525089.86258875381},null,1954,362.83594224005662,1206.7385862414676,6.0543813493191108,0,0,null,null,4532773.2444397835,5378031.3059588121,20173867.514236644,23935830.274968762,null,1954,94.244679344890073,313.44384024168374,1.5725929062472848,0,0,null,null,{"$f":"HLOOKUP(CW$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.6949489375829578},{"$f":"HLOOKUP(CW$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.7525793714573834},1399321.6915653793,2272483.8116529952,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A17,60),0),DE17:OFFSET(DE17,-MIN($A17,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A17,60),0))","v":6227915.8680761363},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A17,60),0),DF17:OFFSET(DF17,-MIN($A17,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A17,60),0))","v":10114070.321247913},null,1954,268.59126289516655,893.2947459997838,4.4817884430718262,0,0,null,null,{"$f":"HLOOKUP(DL$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.3317631597639816},{"$f":"HLOOKUP(DL$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":1.3199035230080052},3133451.552874404,3105547.4943058169,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A17,60),0),DT17:OFFSET(DT17,-MIN($A17,60),0),'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A17,60),0))","v":13945951.646160509},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A17,60),0),DU17:OFFSET(DU17,-MIN($A17,60),0),'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A17,60),0))","v":13821759.953720849}]
[5,1955,{"$f":"OFFSET('2012 NIA Shipments Data'!$Q$14,A18,0)","v":653.34081407784049},2648.1168199203316,{"$f":"SUMPRODUCT(C18:OFFSET(C18,-MIN(A18,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A18,60),0))","v":13.329858207966577},0,null,null,null,8515954.8034598287,12571691.039681744,44468214.59694086,65646268.433914363,null,1955,653.34081407784061,2648.1168199203321,13.329858207966581,0,0,null,null,8515954.8034598287,12571691.039681744,44468214.59694086,65646268.433914363,"NA",1955,267.5906394366811,1084.5966727881271,5.4595476122284543,0,0,null,null,3696922.6539530386,6854020.1201710459,19304417.850771811,35790001.777802907,null,1955,88.379647404784777,358.21982308203832,1.803175529510854,0,0,null,null,{"$f":"HLOOKUP(AQ$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.7255707852172746},{"$f":"HLOOKUP(AQ$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.4439098655775067},1335946.7571088229,1892088.9757492193,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A18,60),0),AY18:OFFSET(AY18,-MIN($A18,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A18,60),0))","v":6975984.3090133211},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A18,60),0),AZ18:OFFSET(AZ18,-MIN($A18,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A18,60),0))","v":9880021.741771007},null,1955,171.05143844236716,693.3045991472876,3.4898958882948685,0,0,null,null,{"$f":"HLOOKUP(BF$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.5185677873948442},{"$f":"HLOOKUP(BF$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.2277536696871967},2275438.0705977068,4836500.3152855886,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A18,60),0),BN18:OFFSET(BN18,-MIN($A18,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A18,60),0))","v":11881776.120309962},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A18,60),0),BO18:OFFSET(BO18,-MIN($A18,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A18,60),0))","v":25255011.197442442},null,1955,8.1595535895291569,33.072250558801187,0.16647619442273173,0,0,null,null,{"$f":"HLOOKUP(BU$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.196706649467099},{"$f":"HLOOKUP(BU$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":1.7548248986702943},{"$f":"(BT18*CA18*(1+BZ18)^2)*8760","v":85537.826246508659},125430.82913623737,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A18,60),0),CC18:OFFSET(CC18,-MIN($A18,60),0),'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A18,60),0))","v":446657.42144852987},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A18,60),0),CD18:OFFSET(CD18,-MIN($A18,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A18,60),0))","v":654968.83858946129},null,1955,385.7501746411595,1563.520147132205,7.8703105957381254,0,0,null,null,4819032.1495067896,5717670.919510697,25163796.746169053,29856266.65611146,null,1955,100.19652764234307,406.11592668032648,2.0442707353101466,0,0,null,null,{"$f":"HLOOKUP(CW$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.6949489375829578},{"$f":"HLOOKUP(CW$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.7525793714573834},1487693.263153564,2415998.3209005636,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A18,60),0),DE18:OFFSET(DE18,-MIN($A18,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A18,60),0))","v":7768367.1187943239},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A18,60),0),DF18:OFFSET(DF18,-MIN($A18,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A18,60),0))","v":12615747.062913809},null,1955,285.55364699881642,1157.4042204518785,5.8260398604279784,0,0,null,null,{"$f":"HLOOKUP(DL$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.3317631597639816},{"$f":"HLOOKUP(DL$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":1.3199035230080052},3331338.8863532259,3301672.5986101334,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A18,60),0),DT18:OFFSET(DT18,-MIN($A18,60),0),'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A18,60),0))","v":17395429.627374731},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A18,60),0),DU18:OFFSET(DU18,-MIN($A18,60),0),'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A18,60),0))","v":17240519.593197651}]
[6,1956,{"$f":"OFFSET('2012 NIA Shipments Data'!$Q$14,A19,0)","v":701.19421783459256},3288.1277757902058,{"$f":"SUMPRODUCT(C19:OFFSET(C19,-MIN(A19,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A19,60),0))","v":16.632749840892274},0,null,null,null,9139698.8200637922,13492494.078867592,53961623.332846329,79660927.306074053,null,1956,701.19421783459256,3288.1277757902062,16.632749840892277,0,0,null,null,9139698.8200637922,13492494.078867592,53961623.332846329,79660927.306074053,"NA",1956,287.19009294482413,1346.7277646125799,6.8123222514374335,0,0,null,null,3967700.6745590204,7356037.1151300808,23425670.091888186,43430720.403795145,null,1956,94.852941067159094,444.79629495731228,2.2499689819392041,0,0,null,null,{"$f":"HLOOKUP(AQ$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.7255707852172746},{"$f":"HLOOKUP(AQ$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.4439098655775067},1433797.0646174483,2030673.4568489103,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A19,60),0),AY19:OFFSET(AY19,-MIN($A19,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A19,60),0))","v":8465269.8803140055},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A19,60),0),AZ19:OFFSET(AZ19,-MIN($A19,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A19,60),0))","v":11989283.054922925},null,1956,183.57995858159819,860.86614170135999,4.3546273617581024,0,0,null,null,{"$f":"HLOOKUP(BF$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.5185677873948442},{"$f":"HLOOKUP(BF$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.2277536696871967},2442100.6368564619,5190745.752536728,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A19,60),0),BN19:OFFSET(BN19,-MIN($A19,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A19,60),0))","v":14418387.006108452},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A19,60),0),BO19:OFFSET(BO19,-MIN($A19,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A19,60),0))","v":30646640.838981591},null,1956,8.7571932960668768,41.065327953907619,0.2077259077401272,0,0,null,null,{"$f":"HLOOKUP(BU$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.196706649467099},{"$f":"HLOOKUP(BU$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":1.7548248986702943},91802.973085110134,134617.90574444304,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A19,60),0),CC19:OFFSET(CC19,-MIN($A19,60),0),'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A19,60),0))","v":542013.20546573179},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A19,60),0),CD19:OFFSET(CD19,-MIN($A19,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A19,60),0))","v":794796.50989063387},null,1956,414.00412488976849,1941.4000111776265,9.8204275894548445,0,0,null,null,5171998.1455047708,6136456.9637375101,30535953.240958139,36230206.9022789,null,1956,107.53533885538685,504.26818358735949,2.5508031081042861,0,0,null,null,{"$f":"HLOOKUP(CW$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.6949489375829578},{"$f":"HLOOKUP(CW$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.7525793714573834},1596658.1171071171,2592956.105619513,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A19,60),0),DE19:OFFSET(DE19,-MIN($A19,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A19,60),0))","v":9426816.5289569739},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A19,60),0),DF19:OFFSET(DF19,-MIN($A19,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A19,60),0))","v":15309051.583066028},null,1956,306.46878603438165,1437.131827590267,7.2696244813505579,0,0,null,null,{"$f":"HLOOKUP(DL$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.3317631597639816},{"$f":"HLOOKUP(DL$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":1.3199035230080052},3575340.0283976542,3543500.8581179976,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A19,60),0),DT19:OFFSET(DT19,-MIN($A19,60),0),'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A19,60),0))","v":21109136.712001167},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A19,60),0),DU19:OFFSET(DU19,-MIN($A19,60),0),'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A19,60),0))","v":20921155.319212869}]
[7,1957,{"$f":"OFFSET('2012 NIA Shipments Data'!$Q$14,A20,0)","v":754.98889716239501},3972.689243783906,{"$f":"SUMPRODUCT(C20:OFFSET(C20,-MIN(A20,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A20,60),0))","v":20.231351355462284},0,null,null,null,9840884.2472573854,14527620.116481572,64211953.102680877,94792991.988810211,null,1957,754.98889716239512,3972.6892437839069,20.231351355462287,0,0,null,null,9840884.2472573854,14527620.116481572,64211953.102680877,94792991.988810211,"NA",1957,309.22293144112359,1627.1055353059664,8.2862116206799765,0,0,null,null,4272097.3453070344,7920382.4101524409,27875514.790593591,51680642.826151222,null,1957,102.12993140482106,537.39926704253207,2.7367641218646419,0,0,null,null,{"$f":"HLOOKUP(AQ$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.7255707852172746},{"$f":"HLOOKUP(AQ$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.4439098655775067},1543796.0511328145,2186463.9991155267,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A20,60),0),AY20:OFFSET(AY20,-MIN($A20,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A20,60),0))","v":10073298.002978884},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A20,60),0),AZ20:OFFSET(AZ20,-MIN($A20,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A20,60),0))","v":14266718.339973805},null,1957,197.663966623487,1040.0914729212,5.2967787660246408,0,0,null,null,{"$f":"HLOOKUP(BF$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.5185677873948442},{"$f":"HLOOKUP(BF$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.2277536696871967},2629455.3202017047,5588972.8002328565,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A20,60),0),BN20:OFFSET(BN20,-MIN($A20,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A20,60),0))","v":17157244.965404637},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A20,60),0),BO20:OFFSET(BO20,-MIN($A20,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A20,60),0))","v":36468151.674553961},null,1957,9.4290334128155671,49.614795342234359,0.25266873279069324,0,0,null,null,{"$f":"HLOOKUP(BU$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.196706649467099},{"$f":"HLOOKUP(BU$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":1.7548248986702943},98845.973972515261,144945.61080405736,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A20,60),0),CC20:OFFSET(CC20,-MIN($A20,60),0),'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A20,60),0))","v":644971.8222100694},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A20,60),0),CD20:OFFSET(CD20,-MIN($A20,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A20,60),0))","v":945772.81162345305},null,1957,445.76596572127153,2345.5837084779405,11.945139734782309,0,0,null,null,5568786.90195035,6607237.7063291315,36336438.312087283,43112349.162658982,null,1957,115.78530573046555,609.25271933464205,3.1026856299965013,0,0,null,null,{"$f":"HLOOKUP(CW$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.6949489375829578},{"$f":"HLOOKUP(CW$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.7525793714573834},1719151.5849955978,2791884.2180669168,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A20,60),0),DE20:OFFSET(DE20,-MIN($A20,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A20,60),0))","v":11217496.129263192},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A20,60),0),DF20:OFFSET(DF20,-MIN($A20,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A20,60),0))","v":18217096.55091108},null,1957,329.98065999080598,1736.3309891432982,8.8424541047858085,0,0,null,null,{"$f":"HLOOKUP(DL$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.3317631597639816},{"$f":"HLOOKUP(DL$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":1.3199035230080052},3849635.316954752,3815353.4882622142,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A20,60),0),DT20:OFFSET(DT20,-MIN($A20,60),0),'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A20,60),0))","v":25118942.182824086},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A20,60),0),DU20:OFFSET(DU20,-MIN($A20,60),0),'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A20,60),0))","v":24895252.611747902}]
[8,1958,{"$f":"OFFSET('2012 NIA Shipments Data'!$Q$14,A21,0)","v":815.50207681152017},4707.4467895908383,{"$f":"SUMPRODUCT(C21:OFFSET(C21,-MIN(A21,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A21,60),0))","v":24.184109749331057},0,null,null,null,10629641.801969402,15692024.638570592,75310741.046267956,111177594.32195476,null,1958,815.50207681152028,4707.4467895908392,24.184109749331057,0,0,null,null,10629641.801969402,15692024.638570592,75310741.046267956,111177594.32195476,"NA",1958,334.0074850580769,1928.0422551264101,9.9051540215874958,0,0,null,null,4614510.5849013506,8555209.6579129249,32693689.795866974,60613442.216297321,null,1958,110.31575626910833,636.79243432548844,3.2714672746433444,0,0,null,null,{"$f":"HLOOKUP(AQ$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.7255707852172746},{"$f":"HLOOKUP(AQ$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.4439098655775067},1667532.9804239953,2361711.4620545255,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A21,60),0),AY21:OFFSET(AY21,-MIN($A21,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A21,60),0))","v":11814428.634044431},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A21,60),0),AZ21:OFFSET(AZ21,-MIN($A21,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A21,60),0))","v":16732665.470612371},null,1958,213.50694811288622,1232.4586607786623,6.3316521345906516,0,0,null,null,{"$f":"HLOOKUP(BF$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.5185677873948442},{"$f":"HLOOKUP(BF$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.2277536696871967},2840209.0183934923,6036935.0370097216,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A21,60),0),BN21:OFFSET(BN21,-MIN($A21,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A21,60),0))","v":20122808.452668395},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A21,60),0),BO21:OFFSET(BO21,-MIN($A21,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A21,60),0))","v":42771530.758557349},null,1958,10.184780676082383,58.791160022259234,0.30203461235350099,0,0,null,null,{"$f":"HLOOKUP(BU$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.196706649467099},{"$f":"HLOOKUP(BU$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":1.7548248986702943},106768.5860838626,156563.15884867645,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A21,60),0),CC21:OFFSET(CC21,-MIN($A21,60),0),'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A21,60),0))","v":756452.70915414917},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A21,60),0),CD21:OFFSET(CD21,-MIN($A21,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A21,60),0))","v":1109245.9871276037},null,1958,481.49459175344339,2779.4045344644292,14.278955727743563,0,0,null,null,6015131.2170680501,7136814.9806576669,42617051.250400975,50564152.105657443,null,1958,125.06562366988217,721.93533943511102,3.7088817486850076,0,0,null,null,{"$f":"HLOOKUP(CW$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.6949489375829578},{"$f":"HLOOKUP(CW$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.7525793714573834},1856943.4506745713,3015656.7687394083,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A21,60),0),DE21:OFFSET(DE21,-MIN($A21,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A21,60),0))","v":13156396.984647749},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A21,60),0),DF21:OFFSET(DF21,-MIN($A21,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A21,60),0))","v":21365851.288881704},null,1958,356.42896808356119,2057.4691950293181,10.570073979058556,0,0,null,null,{"$f":"HLOOKUP(DL$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.3317631597639816},{"$f":"HLOOKUP(DL$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":1.3199035230080052},4158187.7663934785,4121158.2119182586,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A21,60),0),DT21:OFFSET(DT21,-MIN($A21,60),0),'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A21,60),0))","v":29460654.265753224},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A21,60),0),DU21:OFFSET(DU21,-MIN($A21,60),0),'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A21,60),0))","v":29198300.816775735}]
[9,1959,{"$f":"OFFSET('2012 NIA Shipments Data'!$Q$14,A22,0)","v":874.30120435176559},5498.7647566530277,{"$f":"SUMPRODUCT(C22:OFFSET(C22,-MIN(A22,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A22,60),0))","v":28.559327776439677},0,null,null,null,11396057.586543269,16823447.089014251,87238561.994370162,128786057.87031257,null,1959,874.30120435176559,5498.7647566530286,28.55932777643968,0,0,null,null,11396057.586543269,16823447.089014251,87238561.994370162,128786057.87031257,"NA",1959,358.09000951971058,2252.1445861628995,11.697124405683846,0,0,null,null,4947224.877277256,9172055.2529308535,37871762.30717475,70213484.331936061,null,1959,118.26971543979121,743.83672331995353,3.8633179875070414,0,0,null,null,{"$f":"HLOOKUP(AQ$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.7255707852172746},{"$f":"HLOOKUP(AQ$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.4439098655775067},1787765.02787245,2531994.9934141869,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A22,60),0),AY22:OFFSET(AY22,-MIN($A22,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A22,60),0))","v":13685614.435608085},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A22,60),0),AZ22:OFFSET(AZ22,-MIN($A22,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A22,60),0))","v":19382808.530489318},null,1959,228.90117288531391,1439.6339567569578,7.4771298407281721,0,0,null,null,{"$f":"HLOOKUP(BF$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.5185677873948442},{"$f":"HLOOKUP(BF$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.2277536696871967},3044993.0613310942,6472208.6228001723,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A22,60),0),BN22:OFFSET(BN22,-MIN($A22,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A22,60),0))","v":23309887.119825941},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A22,60),0),BO22:OFFSET(BO22,-MIN($A22,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A22,60),0))","v":49545745.876834966},null,1959,10.919121194605431,68.673906085988108,0.35667657744863351,0,0,null,null,{"$f":"HLOOKUP(BU$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.196706649467099},{"$f":"HLOOKUP(BU$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":1.7548248986702943},114466.78807371193,167851.63671649512,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A22,60),0),CC22:OFFSET(CC22,-MIN($A22,60),0),'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A22,60),0))","v":876260.75174072059},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A22,60),0),CD22:OFFSET(CD22,-MIN($A22,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A22,60),0))","v":1284929.9246117724},null,1959,516.21119483205507,3246.6201704901291,16.862203370755836,0,0,null,null,6448832.7092660144,7651391.8360833973,49366799.68719542,58572573.538376503,null,1959,134.08307410461029,843.29208135630824,4.3798663933734332,0,0,null,null,{"$f":"HLOOKUP(CW$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.6949489375829578},{"$f":"HLOOKUP(CW$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.7525793714573834},1990832.3246528439,3233090.9016554118,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A22,60),0),DE22:OFFSET(DE22,-MIN($A22,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A22,60),0))","v":15240125.618503846},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A22,60),0),DF22:OFFSET(DF22,-MIN($A22,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A22,60),0))","v":24749804.826412179},null,1959,382.12812072744481,2403.3280891338209,12.482336977382401,0,0,null,null,{"$f":"HLOOKUP(DL$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.3317631597639816},{"$f":"HLOOKUP(DL$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":1.3199035230080052},4458000.3846131703,4418300.934427985,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A22,60),0),DT22:OFFSET(DT22,-MIN($A22,60),0),'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A22,60),0))","v":34126674.068691574},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A22,60),0),DU22:OFFSET(DU22,-MIN($A22,60),0),'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A22,60),0))","v":33822768.711964324}]
[10,1960,{"$f":"OFFSET('2012 NIA Shipments Data'!$Q$14,A23,0)","v":937.40592592413907},6344.5066332283532,{"$f":"SUMPRODUCT(C23:OFFSET(C23,-MIN(A23,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A23,60),0))","v":33.389468470444001},0,null,null,null,12218594.530838966,18037718.485594258,100054024.34140378,147704903.36396468,null,1960,937.40592592413918,6344.506633228355,33.389468470444008,0,0,null,null,12218594.530838966,18037718.485594258,100054024.34140378,147704903.36396468,"NA",1960,383.93598826949869,2598.5374712769262,13.675418749198963,0,0,null,null,5304302.3316860842,9834069.6595240235,43435175.237969339,80527939.822021142,null,1960,126.80610704730988,858.2431207722376,4.5167076460945497,0,0,null,null,{"$f":"HLOOKUP(AQ$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.7255707852172746},{"$f":"HLOOKUP(AQ$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.4439098655775067},1916801.1240818372,2714747.6172087663,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A23,60),0),AY23:OFFSET(AY23,-MIN($A23,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A23,60),0))","v":15696049.64322732},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A23,60),0),AZ23:OFFSET(AZ23,-MIN($A23,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A23,60),0))","v":22230169.229973085},null,1960,245.42264707592454,1661.0579998015435,8.7417110451866744,0,0,null,null,{"$f":"HLOOKUP(BF$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.5185677873948442},{"$f":"HLOOKUP(BF$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.2277536696871967},3264772.5130448509,6939355.3235792723,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A23,60),0),BN23:OFFSET(BN23,-MIN($A23,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A23,60),0))","v":26734140.957446638},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A23,60),0),BO23:OFFSET(BO23,-MIN($A23,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A23,60),0))","v":56824082.729536057},null,1960,11.707234146264305,79.236350703144907,0.41700005791773864,0,0,null,null,{"$f":"HLOOKUP(BU$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.196706649467099},{"$f":"HLOOKUP(BU$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":1.7548248986702943},122728.69455939627,179966.71873598636,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A23,60),0),CC23:OFFSET(CC23,-MIN($A23,60),0),'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A23,60),0))","v":1004984.6372953824},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A23,60),0),CD23:OFFSET(CD23,-MIN($A23,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A23,60),0))","v":1473687.8625120053},null,1960,553.46993765464049,3745.9691619514283,19.714049721245047,0,0,null,null,6914292.1991528831,8203648.826070236,56618849.103434443,67176963.54194352,null,1960,143.76083162893264,972.99528906754506,5.12061810386668,0,0,null,null,{"$f":"HLOOKUP(CW$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.6949489375829578},{"$f":"HLOOKUP(CW$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.7525793714573834},2134525.2749989964,3466446.7521925368,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A23,60),0),DE23:OFFSET(DE23,-MIN($A23,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A23,60),0))","v":17478920.614237528},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A23,60),0),DF23:OFFSET(DF23,-MIN($A23,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A23,60),0))","v":28385584.516015325},null,1960,409.70910602570791,2772.9738728838834,14.593431617378366,0,0,null,null,{"$f":"HLOOKUP(DL$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.3317631597639816},{"$f":"HLOOKUP(DL$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":1.3199035230080052},4779766.9241538867,4737202.0738776987,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A23,60),0),DT23:OFFSET(DT23,-MIN($A23,60),0),'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A23,60),0))","v":39139928.489196919},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A23,60),0),DU23:OFFSET(DU23,-MIN($A23,60),0),'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A23,60),0))","v":38791379.025928199}]
[11,1961,{"$f":"OFFSET('2012 NIA Shipments Data'!$Q$14,A24,0)","v":1007.1881497651607},7248.5230906820489,{"$f":"SUMPRODUCT(C24:OFFSET(C24,-MIN(A24,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A24,60),0))","v":38.743972091599133},0,null,null,null,13128169.21454188,19380479.475399368,113846982.85801935,168066779.04273054,null,1961,1007.1881497651608,7248.5230906820507,38.74397209159914,0,0,null,null,13128169.21454188,19380479.475399368,113846982.85801935,168066779.04273054,"NA",1961,412.51689045190517,2968.7980407972263,15.868477895325134,0,0,null,null,5699164.3678581547,10566135.919477068,49422936.091795623,91629127.81225796,null,1961,136.24578723458876,980.53252017345312,5.2410296720088105,0,0,null,null,{"$f":"HLOOKUP(AQ$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.7255707852172746},{"$f":"HLOOKUP(AQ$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.4439098655775067},2059491.3305337911,2916838.4304380319,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A24,60),0),AY24:OFFSET(AY24,-MIN($A24,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A24,60),0))","v":17859830.291020658},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A24,60),0),AZ24:OFFSET(AZ24,-MIN($A24,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A24,60),0))","v":25294711.651176617},null,1961,263.69236099631013,1897.7389358322816,10.143575932253606,0,0,null,null,{"$f":"HLOOKUP(BF$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.5185677873948442},{"$f":"HLOOKUP(BF$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.2277536696871967},3507808.1926739411,7455933.716259053,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A24,60),0),BN24:OFFSET(BN24,-MIN($A24,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A24,60),0))","v":30419578.895906687},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A24,60),0),BO24:OFFSET(BO24,-MIN($A24,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A24,60),0))","v":64657572.896396719},null,1961,12.578742221006284,90.526584791491487,0.4838722910627169,0,0,null,null,{"$f":"HLOOKUP(BU$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.196706649467099},{"$f":"HLOOKUP(BU$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":1.7548248986702943},131864.84465042231,193363.77277998344,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A24,60),0),CC24:OFFSET(CC24,-MIN($A24,60),0),'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A24,60),0))","v":1143526.9048682719},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A24,60),0),CD24:OFFSET(CD24,-MIN($A24,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A24,60),0))","v":1676843.2646846347},null,1961,594.67125931325563,4279.7250498848243,22.875494196274008,0,0,null,null,7429004.8466837257,8814343.5559222996,64424046.766223736,76437651.23047258,null,1961,154.46265274491458,1111.6355025926111,5.9417862576507723,0,0,null,null,{"$f":"HLOOKUP(CW$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.6949489375829578},{"$f":"HLOOKUP(CW$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.7525793714573834},2293423.2682962473,3724495.4336706363,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A24,60),0),DE24:OFFSET(DE24,-MIN($A24,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A24,60),0))","v":19888479.135589577},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A24,60),0),DF24:OFFSET(DF24,-MIN($A24,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A24,60),0))","v":32298682.387654535},null,1961,440.208606568341,3168.089547292213,16.933707938623236,0,0,null,null,{"$f":"HLOOKUP(DL$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.3317631597639816},{"$f":"HLOOKUP(DL$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":1.3199035230080052},5135581.5783874784,5089848.1222516634,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A24,60),0),DT24:OFFSET(DT24,-MIN($A24,60),0),'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A24,60),0))","v":44535567.630634159},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A24,60),0),DU24:OFFSET(DU24,-MIN($A24,60),0),'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A24,60),0))","v":44138968.842818044}]
[12,1962,{"$f":"OFFSET('2012 NIA Shipments Data'!$Q$14,A25,0)","v":1079.8452431391133},8216.9672683556109,{"$f":"SUMPRODUCT(C25:OFFSET(C25,-MIN(A25,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A25,60),0))","v":44.711157650558604},0,null,null,null,14075216.31460201,20778559.176003858,128657042.50643393,189930151.79143071,null,1962,1079.8452431391136,8216.9672683556128,44.711157650558619,0,0,null,null,14075216.31460201,20778559.176003858,128657042.50643393,189930151.79143071,"NA",1962,442.27526105513869,3365.4464533538062,18.312474910287456,0,0,null,null,6110293.8253736384,11328361.650868291,55852238.064884461,103548924.14207485,null,1962,146.07436086030046,1111.537277736033,6.0482312800150861,0,0,null,null,{"$f":"HLOOKUP(AQ$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.7255707852172746},{"$f":"HLOOKUP(AQ$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.4439098655775067},2208060.0502316249,3127254.9273422938,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A25,60),0),AY25:OFFSET(AY25,-MIN($A25,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A25,60),0))","v":20183169.436955225},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A25,60),0),AZ25:OFFSET(AZ25,-MIN($A25,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A25,60),0))","v":28585235.290354338},null,1962,282.71474574078331,2151.2877208963382,11.705847339946393,0,0,null,null,{"$f":"HLOOKUP(BF$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.5185677873948442},{"$f":"HLOOKUP(BF$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.2277536696871967},3760856.3917144607,7993793.9684259864,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A25,60),0),BN25:OFFSET(BN25,-MIN($A25,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A25,60),0))","v":34376783.264597587},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A25,60),0),BO25:OFFSET(BO25,-MIN($A25,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A25,60),0))","v":73068709.382214427},null,1962,13.486154454054924,102.62145472143506,0.55839629032597637,0,0,null,null,{"$f":"HLOOKUP(BU$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.196706649467099},{"$f":"HLOOKUP(BU$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":1.7548248986702943},141377.38342755288,207312.75510001052,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A25,60),0),CC25:OFFSET(CC25,-MIN($A25,60),0),'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A25,60),0))","v":1292285.3633316539},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A25,60),0),CD25:OFFSET(CD25,-MIN($A25,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A25,60),0))","v":1894979.4695060903},null,1962,637.56998208397488,4851.5208150018061,26.398682740271159,0,0,null,null,7964922.4892283715,9450197.5251355693,72804804.44154948,86381227.649355873,null,1962,165.60536464625343,1260.156369079875,6.8569154825854923,0,0,null,null,{"$f":"HLOOKUP(CW$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.6949489375829578},{"$f":"HLOOKUP(CW$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.7525793714573834},2458867.4989392012,3993175.1362248864,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A25,60),0),DE25:OFFSET(DE25,-MIN($A25,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A25,60),0))","v":22475719.964638766},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A25,60),0),DF25:OFFSET(DF25,-MIN($A25,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A25,60),0))","v":36500334.471161351},null,1962,471.96461743772142,3591.3644459219308,19.541767257685667,0,0,null,null,{"$f":"HLOOKUP(DL$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.3317631597639816},{"$f":"HLOOKUP(DL$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":1.3199035230080052},5506054.9902891703,5457022.3889106829,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A25,60),0),DT25:OFFSET(DT25,-MIN($A25,60),0),'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A25,60),0))","v":50329084.476910718},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A25,60),0),DU25:OFFSET(DU25,-MIN($A25,60),0),'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A25,60),0))","v":49880893.178194523}]
[13,1963,{"$f":"OFFSET('2012 NIA Shipments Data'!$Q$14,A26,0)","v":1159.2278502615638},9252.1013538441657,{"$f":"SUMPRODUCT(C26:OFFSET(C26,-MIN(A26,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A26,60),0))","v":51.367534735556404},0,null,null,null,15109926.958524914,22306052.314598732,144573522.94659147,213426879.89190197,null,1963,1159.2278502615641,9252.1013538441675,51.367534735556411,0,0,null,null,15109926.958524914,22306052.314598732,144573522.94659147,213426879.89190197,"NA",1963,474.78821928816978,3789.4092394986574,21.0387460418718,0,0,null,null,6559479.5371450093,12161142.910947483,62761856.360006534,116359217.25622185,null,1963,156.81271774292873,1251.5634073163185,6.9486621839005798,0,0,null,null,{"$f":"HLOOKUP(AQ$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.7255707852172746},{"$f":"HLOOKUP(AQ$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.4439098655775067},2370381.0537124304,3357148.6559540886,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A26,60),0),AY26:OFFSET(AY26,-MIN($A26,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A26,60),0))","v":22680079.169258591},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A26,60),0),AZ26:OFFSET(AZ26,-MIN($A26,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A26,60),0))","v":32121585.337834034},null,1963,303.49794012114035,2422.2966192971753,13.448556276339321,0,0,null,null,{"$f":"HLOOKUP(BF$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.5185677873948442},{"$f":"HLOOKUP(BF$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.2277536696871967},4037328.0317798001,8581441.3281241991,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A26,60),0),BN26:OFFSET(BN26,-MIN($A26,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A26,60),0))","v":38629620.013888933},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A26,60),0),BO26:OFFSET(BO26,-MIN($A26,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A26,60),0))","v":82108219.859158665},null,1963,14.477561424100733,115.54921288516401,0.64152758163189871,0,0,null,null,{"$f":"HLOOKUP(BU$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.196706649467099},{"$f":"HLOOKUP(BU$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":1.7548248986702943},151770.45165277788,222552.92686919504,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A26,60),0),CC26:OFFSET(CC26,-MIN($A26,60),0),'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A26,60),0))","v":1452157.1768590128},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A26,60),0),CD26:OFFSET(CD26,-MIN($A26,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A26,60),0))","v":2129412.0592291555},null,1963,684.43963097339429,5462.6921143455102,30.328788693684611,0,0,null,null,8550447.4213799052,10144909.403651247,81811666.586584926,97067662.635680139,null,1963,177.77950319305825,1418.9048182435429,7.8777393102476339,0,0,null,null,{"$f":"HLOOKUP(CW$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.6949489375829578},{"$f":"HLOOKUP(CW$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.7525793714573834},2639626.0973352371,4286725.2120566703,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A26,60),0),DE26:OFFSET(DE26,-MIN($A26,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A26,60),0))","v":25256246.7840528},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A26,60),0),DF26:OFFSET(DF26,-MIN($A26,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A26,60),0))","v":41015880.984212853},null,1963,506.66012778033604,4043.7872961019671,22.451049383436978,0,0,null,null,{"$f":"HLOOKUP(DL$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.3317631597639816},{"$f":"HLOOKUP(DL$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":1.3199035230080052},5910821.3240446681,5858184.1915945765,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A26,60),0),DT26:OFFSET(DT26,-MIN($A26,60),0),'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A26,60),0))","v":56555419.802532122},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A26,60),0),DU26:OFFSET(DU26,-MIN($A26,60),0),'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A26,60),0))","v":56051781.651467294}]
[14,1964,{"$f":"OFFSET('2012 NIA Shipments Data'!$Q$14,A27,0)","v":1242.5621428451061},10359.961669370174,{"$f":"SUMPRODUCT(C27:OFFSET(C27,-MIN(A27,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A27,60),0))","v":58.816345691753824},0,null,null,null,16196145.749587905,23909584.432593599,161648865.02376124,238634379.22055537,null,1964,1242.5621428451063,10359.961669370176,58.816345691753824,0,0,null,null,16196145.749587905,23909584.432593599,161648865.02376124,238634379.22055537,"NA",1964,508.9196804780056,4243.1587127449557,24.089576548496698,0,0,null,null,7031025.8227357669,13035380.224399274,70174556.451303378,130102213.8851115,null,1964,168.08563263904776,1401.4274628753465,7.9562883289514099,0,0,null,null,{"$f":"HLOOKUP(AQ$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.7255707852172746},{"$f":"HLOOKUP(AQ$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.4439098655775067},2540782.436167127,3598486.5502072312,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A27,60),0),AY27:OFFSET(AY27,-MIN($A27,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A27,60),0))","v":25358786.18461886},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A27,60),0),AZ27:OFFSET(AZ27,-MIN($A27,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A27,60),0))","v":35915413.187675811},null,1964,325.31572696507334,2712.3460031419763,15.398732664050851,0,0,null,null,{"$f":"HLOOKUP(BF$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.5185677873948442},{"$f":"HLOOKUP(BF$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.2277536696871967},4327562.4972303668,9198341.9161018282,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A27,60),0),BN27:OFFSET(BN27,-MIN($A27,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A27,60),0))","v":43192101.183362216},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A27,60),0),BO27:OFFSET(BO27,-MIN($A27,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A27,60),0))","v":91805887.266492561},null,1964,15.518320873884475,129.38524672763285,0.73455555549443996,0,0,null,null,{"$f":"HLOOKUP(BU$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.196706649467099},{"$f":"HLOOKUP(BU$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":1.7548248986702943},162680.88933827274,238551.75809021556,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A27,60),0),CC27:OFFSET(CC27,-MIN($A27,60),0),'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A27,60),0))","v":1623669.0833223078},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A27,60),0),CD27:OFFSET(CD27,-MIN($A27,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A27,60),0))","v":2380913.4309431221},null,1964,733.64246236710073,6116.8029566252198,34.72676914325713,0,0,null,null,9165119.9268521387,10874204.208194327,91474308.572457865,108532165.33544388,null,1964,190.55967331328461,1588.8065821263535,9.0200910151976039,0,0,null,null,{"$f":"HLOOKUP(CW$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.6949489375829578},{"$f":"HLOOKUP(CW$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.7525793714573834},2829382.902657724,4594888.2819537343,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A27,60),0),DE27:OFFSET(DE27,-MIN($A27,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A27,60),0))","v":28239220.738297779},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A27,60),0),DF27:OFFSET(DF27,-MIN($A27,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A27,60),0))","v":45860199.529736884},null,1964,543.0827890538161,4527.9963744988663,25.706678128059529,0,0,null,null,{"$f":"HLOOKUP(DL$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.3317631597639816},{"$f":"HLOOKUP(DL$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":1.3199035230080052},6335737.0241944147,6279315.9262405913,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A27,60),0),DT27:OFFSET(DT27,-MIN($A27,60),0),'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A27,60),0))","v":63235087.834160089},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A27,60),0),DU27:OFFSET(DU27,-MIN($A27,60),0),'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A27,60),0))","v":62671965.805706993}]
[15,1965,{"$f":"OFFSET('2012 NIA Shipments Data'!$Q$14,A28,0)","v":1333.6642650614485},11543.707466523527,{"$f":"SUMPRODUCT(C28:OFFSET(C28,-MIN(A28,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A28,60),0))","v":67.154443350595855},0,null,null,null,17383614.125321757,25662586.401680335,179984617.85043156,265702561.80687195,null,1965,1333.6642650614488,11543.707466523527,67.154443350595869,0,0,null,null,17383614.125321757,25662586.401680335,179984617.85043156,265702561.80687195,"NA",1965,546.2326335533744,4727.988816674464,27.50463471743149,0,0,null,null,7546526.2968951361,13991107.717931768,78134422.557528049,144859645.28216675,null,1965,180.40932842816264,1561.5568071854429,9.0842113290707971,0,0,null,null,{"$f":"HLOOKUP(AQ$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.7255707852172746},{"$f":"HLOOKUP(AQ$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.4439098655775067},2727067.4226828385,3862320.2452691211,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A28,60),0),AY28:OFFSET(AY28,-MIN($A28,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A28,60),0))","v":28235221.075746648},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A28,60),0),AZ28:OFFSET(AZ28,-MIN($A28,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A28,60),0))","v":39989281.190276131},null,1965,349.1672126131154,3022.2629974429988,17.581733584375932,0,0,null,null,{"$f":"HLOOKUP(BF$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.5185677873948442},{"$f":"HLOOKUP(BF$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.2277536696871967},4644850.5538412202,9872745.5861747507,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A28,60),0),BN28:OFFSET(BN28,-MIN($A28,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A28,60),0))","v":48091360.397129364},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A28,60),0),BO28:OFFSET(BO28,-MIN($A28,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A28,60),0))","v":102219384.79834428},null,1965,16.656092512096439,144.16901204602289,0.83868980398475901,0,0,null,null,{"$f":"HLOOKUP(BU$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.196706649467099},{"$f":"HLOOKUP(BU$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":1.7548248986702943},174608.3203710771,256041.88648789629,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A28,60),0),CC28:OFFSET(CC28,-MIN($A28,60),0),'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A28,60),0))","v":1807841.0846520294},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A28,60),0),CD28:OFFSET(CD28,-MIN($A28,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A28,60),0))","v":2650979.2935463362},null,1965,787.43163150807436,6815.7186498490637,39.649808633164376,0,0,null,null,9837087.8284266219,11671478.683748566,101850195.29290353,120842916.5247052,null,1965,204.53111993078971,1770.3461644244408,10.298823974408053,0,0,null,null,{"$f":"HLOOKUP(CW$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.6949489375829578},{"$f":"HLOOKUP(CW$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.7525793714573834},3036827.4868010581,4931776.1199128944,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A28,60),0),DE28:OFFSET(DE28,-MIN($A28,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A28,60),0))","v":31442381.932155218},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A28,60),0),DF28:OFFSET(DF28,-MIN($A28,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A28,60),0))","v":51062099.852609143},null,1965,582.90051157728465,5045.3724854246229,29.350984658756321,0,0,null,null,{"$f":"HLOOKUP(DL$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.3317631597639816},{"$f":"HLOOKUP(DL$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":1.3199035230080052},6800260.3416255638,6739702.5638356721,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A28,60),0),DT28:OFFSET(DT28,-MIN($A28,60),0),'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A28,60),0))","v":70407813.360748306},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A28,60),0),DU28:OFFSET(DU28,-MIN($A28,60),0),'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A28,60),0))","v":69780816.672096059}]
[16,1966,{"$f":"OFFSET('2012 NIA Shipments Data'!$Q$14,A29,0)","v":1431.6957074427307},12810.21728823438,{"$f":"SUMPRODUCT(C29:OFFSET(C29,-MIN(A29,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A29,60),0))","v":78.582181338279227},0,null,null,null,18661402.554650635,27548923.485230431,199670690.41623014,294764155.93151748,null,1966,1431.695707442731,12810.217288234382,78.582181338279241,0,0,null,null,18661402.554650635,27548923.485230431,199670690.41623014,294764155.93151748,"NA",1966,586.38364782719282,5246.7168155104082,32.185125587660067,0,0,null,null,8101236.2619393151,15019528.817628508,86680485.719617203,160703874.21094316,null,1966,193.67037706549445,1732.881924284535,10.630080548049959,0,0,null,null,{"$f":"HLOOKUP(AQ$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.7255707852172746},{"$f":"HLOOKUP(AQ$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.4439098655775067},2927521.434925783,4146221.3997809836,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A29,60),0),AY29:OFFSET(AY29,-MIN($A29,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A29,60),0))","v":31323488.382402945},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A29,60),0),AZ29:OFFSET(AZ29,-MIN($A29,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A29,60),0))","v":44363165.4742103},null,1966,374.83286654224605,3353.8484764717386,20.573634562879366,0,0,null,null,{"$f":"HLOOKUP(BF$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.5185677873948442},{"$f":"HLOOKUP(BF$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.2277536696871967},4986271.8630622271,10598445.085989688,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A29,60),0),BN29:OFFSET(BN29,-MIN($A29,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A29,60),0))","v":53351421.072717771},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A29,60),0),BO29:OFFSET(BO29,-MIN($A29,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A29,60),0))","v":113399774.82725069},null,1966,17.880404219452302,159.98641475413456,0.98141047673074655,0,0,null,null,{"$f":"HLOOKUP(BU$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.196706649467099},{"$f":"HLOOKUP(BU$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":1.7548248986702943},187442.96395130455,274862.33185783838,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A29,60),0),CC29:OFFSET(CC29,-MIN($A29,60),0),'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A29,60),0))","v":2005576.2644964922},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A29,60),0),CD29:OFFSET(CD29,-MIN($A29,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A29,60),0))","v":2940933.9094821871},null,1966,845.31205961553815,7563.5004727239739,46.397055750619167,0,0,null,null,10560166.292711321,12529394.667601924,112990204.69661295,134060281.72057432,null,1966,219.56524900205974,1964.5784603808224,12.051385027536982,0,0,null,null,{"$f":"HLOOKUP(CW$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.6949489375829578},{"$f":"HLOOKUP(CW$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.7525793714573834},3260050.5172093259,5294287.9898056882,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A29,60),0),DE29:OFFSET(DE29,-MIN($A29,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A29,60),0))","v":34881437.001140811},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A29,60),0),DF29:OFFSET(DF29,-MIN($A29,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A29,60),0))","v":56647089.364856564},null,1966,625.74681061347837,5598.9220123431514,34.345670723082186,0,0,null,null,{"$f":"HLOOKUP(DL$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.3317631597639816},{"$f":"HLOOKUP(DL$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":1.3199035230080052},7300115.7755019963,7235106.6777962372,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A29,60),0),DT29:OFFSET(DT29,-MIN($A29,60),0),'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A29,60),0))","v":78108767.695472151},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A29,60),0),DU29:OFFSET(DU29,-MIN($A29,60),0),'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A29,60),0))","v":77413192.355717748}]
[17,1967,{"$f":"OFFSET('2012 NIA Shipments Data'!$Q$14,A30,0)","v":1538.5925208479605},14163.330814338831,{"$f":"SUMPRODUCT(C30:OFFSET(C30,-MIN(A30,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A30,60),0))","v":91.242750802270763},0,null,null,null,20054746.4449718,29605849.491229109,220788973.70413148,325940053.28082067,null,1967,1538.5925208479607,14163.330814338833,91.242750802270777,0,0,null,null,20054746.4449718,29605849.491229109,220788973.70413148,325940053.28082067,"NA",1967,630.16567710883658,5800.9153377499406,37.370550721835727,0,0,null,null,8706110.8428591918,16140954.104514567,95848296.223721936,177700810.18574905,null,1967,208.13067477517291,1915.9222208019794,12.342719099111067,0,0,null,null,{"$f":"HLOOKUP(AQ$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.7255707852172746},{"$f":"HLOOKUP(AQ$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.4439098655775067},3146103.2962404639,4455796.8584521739,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A30,60),0),AY30:OFFSET(AY30,-MIN($A30,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A30,60),0))","v":34636434.813578807},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A30,60),0),AZ30:OFFSET(AZ30,-MIN($A30,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A30,60),0))","v":49055260.714024536},null,1967,402.81956705731801,3708.1077084511048,23.888303678372967,0,0,null,null,{"$f":"HLOOKUP(BF$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.5185677873948442},{"$f":"HLOOKUP(BF$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.2277536696871967},5358569.2515104851,11389772.461529737,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A30,60),0),BN30:OFFSET(BN30,-MIN($A30,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A30,60),0))","v":58994164.239865035},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A30,60),0),BO30:OFFSET(BO30,-MIN($A30,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A30,60),0))","v":125393566.02712043},null,1967,19.215435276345605,176.88540849685612,1.1395279443516926,0,0,null,null,{"$f":"HLOOKUP(BU$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.196706649467099},{"$f":"HLOOKUP(BU$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":1.7548248986702943},201438.29510824126,295384.78453265649,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A30,60),0),CC30:OFFSET(CC30,-MIN($A30,60),0),'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A30,60),0))","v":2217697.1702780901},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A30,60),0),CD30:OFFSET(CD30,-MIN($A30,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A30,60),0))","v":3251983.4446041002},null,1967,908.42684373912414,8362.4154765888925,53.87220008043505,0,0,null,null,11348635.60211261,13464895.386714544,124940677.48040953,148239243.09507161,null,1967,235.95897382139944,2172.0923243553452,13.993013456272331,0,0,null,null,{"$f":"HLOOKUP(CW$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.6949489375829578},{"$f":"HLOOKUP(CW$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.7525793714573834},3503460.4890476945,5689583.2417350831,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A30,60),0),DE30:OFFSET(DE30,-MIN($A30,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A30,60),0))","v":38570691.876473762},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A30,60),0),DF30:OFFSET(DF30,-MIN($A30,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A30,60),0))","v":62638400.749358393},null,1967,672.46786991772467,6190.3231522335482,39.87918662416272,0,0,null,null,{"$f":"HLOOKUP(DL$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.3317631597639816},{"$f":"HLOOKUP(DL$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":1.3199035230080052},7845175.1130649159,7775312.144979462,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A30,60),0),DT30:OFFSET(DT30,-MIN($A30,60),0),'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A30,60),0))","v":86369985.603935763},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A30,60),0),DU30:OFFSET(DU30,-MIN($A30,60),0),'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A30,60),0))","v":85600842.345713228}]
[18,{"$f":"B30+1","v":1968},{"$f":"OFFSET('2012 NIA Shipments Data'!$Q$14,A31,0)","v":1655.4655214951604},15610.680584384521,{"$f":"SUMPRODUCT(C31:OFFSET(C31,-MIN(A31,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A31,60),0))","v":105.28435602865156},0,null,null,null,21578124.703011725,31854738.927427828,243465288.80174422,359415997.42390579,null,1968,1655.4655214951606,15610.680584384523,105.28435602865157,0,0,null,null,21578124.703011725,31854738.927427828,243465288.80174422,359415997.42390579,"NA",1968,678.03368152887242,6393.7104641369424,43.121610567297964,0,0,null,null,9367435.5824408568,17367036.848283328,105692475.17104125,195951719.62778032,null,1968,223.94048546780181,2111.7101764780414,14.242175083131167,0,0,null,null,{"$f":"HLOOKUP(AQ$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.7255707852172746},{"$f":"HLOOKUP(AQ$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.4439098655775067},3385084.3959113648,4794263.5688159186,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A31,60),0),AY31:OFFSET(AY31,-MIN($A31,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A31,60),0))","v":38193798.646172866},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A31,60),0),AZ31:OFFSET(AZ31,-MIN($A31,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A31,60),0))","v":54093522.047841996},null,1968,433.41813742827526,4087.0389718300507,27.564542358490286,0,0,null,null,{"$f":"HLOOKUP(BF$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.5185677873948442},{"$f":"HLOOKUP(BF$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.2277536696871967},5765611.4404681539,12254950.776275601,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A31,60),0),BN31:OFFSET(BN31,-MIN($A31,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A31,60),0))","v":65053208.92303016},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A31,60),0),BO31:OFFSET(BO31,-MIN($A31,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A31,60),0))","v":138272216.47211358},null,1968,20.675058632795349,194.96131582885005,1.3148931256765137,0,0,null,null,{"$f":"HLOOKUP(BU$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.196706649467099},{"$f":"HLOOKUP(BU$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":1.7548248986702943},216739.74606133788,317822.50319180603,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A31,60),0),CC31:OFFSET(CC31,-MIN($A31,60),0),'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A31,60),0))","v":2445467.6018382288},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A31,60),0),CD31:OFFSET(CD31,-MIN($A31,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A31,60),0))","v":3585981.1078247381},null,1968,977.43183996628818,9216.9701202475808,62.162745461353609,0,0,null,null,12210689.120570868,14487702.079144498,137772813.63070297,163464277.79612547,null,1968,253.88264947071463,2394.0582847204723,16.146437910848515,0,0,null,null,{"$f":"HLOOKUP(CW$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.6949489375829578},{"$f":"HLOOKUP(CW$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.7525793714573834},3769586.7924423362,6121769.578847345,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A31,60),0),DE31:OFFSET(DE31,-MIN($A31,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A31,60),0))","v":42532126.85146448},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A31,60),0),DF31:OFFSET(DF31,-MIN($A31,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A31,60),0))","v":69071729.772873908},null,1968,723.54919049557361,6822.9118355271094,46.016307550505097,0,0,null,null,{"$f":"HLOOKUP(DL$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.3317631597639816},{"$f":"HLOOKUP(DL$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":1.3199035230080052},8441102.3281285316,8365932.5002971534,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A31,60),0),DT31:OFFSET(DT31,-MIN($A31,60),0),'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A31,60),0))","v":95240686.779238507},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A31,60),0),DU31:OFFSET(DU31,-MIN($A31,60),0),'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A31,60),0))","v":94392548.023251548}]
[19,1969,{"$f":"OFFSET('2012 NIA Shipments Data'!$Q$14,A32,0)","v":1781.8625276385808},17160.861749851032,{"$f":"SUMPRODUCT(C32:OFFSET(C32,-MIN(A32,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A32,60),0))","v":120.85362196811322},0,null,null,null,23225643.376905192,34286890.838553518,267818276.45899993,395367131.94564104,null,1969,1781.8625276385808,17160.861749851036,120.85362196811323,0,0,null,null,23225643.376905192,34286890.838553518,267818276.45899993,395367131.94564104,"NA",1969,729.80245973468368,7028.6225350985169,49.498358718537624,0,0,null,null,10082651.814665681,18693033.333684545,116264526.55451849,215552089.9023259,null,1969,241.03864097143912,2321.4084868627124,16.348282958885285,0,0,null,null,{"$f":"HLOOKUP(AQ$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.7255707852172746},{"$f":"HLOOKUP(AQ$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.4439098655775067},3643540.1158466083,5160312.002862134,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A32,60),0),AY32:OFFSET(AY32,-MIN($A32,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A32,60),0))","v":42014191.736258775},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A32,60),0),AZ32:OFFSET(AZ32,-MIN($A32,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A32,60),0))","v":59504309.274440467},null,1969,466.51019175853611,4492.8925668998354,31.640738544389944,0,0,null,null,{"$f":"HLOOKUP(BF$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.5185677873948442},{"$f":"HLOOKUP(BF$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.2277536696871967},6205823.5833361251,13190632.654541014,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A32,60),0),BN32:OFFSET(BN32,-MIN($A32,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A32,60),0))","v":71560255.58156836},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A32,60),0),BO32:OFFSET(BO32,-MIN($A32,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A32,60),0))","v":152103106.27845812},null,1969,22.25362700470852,214.32148133596888,1.5093372152624014,0,0,null,null,{"$f":"HLOOKUP(BU$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.196706649467099},{"$f":"HLOOKUP(BU$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":1.7548248986702943},233288.11548294671,342088.67628139717,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A32,60),0),CC32:OFFSET(CC32,-MIN($A32,60),0),'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A32,60),0))","v":2690079.2366913627},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A32,60),0),CD32:OFFSET(CD32,-MIN($A32,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A32,60),0))","v":3944674.3494273257},null,1969,1052.0600679038971,10132.239214752519,71.355263249575614,0,0,null,null,13142991.562239511,15593857.504868977,151553749.90448144,179815042.04331511,null,1969,273.26692923262419,2631.794496280339,18.534144834188528,0,0,null,null,{"$f":"HLOOKUP(CW$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.6949489375829578},{"$f":"HLOOKUP(CW$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.7525793714573834},4057399.7844834886,6589174.8718112996,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A32,60),0),DE32:OFFSET(DE32,-MIN($A32,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A32,60),0))","v":46786467.851564892},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A32,60),0),DF32:OFFSET(DF32,-MIN($A32,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A32,60),0))","v":75980735.121861666},null,1969,778.79313867127303,7500.4447184721794,52.821118415387083,0,0,null,null,{"$f":"HLOOKUP(DL$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.3317631597639816},{"$f":"HLOOKUP(DL$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":1.3199035230080052},9085591.7777560223,9004682.6330576763,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A32,60),0),DT32:OFFSET(DT32,-MIN($A32,60),0),'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A32,60),0))","v":104767282.05291654},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A32,60),0),DU32:OFFSET(DU32,-MIN($A32,60),0),'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A32,60),0))","v":103834306.92145343}]
[20,1970,{"$f":"OFFSET('2012 NIA Shipments Data'!$Q$14,A33,0)","v":1919.9813712639752},18821.870655521499,{"$f":"SUMPRODUCT(C33:OFFSET(C33,-MIN(A33,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A33,60),0))","v":138.1199528244328},0,null,null,null,25025950.053720057,36944596.267943233,293994204.63556957,434009385.14067185,null,1970,1919.9813712639755,18821.870655521503,138.11995282443283,0,0,null,null,25025950.053720057,36944596.267943233,293994204.63556957,434009385.14067185,"NA",1970,786.37218396986805,7708.9266361146638,56.570178532962046,0,0,null,null,10864195.950488919,20142000.416078426,127627947.81467977,236619643.98486641,null,1970,259.72244953894523,2546.0988448752664,18.683958612655282,0,0,null,null,{"$f":"HLOOKUP(AQ$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.7255707852172746},{"$f":"HLOOKUP(AQ$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.4439098655775067},3925964.5676197717,5560307.129044015,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A33,60),0),AY33:OFFSET(AY33,-MIN($A33,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A33,60),0))","v":46120559.979029909},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A33,60),0),AZ33:OFFSET(AZ33,-MIN($A33,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A33,60),0))","v":65320120.451922186},null,1970,502.67114538190077,4927.7620201139825,36.161244023240087,0,0,null,null,{"$f":"HLOOKUP(BF$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.5185677873948442},{"$f":"HLOOKUP(BF$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.2277536696871967},6686860.231101268,14213088.035174118,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A33,60),0),BN33:OFFSET(BN33,-MIN($A33,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A33,60),0))","v":78554386.584001482},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A33,60),0),BO33:OFFSET(BO33,-MIN($A33,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A33,60),0))","v":166969305.99424776},null,1970,23.978589049022091,235.06577112541504,1.7249758970666811,0,0,null,null,{"$f":"HLOOKUP(BU$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.196706649467099},{"$f":"HLOOKUP(BU$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":1.7548248986702943},251371.15176788039,368605.25186029176,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A33,60),0),CC33:OFFSET(CC33,-MIN($A33,60),0),'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A33,60),0))","v":2953001.2516483758},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A33,60),0),CD33:OFFSET(CD33,-MIN($A33,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A33,60),0))","v":4330217.5386964632},null,1970,1133.6091872941074,11112.944019406839,81.549774291470783,0,0,null,null,14161754.103231136,16802595.851864811,166366256.82088983,197389741.15580541,null,1970,294.44887322731165,2886.5272806787743,21.182114101758192,0,0,null,null,{"$f":"HLOOKUP(CW$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.6949489375829578},{"$f":"HLOOKUP(CW$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.7525793714573834},4371904.0504783867,7099926.5148946652,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A33,60),0),DE33:OFFSET(DE33,-MIN($A33,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A33,60),0))","v":51359267.132891893},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A33,60),0),DF33:OFFSET(DF33,-MIN($A33,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A33,60),0))","v":83406913.393370673},null,1970,839.16031406679588,8226.416738728065,60.367660189712588,0,0,null,null,{"$f":"HLOOKUP(DL$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.3317631597639816},{"$f":"HLOOKUP(DL$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":1.3199035230080052},9789850.05275275,9702669.3369701467,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A33,60),0),DT33:OFFSET(DT33,-MIN($A33,60),0),'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A33,60),0))","v":115006989.68799792},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A33,60),0),DU33:OFFSET(DU33,-MIN($A33,60),0),'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A33,60),0))","v":113982827.76243475}]
[21,1971,{"$f":"OFFSET('2012 NIA Shipments Data'!$Q$14,A34,0)","v":2064.4074775413414},20603.732073961044,{"$f":"SUMPRODUCT(C34:OFFSET(C34,-MIN(A34,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A34,60),0))","v":157.21867351455106},0,null,null,null,26908468.590746887,39723667.079164535,322066624.18164444,475451336.56180835,null,1971,2064.4074775413419,20603.732073961048,157.21867351455109,0,0,null,null,26908468.590746887,39723667.079164535,322066624.18164444,475451336.56180835,"NA",1971,845.52519155390974,8438.72864155157,64.3924954183762,0,0,null,null,11681429.670798656,21657135.269088067,139814668.64238948,259213578.87899116,null,1971,279.25946310644423,2787.1373358015562,21.267507908986268,0,0,null,null,{"$f":"HLOOKUP(AQ$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.7255707852172746},{"$f":"HLOOKUP(AQ$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.4439098655775067},4221286.0662398078,5978568.2228094386,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A34,60),0),AY34:OFFSET(AY34,-MIN($A34,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A34,60),0))","v":50524441.718930691},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A34,60),0),AZ34:OFFSET(AZ34,-MIN($A34,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A34,60),0))","v":71557297.230285987},null,1971,540.48340614237782,5394.271921472643,41.161488269521797,0,0,null,null,{"$f":"HLOOKUP(BF$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.5185677873948442},{"$f":"HLOOKUP(BF$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.2277536696871967},7189863.6460579149,15282234.326810397,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A34,60),0),BN34:OFFSET(BN34,-MIN($A34,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A34,60),0))","v":86055254.501123175},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A34,60),0),BO34:OFFSET(BO34,-MIN($A34,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A34,60),0))","v":182912587.64837998},null,1971,25.782322305087739,257.31938427737043,1.9634992398681343,0,0,null,null,{"$f":"HLOOKUP(BU$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.196706649467099},{"$f":"HLOOKUP(BU$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":1.7548248986702943},270279.95850093302,396332.71946823166,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A34,60),0),CC34:OFFSET(CC34,-MIN($A34,60),0),'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A34,60),0))","v":3234972.4223356224},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A34,60),0),CD34:OFFSET(CD34,-MIN($A34,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A34,60),0))","v":4743694.000325162},null,1971,1218.8822859874319,12165.003432409478,92.826178096174885,0,0,null,null,15227038.919948233,18066531.810076468,182251955.53925499,216237757.68281716,null,1971,316.59810076381751,3159.7940398043283,24.111099180184393,0,0,null,null,{"$f":"HLOOKUP(CW$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.6949489375829578},{"$f":"HLOOKUP(CW$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.7525793714573834},4700770.3032864332,7634001.8745564148,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A34,60),0),DE34:OFFSET(DE34,-MIN($A34,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A34,60),0))","v":56263373.648599155},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A34,60),0),DF34:OFFSET(DF34,-MIN($A34,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A34,60),0))","v":91371131.15311949},null,1971,902.28418522361437,9005.2093926051493,68.715078915990489,0,0,null,null,{"$f":"HLOOKUP(DL$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.3317631597639816},{"$f":"HLOOKUP(DL$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":1.3199035230080052},10526268.6166618,10432529.935520053,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A34,60),0),DT34:OFFSET(DT34,-MIN($A34,60),0),'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A34,60),0))","v":125988581.89065583},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A34,60),0),DU34:OFFSET(DU34,-MIN($A34,60),0),'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A34,60),0))","v":124866626.52969769}]
[22,1972,{"$f":"OFFSET('2012 NIA Shipments Data'!$Q$14,A35,0)","v":2213.2105920189315},22510.920877987835,{"$f":"SUMPRODUCT(C35:OFFSET(C35,-MIN(A35,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A35,60),0))","v":178.32555368789696},0,null,null,null,28848039.13371658,42586960.999650843,352082019.2263388,519761608.47431141,null,1972,2213.2105920189319,22510.920877987839,178.32555368789701,0,0,null,null,28848039.13371658,42586960.999650843,352082019.2263388,519761608.47431141,"NA",1972,906.47090272829837,9219.8613376871053,73.037299845711615,0,0,null,null,12523430.649518207,23218188.120214563,152844868.59871125,283371307.08436346,null,1972,299.3885695496495,3045.1292909990148,24.122707809773583,0,0,null,null,{"$f":"HLOOKUP(AQ$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.7255707852172746},{"$f":"HLOOKUP(AQ$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.4439098655775067},4525557.6408155002,6409505.2259684866,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A35,60),0),AY35:OFFSET(AY35,-MIN($A35,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A35,60),0))","v":55233129.188362598},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A35,60),0),AZ35:OFFSET(AZ35,-MIN($A35,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A35,60),0))","v":78226167.530507714},null,1972,579.44161329498274,5893.5938393454999,46.687489610456467,0,0,null,null,{"$f":"HLOOKUP(BF$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.5185677873948442},{"$f":"HLOOKUP(BF$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.2277536696871967},7708111.1891625412,16383782.392657386,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A35,60),0),BN35:OFFSET(BN35,-MIN($A35,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A35,60),0))","v":94075279.755482122},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A35,60),0),BO35:OFFSET(BO35,-MIN($A35,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A35,60),0))","v":199959351.15845719},null,1972,27.640719883666197,281.13820734259008,2.2271024254815583,0,0,null,null,{"$f":"HLOOKUP(BU$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.196706649467099},{"$f":"HLOOKUP(BU$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":1.7548248986702943},289761.81954016542,424900.50158868986,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A35,60),0),CC35:OFFSET(CC35,-MIN($A35,60),0),'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A35,60),0))","v":3536459.6548665278},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A35,60),0),CD35:OFFSET(CD35,-MIN($A35,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A35,60),0))","v":5185788.3953985311},null,1972,1306.7396892906336,13291.059540300736,105.28825384218538,0,0,null,null,16324608.484198373,19368772.879436281,199237150.62762755,236390301.38994795,null,1972,339.41858748645518,3452.2810413879615,27.34805615143571,0,0,null,null,{"$f":"HLOOKUP(CW$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.6949489375829578},{"$f":"HLOOKUP(CW$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.7525793714573834},5039603.2464832207,8184263.0353107164,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A35,60),0),DE35:OFFSET(DE35,-MIN($A35,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A35,60),0))","v":61506907.935646214},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A35,60),0),DF35:OFFSET(DF35,-MIN($A35,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A35,60),0))","v":99886576.068314031},null,1972,967.32110180417828,9838.778498912774,77.94019769074967,0,0,null,null,{"$f":"HLOOKUP(DL$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.3317631597639816},{"$f":"HLOOKUP(DL$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":1.3199035230080052},11285005.237715151,11184509.844125565,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A35,60),0),DT35:OFFSET(DT35,-MIN($A35,60),0),'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A35,60),0))","v":137730242.69198135},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A35,60),0),DU35:OFFSET(DU35,-MIN($A35,60),0),'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A35,60),0))","v":136503725.32163391}]
[23,1973,{"$f":"OFFSET('2012 NIA Shipments Data'!$Q$14,A36,0)","v":2374.3931384509165},24545.80591631887,{"$f":"SUMPRODUCT(C36:OFFSET(C36,-MIN(A36,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A36,60),0))","v":201.59373062563998},0,null,null,null,30948969.078616381,45688461.97903195,384189567.61124551,567160424.89037406,null,1973,2374.3931384509169,24545.805916318874,201.59373062564003,0,0,null,null,30948969.078616381,45688461.97903195,384189567.61124551,567160424.89037406,"NA",1973,972.48689275433821,10053.294940569689,82.567312683015658,0,0,null,null,13435480.523774568,24909110.212422334,166783308.35403147,309212893.57917535,null,1973,321.19228411104683,3320.3951527388904,27.270273719018718,0,0,null,null,{"$f":"HLOOKUP(AQ$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.7255707852172746},{"$f":"HLOOKUP(AQ$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.4439098655775067},4855142.5918372469,6876293.3289245199,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A36,60),0),AY36:OFFSET(AY36,-MIN($A36,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A36,60),0))","v":60270024.772414289},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A36,60),0),AZ36:OFFSET(AZ36,-MIN($A36,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A36,60),0))","v":85359875.933085799},null,1973,621.64088483124692,6426.3479630300253,52.779340983235187,0,0,null,null,{"$f":"HLOOKUP(BF$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.5185677873948442},{"$f":"HLOOKUP(BF$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.2277536696871967},8269473.4897634722,17576971.949836884,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A36,60),0),BN36:OFFSET(BN36,-MIN($A36,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A36,60),0))","v":102654322.2274892},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A36,60),0),BO36:OFFSET(BO36,-MIN($A36,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A36,60),0))","v":218194319.69346619},null,1973,29.653723812044472,306.55182480077468,2.517697980761747,0,0,null,null,{"$f":"HLOOKUP(BU$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.196706649467099},{"$f":"HLOOKUP(BU$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":1.7548248986702943},310864.44217384997,455844.9336609302,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A36,60),0),CC36:OFFSET(CC36,-MIN($A36,60),0),'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A36,60),0))","v":3858961.3541279798},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A36,60),0),CD36:OFFSET(CD36,-MIN($A36,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A36,60),0))","v":5658697.952623344},null,1973,1401.9062456965787,14492.510975749183,119.02641794262436,0,0,null,null,17513488.554841813,20779351.766609617,217406259.25721401,257947531.31119871,null,1973,364.13758731173084,3764.351572722981,30.916470191235359,0,0,null,null,{"$f":"HLOOKUP(CW$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.6949489375829578},{"$f":"HLOOKUP(CW$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.7525793714573834},5406624.842712828,8780302.2741692215,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A36,60),0),DE36:OFFSET(DE36,-MIN($A36,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A36,60),0))","v":67115930.591472939},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A36,60),0),DF36:OFFSET(DF36,-MIN($A36,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A36,60),0))","v":108995570.2770025},null,1973,1037.7686583848479,10728.159403026202,88.109947751389001,0,0,null,null,{"$f":"HLOOKUP(DL$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.3317631597639816},{"$f":"HLOOKUP(DL$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":1.3199035230080052},12106863.712128984,11999049.492440397,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A36,60),0),DT36:OFFSET(DT36,-MIN($A36,60),0),'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A36,60),0))","v":150290328.66574109},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A36,60),0),DU36:OFFSET(DU36,-MIN($A36,60),0),'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A36,60),0))","v":148951961.03419623}]
[24,1974,{"$f":"OFFSET('2012 NIA Shipments Data'!$Q$14,A37,0)","v":2547.6629429814561},26718.605324144148,{"$f":"SUMPRODUCT(C37:OFFSET(C37,-MIN(A37,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A37,60),0))","v":227.22008826594572},0,null,null,null,33207450.092494376,49022547.960080832,418533256.73206151,617860347.41865766,null,1974,2547.6629429814566,26718.605324144151,227.22008826594572,0,0,null,null,33207450.092494376,49022547.960080832,418533256.73206151,617860347.41865766,"NA",1974,1043.4534951620547,10943.214520641013,93.063172239993335,0,0,null,null,14415926.030640833,26726836.429552447,181692495.31677604,336854225.83933932,null,1974,344.63108343344857,3614.3171631309187,30.736838800699491,0,0,null,null,{"$f":"HLOOKUP(AQ$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.7255707852172746},{"$f":"HLOOKUP(AQ$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.4439098655775067},5209443.4842346944,7378086.3899399871,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A37,60),0),AY37:OFFSET(AY37,-MIN($A37,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A37,60),0))","v":65657716.601105914},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A37,60),0),AZ37:OFFSET(AZ37,-MIN($A37,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A37,60),0))","v":92990413.796632707},null,1974,667.00472658879778,6995.2095068780382,59.48858865605942,0,0,null,null,{"$f":"HLOOKUP(BF$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.5185677873948442},{"$f":"HLOOKUP(BF$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.2277536696871967},8872932.9724995978,18859640.116564307,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A37,60),0),BN37:OFFSET(BN37,-MIN($A37,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A37,60),0))","v":111830854.92568152},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A37,60),0),BO37:OFFSET(BO37,-MIN($A37,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A37,60),0))","v":237699268.59166995},null,1974,31.817685139808297,333.68785063205746,2.8377447832344331,0,0,null,null,{"$f":"HLOOKUP(BU$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.196706649467099},{"$f":"HLOOKUP(BU$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":1.7548248986702943},333549.57390654163,489109.92304815387,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A37,60),0),CC37:OFFSET(CC37,-MIN($A37,60),0),'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A37,60),0))","v":4203923.7899886016},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A37,60),0),CD37:OFFSET(CD37,-MIN($A37,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A37,60),0))","v":6164543.4510366265},null,1974,1504.2094478194022,15775.390803503138,134.1569160259524,0,0,null,null,18791524.061853543,22295711.530528389,236840761.41528547,281006121.57931834,null,1974,390.71029237644029,4097.5726898434768,34.84653547470247,0,0,null,null,{"$f":"HLOOKUP(CW$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.6949489375829578},{"$f":"HLOOKUP(CW$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.7525793714573834},5801169.7959036874,9421039.1572604999,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A37,60),0),DE37:OFFSET(DE37,-MIN($A37,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A37,60),0))","v":73115595.469464138},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A37,60),0),DF37:OFFSET(DF37,-MIN($A37,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A37,60),0))","v":118738963.37435804},null,1974,1113.4991554429619,11677.818113659661,99.310380551249935,0,0,null,null,{"$f":"HLOOKUP(DL$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.3317631597639816},{"$f":"HLOOKUP(DL$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":1.3199035230080052},12990354.265949856,12874672.373267889,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A37,60),0),DT37:OFFSET(DT37,-MIN($A37,60),0),'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A37,60),0))","v":163725165.94582134},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A37,60),0),DU37:OFFSET(DU37,-MIN($A37,60),0),'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A37,60),0))","v":162267158.20496029}]
[25,1975,{"$f":"OFFSET('2012 NIA Shipments Data'!$Q$14,A38,0)","v":2736.6179882724805},29039.048178859659,{"$f":"SUMPRODUCT(C38:OFFSET(C38,-MIN(A38,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A38,60),0))","v":255.36069653172319},0,null,null,null,35670379.992037356,52658451.9149573,455302409.55037689,672140864.36490798,null,1975,2736.6179882724809,29039.048178859663,255.36069653172325,0,0,null,null,35670379.992037356,52658451.9149573,455302409.55037689,672140864.36490798,"NA",1975,1120.8443458554691,11893.604843563076,104.58880051503844,0,0,null,null,15485126.320081012,28709112.225471433,197654617.84535792,366447679.42554069,null,1975,370.19167894246596,3928.2114077636679,34.543515167299894,0,0,null,null,{"$f":"HLOOKUP(AQ$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.7255707852172746},{"$f":"HLOOKUP(AQ$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.4439098655775067},5595817.4479555935,7925304.2437824151,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A38,60),0),AY38:OFFSET(AY38,-MIN($A38,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A38,60),0))","v":71425904.85514763},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A38,60),0),AZ38:OFFSET(AZ38,-MIN($A38,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A38,60),0))","v":101159845.21105357},null,1975,716.47512794982686,7602.7256448107764,66.856093362310503,0,0,null,null,{"$f":"HLOOKUP(BF$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.5185677873948442},{"$f":"HLOOKUP(BF$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.2277536696871967},9531020.596022049,20258421.757681798,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A38,60),0),BN38:OFFSET(BN38,-MIN($A38,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A38,60),0))","v":121655464.38843118},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A38,60),0),BO38:OFFSET(BO38,-MIN($A38,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A38,60),0))","v":258581720.80082405},null,1975,34.177538963176396,362.66779098863134,3.1891919854280522,0,0,null,null,{"$f":"HLOOKUP(BU$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.196706649467099},{"$f":"HLOOKUP(BU$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":1.7548248986702943},358288.27610336948,525386.22400721908,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A38,60),0),CC38:OFFSET(CC38,-MIN($A38,60),0),'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A38,60),0))","v":4573248.6017791228},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A38,60),0),CD38:OFFSET(CD38,-MIN($A38,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A38,60),0))","v":6706113.41366308},null,1975,1615.7736424170116,17145.443335296586,150.77189601668479,0,0,null,null,20185253.671956345,23949339.689485863,257647791.70501894,305693184.93936735,null,1975,419.68849029506384,4453.4364467452142,39.162186928307186,0,0,null,null,{"$f":"HLOOKUP(CW$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.6949489375829578},{"$f":"HLOOKUP(CW$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.7525793714573834},6231430.9120947868,10119778.716020737,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A38,60),0),DE38:OFFSET(DE38,-MIN($A38,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A38,60),0))","v":79538976.311909184},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A38,60),0),DF38:OFFSET(DF38,-MIN($A38,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A38,60),0))","v":129170466.77241448},null,1975,1196.0851521219477,12692.006888551374,111.6097090883776,0,0,null,null,{"$f":"HLOOKUP(DL$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.3317631597639816},{"$f":"HLOOKUP(DL$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":1.3199035230080052},13953822.759861559,13829560.973465124,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A38,60),0),DT38:OFFSET(DT38,-MIN($A38,60),0),'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A38,60),0))","v":178108815.39310977},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A38,60),0),DU38:OFFSET(DU38,-MIN($A38,60),0),'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A38,60),0))","v":176522718.16695288}]
[26,1976,{"$f":"OFFSET('2012 NIA Shipments Data'!$Q$14,A39,0)","v":2921.9289167488755},31520.305470600415,{"$f":"SUMPRODUCT(C39:OFFSET(C39,-MIN(A39,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A39,60),0))","v":286.21512390833692},0,null,null,null,38085810.740412645,56224235.17674543,494430895.03079844,729904349.68902934,null,1976,2921.928916748876,31520.305470600419,286.21512390833698,0,0,null,null,38085810.740412645,56224235.17674543,494430895.03079844,729904349.68902934,"NA",1976,1196.7426653498576,12909.860388903508,117.22593533542185,0,0,null,null,16533706.409901997,30653158.586722434,214640967.31831107,397940029.13196135,null,1976,395.25932230118292,4263.8595715388337,38.717299130682861,0,0,null,null,{"$f":"HLOOKUP(AQ$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.7255707852172746},{"$f":"HLOOKUP(AQ$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.4439098655775067},5974739.9469338525,8461968.6573640611,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A39,60),0),AY39:OFFSET(AY39,-MIN($A39,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A39,60),0))","v":77564215.179071769},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A39,60),0),AZ39:OFFSET(AZ39,-MIN($A39,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A39,60),0))","v":109853477.07311916},null,1976,764.99146152638116,8252.344679398293,74.934104212642197,0,0,null,null,{"$f":"HLOOKUP(BF$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.5185677873948442},{"$f":"HLOOKUP(BF$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.2277536696871967},10176416.586089127,21630227.015657261,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A39,60),0),BN39:OFFSET(BN39,-MIN($A39,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A39,60),0))","v":132110480.59763041},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A39,60),0),BO39:OFFSET(BO39,-MIN($A39,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A39,60),0))","v":280804118.25716335},null,1976,36.49188152229349,393.65613796637962,3.5745319920967926,0,0,null,null,{"$f":"HLOOKUP(BU$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.196706649467099},{"$f":"HLOOKUP(BU$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":1.7548248986702943},382549.87687901704,560962.91370110831,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A39,60),0),CC39:OFFSET(CC39,-MIN($A39,60),0),'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A39,60),0))","v":4966271.5416089064},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A39,60),0),CD39:OFFSET(CD39,-MIN($A39,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A39,60),0))","v":7282433.8016788233},null,1976,1725.1862513990181,18610.445081696911,168.98918857291511,0,0,null,null,21552104.330510646,25571076.590023,279789927.71248734,331964320.55706799,null,1976,448.10782545281074,4833.9627501119703,43.894030430068298,0,0,null,null,{"$f":"HLOOKUP(CW$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.6949489375829578},{"$f":"HLOOKUP(CW$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.7525793714573834},6653394.1722229356,10805042.643203085,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A39,60),0),DE39:OFFSET(DE39,-MIN($A39,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A39,60),0))","v":86374520.36892736},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A39,60),0),DF39:OFFSET(DF39,-MIN($A39,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A39,60),0))","v":140271318.9260301},null,1976,1277.0784259462075,13776.482331584943,125.09515814284683,0,0,null,null,{"$f":"HLOOKUP(DL$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.3317631597639816},{"$f":"HLOOKUP(DL$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":1.3199035230080052},14898710.158287711,14766033.946819915,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A39,60),0),DT39:OFFSET(DT39,-MIN($A39,60),0),'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A39,60),0))","v":193415407.34355995},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A39,60),0),DU39:OFFSET(DU39,-MIN($A39,60),0),'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A39,60),0))","v":191693001.63103792}]
[27,1977,{"$f":"OFFSET('2012 NIA Shipments Data'!$Q$14,A40,0)","v":3138.9447658293625},34156.019263440954,{"$f":"SUMPRODUCT(C40:OFFSET(C40,-MIN(A40,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A40,60),0))","v":319.89327764106156},0,null,null,null,40914498.498137355,60400089.717847221,536313735.50627273,791733955.70197117,null,1977,3138.944765829363,34156.019263440961,319.89327764106156,0,0,null,null,40914498.498137355,60400089.717847221,536313735.50627273,791733955.70197117,"NA",1977,1285.6264585739298,13989.377118917942,131.01959172149438,0,0,null,null,17761688.485175986,32929812.61467123,232823029.73399884,431649206.54471457,null,1977,424.61579875222901,4620.4015947093339,43.273058219977585,0,0,null,null,{"$f":"HLOOKUP(AQ$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.7255707852172746},{"$f":"HLOOKUP(AQ$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.4439098655775067},6418492.447272446,9090451.1993396562,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A40,60),0),AY40:OFFSET(AY40,-MIN($A40,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A40,60),0))","v":84134616.99578689},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A40,60),0),AZ40:OFFSET(AZ40,-MIN($A40,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A40,60),0))","v":119159076.10054852},null,1977,821.80847394952707,8942.402036712032,83.751396070027027,0,0,null,null,{"$f":"HLOOKUP(BF$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.5185677873948442},{"$f":"HLOOKUP(BF$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.2277536696871967},10932233.633303313,23236734.98191864,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A40,60),0),BN40:OFFSET(BN40,-MIN($A40,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A40,60),0))","v":143301452.35853571},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A40,60),0),BO40:OFFSET(BO40,-MIN($A40,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A40,60),0))","v":304590807.57618016},null,1977,39.202185872173629,426.57348749657638,3.9951374314897583,0,0,null,null,{"$f":"HLOOKUP(BU$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.196706649467099},{"$f":"HLOOKUP(BU$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":1.7548248986702943},410962.40460022801,602626.43341293035,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A40,60),0),CC40:OFFSET(CC40,-MIN($A40,60),0),'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A40,60),0))","v":5386960.3796762303},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A40,60),0),CD40:OFFSET(CD40,-MIN($A40,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A40,60),0))","v":7899322.8679858912},null,1977,1853.3183072554332,20166.642144523019,188.87368591956721,0,0,null,null,23152810.012961373,27470277.10317599,303490705.7722739,360084749.1572566,null,1977,481.38943598851642,5238.1765451347137,49.058921385467855,0,0,null,null,{"$f":"HLOOKUP(CW$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.6949489375829578},{"$f":"HLOOKUP(CW$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.7525793714573834},7147551.2946893824,11607548.648781976,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A40,60),0),DE40:OFFSET(DE40,-MIN($A40,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A40,60),0))","v":93691235.999191627},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A40,60),0),DF40:OFFSET(DF40,-MIN($A40,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A40,60),0))","v":152153588.68892056},null,1977,1371.9288712669168,14928.465599388304,139.81476453409937,0,0,null,null,{"$f":"HLOOKUP(DL$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.3317631597639816},{"$f":"HLOOKUP(DL$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":1.3199035230080052},16005258.718271989,15862728.454394013,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A40,60),0),DT40:OFFSET(DT40,-MIN($A40,60),0),'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A40,60),0))","v":209799469.77308226},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A40,60),0),DU40:OFFSET(DU40,-MIN($A40,60),0),'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A40,60),0))","v":207931160.46833608}]
[28,1978,{"$f":"OFFSET('2012 NIA Shipments Data'!$Q$14,A41,0)","v":3328.4744141316378},36975.07075162926,{"$f":"SUMPRODUCT(C41:OFFSET(C41,-MIN(A41,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A41,60),0))","v":356.65986702047525},0,null,null,null,43384918.046525642,64047050.278054714,580568273.27784359,857064783.40224051,null,1978,3328.4744141316378,36975.070751629268,356.6598670204753,0,0,null,null,43384918.046525642,64047050.278054714,580568273.27784359,857064783.40224051,"NA",1978,1363.2526510428615,15143.983985770379,146.0781874037948,0,0,null,null,18834140.160177197,34918116.413916141,252034686.79463425,467267231.68641502,null,1978,450.25412277665203,5001.7443352415867,48.246600566655395,0,0,null,null,{"$f":"HLOOKUP(AQ$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.7255707852172746},{"$f":"HLOOKUP(AQ$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.4439098655775067},6806041.3552383184,9639333.1157962587,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A41,60),0),AY41:OFFSET(AY41,-MIN($A41,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A41,60),0))","v":91077080.593557537},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A41,60),0),AZ41:OFFSET(AZ41,-MIN($A41,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A41,60),0))","v":128991622.77052943},null,1978,871.42931237110724,9680.4591145915329,93.37727258723983,0,0,null,null,{"$f":"HLOOKUP(BF$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.5185677873948442},{"$f":"HLOOKUP(BF$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.2277536696871967},11592322.468963608,24639770.249298565,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A41,60),0),BN41:OFFSET(BN41,-MIN($A41,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A41,60),0))","v":155126134.65971768},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A41,60),0),BO41:OFFSET(BO41,-MIN($A41,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A41,60),0))","v":329724464.43848085},null,1978,41.569215895102488,461.78053593726031,4.4543142498995714,0,0,null,null,{"$f":"HLOOKUP(BU$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.196706649467099},{"$f":"HLOOKUP(BU$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":1.7548248986702943},435776.33597527054,639013.04882131878,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A41,60),0),CC41:OFFSET(CC41,-MIN($A41,60),0),'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A41,60),0))","v":5831471.5413590344},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A41,60),0),CD41:OFFSET(CD41,-MIN($A41,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A41,60),0))","v":8551144.4774047043},null,1978,1965.2217630887765,21831.086765858887,210.58167961668053,0,0,null,null,24550777.886348449,29128933.864138573,328533586.48320937,389797551.71582556,null,1978,510.45575518360027,5670.5070597377626,54.697455684398392,0,0,null,null,{"$f":"HLOOKUP(CW$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.6949489375829578},{"$f":"HLOOKUP(CW$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.7525793714573834},7579120.813800375,12308413.040218288,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A41,60),0),DE41:OFFSET(DE41,-MIN($A41,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A41,60),0))","v":101422274.88164234},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A41,60),0),DF41:OFFSET(DF41,-MIN($A41,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A41,60),0))","v":164708715.08589336},null,1978,1454.7660079051761,16160.579706121123,155.88422393228214,0,0,null,null,{"$f":"HLOOKUP(DL$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.3317631597639816},{"$f":"HLOOKUP(DL$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":1.3199035230080052},16971657.072548073,16820520.823920283,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A41,60),0),DT41:OFFSET(DT41,-MIN($A41,60),0),'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A41,60),0))","v":227111311.60156706},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A41,60),0),DU41:OFFSET(DU41,-MIN($A41,60),0),'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A41,60),0))","v":225088836.62993222}]
[29,1979,{"$f":"OFFSET('2012 NIA Shipments Data'!$Q$14,A42,0)","v":3480.9633808902176},39946.885298740424,{"$f":"SUMPRODUCT(C42:OFFSET(C42,-MIN(A42,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A42,60),0))","v":396.49457561962134},0,null,null,null,45372531.740574822,66981267.972314313,626677810.92703128,925134057.45154059,null,1979,3480.9633808902181,39946.885298740432,396.4945756196214,0,0,null,null,45372531.740574822,66981267.972314313,626677810.92703128,925134057.45154059,"NA",1979,1425.707987128915,16361.158449409448,162.39340132604852,0,0,null,null,19696997.498247188,36517836.535094552,272051631.25156432,504378243.43707836,null,1979,470.88182706949539,5403.7518574515825,53.635177898126727,0,0,null,null,{"$f":"HLOOKUP(AQ$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.7255707852172746},{"$f":"HLOOKUP(AQ$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.4439098655775067},7117849.7349482812,10080944.4260196,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A42,60),0),AY42:OFFSET(AY42,-MIN($A42,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A42,60),0))","v":98310548.679742396},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A42,60),0),AZ42:OFFSET(AZ42,-MIN($A42,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A42,60),0))","v":139236316.39284369},null,1979,911.35251408851559,10458.511154375401,103.80641471183495,0,0,null,null,{"$f":"HLOOKUP(BF$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.5185677873948442},{"$f":"HLOOKUP(BF$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.2277536696871967},12123407.000699662,25768603.654336043,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A42,60),0),BN42:OFFSET(BN42,-MIN($A42,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A42,60),0))","v":167446467.47101834},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A42,60),0),BO42:OFFSET(BO42,-MIN($A42,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A42,60),0))","v":355911638.80997533},null,1979,43.473645970904123,498.89543758246322,4.9518087160868394,0,0,null,null,{"$f":"HLOOKUP(BU$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.196706649467099},{"$f":"HLOOKUP(BU$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":1.7548248986702943},455740.76259924541,668288.45473890787,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A42,60),0),CC42:OFFSET(CC42,-MIN($A42,60),0),'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A42,60),0))","v":6294615.1008035559},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A42,60),0),CD42:OFFSET(CD42,-MIN($A42,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A42,60),0))","v":9230288.2342593595},null,1979,2055.2553937613029,23585.726849330982,234.10117429357291,0,0,null,null,25675534.242327634,30463431.437219758,354626179.67546695,420755814.01446223,null,1979,533.84150522975926,6126.2653592369652,60.80651759401222,0,0,null,null,{"$f":"HLOOKUP(CW$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.6949489375829578},{"$f":"HLOOKUP(CW$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.7525793714573834},7926346.6470313594,12872304.166727182,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A42,60),0),DE42:OFFSET(DE42,-MIN($A42,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A42,60),0))","v":109477372.64941734},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A42,60),0),DF42:OFFSET(DF42,-MIN($A42,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A42,60),0))","v":177790109.72794563},null,1979,1521.4138885315438,17459.461490094018,173.2946566995607,0,0,null,null,{"$f":"HLOOKUP(DL$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.3317631597639816},{"$f":"HLOOKUP(DL$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":1.3199035230080052},{"$f":"(DK42*DR42*(1+DQ42)^2)*8760","v":17749187.595296275},17591127.270492576,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A42,60),0),DT42:OFFSET(DT42,-MIN($A42,60),0),'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A42,60),0))","v":245148807.02604961},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A42,60),0),DU42:OFFSET(DU42,-MIN($A42,60),0),'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A42,60),0))","v":242965704.28651661}]
[30,1980,{"$f":"OFFSET('2012 NIA Shipments Data'!$Q$14,A43,0)","v":3808.5395366473294},{"$f":"D42 - E42 + C42","v":43031.354104011014},{"$f":"SUMPRODUCT(C43:OFFSET(C43,-MIN(A43,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A43,60),0))","v":439.3103302234706},0,null,null,null,49642315.101738483,73284542.057460353,676912461.38233495,999293035.46231043,null,1980,3808.5395366473304,43031.354104011021,439.31033022347071,0,0,null,null,49642315.101738483,73284542.057460353,676912461.38233495,999293035.46231043,"NA",1980,1559.8742769036908,17624.473035212312,179.92957066605706,0,0,null,null,21550583.99555276,39954348.557715602,293859358.2261337,544809329.89734554,null,1980,515.19417450012611,5820.998506622951,59.427011522663079,0,0,null,null,{"$f":"HLOOKUP(AQ$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.7255707852172746},{"$f":"HLOOKUP(AQ$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.4439098655775067},7787675.1821883628,11029611.981560519,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A43,60),0),AY43:OFFSET(AY43,-MIN($A43,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A43,60),0))","v":106191146.91201493},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A43,60),0),AZ43:OFFSET(AZ43,-MIN($A43,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A43,60),0))","v":150397534.42660779},null,1980,997.11536776965579,11266.05725375208,115.01602576808109,0,0,null,null,{"$f":"HLOOKUP(BF$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.5185677873948442},{"$f":"HLOOKUP(BF$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.2277536696871967},13264280.553627536,28193558.817799244,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A43,60),0),BN43:OFFSET(BN43,-MIN($A43,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A43,60),0))","v":180869018.28854108},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A43,60),0),BO43:OFFSET(BO43,-MIN($A43,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A43,60),0))","v":384441605.01724428},null,1980,47.564734633908806,537.41727483728039,5.4865333753128809,0,0,null,null,{"$f":"HLOOKUP(BU$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.196706649467099},{"$f":"HLOOKUP(BU$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":1.7548248986702943},498628.25973686139,731177.75835584127,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A43,60),0),CC43:OFFSET(CC43,-MIN($A43,60),0),'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A43,60),0))","v":6799193.0255776653},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A43,60),0),CD43:OFFSET(CD43,-MIN($A43,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A43,60),0))","v":9970190.4534935299},null,1980,2248.6652597436396,25406.88106879871,259.38075955741363,0,0,null,null,28091731.106185719,33330193.499744751,383053103.15620124,454483705.56496489,null,1980,584.07867492444097,6599.3003468727111,67.372753542010472,0,0,null,null,{"$f":"HLOOKUP(CW$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.6949489375829578},{"$f":"HLOOKUP(CW$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.7525793714573834},8672255.7186656576,14083652.70828937,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A43,60),0),DE43:OFFSET(DE43,-MIN($A43,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A43,60),0))","v":118253106.29103634},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A43,60),0),DF43:OFFSET(DF43,-MIN($A43,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A43,60),0))","v":192041809.5023188},null,1980,1664.5865848191984,18807.580721925999,192.00800601540317,0,0,null,null,{"$f":"HLOOKUP(DL$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.3317631597639816},{"$f":"HLOOKUP(DL$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":1.3199035230080052},19419475.387520064,19246540.791455381,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A43,60),0),DT43:OFFSET(DT43,-MIN($A43,60),0),'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A43,60),0))","v":264799996.86516494},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A43,60),0),DU43:OFFSET(DU43,-MIN($A43,60),0),'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A43,60),0))","v":262441896.06264606}]
[31,1981,{"$f":"OFFSET('2012 NIA Shipments Data'!$Q$14,A44,0)","v":3701.8385653386954},46400.583310434871,{"$f":"SUMPRODUCT(C44:OFFSET(C44,-MIN(A44,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A44,60),0))","v":486.09089938498551},0,null,null,null,48251523.910418034,71231384.47718668,725543185.38219893,1071084214.6397691,null,1981,3701.8385653386963,46400.583310434886,486.09089938498562,0,0,null,null,48251523.910418034,71231384.47718668,725543185.38219893,1071084214.6397691,"NA",1981,1516.1724592217624,19004.417741449946,199.08962028397397,0,0,null,null,20946817.585235272,38834977.796800561,314970793.10131556,583949504.83323574,null,1981,500.76036902095154,6276.7656696004142,65.755179178506552,0,0,null,null,{"$f":"HLOOKUP(AQ$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.7255707852172746},{"$f":"HLOOKUP(AQ$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.4439098655775067},7569493.777432058,10720603.685791098,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A44,60),0),AY44:OFFSET(AY44,-MIN($A44,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A44,60),0))","v":113820127.98611332},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A44,60),0),AZ44:OFFSET(AZ44,-MIN($A44,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A44,60),0))","v":161202389.41779003},null,1981,969.17994075779757,12148.156595753655,127.26366662230208,0,0,null,null,{"$f":"HLOOKUP(BF$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.5185677873948442},{"$f":"HLOOKUP(BF$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.2277536696871967},12892665.238842545,27403681.206825443,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A44,60),0),BN44:OFFSET(BN44,-MIN($A44,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A44,60),0))","v":193863004.67572376},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A44,60),0),BO44:OFFSET(BO44,-MIN($A44,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A44,60),0))","v":412060646.84944737},null,1981,46.232149443013505,579.49547609587637,6.0707744831653256,0,0,null,null,{"$f":"HLOOKUP(BU$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.196706649467099},{"$f":"HLOOKUP(BU$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":1.7548248986702943},484658.56896067149,710692.90418401954,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A44,60),0),CC44:OFFSET(CC44,-MIN($A44,60),0),'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A44,60),0))","v":7287660.4394784831},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A44,60),0),CD44:OFFSET(CD44,-MIN($A44,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A44,60),0))","v":10686468.565998338},null,1981,2185.6661061169339,27396.165568984936,287.00127910101162,0,0,null,null,27304706.325182766,32396406.680386122,410572392.28088337,487134709.80653334,null,1981,567.71498450310958,7116.0062682551415,74.547034545305962,0,0,null,null,{"$f":"HLOOKUP(CW$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.6949489375829578},{"$f":"HLOOKUP(CW$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.7525793714573834},8429291.6901412066,13689081.663644046,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A44,60),0),DE44:OFFSET(DE44,-MIN($A44,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A44,60),0))","v":126748642.27573711},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A44,60),0),DF44:OFFSET(DF44,-MIN($A44,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A44,60),0))","v":205838471.20842788},null,1981,1617.9511216138242,20280.159300729792,212.45424455570563,0,0,null,null,{"$f":"HLOOKUP(DL$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.3317631597639816},{"$f":"HLOOKUP(DL$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":1.3199035230080052},18875414.635041557,18707325.016742077,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A44,60),0),DT44:OFFSET(DT44,-MIN($A44,60),0),'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A44,60),0))","v":283823750.00514627},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A44,60),0),DU44:OFFSET(DU44,-MIN($A44,60),0),'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A44,60),0))","v":281296238.59810543}]
[32,1982,{"$f":"OFFSET('2012 NIA Shipments Data'!$Q$14,A45,0)","v":3203.0967101404672},49616.330976388577,{"$f":"SUMPRODUCT(C45:OFFSET(C45,-MIN(A45,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A45,60),0))","v":534.75608729874443},0,null,null,null,41750685.441514745,61634511.946025953,767325649.71103144,1132765640.2158182,null,1982,{"$f":"SUM(AC45, CI45)","v":3203.0967101404676},{"$f":"SUM(AD45, CJ45)","v":49616.330976388585},{"$f":"SUM(AE45, CK45)","v":534.75608729874443},{"$f":"SUM(AF45, CL45)","v":0},{"$f":"SUM(AG45, CM45)","v":0},null,null,41750685.441514745,61634511.946025953,767325649.71103144,1132765640.2158182,"NA",1982,{"$f":"SUM(AP45, BE45, BT45)","v":1311.9013512936576},{"$f":"SUM(AQ45, BF45, BU45)","v":20321.500580387728},{"$f":"SUM(AR45, BG45, BV45)","v":219.02155851827732},{"$f":"SUM(AS45, BH45, BW45)","v":0},{"$f":"SUM(AT45, BI45, BX45)","v":0},null,null,18124691.639285691,33602813.149127379,333109280.50292671,617577895.0477773,null,1982,{"$f":"$C45*$AG$4*$AT$4","v":433.29385176281494},{"$f":"$D45*$AG$4*$AT$4","v":6711.7708594428577},{"$f":"$E45*$AG$4*$AT$4","v":72.338285661416677},{"$f":"$F45*$AG$4*$AT$4","v":0},{"$f":"$G45*$AG$4*$AT$4","v":0},null,null,{"$f":"HLOOKUP(AQ$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.7255707852172746},{"$f":"HLOOKUP(AQ$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.4439098655775067},6549669.8972617192,9276236.6025908571,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A45,60),0),AY45:OFFSET(AY45,-MIN($A45,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A45,60),0))","v":120374783.22000925},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A45,60),0),AZ45:OFFSET(AZ45,-MIN($A45,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A45,60),0))","v":170485686.70632195},null,1982,{"$f":"$C45*$AG$4*$BI$4","v":838.60412197402309},{"$f":"$D45*$AG$4*$BI$4","v":12990.072869889149},{"$f":"$E45*$AG$4*$BI$4","v":140.00472031946907},{"$f":"$F45*$AG$4*$BI$4","v":0},{"$f":"$G45*$AG$4*$BI$4","v":0},null,null,{"$f":"HLOOKUP(BF$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.5185677873948442},{"$f":"HLOOKUP(BF$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.2277536696871967},11155660.324615085,23711633.981340211,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A45,60),0),BN45:OFFSET(BN45,-MIN($A45,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A45,60),0))","v":205027156.22554061},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A45,60),0),BO45:OFFSET(BO45,-MIN($A45,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A45,60),0))","v":435790329.14152646},null,1982,{"$f":"$C45*$AG$4*$BX$4","v":40.00337755681953},{"$f":"$D45*$AG$4*$BX$4","v":619.65685105572447},{"$f":"$E45*$AG$4*$BX$4","v":6.6785525373915737},{"$f":"$F45*$AG$4*$BX$4","v":0},{"$f":"$G45*$AG$4*$BX$4","v":0},null,null,{"$f":"HLOOKUP(BU$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.196706649467099},{"$f":"HLOOKUP(BU$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":1.7548248986702943},419361.41740888631,614942.56519631052,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A45,60),0),CC45:OFFSET(CC45,-MIN($A45,60),0),'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A45,60),0))","v":7707341.0573768551},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A45,60),0),CD45:OFFSET(CD45,-MIN($A45,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A45,60),0))","v":11301879.199928837},null,1982,1891.1953588468102,29294.830396000856,315.73452878046714,0,0,null,null,23625993.802229051,28031698.796898574,434216369.20810473,515187745.16804093,null,1982,{"$f":"$C45*$CM$4*$CZ$4","v":491.22779588120153},{"$f":"$D45*$CM$4*$CZ$4","v":7609.1742182129447},{"$f":"$E45*$CM$4*$CZ$4","v":82.010341200811837},{"$f":"$F45*$CM$4*$CZ$4","v":0},{"$f":"$G45*$CM$4*$CZ$4","v":0},null,null,{"$f":"HLOOKUP(CW$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.6949489375829578},{"$f":"HLOOKUP(CW$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.7525793714573834},7293628.8292829311,11844777.039230686,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A45,60),0),DE45:OFFSET(DE45,-MIN($A45,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A45,60),0))","v":134047822.7122871},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A45,60),0),DF45:OFFSET(DF45,-MIN($A45,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A45,60),0))","v":217692263.99987561},null,1982,{"$f":"$C45*$CM$4*$DO$4","v":1399.9675629656087},{"$f":"$D45*$CM$4*$DO$4","v":21685.656177787911},{"$f":"$E45*$CM$4*$DO$4","v":233.72418757965534},{"$f":"$F45*$CM$4*$DO$4","v":0},{"$f":"$G45*$CM$4*$DO$4","v":0},null,null,{"$f":"HLOOKUP(DL$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.3317631597639816},{"$f":"HLOOKUP(DL$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":1.3199035230080052},16332364.97294612,16186921.757667888,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A45,60),0),DT45:OFFSET(DT45,-MIN($A45,60),0),'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A45,60),0))","v":300168546.4958176},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A45,60),0),DU45:OFFSET(DU45,-MIN($A45,60),0),'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A45,60),0))","v":297495481.16816533}]
[33,1983,{"$f":"OFFSET('2012 NIA Shipments Data'!$Q$14,A46,0)","v":3022.5553875875953},52284.6715992303,{"$f":"SUMPRODUCT(C46:OFFSET(C46,-MIN(A46,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A46,60),0))","v":583.44649969074476},0,null,null,null,39397424.004469506,58160506.223248906,806340330.62689567,1190361121.3809767,null,1983,3022.5553875875958,52284.671599230314,583.44649969074487,0,0,null,null,39397424.004469506,58160506.223248906,806340330.62689567,1190361121.3809767,"NA",1983,1237.9565327461496,21414.380373163112,238.9638280132591,0,0,null,null,17103100.318280548,31708803.421530228,350046225.45430303,648978649.76652539,null,1983,408.8714093171555,7072.726425544256,78.924804345807104,0,0,null,null,{"$f":"HLOOKUP(AQ$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.7255707852172746},{"$f":"HLOOKUP(AQ$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.4439098655775067},6180500.255335887,8753385.0698091108,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A46,60),0),AY46:OFFSET(AY46,-MIN($A46,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A46,60),0))","v":126495240.3680449},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A46,60),0),AZ46:OFFSET(AZ46,-MIN($A46,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A46,60),0))","v":179154033.28130484},null,1983,791.33652096773301,13688.672271543703,152.75237804809132,0,0,null,null,{"$f":"HLOOKUP(BF$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.5185677873948442},{"$f":"HLOOKUP(BF$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.2277536696871967},10526875.791640967,22375136.789317232,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A46,60),0),BN46:OFFSET(BN46,-MIN($A46,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A46,60),0))","v":215451764.18988913},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A46,60),0),BO46:OFFSET(BO46,-MIN($A46,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A46,60),0))","v":457948093.1157648},null,1983,37.748602461261036,652.98167607515245,7.2866456193606837,0,0,null,null,{"$f":"HLOOKUP(BU$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.196706649467099},{"$f":"HLOOKUP(BU$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":1.7548248986702943},395724.27130369516,580281.56240388204,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A46,60),0),CC46:OFFSET(CC46,-MIN($A46,60),0),'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A46,60),0))","v":8099220.8963689953},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A46,60),0),CD46:OFFSET(CD46,-MIN($A46,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A46,60),0))","v":11876523.369455719},null,1983,1784.5988548414462,30870.291226067202,344.48267167748577,0,0,null,null,22294323.686188959,26451702.801718678,456294105.17259264,541382471.61445141,null,1983,463.53992880483241,8018.3916728933345,89.47751628926558,0,0,null,null,{"$f":"HLOOKUP(CW$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.6949489375829578},{"$f":"HLOOKUP(CW$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.7525793714573834},6882526.2263300689,11177150.705865052,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A46,60),0),DE46:OFFSET(DE46,-MIN($A46,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A46,60),0))","v":140863485.70042747},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A46,60),0),DF46:OFFSET(DF46,-MIN($A46,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A46,60),0))","v":228760829.50528485},null,1983,1321.0589260366137,22851.899553173866,255.00515538822017,0,0,null,null,{"$f":"HLOOKUP(DL$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.3317631597639816},{"$f":"HLOOKUP(DL$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":1.3199035230080052},15411797.459858891,15274552.095853627,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A46,60),0),DT46:OFFSET(DT46,-MIN($A46,60),0),'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A46,60),0))","v":315430619.47216517},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A46,60),0),DU46:OFFSET(DU46,-MIN($A46,60),0),'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A46,60),0))","v":312621642.10916656}]
[34,{"$f":"B46+1","v":1984},{"$f":"OFFSET('2012 NIA Shipments Data'!$Q$14,A47,0)","v":3179.7767920102697},54723.780487127144,{"$f":"SUMPRODUCT(C47:OFFSET(C47,-MIN(A47,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A47,60),0))","v":633.85513291254995},0,null,null,null,41446722.541083597,61185786.258779064,846990462.13511574,1250370938.9338074,null,1984,3179.7767920102701,54723.780487127151,633.85513291255006,0,0,null,null,41446722.541083597,61185786.258779064,846990462.13511574,1250370938.9338074,"NA",1984,1302.350146670266,22413.373077896002,259.60983405834429,0,0,null,null,17992736.108931229,33358170.254299641,367693147.67585516,681695688.04058301,null,1984,430.13928664542772,7402.6730305156043,85.74375264094526,0,0,null,null,{"$f":"HLOOKUP(AQ$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.7255707852172746},{"$f":"HLOOKUP(AQ$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.4439098655775067},6501985.4906996498,9208701.6207578294,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A47,60),0),AY47:OFFSET(AY47,-MIN($A47,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A47,60),0))","v":132872260.04672973},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A47,60),0),AZ47:OFFSET(AZ47,-MIN($A47,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A47,60),0))","v":188185746.98394349},null,1984,832.49872421748057,14327.256414463343,165.94988390829641,0,0,null,null,{"$f":"HLOOKUP(BF$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.5185677873948442},{"$f":"HLOOKUP(BF$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.2277536696871967},11074442.331841176,23539003.114021253,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A47,60),0),BN47:OFFSET(BN47,-MIN($A47,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A47,60),0))","v":226313359.74122155},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A47,60),0),BO47:OFFSET(BO47,-MIN($A47,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A47,60),0))","v":481034685.094392},null,1984,39.712135807357804,683.44363291705281,7.9161975091026191,0,0,null,null,{"$f":"HLOOKUP(BU$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.196706649467099},{"$f":"HLOOKUP(BU$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":1.7548248986702943},416308.28639040072,610465.51952055795,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A47,60),0),CC47:OFFSET(CC47,-MIN($A47,60),0),'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A47,60),0))","v":8507527.8879038952},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A47,60),0),CD47:OFFSET(CD47,-MIN($A47,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A47,60),0))","v":12475255.962247502},null,1984,1877.4266453400041,32310.407409231153,374.24529885420571,0,0,null,null,23453986.432152368,27827616.004479427,479297314.45926058,568675250.89322448,null,1984,487.65144679784066,8392.4540854088991,97.208198198599931,0,0,null,null,{"$f":"HLOOKUP(CW$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.6949489375829578},{"$f":"HLOOKUP(CW$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.7525793714573834},7240528.082548541,11758541.981153654,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A47,60),0),DE47:OFFSET(DE47,-MIN($A47,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A47,60),0))","v":147964853.44917551},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A47,60),0),DF47:OFFSET(DF47,-MIN($A47,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A47,60),0))","v":240293376.55782986},null,1984,1389.7751985421635,23917.953323822254,277.0371006556058,0,0,null,null,{"$f":"HLOOKUP(DL$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.3317631597639816},{"$f":"HLOOKUP(DL$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":1.3199035230080052},16213458.349603828,16069074.023325773,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A47,60),0),DT47:OFFSET(DT47,-MIN($A47,60),0),'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A47,60),0))","v":331332461.01008511},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A47,60),0),DU47:OFFSET(DU47,-MIN($A47,60),0),'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A47,60),0))","v":328381874.33539468}]
[35,1985,{"$f":"OFFSET('2012 NIA Shipments Data'!$Q$14,A48,0)","v":3193.1878065472238},57269.702146224867,{"$f":"SUMPRODUCT(C48:OFFSET(C48,-MIN(A48,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A48,60),0))","v":687.74512542555317},0,null,null,null,41621528.080863699,61443843.19882381,887360523.6004504,1309967302.6661463,null,1985,3193.1878065472247,57269.702146224881,687.7451254255534,0,0,null,null,41621528.080863699,61443843.19882381,887360523.6004504,1309967302.6661463,"NA",1985,1307.8429337089933,23456.113390507922,281.68171024465954,0,0,null,null,18068622.204497047,33498861.546635218,385218486.6680299,714187313.45685816,null,1985,431.95344046924691,7747.0685645200865,93.033636319294914,0,0,null,null,{"$f":"HLOOKUP(AQ$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.7255707852172746},{"$f":"HLOOKUP(AQ$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.4439098655775067},6529408.2400429174,9247540.2057845425,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A48,60),0),AY48:OFFSET(AY48,-MIN($A48,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A48,60),0))","v":139205343.52868834},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A48,60),0),AZ48:OFFSET(AZ48,-MIN($A48,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A48,60),0))","v":197155234.25950363},null,1985,836.00986767903726,14993.805254772527,180.05884593603736,0,0,null,null,{"$f":"HLOOKUP(BF$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.5185677873948442},{"$f":"HLOOKUP(BF$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.2277536696871967},11121149.857814122,23638281.12427051,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A48,60),0),BN48:OFFSET(BN48,-MIN($A48,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A48,60),0))","v":237100121.40102646},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A48,60),0),BO48:OFFSET(BO48,-MIN($A48,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A48,60),0))","v":503962215.77196962},null,1985,39.879625560709101,715.23957121530793,8.5892279893272736,0,0,null,null,{"$f":"HLOOKUP(BU$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.196706649467099},{"$f":"HLOOKUP(BU$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":1.7548248986702943},418064.10664000589,613040.21658016625,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A48,60),0),CC48:OFFSET(CC48,-MIN($A48,60),0),'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A48,60),0))","v":8913021.7383150924},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A48,60),0),CD48:OFFSET(CD48,-MIN($A48,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A48,60),0))","v":13069863.425384874},null,1985,1885.3448728382311,33813.588755716955,406.0634151808938,0,0,null,null,23552905.876366649,27944981.652188592,502142036.93242049,595779989.209288,null,1985,489.70816369017263,8782.8973340081411,105.47278233007816,0,0,null,null,{"$f":"HLOOKUP(CW$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.6949489375829578},{"$f":"HLOOKUP(CW$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.7525793714573834},7271065.7063258672,11808134.76321272,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A48,60),0),DE48:OFFSET(DE48,-MIN($A48,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A48,60),0))","v":155017294.40983832},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A48,60),0),DF48:OFFSET(DF48,-MIN($A48,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A48,60),0))","v":251746467.01754844},null,1985,1395.6367091480586,25030.691421708812,300.59063285081561,0,0,null,null,{"$f":"HLOOKUP(DL$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.3317631597639816},{"$f":"HLOOKUP(DL$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":1.3199035230080052},16281840.170040783,16136846.888975874,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A48,60),0),DT48:OFFSET(DT48,-MIN($A48,60),0),'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A48,60),0))","v":347124742.52258217},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A48,60),0),DU48:OFFSET(DU48,-MIN($A48,60),0),'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A48,60),0))","v":344033522.19173956}]
[36,1986,{"$f":"OFFSET('2012 NIA Shipments Data'!$Q$14,A49,0)","v":3281.7637175914601},59775.144827346543,{"$f":"SUMPRODUCT(C49:OFFSET(C49,-MIN(A49,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A49,60),0))","v":744.45385919069292},0,null,null,null,42776068.619085938,63148235.398442,928374577.58370304,1370514361.3180776,null,1986,3281.7637175914606,59775.14482734655,744.45385919069304,0,0,null,null,42776068.619085938,63148235.398442,928374577.58370304,1370514361.3180776,"NA",1986,1344.1212193514848,24482.274613972259,304.9080662335727,0,0,null,null,18569828.137263019,34428087.248410128,403023393.9039793,747197252.76475418,null,1986,443.93540702937446,8085.9883686700387,100.70482077148456,0,0,null,null,{"$f":"HLOOKUP(AQ$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.7255707852172746},{"$f":"HLOOKUP(AQ$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.4439098655775067},6710527.6475064307,9504057.9392439071,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A49,60),0),AY49:OFFSET(AY49,-MIN($A49,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A49,60),0))","v":145639453.81689134},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A49,60),0),AZ49:OFFSET(AZ49,-MIN($A49,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A49,60),0))","v":206267804.86180034},null,1986,859.19996489781386,15649.756276515529,194.90578381862414,0,0,null,null,{"$f":"HLOOKUP(BF$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.5185677873948442},{"$f":"HLOOKUP(BF$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.2277536696871967},11429639.693111503,24293983.955719694,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A49,60),0),BN49:OFFSET(BN49,-MIN($A49,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A49,60),0))","v":248058955.96707267},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A49,60),0),BO49:OFFSET(BO49,-MIN($A49,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A49,60),0))","v":527255491.6992386},null,1986,40.985847424296374,746.52996878668978,9.2974616434639792,0,0,null,null,{"$f":"HLOOKUP(BU$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.196706649467099},{"$f":"HLOOKUP(BU$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":1.7548248986702943},429660.79664508713,630045.35344653158,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A49,60),0),CC49:OFFSET(CC49,-MIN($A49,60),0),'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A49,60),0))","v":9324984.120015271},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A49,60),0),CD49:OFFSET(CD49,-MIN($A49,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A49,60),0))","v":13673956.203715231},null,1986,1937.642498239976,35292.870213374292,439.54579295712028,0,0,null,null,24206240.481822923,28720148.150031872,525351183.67972374,623317108.55332339,null,1986,503.29218986480578,9167.1327153682359,114.16964939827287,0,0,null,null,{"$f":"HLOOKUP(CW$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.6949489375829578},{"$f":"HLOOKUP(CW$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.7525793714573834},7472757.9675451387,12135680.888824301,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A49,60),0),DE49:OFFSET(DE49,-MIN($A49,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A49,60),0))","v":162182237.53291735},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A49,60),0),DF49:OFFSET(DF49,-MIN($A49,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A49,60),0))","v":263382259.81398341},null,1986,1434.3503083751702,26125.737498006059,325.37614355884745,0,0,null,null,{"$f":"HLOOKUP(DL$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.3317631597639816},{"$f":"HLOOKUP(DL$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":1.3199035230080052},16733482.514277784,16584467.261207571,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A49,60),0),DT49:OFFSET(DT49,-MIN($A49,60),0),'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A49,60),0))","v":363168946.14680642},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A49,60),0),DU49:OFFSET(DU49,-MIN($A49,60),0),'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A49,60),0))","v":359934848.73934001}]
[37,1987,{"$f":"OFFSET('2012 NIA Shipments Data'!$Q$14,A50,0)","v":3048.1227333668412},62312.454685747311,{"$f":"SUMPRODUCT(C50:OFFSET(C50,-MIN(A50,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A50,60),0))","v":804.37286649537157},0,null,null,null,39730680.945424289,58652477.281715631,965742856.29602814,1425679338.7631443,null,1987,3048.1227333668421,62312.454685747318,804.37286649537168,0,0,null,null,39730680.945424289,58652477.281715631,965742856.29602814,1425679338.7631443,"NA",1987,1248.4282226487983,25521.48776709017,329.44926300803263,0,0,null,null,17247772.896169562,31977023.466282308,419245607.30214101,777272909.58322144,null,1987,412.32999166247453,8429.2189549279283,108.81026990970615,0,0,null,null,{"$f":"HLOOKUP(AQ$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.7255707852172746},{"$f":"HLOOKUP(AQ$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.4439098655775067},6232780.1863392396,8827428.6501973346,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A50,60),0),AY50:OFFSET(AY50,-MIN($A50,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A50,60),0))","v":151501630.39211074},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A50,60),0),AZ50:OFFSET(AZ50,-MIN($A50,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A50,60),0))","v":214570351.06197384},null,1987,798.03031871993096,16314.050457594718,210.59320479196452,0,0,null,null,{"$f":"HLOOKUP(BF$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.5185677873948442},{"$f":"HLOOKUP(BF$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.2277536696871967},10615921.065863345,22564404.738384325,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A50,60),0),BN50:OFFSET(BN50,-MIN($A50,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A50,60),0))","v":258043650.10614738},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A50,60),0),BO50:OFFSET(BO50,-MIN($A50,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A50,60),0))","v":548478207.87669098},null,1987,38.067912266392739,778.21835456752217,10.045788306361951,0,0,null,null,{"$f":"HLOOKUP(BU$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.196706649467099},{"$f":"HLOOKUP(BU$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":1.7548248986702943},399071.64396697568,585190.07770064974,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A50,60),0),CC50:OFFSET(CC50,-MIN($A50,60),0),'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A50,60),0))","v":9700326.803882895},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A50,60),0),CD50:OFFSET(CD50,-MIN($A50,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A50,60),0))","v":14224350.64455663},null,1987,1799.6945107180436,36790.966918657148,474.92360348733911,0,0,null,null,22482908.04925473,26675453.815433327,546497248.99388719,648406429.17992282,null,1987,467.46094401299354,9556.2552558347688,123.35884490288696,0,0,null,null,{"$f":"HLOOKUP(CW$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.6949489375829578},{"$f":"HLOOKUP(CW$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.7525793714573834},6940744.490447225,11271696.55872093,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A50,60),0),DE50:OFFSET(DE50,-MIN($A50,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A50,60),0))","v":168710282.57061359},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A50,60),0),DF50:OFFSET(DF50,-MIN($A50,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A50,60),0))","v":273983736.77194506},null,1987,1332.23356670505,27234.711662822381,351.56475858445214,0,0,null,null,{"$f":"HLOOKUP(DL$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.3317631597639816},{"$f":"HLOOKUP(DL$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":1.3199035230080052},15542163.558807507,15403757.256712398,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A50,60),0),DT50:OFFSET(DT50,-MIN($A50,60),0),'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A50,60),0))","v":377786966.42327362},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A50,60),0),DU50:OFFSET(DU50,-MIN($A50,60),0),'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A50,60),0))","v":374422692.40797782}]
[38,1988,{"$f":"OFFSET('2012 NIA Shipments Data'!$Q$14,A51,0)","v":3247.0129989553629},64556.204552618779,{"$f":"SUMPRODUCT(C51:OFFSET(C51,-MIN(A51,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A51,60),0))","v":865.87692054936008},0,null,null,null,42323111.230053931,62479556.374131314,1005063295.9291523,1483726196.6928344,null,1988,3247.0129989553634,64556.204552618787,865.87692054936019,0,0,null,null,42323111.230053931,62479556.374131314,1005063295.9291523,1483726196.6928344,"NA",1988,1329.8882695336433,26440.466726730938,354.63965184893874,0,0,null,null,18373191.533213932,34063526.946053401,436315287.37888718,808919752.55024981,null,1988,439.23455841569023,8732.7386766806976,117.13013374513571,0,0,null,null,{"$f":"HLOOKUP(AQ$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.7255707852172746},{"$f":"HLOOKUP(AQ$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.4439098655775067},6639469.6194929471,9403419.1145846397,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A51,60),0),AY51:OFFSET(AY51,-MIN($A51,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A51,60),0))","v":157670053.66681194},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A51,60),0),AZ51:OFFSET(AZ51,-MIN($A51,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A51,60),0))","v":223306631.61635402},null,1988,850.10186436356162,16901.487571522684,226.69560753381805,0,0,null,null,{"$f":"HLOOKUP(BF$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.5185677873948442},{"$f":"HLOOKUP(BF$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.2277536696871967},11308610.811306819,24036734.051812943,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A51,60),0),BN51:OFFSET(BN51,-MIN($A51,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A51,60),0))","v":268549955.90024334},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A51,60),0),BO51:OFFSET(BO51,-MIN($A51,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A51,60),0))","v":570809622.62369156},null,1988,40.55184675439164,806.24047852755302,10.813910569985032,0,0,null,null,{"$f":"HLOOKUP(BU$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.196706649467099},{"$f":"HLOOKUP(BU$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":1.7548248986702943},425111.10241416516,623373.77965581708,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A51,60),0),CC51:OFFSET(CC51,-MIN($A51,60),0),'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A51,60),0))","v":10095277.811831884},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A51,60),0),CD51:OFFSET(CD51,-MIN($A51,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A51,60),0))","v":14803498.310204225},null,1988,1917.1247294217201,38115.737825887853,511.23726870042145,0,0,null,null,23949919.696839999,28416029.428077914,568748008.55026507,674806444.14258444,null,1988,497.96281005967677,9900.3573549448756,132.79112361462592,0,0,null,null,{"$f":"HLOOKUP(CW$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.6949489375829578},{"$f":"HLOOKUP(CW$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.7525793714573834},7393628.6541903075,12007175.710415386,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A51,60),0),DE51:OFFSET(DE51,-MIN($A51,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A51,60),0))","v":175579360.025401},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A51,60),0),DF51:OFFSET(DF51,-MIN($A51,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A51,60),0))","v":285139046.81329286},null,1988,1419.1619193620434,28215.380470942979,378.44614508579554,0,0,null,null,{"$f":"HLOOKUP(DL$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.3317631597639816},{"$f":"HLOOKUP(DL$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":1.3199035230080052},16556291.042649692,16408853.717662528,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A51,60),0),DT51:OFFSET(DT51,-MIN($A51,60),0),'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A51,60),0))","v":393168648.52486408},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A51,60),0),DU51:OFFSET(DU51,-MIN($A51,60),0),'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A51,60),0))","v":389667397.32929158}]
[39,1989,{"$f":"OFFSET('2012 NIA Shipments Data'!$Q$14,A52,0)","v":3276.6941313750399},66937.340631024781,{"$f":"SUMPRODUCT(C52:OFFSET(C52,-MIN(A52,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A52,60),0))","v":931.13942315007978},0,null,null,null,42709989.221991777,63050685.589462414,1044089641.1703511,1541338897.3357468,null,1989,3276.6941313750403,66937.340631024796,931.13942315008001,0,0,null,null,42709989.221991777,63050685.589462414,1044089641.1703511,1541338897.3357468,"NA",1989,1342.044854630193,27415.715344415639,381.36939905876795,0,0,null,null,18541141.932871975,34374903.60339734,453257296.01479077,840329895.23809552,null,1989,443.24962675567798,9054.8431013512509,125.95841577546706,0,0,null,null,{"$f":"HLOOKUP(AQ$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.7255707852172746},{"$f":"HLOOKUP(AQ$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.4439098655775067},6700161.3928353973,9489376.3090977222,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A52,60),0),AY52:OFFSET(AY52,-MIN($A52,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A52,60),0))","v":163792340.66457847},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A52,60),0),AZ52:OFFSET(AZ52,-MIN($A52,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A52,60),0))","v":231977569.79050404},null,1989,857.87269435854682,17524.893828352426,243.78201129991101,0,0,null,null,{"$f":"HLOOKUP(BF$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.5185677873948442},{"$f":"HLOOKUP(BF$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.2277536696871967},11411983.472605364,24256455.219100524,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A52,60),0),BN52:OFFSET(BN52,-MIN($A52,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A52,60),0))","v":278977680.53800625},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A52,60),0),BO52:OFFSET(BO52,-MIN($A52,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A52,60),0))","v":592974011.16492915},null,1989,40.922533515968134,835.97841471195954,11.62897198338988,0,0,null,null,{"$f":"HLOOKUP(BU$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.196706649467099},{"$f":"HLOOKUP(BU$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":1.7548248986702943},428997.06743120973,629072.07519909681,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A52,60),0),CC52:OFFSET(CC52,-MIN($A52,60),0),'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A52,60),0))","v":10487274.812206015},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A52,60),0),CD52:OFFSET(CD52,-MIN($A52,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A52,60),0))","v":15378314.282662395},null,1989,1934.6492767448476,39521.625286609153,549.77002409131205,0,0,null,null,24168847.289119802,28675781.986065075,590832345.15556037,701009002.09765124,null,1989,502.51471672288102,10265.529041389926,142.79979903324505,0,0,null,null,{"$f":"HLOOKUP(CW$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.6949489375829578},{"$f":"HLOOKUP(CW$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.7525793714573834},7461214.2386082141,12116933.99360114,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A52,60),0),DE52:OFFSET(DE52,-MIN($A52,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A52,60),0))","v":182397060.71085426},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A52,60),0),DF52:OFFSET(DF52,-MIN($A52,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A52,60),0))","v":296210921.51785511},null,1989,1432.1345600219665,29256.096245219225,406.97022505806694,0,0,null,null,{"$f":"HLOOKUP(DL$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.3317631597639816},{"$f":"HLOOKUP(DL$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":1.3199035230080052},16707633.050511589,16558847.992463935,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A52,60),0),DT52:OFFSET(DT52,-MIN($A52,60),0),'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A52,60),0))","v":408435284.44470614},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A52,60),0),DU52:OFFSET(DU52,-MIN($A52,60),0),'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A52,60),0))","v":404798080.5797962}]
[40,1990,{"$f":"OFFSET('2012 NIA Shipments Data'!$Q$14,A53,0)","v":3240.6469864233377},{"$f":"D52 - E52 + C52","v":69282.89533924975},{"$f":"SUMPRODUCT(C53:OFFSET(C53,-MIN(A53,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A53,60),0))","v":999.2928463009282},0,null,null,null,42240133.595972538,62357060.517477497,1081886340.932934,1597136331.9982417,null,1990,3240.6469864233386,69282.895339249764,999.29284630092843,0,0,null,null,42240133.595972538,62357060.517477497,1081886340.932934,1597136331.9982417,"NA",1990,1327.2809238307566,28376.390799987068,409.28318874979652,0,0,null,null,18337169.513101485,33996742.846484557,469665494.36974031,870750364.41949129,null,1990,438.37340611840273,9372.1343123314637,135.17776252024802,0,0,null,null,{"$f":"HLOOKUP(AQ$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.7255707852172746},{"$f":"HLOOKUP(AQ$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.4439098655775067},6626452.4412995465,9384983.0060915146,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A53,60),0),AY53:OFFSET(AY53,-MIN($A53,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A53,60),0))","v":169721726.11137816},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A53,60),0),AZ53:OFFSET(AZ53,-MIN($A53,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A53,60),0))","v":240375303.29085466},null,1990,848.4351758951824,18138.984511411065,261.62528821378066,0,0,null,null,{"$f":"HLOOKUP(BF$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.5185677873948442},{"$f":"HLOOKUP(BF$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.2277536696871967},11286439.431590218,23989608.231789421,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A53,60),0),BN53:OFFSET(BN53,-MIN($A53,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A53,60),0))","v":289076847.52134806},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A53,60),0),BO53:OFFSET(BO53,-MIN($A53,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A53,60),0))","v":614440042.22514784},null,1990,40.472341817171412,865.27197624453788,12.480138015767814,0,0,null,null,{"$f":"HLOOKUP(BU$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.196706649467099},{"$f":"HLOOKUP(BU$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":1.7548248986702943},424277.64021172182,622151.60860362195,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A53,60),0),CC53:OFFSET(CC53,-MIN($A53,60),0),'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A53,60),0))","v":10866920.737014093},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A53,60),0),CD53:OFFSET(CD53,-MIN($A53,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A53,60),0))","v":15935018.903488722},null,1990,1913.3660625925818,40906.504539262693,590.00965755113191,0,0,null,null,23902964.082871053,28360317.670992941,612220846.5631938,726385967.57875037,null,1990,496.98651662003169,10625.243959079562,153.25182682565034,0,0,null,null,{"$f":"HLOOKUP(CW$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.6949489375829578},{"$f":"HLOOKUP(CW$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.7525793714573834},7379132.8906424372,11983634.741817068,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A53,60),0),DE53:OFFSET(DE53,-MIN($A53,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A53,60),0))","v":188999948.69041327},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A53,60),0),DF53:OFFSET(DF53,-MIN($A53,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A53,60),0))","v":306933942.63169241},null,1990,1416.37954597255,30281.260580183127,436.75783072548154,0,0,null,null,{"$f":"HLOOKUP(DL$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.3317631597639816},{"$f":"HLOOKUP(DL$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":1.3199035230080052},16523831.192228617,16376682.929175872,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A53,60),0),DT53:OFFSET(DT53,-MIN($A53,60),0),'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A53,60),0))","v":423220897.87278056},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A53,60),0),DU53:OFFSET(DU53,-MIN($A53,60),0),'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A53,60),0))","v":419452024.9470579}]
[41,1991,{"$f":"OFFSET('2012 NIA Shipments Data'!$Q$14,A54,0)","v":3010.072672968573},71524.249479372156,{"$f":"SUMPRODUCT(C54:OFFSET(C54,-MIN(A54,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A54,60),0))","v":1069.988595061925},0,null,null,null,39234718.367182605,57920311.78239131,1115824382.3151181,1647237416.4445105,null,1991,3010.0726729685734,71524.249479372171,1069.9885950619255,0,0,null,null,39234718.367182605,57920311.78239131,1115824382.3151181,1647237416.4445105,"NA",1991,1232.8439521223224,29294.388535068028,438.23824590952916,0,0,null,null,17032466.998788595,31577850.670210235,484398582.66250777,898065213.29329932,null,1991,407.18282979952517,9675.3299559296174,144.74101834918778,0,0,null,null,{"$f":"HLOOKUP(AQ$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.7255707852172746},{"$f":"HLOOKUP(AQ$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.4439098655775067},6154975.6872148281,8717234.8612056393,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A54,60),0),AY54:OFFSET(AY54,-MIN($A54,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A54,60),0))","v":175045781.64872473},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A54,60),0),AZ54:OFFSET(AZ54,-MIN($A54,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A54,60),0))","v":247915713.66640785},null,1991,788.06841610539857,18725.794399092469,280.13417248484348,0,0,null,null,{"$f":"HLOOKUP(BF$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.5185677873948442},{"$f":"HLOOKUP(BF$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.2277536696871967},10483401.324017787,22282730.725147285,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A54,60),0),BN54:OFFSET(BN54,-MIN($A54,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A54,60),0))","v":298144992.33714336},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A54,60),0),BO54:OFFSET(BO54,-MIN($A54,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A54,60),0))","v":633714609.97865689},null,1991,37.592706217398678,893.26418004594154,13.363055075497861,0,0,null,null,{"$f":"HLOOKUP(BU$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.196706649467099},{"$f":"HLOOKUP(BU$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":1.7548248986702943},394089.98755597963,577885.08385731373,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A54,60),0),CC54:OFFSET(CC54,-MIN($A54,60),0),'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A54,60),0))","v":11207808.676639682},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A54,60),0),CD54:OFFSET(CD54,-MIN($A54,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A54,60),0))","v":16434889.648234552},null,1991,1777.228720846251,42229.860944304135,631.75034915239621,0,0,null,null,22202251.36839401,26342461.112181079,631425799.6526103,749172203.15121102,null,1991,461.62557624422948,10968.978648873945,164.09374637559512,0,0,null,null,{"$f":"HLOOKUP(CW$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.6949489375829578},{"$f":"HLOOKUP(CW$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.7525793714573834},6854102.3929425906,11130990.697321264,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A54,60),0),DE54:OFFSET(DE54,-MIN($A54,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A54,60),0))","v":194928749.00630847},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A54,60),0),DF54:OFFSET(DF54,-MIN($A54,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A54,60),0))","v":316562252.42036074},null,1991,1315.6031446020215,31260.882295430194,467.65660277680104,0,0,null,null,{"$f":"HLOOKUP(DL$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.3317631597639816},{"$f":"HLOOKUP(DL$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":1.3199035230080052},15348148.975451421,15211470.414859815,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A54,60),0),DT54:OFFSET(DT54,-MIN($A54,60),0),'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A54,60),0))","v":436497050.64630181},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A54,60),0),DU54:OFFSET(DU54,-MIN($A54,60),0),'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A54,60),0))","v":432609950.73085022}]
[42,1992,{"$f":"OFFSET('2012 NIA Shipments Data'!$Q$14,A55,0)","v":3165.9822799072267},73464.333557278806,{"$f":"SUMPRODUCT(C55:OFFSET(C55,-MIN(A55,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A55,60),0))","v":1142.1297980827746},0,null,null,null,41266918.311692074,60920349.995704979,1150902076.2125318,1699020914.6241453,null,1992,3165.9822799072272,73464.33355727882,1142.1297980827749,0,0,null,null,41266918.311692074,60920349.995704979,1150902076.2125318,1699020914.6241453,"NA",1992,1296.7002894520538,30088.994241280823,467.78532184619417,0,0,null,null,17914679.996110618,33213455.793692049,499626413.74083781,926297305.32417738,null,1992,428.2732557936605,9937.7717673799561,154.49980572165407,0,0,null,null,{"$f":"HLOOKUP(AQ$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.7255707852172746},{"$f":"HLOOKUP(AQ$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.4439098655775067},6473778.5681978464,9168752.4185748249,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A55,60),0),AY55:OFFSET(AY55,-MIN($A55,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A55,60),0))","v":180548621.02383119},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A55,60),0),AZ55:OFFSET(AZ55,-MIN($A55,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A55,60),0))","v":255709333.9297561},null,1992,828.88717709384559,19233.728642713024,299.02149175494947,0,0,null,null,{"$f":"HLOOKUP(BF$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.5185677873948442},{"$f":"HLOOKUP(BF$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.2277536696871967},11026399.170709589,23436886.177962776,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A55,60),0),BN55:OFFSET(BN55,-MIN($A55,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A55,60),0))","v":307517648.95229131},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A55,60),0),BO55:OFFSET(BO55,-MIN($A55,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A55,60),0))","v":653636425.1490953},null,1992,39.539856564547826,917.49383118784237,14.264024369590658,0,0,null,null,{"$f":"HLOOKUP(BU$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.196706649467099},{"$f":"HLOOKUP(BU$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":1.7548248986702943},414502.25720318267,607817.1971544486,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A55,60),0),CC55:OFFSET(CC55,-MIN($A55,60),0),'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A55,60),0))","v":11560143.764715319},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A55,60),0),CD55:OFFSET(CD55,-MIN($A55,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A55,60),0))","v":16951546.245325949},null,1992,1869.2819904551734,43375.339315997997,674.34447623658059,0,0,null,null,23352238.31558146,27706894.202012926,651275662.47169399,772723609.29996789,null,1992,485.53591661288499,11266.510478742579,175.15734118993842,0,0,null,null,{"$f":"HLOOKUP(CW$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.6949489375829578},{"$f":"HLOOKUP(CW$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.7525793714573834},7209117.2135472633,11707531.057971647,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A55,60),0),DE55:OFFSET(DE55,-MIN($A55,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A55,60),0))","v":201056640.72280082},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A55,60),0),DF55:OFFSET(DF55,-MIN($A55,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A55,60),0))","v":326513884.56415558},null,1992,1383.7460738422883,32108.828837255416,499.18713504664214,0,0,null,null,{"$f":"HLOOKUP(DL$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.3317631597639816},{"$f":"HLOOKUP(DL$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":1.3199035230080052},16143121.102034196,15999363.144041281,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A55,60),0),DT55:OFFSET(DT55,-MIN($A55,60),0),'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A55,60),0))","v":450219021.74889314},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A55,60),0),DU55:OFFSET(DU55,-MIN($A55,60),0),'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A55,60),0))","v":446209724.73581231}]
[43,1993,{"$f":"OFFSET('2012 NIA Shipments Data'!$Q$14,A56,0)","v":3014.0220464574177},75488.186039103253,{"$f":"SUMPRODUCT(C56:OFFSET(C56,-MIN(A56,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A56,60),0))","v":1217.6720345254228},0,null,null,null,39286196.378977194,57996306.274442382,1183041743.558887,1746467146.7051759,null,1993,3014.0220464574186,75488.186039103253,1217.672034525423,0,0,null,null,39286196.378977194,57996306.274442382,1183041743.558887,1746467146.7051759,"NA",1993,1234.4615081581351,30917.909208886678,498.72536863126589,0,0,null,null,17054814.490335468,31619282.469313167,513578796.89052087,952164742.59122634,null,1993,407.71707506461945,10211.545217451961,164.71866252213354,0,0,null,null,{"$f":"HLOOKUP(AQ$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.7255707852172746},{"$f":"HLOOKUP(AQ$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.4439098655775067},6163051.338683934,8728672.3313258961,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A56,60),0),AY56:OFFSET(AY56,-MIN($A56,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A56,60),0))","v":185590555.29389986},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A56,60),0),AZ56:OFFSET(AZ56,-MIN($A56,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A56,60),0))","v":262850178.57651019},null,1993,789.1024032705302,19763.59432805192,318.79923704231015,0,0,null,null,{"$f":"HLOOKUP(BF$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.5185677873948442},{"$f":"HLOOKUP(BF$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.2277536696871967},10497156.097327352,22311966.838539258,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A56,60),0),BN56:OFFSET(BN56,-MIN($A56,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A56,60),0))","v":316105273.51630741},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A56,60),0),BO56:OFFSET(BO56,-MIN($A56,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A56,60),0))","v":671889635.13450599},null,1993,37.642029822985421,942.76966338279954,15.20746906682219,0,0,null,null,{"$f":"HLOOKUP(BU$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.196706649467099},{"$f":"HLOOKUP(BU$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":1.7548248986702943},394607.0543241842,578643.29944801389,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A56,60),0),CC56:OFFSET(CC56,-MIN($A56,60),0),'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A56,60),0))","v":11882968.080313638},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A56,60),0),CD56:OFFSET(CD56,-MIN($A56,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A56,60),0))","v":17424928.880210105},null,1993,1779.5605382992833,44570.276830216579,718.94666589415715,0,0,null,null,22231381.888641726,26377023.805129215,669462946.66836607,794302404.11394954,null,1993,462.23125325294887,11576.889054165524,186.74251942891556,0,0,null,null,{"$f":"HLOOKUP(CW$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.6949489375829578},{"$f":"HLOOKUP(CW$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.7525793714573834},6863095.3353800299,11145595.141911376,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A56,60),0),DE56:OFFSET(DE56,-MIN($A56,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A56,60),0))","v":206671274.39508656},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A56,60),0),DF56:OFFSET(DF56,-MIN($A56,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A56,60),0))","v":335631991.00496829},null,1993,1317.3292850463345,32993.387776051059,532.20414646524159,0,0,null,null,{"$f":"HLOOKUP(DL$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.3317631597639816},{"$f":"HLOOKUP(DL$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":1.3199035230080052},15368286.553261695,15231428.663217837,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A56,60),0),DT56:OFFSET(DT56,-MIN($A56,60),0),'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A56,60),0))","v":462791672.27327949},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A56,60),0),DU56:OFFSET(DU56,-MIN($A56,60),0),'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A56,60),0))","v":458670413.10898131}]
[44,1994,{"$f":"OFFSET('2012 NIA Shipments Data'!$Q$14,A57,0)","v":3529.2203688784562},77284.536051035248,{"$f":"SUMPRODUCT(C57:OFFSET(C57,-MIN(A57,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A57,60),0))","v":1294.8013140369417},0,null,null,null,46001536.265937269,67909836.845437676,1220934944.2775464,1802407041.0486841,null,1994,3529.2203688784571,77284.536051035262,1294.8013140369421,0,0,null,null,46001536.265937269,67909836.845437676,1220934944.2775464,1802407041.0486841,"NA",1994,1445.4727377687282,31653.645348413549,530.31542512101532,0,0,null,null,19970059.196309119,37024087.422048673,530028887.97257853,982662880.04468656,null,1994,477.40971495177502,10454.543629994447,175.15220406879862,0,0,null,null,{"$f":"HLOOKUP(AQ$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.7255707852172746},{"$f":"HLOOKUP(AQ$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.4439098655775067},7216525.2886892809,10220697.69568833,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A57,60),0),AY57:OFFSET(AY57,-MIN($A57,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A57,60),0))","v":191535079.40011039},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A57,60),0),AZ57:OFFSET(AZ57,-MIN($A57,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A57,60),0))","v":271269352.81948519},null,1994,923.98669678829833,20233.897494280136,338.99248675546346,0,0,null,null,{"$f":"HLOOKUP(BF$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.5185677873948442},{"$f":"HLOOKUP(BF$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.2277536696871967},12291475.159422915,26125836.713393088,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A57,60),0),BN57:OFFSET(BN57,-MIN($A57,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A57,60),0))","v":326230225.2712189},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A57,60),0),BO57:OFFSET(BO57,-MIN($A57,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A57,60),0))","v":693410472.36916578},null,1994,44.076326028654783,965.20422413896267,16.170734296753213,0,0,null,null,{"$f":"HLOOKUP(BU$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.196706649467099},{"$f":"HLOOKUP(BU$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":1.7548248986702943},462058.7481969216,677553.01296725858,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A57,60),0),CC57:OFFSET(CC57,-MIN($A57,60),0),'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A57,60),0))","v":12263583.301249273},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A57,60),0),CD57:OFFSET(CD57,-MIN($A57,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A57,60),0))","v":17983054.85603565},null,1994,2083.7476311097289,45630.890702621713,764.48588891592669,0,0,null,null,26031477.069628153,30885749.423389003,690906056.30496788,819744161.00399756,null,1994,541.24221023197833,11852.377787989557,198.5710870311367,0,0,null,null,{"$f":"HLOOKUP(CW$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.6949489375829578},{"$f":"HLOOKUP(CW$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.7525793714573834},8036230.4846598348,13050754.371335724,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A57,60),0),DE57:OFFSET(DE57,-MIN($A57,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A57,60),0))","v":213291020.59260902},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A57,60),0),DF57:OFFSET(DF57,-MIN($A57,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A57,60),0))","v":346382389.6886996},null,1994,1542.5054208777503,33778.512914632156,565.91480188478999,0,0,null,null,{"$f":"HLOOKUP(DL$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.3317631597639816},{"$f":"HLOOKUP(DL$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":1.3199035230080052},17995246.584968317,17834995.05205328,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A57,60),0),DT57:OFFSET(DT57,-MIN($A57,60),0),'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A57,60),0))","v":477615035.71235889},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A57,60),0),DU57:OFFSET(DU57,-MIN($A57,60),0),'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A57,60),0))","v":473361771.31529802}]
[45,1995,{"$f":"OFFSET('2012 NIA Shipments Data'!$Q$14,A58,0)","v":3804.5762112512157},79518.955105876754,{"$f":"SUMPRODUCT(C58:OFFSET(C58,-MIN(A58,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A58,60),0))","v":1376.52919783589},0,null,null,null,49590655.234151065,73208279.100522637,1261444588.5972633,1862209464.1789684,null,1995,3804.5762112512166,79518.955105876768,1376.5291978358903,0,0,null,null,49590655.234151065,73208279.100522637,1261444588.5972633,1862209464.1789684,"NA",1995,1558.251006545878,32568.802661061254,563.78894493537939,0,0,null,null,21528157.557274047,39912770.392962366,547614822.28593326,1015266847.9656421,null,1995,514.65804191279744,10756.801140877422,186.20781455210405,0,0,null,null,{"$f":"HLOOKUP(AQ$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.7255707852172746},{"$f":"HLOOKUP(AQ$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.4439098655775067},7779571.0019562142,11018134.106418312,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A58,60),0),AY58:OFFSET(AY58,-MIN($A58,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A58,60),0))","v":197890060.04638746},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A58,60),0),AZ58:OFFSET(AZ58,-MIN($A58,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A58,60),0))","v":280269852.84535635},null,1995,996.07772784970484,20818.89170431297,360.38969902727354,0,0,null,null,{"$f":"HLOOKUP(BF$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.5185677873948442},{"$f":"HLOOKUP(BF$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.2277536696871967},13250477.188985128,28164219.422318593,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A58,60),0),BN58:OFFSET(BN58,-MIN($A58,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A58,60),0))","v":337054283.05907923},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A58,60),0),BO58:OFFSET(BO58,-MIN($A58,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A58,60),0))","v":716417276.89621866},null,1995,47.515236783375812,993.10981587086417,17.1914313560018,0,0,null,null,{"$f":"HLOOKUP(BU$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.196706649467099},{"$f":"HLOOKUP(BU$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":1.7548248986702943},498109.36633270507,730416.8642254587,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A58,60),0),CC58:OFFSET(CC58,-MIN($A58,60),0),'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A58,60),0))","v":12670479.180466484},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A58,60),0),CD58:OFFSET(CD58,-MIN($A58,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A58,60),0))","v":18579718.224067133},null,1995,2246.3252047053384,46950.152444815511,812.74025290051088,0,0,null,null,28062497.676877022,33295508.707560278,713829766.31132996,846942616.21332622,null,1995,583.47085824737042,12195.048911190399,211.10489785660866,0,0,null,null,{"$f":"HLOOKUP(CW$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.6949489375829578},{"$f":"HLOOKUP(CW$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.7525793714573834},8663231.006961694,14068996.670742242,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A58,60),0),DE58:OFFSET(DE58,-MIN($A58,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A58,60),0))","v":220367845.95606735},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A58,60),0),DF58:OFFSET(DF58,-MIN($A58,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A58,60),0))","v":357875080.16387135},null,1995,1662.8543464579677,34755.103533625108,601.63535504390222,0,0,null,null,{"$f":"HLOOKUP(DL$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.3317631597639816},{"$f":"HLOOKUP(DL$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":1.3199035230080052},19399266.66991533,19226512.036818039,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A58,60),0),DT58:OFFSET(DT58,-MIN($A58,60),0),'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A58,60),0))","v":493461920.35526264},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A58,60),0),DU58:OFFSET(DU58,-MIN($A58,60),0),'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A58,60),0))","v":489067536.04945481}]
[46,1996,{"$f":"OFFSET('2012 NIA Shipments Data'!$Q$14,A59,0)","v":3575.8728725102542},81947.002119292083,{"$f":"SUMPRODUCT(C59:OFFSET(C59,-MIN(A59,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A59,60),0))","v":1462.259496144035},0,null,null,null,46609627.179341152,68807531.967568398,1297884360.6862555,1916003732.3299813,null,1996,3575.8728725102546,81947.002119292098,1462.2594961440352,0,0,null,null,46609627.179341152,68807531.967568398,1297884360.6862555,1916003732.3299813,"NA",1996,1464.5803352265345,33563.26472267176,598.90174494582038,0,0,null,null,20234041.935216151,37513506.10163939,563433954.96685708,1044595201.2550384,null,1996,483.72055874522198,11085.251368238118,197.80484534081296,0,0,null,null,{"$f":"HLOOKUP(AQ$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.7255707852172746},{"$f":"HLOOKUP(AQ$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.4439098655775067},7311920.0039664479,10355804.34433298,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A59,60),0),AY59:OFFSET(AY59,-MIN($A59,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A59,60),0))","v":203606576.45301464},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A59,60),0),AZ59:OFFSET(AZ59,-MIN($A59,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A59,60),0))","v":288366101.90252429},null,1996,936.20080875131748,21454.579733135404,382.83478515647761,0,0,null,null,{"$f":"HLOOKUP(BF$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.5185677873948442},{"$f":"HLOOKUP(BF$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.2277536696871967},12453955.262556106,26471192.221057992,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A59,60),0),BN59:OFFSET(BN59,-MIN($A59,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A59,60),0))","v":346790882.95995122},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A59,60),0),BO59:OFFSET(BO59,-MIN($A59,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A59,60),0))","v":737112662.58870065},null,1996,44.658967729995069,1023.4336212982382,18.262114448529811,0,0,null,null,{"$f":"HLOOKUP(BU$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.196706649467099},{"$f":"HLOOKUP(BU$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":1.7548248986702943},468166.66869359807,686509.53624841478,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A59,60),0),CC59:OFFSET(CC59,-MIN($A59,60),0),'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A59,60),0))","v":13036495.553891128},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A59,60),0),CD59:OFFSET(CD59,-MIN($A59,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A59,60),0))","v":19116436.763813354},null,1996,2111.2925372837199,48383.737396620338,863.35775119821483,0,0,null,null,26375585.244125005,31294025.865929015,734450405.71939838,871408531.07494307,null,1996,548.39685107027594,12567.414871581161,224.2525200763265,0,0,null,null,{"$f":"HLOOKUP(CW$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.6949489375829578},{"$f":"HLOOKUP(CW$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.7525793714573834},8142460.8224357367,13223271.330343282,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A59,60),0),DE59:OFFSET(DE59,-MIN($A59,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A59,60),0))","v":226733685.68852112},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A59,60),0),DF59:OFFSET(DF59,-MIN($A59,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A59,60),0))","v":368213137.40029949},null,1996,1562.8956862134442,35816.322525039177,639.10523112188832,0,0,null,null,{"$f":"HLOOKUP(DL$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.3317631597639816},{"$f":"HLOOKUP(DL$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":1.3199035230080052},18233124.421689268,18070754.535585735,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A59,60),0),DT59:OFFSET(DT59,-MIN($A59,60),0),'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A59,60),0))","v":507716720.03087723},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A59,60),0),DU59:OFFSET(DU59,-MIN($A59,60),0),'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A59,60),0))","v":503195393.67464358}]
[47,{"$f":"B59+1","v":1997},{"$f":"OFFSET('2012 NIA Shipments Data'!$Q$14,A60,0)","v":3310.9370067558216},{"$f":"D59 - E59 + C59","v":84060.615495658305},{"$f":"SUMPRODUCT(C60:OFFSET(C60,-MIN(A60,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A60,60),0))","v":1547.2982159057981},0,null,null,null,43156327.140578479,63709592.610608988,1329666457.2396994,1962922099.9921613,null,1997,3310.937006755822,84060.615495658334,1547.2982159057983,0,0,null,null,43156327.140578479,63709592.610608988,1329666457.2396994,1962922099.9921613,"NA",1997,1356.069805653997,34428.943312952477,633.73129318098654,0,0,null,null,18734904.910790905,34734136.260802425,577231110.4767493,1070174849.6052179,null,1997,447.8817776745687,11371.167081642527,209.30832393323334,0,0,null,null,{"$f":"HLOOKUP(AQ$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.7255707852172746},{"$f":"HLOOKUP(AQ$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.4439098655775067},6770180.9864889896,9588544.4088243246,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A60,60),0),AY60:OFFSET(AY60,-MIN($A60,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A60,60),0))","v":208592416.53843212},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A60,60),0),AZ60:OFFSET(AZ60,-MIN($A60,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A60,60),0))","v":295427500.87689859},null,1997,866.83783623255135,22007.945756730245,405.09880881016272,0,0,null,null,{"$f":"HLOOKUP(BF$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.5185677873948442},{"$f":"HLOOKUP(BF$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.2277536696871967},11531243.651380727,24509945.700648341,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A60,60),0),BN60:OFFSET(BN60,-MIN($A60,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A60,60),0))","v":355282965.66003048},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A60,60),0),BO60:OFFSET(BO60,-MIN($A60,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A60,60),0))","v":755162795.96173346},null,1997,41.350191746876959,1049.8304745797036,19.324160437590564,0,0,null,null,{"$f":"HLOOKUP(BU$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.196706649467099},{"$f":"HLOOKUP(BU$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":1.7548248986702943},433480.27292119042,635646.15132976486,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A60,60),0),CC60:OFFSET(CC60,-MIN($A60,60),0),'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A60,60),0))","v":13355728.278286729},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A60,60),0),CD60:OFFSET(CD60,-MIN($A60,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A60,60),0))","v":19584552.766585805},null,1997,1954.8672011018252,49631.67218270585,913.56692272481177,0,0,null,null,24421422.229787573,28975456.349806562,752435346.76295018,892747250.38694322,null,1997,507.76621354615315,12891.559202575112,237.29408161921799,0,0,null,null,{"$f":"HLOOKUP(CW$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.6949489375829578},{"$f":"HLOOKUP(CW$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.7525793714573834},7539187.1647094246,12243561.211188251,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A60,60),0),DE60:OFFSET(DE60,-MIN($A60,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A60,60),0))","v":232285853.59249416},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A60,60),0),DF60:OFFSET(DF60,-MIN($A60,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A60,60),0))","v":377229800.08580655},null,1997,1447.1009875556722,36740.11298013074,676.27284110559378,0,0,null,null,{"$f":"HLOOKUP(DL$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.3317631597639816},{"$f":"HLOOKUP(DL$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":1.3199035230080052},16882235.06507815,16731895.138618313,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A60,60),0),DT60:OFFSET(DT60,-MIN($A60,60),0),'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A60,60),0))","v":520149493.17045599},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A60,60),0),DU60:OFFSET(DU60,-MIN($A60,60),0),'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A60,60),0))","v":515517450.30113667}]
[48,1998,{"$f":"OFFSET('2012 NIA Shipments Data'!$Q$14,A61,0)","v":3297.3240213715208},85824.254286508323,{"$f":"SUMPRODUCT(C61:OFFSET(C61,-MIN(A61,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A61,60),0))","v":1629.5316215496041},0,null,null,null,42978889.016746446,63447649.314412683,1360050445.9703197,2007776508.8858461,null,1998,3297.3240213715217,85824.254286508338,1629.5316215496041,0,0,null,null,42978889.016746446,63447649.314412683,1360050445.9703197,2007776508.8858461,"NA",1998,1350.4942968458281,35151.281825425474,667.41186100276093,0,0,null,null,18657875.965146072,34591326.147444852,590421323.30057132,1094629238.4432273,null,1998,446.04030256316128,11609.74053538386,220.43231808619666,0,0,null,null,{"$f":"HLOOKUP(AQ$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.7255707852172746},{"$f":"HLOOKUP(AQ$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.4439098655775067},6742345.2485603932,9549120.9119025432,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A61,60),0),AY61:OFFSET(AY61,-MIN($A61,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A61,60),0))","v":213358927.41707274},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A61,60),0),AZ61:OFFSET(AZ61,-MIN($A61,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A61,60),0))","v":302178265.93416947},null,1998,863.27381469692114,22469.684784152629,426.628371972754,0,0,null,null,{"$f":"HLOOKUP(BF$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.5185677873948442},{"$f":"HLOOKUP(BF$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.2277536696871967},11483832.706693843,24409172.556395788,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A61,60),0),BN61:OFFSET(BN61,-MIN($A61,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A61,60),0))","v":363401478.06291175},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A61,60),0),BO61:OFFSET(BO61,-MIN($A61,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A61,60),0))","v":772418896.35996175},null,1998,41.18017958574562,1071.8565058889899,20.351170943810342,0,0,null,null,{"$f":"HLOOKUP(BU$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.196706649467099},{"$f":"HLOOKUP(BU$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":1.7548248986702943},431698.00989183696,633032.67914651788,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A61,60),0),CC61:OFFSET(CC61,-MIN($A61,60),0),'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A61,60),0))","v":13660917.820586767},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A61,60),0),CD61:OFFSET(CD61,-MIN($A61,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A61,60),0))","v":20032076.149095941},null,1998,1946.8297245256933,50672.972461082856,962.11976054684328,0,0,null,null,24321013.051600374,28856323.166967832,769629122.66974854,913147270.44261885,null,1998,505.67852234890552,13162.031334502044,249.9054194143981,0,0,null,null,{"$f":"HLOOKUP(CW$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.6949489375829578},{"$f":"HLOOKUP(CW$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.7525793714573834},7508189.642112866,12193221.558250243,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A61,60),0),DE61:OFFSET(DE61,-MIN($A61,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A61,60),0))","v":237593779.29025775},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A61,60),0),DF61:OFFSET(DF61,-MIN($A61,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A61,60),0))","v":385849815.97945786},null,1998,1441.1512021767878,37510.941126580808,712.21434113244516,0,0,null,null,{"$f":"HLOOKUP(DL$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.3317631597639816},{"$f":"HLOOKUP(DL$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":1.3199035230080052},16812823.409487508,16663101.608717591,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A61,60),0),DT61:OFFSET(DT61,-MIN($A61,60),0),'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A61,60),0))","v":532035343.37949085},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A61,60),0),DU61:OFFSET(DU61,-MIN($A61,60),0),'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A61,60),0))","v":527297454.46316099}]
[49,1999,{"$f":"OFFSET('2012 NIA Shipments Data'!$Q$14,A62,0)","v":3176.7598593574357},87492.046686330243,{"$f":"SUMPRODUCT(C62:OFFSET(C62,-MIN(A62,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A62,60),0))","v":1711.521524340731},0,null,null,null,41407398.406477258,61127733.946139626,1387645031.6881101,2048513057.4019485,null,1999,3176.7598593574362,87492.046686330257,1711.5215243407315,0,0,null,null,41407398.406477258,61127733.946139626,1387645031.6881101,2048513057.4019485,"NA",1999,1301.1144930568473,35834.364261268551,700.99269667456258,0,0,null,null,17975664.824802969,33326520.437453419,602400608.23349524,1116838591.367538,null,1999,429.73117584267953,11835.348519860825,231.52337277510372,0,0,null,null,{"$f":"HLOOKUP(AQ$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.7255707852172746},{"$f":"HLOOKUP(AQ$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.4439098655775067},6495816.4877732703,9199964.5192481671,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A62,60),0),AY62:OFFSET(AY62,-MIN($A62,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A62,60),0))","v":217687848.61901081},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A62,60),0),AZ62:OFFSET(AZ62,-MIN($A62,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A62,60),0))","v":308309276.79930294},null,1999,831.7088597871076,22906.330226876798,448.09418354916232,0,0,null,null,{"$f":"HLOOKUP(BF$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.5185677873948442},{"$f":"HLOOKUP(BF$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.2277536696871967},11063935.038761107,23516669.600773312,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A62,60),0),BN62:OFFSET(BN62,-MIN($A62,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A62,60),0))","v":370774670.18684387},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A62,60),0),BO62:OFFSET(BO62,-MIN($A62,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A62,60),0))","v":788090799.93442023},null,1999,39.674457427060155,1092.685514530925,21.375140350296526,0,0,null,null,{"$f":"HLOOKUP(BU$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.196706649467099},{"$f":"HLOOKUP(BU$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":1.7548248986702943},415913.29826858902,609886.31743194023,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A62,60),0),CC62:OFFSET(CC62,-MIN($A62,60),0),'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A62,60),0))","v":13938089.427640598},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A62,60),0),CD62:OFFSET(CD62,-MIN($A62,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A62,60),0))","v":20438514.633814905},null,1999,1875.6453663005889,51657.682425061706,1010.5288276661688,0,0,null,null,23431733.581674285,27801213.508686207,785244423.45461488,931674466.03441036,null,1999,487.18876917319017,13417.804437436553,262.47941354485727,0,0,null,null,{"$f":"HLOOKUP(CW$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.6949489375829578},{"$f":"HLOOKUP(CW$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.7525793714573834},7233658.3596010404,11747385.622838883,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A62,60),0),DE62:OFFSET(DE62,-MIN($A62,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A62,60),0))","v":242414410.70732349},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A62,60),0),DF62:OFFSET(DF62,-MIN($A62,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A62,60),0))","v":393678471.05088246},null,1999,1388.4565971273987,38239.87798762515,748.04941412131154,0,0,null,null,{"$f":"HLOOKUP(DL$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.3317631597639816},{"$f":"HLOOKUP(DL$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":1.3199035230080052},16198075.222073244,16053827.885847323,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A62,60),0),DT62:OFFSET(DT62,-MIN($A62,60),0),'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A62,60),0))","v":542830012.74729145},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A62,60),0),DU62:OFFSET(DU62,-MIN($A62,60),0),'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A62,60),0))","v":537995994.9835279}]
[50,{"$f":"B62+1","v":2000},{"$f":"OFFSET('2012 NIA Shipments Data'!$Q$14,A63,0)","v":3436.6824119968405},88957.28502134695,{"$f":"SUMPRODUCT(C63:OFFSET(C63,-MIN(A63,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A63,60),0))","v":1794.0693060038957},0,null,null,null,44795352.538504526,66129206.310360685,1417425719.2924004,2092476842.1038487,null,2000,3436.682411996841,88957.285021346965,1794.0693060038961,0,0,null,null,44795352.538504526,66129206.310360685,1417425719.2924004,2092476842.1038487,"NA",2000,1407.5717058409027,36434.486057650836,734.80202436902675,0,0,null,null,19446434.065635104,36053296.979021877,615328917.64747536,1140807416.560153,null,2000,464.89178889460698,12033.556322928402,242.68989364788123,0,0,null,null,{"$f":"HLOOKUP(AQ$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.7255707852172746},{"$f":"HLOOKUP(AQ$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.4439098655775067},7027304.3174264301,9952705.7927162293,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A63,60),0),AY63:OFFSET(AY63,-MIN($A63,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A63,60),0))","v":222359716.18379146},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A63,60),0),AZ63:OFFSET(AZ63,-MIN($A63,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A63,60),0))","v":314925999.41077304},null,2000,899.7592946513912,23289.944903114745,469.70605363206897,0,0,null,null,{"$f":"HLOOKUP(BF$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.5185677873948442},{"$f":"HLOOKUP(BF$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.2277536696871967},11969186.415896371,25440803.958680637,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A63,60),0),BN63:OFFSET(BN63,-MIN($A63,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A63,60),0))","v":378731982.30360723},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A63,60),0),BO63:OFFSET(BO63,-MIN($A63,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A63,60),0))","v":805004265.10793853},null,2000,42.920622294904696,1110.9848316076889,22.406077089076625,0,0,null,null,{"$f":"HLOOKUP(BU$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.196706649467099},{"$f":"HLOOKUP(BU$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":1.7548248986702943},449943.33231230569,659787.22762501368,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A63,60),0),CC63:OFFSET(CC63,-MIN($A63,60),0),'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A63,60),0))","v":14237219.160076754},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A63,60),0),CD63:OFFSET(CD63,-MIN($A63,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A63,60),0))","v":20877152.041441325},null,2000,2029.1107061559383,52522.798963696128,1059.2672816348693,0,0,null,null,25348918.472869419,30075909.331338808,802096801.64492512,951669425.54369569,null,2000,527.05056361375546,13642.513793064885,275.13896413316928,0,0,null,null,{"$f":"HLOOKUP(CW$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.6949489375829578},{"$f":"HLOOKUP(CW$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.7525793714573834},7825516.4253627937,12708556.939875526,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A63,60),0),DE63:OFFSET(DE63,-MIN($A63,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A63,60),0))","v":247616942.81834215},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A63,60),0),DF63:OFFSET(DF63,-MIN($A63,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A63,60),0))","v":402127328.860461},null,2000,1502.0601425421828,38880.285170631243,784.12831750169994,0,0,null,null,{"$f":"HLOOKUP(DL$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.3317631597639816},{"$f":"HLOOKUP(DL$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":1.3199035230080052},17523402.047506623,17367352.391463283,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A63,60),0),DT63:OFFSET(DT63,-MIN($A63,60),0),'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A63,60),0))","v":554479858.82658291},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A63,60),0),DU63:OFFSET(DU63,-MIN($A63,60),0),'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A63,60),0))","v":549542096.68323469}]
[51,2001,{"$f":"OFFSET('2012 NIA Shipments Data'!$Q$14,A64,0)","v":3169.1564883845294},90599.898127339897,{"$f":"SUMPRODUCT(C64:OFFSET(C64,-MIN(A64,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A64,60),0))","v":1878.1868472442061},0,null,null,null,41308292.454171792,60981428.635539398,1442451835.6766925,2129421683.9175477,null,2001,3169.1564883845294,90599.898127339911,1878.1868472442065,0,0,null,null,41308292.454171792,60981428.635539398,1442451835.6766925,2129421683.9175477,"NA",2001,1298.0003589683683,37107.255739122716,769.25428291972912,0,0,null,null,17932641.223964833,33246755.548276886,626193185.80493045,1160949550.8464916,null,2001,428.70264183532277,12255.75821817513,254.06876126978113,0,0,null,null,{"$f":"HLOOKUP(AQ$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.7255707852172746},{"$f":"HLOOKUP(AQ$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.4439098655775067},6480269.1676373212,9177944.9942370541,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A64,60),0),AY64:OFFSET(AY64,-MIN($A64,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A64,60),0))","v":226285706.84464377},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A64,60),0),AZ64:OFFSET(AZ64,-MIN($A64,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A64,60),0))","v":320486343.49541956},null,2001,829.71821797520386,23719.998144134068,491.7289031423951,0,0,null,null,{"$f":"HLOOKUP(BF$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.5185677873948442},{"$f":"HLOOKUP(BF$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.2277536696871967},11037454.219862554,23460383.960391883,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A64,60),0),BN64:OFFSET(BN64,-MIN($A64,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A64,60),0))","v":385418886.97774804},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A64,60),0),BO64:OFFSET(BO64,-MIN($A64,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A64,60),0))","v":819217447.6079005},null,2001,39.579499157841866,1131.4993768135171,23.456618507552843,0,0,null,null,{"$f":"HLOOKUP(BU$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.196706649467099},{"$f":"HLOOKUP(BU$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":1.7548248986702943},414917.83646495722,608426.59364794823,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A64,60),0),CC64:OFFSET(CC64,-MIN($A64,60),0),'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A64,60),0))","v":14488591.982538749},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A64,60),0),CD64:OFFSET(CD64,-MIN($A64,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A64,60),0))","v":21245759.74317155},null,2001,1871.1561294161613,53492.642388217195,1108.9325643244774,0,0,null,null,23375651.230206959,27734673.087262511,816258649.87176204,968472133.07105613,null,2001,486.02271410140179,13894.425392545472,288.03925348366215,0,0,null,null,{"$f":"HLOOKUP(CW$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.6949489375829578},{"$f":"HLOOKUP(CW$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.7525793714573834},7216345.0622684434,11719269.008802375,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A64,60),0),DE64:OFFSET(DE64,-MIN($A64,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A64,60),0))","v":251988875.92591125},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A64,60),0),DF64:OFFSET(DF64,-MIN($A64,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A64,60),0))","v":409227302.56376755},null,2001,1385.1334153147595,39598.216995671726,820.89331084081516,0,0,null,null,{"$f":"HLOOKUP(DL$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.3317631597639816},{"$f":"HLOOKUP(DL$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":1.3199035230080052},16159306.167938516,16015404.078460138,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A64,60),0),DT64:OFFSET(DT64,-MIN($A64,60),0),'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A64,60),0))","v":564269773.94585085},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A64,60),0),DU64:OFFSET(DU64,-MIN($A64,60),0),'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A64,60),0))","v":559244830.50728858}]
[52,2002,{"$f":"OFFSET('2012 NIA Shipments Data'!$Q$14,A65,0)","v":2559.5543570905629},91890.867768480224,{"$f":"SUMPRODUCT(C65:OFFSET(C65,-MIN(A65,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A65,60),0))","v":1961.3202171232938},0,null,null,null,33362448.437799513,49251364.499601036,1458142433.7204921,2152584952.791913,null,2002,2559.5543570905634,91890.867768480239,1961.320217123294,0,0,null,null,33362448.437799513,49251364.499601036,1458142433.7204921,2152584952.791913,"NA",2002,1048.3238951687549,37636.001815171352,803.30345163096285,0,0,null,null,14483213.481937664,26851586.008646391,633004744.66132867,1173578043.7368045,null,2002,346.23967570789648,12430.392098740669,265.31449666418735,0,0,null,null,{"$f":"HLOOKUP(AQ$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.7255707852172746},{"$f":"HLOOKUP(AQ$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.4439098655775067},5233758.9651815295,7412524.1796159111,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A65,60),0),AY65:OFFSET(AY65,-MIN($A65,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A65,60),0))","v":228747181.10765836},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A65,60),0),AZ65:OFFSET(AZ65,-MIN($A65,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A65,60),0))","v":323972506.61708432},null,2002,670.11802281130235,24057.987458966876,513.49408632699419,0,0,null,null,{"$f":"HLOOKUP(BF$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.5185677873948442},{"$f":"HLOOKUP(BF$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.2277536696871967},8914348.0743791517,18947668.947533738,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A65,60),0),BN65:OFFSET(BN65,-MIN($A65,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A65,60),0))","v":389611368.61525059},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A65,60),0),BO65:OFFSET(BO65,-MIN($A65,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A65,60),0))","v":828128671.79089224},null,2002,31.966196649556071,1147.6222574638059,24.494868639781298,0,0,null,null,{"$f":"HLOOKUP(BU$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.196706649467099},{"$f":"HLOOKUP(BU$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":1.7548248986702943},335106.44237698265,491392.88149674376,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A65,60),0),CC65:OFFSET(CC65,-MIN($A65,60),0),'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A65,60),0))","v":14646194.938419756},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A65,60),0),CD65:OFFSET(CD65,-MIN($A65,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A65,60),0))","v":21476865.328827973},null,2002,1511.2304619218085,54254.865953308887,1158.0167654923312,0,0,null,null,18879234.955861852,22399778.490954645,825137689.05916345,979006909.05510867,null,2002,392.53396292757731,14092.408853163213,300.78861004245613,0,0,null,null,{"$f":"HLOOKUP(CW$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.6949489375829578},{"$f":"HLOOKUP(CW$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.7525793714573834},5828247.2052408904,9465012.5872095916,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A65,60),0),DE65:OFFSET(DE65,-MIN($A65,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A65,60),0))","v":254729942.25885236},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A65,60),0),DF65:OFFSET(DF65,-MIN($A65,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A65,60),0))","v":413678765.65893853},null,2002,1118.6964989942312,40162.457100145672,857.22815544987509,0,0,null,null,{"$f":"HLOOKUP(DL$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.3317631597639816},{"$f":"HLOOKUP(DL$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":1.3199035230080052},13050987.750620959,12934765.903745053,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A65,60),0),DT65:OFFSET(DT65,-MIN($A65,60),0),'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A65,60),0))","v":570407746.80031109},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A65,60),0),DU65:OFFSET(DU65,-MIN($A65,60),0),'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A65,60),0))","v":565328143.39617014}]
[53,2003,{"$f":"OFFSET('2012 NIA Shipments Data'!$Q$14,A66,0)","v":2577.7701029773689},92489.101908447483,{"$f":"SUMPRODUCT(C66:OFFSET(C66,-MIN(A66,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A66,60),0))","v":2040.0345175778552},0,null,null,null,33599881.130416915,49601874.867868021,1472673651.1088653,2174036684.2363844,null,2003,2577.7701029773689,92489.101908447497,2040.0345175778557,0,0,null,null,33599881.130416915,49601874.867868021,1472673651.1088653,2174036684.2363844,"NA",2003,1055.784569574266,37881.022258709141,835.54268961761284,0,0,null,null,14586287.103203213,27042682.425894272,639312996.40671933,1185273415.3832135,null,2003,348.70378198137854,12511.317277784377,275.96244941715827,0,0,null,null,{"$f":"HLOOKUP(AQ$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.7255707852172746},{"$f":"HLOOKUP(AQ$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.4439098655775067},5271006.395804924,7465277.3694286766,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A66,60),0),AY66:OFFSET(AY66,-MIN($A66,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A66,60),0))","v":231026776.66621551},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A66,60),0),AZ66:OFFSET(AZ66,-MIN($A66,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A66,60),0))","v":327201076.62001413},null,2003,674.88709504603878,24214.611395451182,534.10231105231082,0,0,null,null,{"$f":"HLOOKUP(BF$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.5185677873948442},{"$f":"HLOOKUP(BF$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.2277536696871967},8977789.3913488798,19082515.0474962,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A66,60),0),BN66:OFFSET(BN66,-MIN($A66,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A66,60),0))","v":393494067.1523779},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A66,60),0),BO66:OFFSET(BO66,-MIN($A66,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A66,60),0))","v":836381444.27528751},null,2003,32.193692546848858,1155.0935854735806,25.47792914814374,0,0,null,null,{"$f":"HLOOKUP(BU$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.196706649467099},{"$f":"HLOOKUP(BU$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":1.7548248986702943},337491.31604940951,494890.0089693967,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A66,60),0),CC66:OFFSET(CC66,-MIN($A66,60),0),'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A66,60),0))","v":14792152.588125918},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A66,60),0),CD66:OFFSET(CD66,-MIN($A66,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A66,60),0))","v":21690894.487912059},null,2003,1521.9855334031031,54608.079649738356,1204.4918279602427,0,0,null,null,19013594.027213704,22559192.44197375,833360654.70214593,988763268.85317087,null,2003,395.32753474636741,14184.154206048332,312.86025689414583,0,0,null,null,{"$f":"HLOOKUP(CW$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.6949489375829578},{"$f":"HLOOKUP(CW$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.7525793714573834},5869725.4687370528,9532372.8539007083,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A66,60),0),DE66:OFFSET(DE66,-MIN($A66,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A66,60),0))","v":257268470.78712964},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A66,60),0),DF66:OFFSET(DF66,-MIN($A66,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A66,60),0))","v":417801309.47477549},null,2003,1126.6579986567356,40423.925443690023,891.63157106609685,0,0,null,null,{"$f":"HLOOKUP(DL$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.3317631597639816},{"$f":"HLOOKUP(DL$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":1.3199035230080052},13143868.558476651,13026819.588073041,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A66,60),0),DT66:OFFSET(DT66,-MIN($A66,60),0),'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A66,60),0))","v":576092183.91501629},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A66,60),0),DU66:OFFSET(DU66,-MIN($A66,60),0),'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A66,60),0))","v":570961959.37839532}]
[54,2004,{"$f":"OFFSET('2012 NIA Shipments Data'!$Q$14,A67,0)","v":2513.8542522262455},93026.837493847008,{"$f":"SUMPRODUCT(C67:OFFSET(C67,-MIN(A67,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A67,60),0))","v":2119.1707822755875},{"$f":"IF(B67<$G$4, 0, C67)","v":0},null,null,null,32766771.542751692,48371995.590670757,1485007597.2819901,2192244690.7567568,null,2004,2513.854252226246,93026.837493847022,2119.170782275588,0,0,{"$f":"SUMPRODUCT(S67:OFFSET(S67,-MIN($A67,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A67,60),0))","v":0},{"$f":"IF(U67>0, SUMPRODUCT(T67:OFFSET(T67,-MIN($A67,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A67,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A67,60),0)) / U67, 0)","v":0},32766771.542751692,48371995.590670757,1485007597.2819901,2192244690.7567568,"NA",2004,1029.6063743596094,38101.2641386658,867.95475268914413,0,0,{"$f":"SUMPRODUCT(AF67:OFFSET(AF67,-MIN($A67,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A67,60),0))","v":0},null,14224619.882210715,26372158.684522972,644667374.87307024,1195200325.1875448,null,2004,340.05766615447396,12584.058610348598,286.66748271710458,0,0,{"$f":"SUMPRODUCT(AS67:OFFSET(AS67,-MIN($A67,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A67,60),0))","v":0},null,{"$f":"HLOOKUP(AQ$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.7255707852172746},{"$f":"HLOOKUP(AQ$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.4439098655775067},5140311.7082866859,7280175.6981783872,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A67,60),0),AY67:OFFSET(AY67,-MIN($A67,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A67,60),0))","v":232961673.66515762},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A67,60),0),AZ67:OFFSET(AZ67,-MIN($A67,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A67,60),0))","v":329941453.25660372},null,2004,658.1532587776303,24355.396179444913,554.8210104169126,0,0,{"$f":"SUMPRODUCT(BH67:OFFSET(BH67,-MIN($A67,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A67,60),0))","v":0},{"$f":"IF(BJ67>0, SUMPRODUCT(BI67:OFFSET(BI67,-MIN($A67,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A67,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A67,60),0)) / BJ67, 0)","v":0},{"$f":"HLOOKUP(BF$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.5185677873948442},{"$f":"HLOOKUP(BF$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.2277536696871967},8755184.9604301956,18609363.783028092,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A67,60),0),BN67:OFFSET(BN67,-MIN($A67,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A67,60),0))","v":396789661.28489131},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A67,60),0),BO67:OFFSET(BO67,-MIN($A67,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A67,60),0))","v":843386311.7190181},null,2004,31.395449427505021,1161.8093488722859,26.466259555126978,0,0,{"$f":"SUMPRODUCT(BW67:OFFSET(BW67,-MIN($A67,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A67,60),0))","v":0},null,{"$f":"HLOOKUP(BU$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.196706649467099},{"$f":"HLOOKUP(BU$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":1.7548248986702943},329123.21349383279,482619.20331648947,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A67,60),0),CC67:OFFSET(CC67,-MIN($A67,60),0),'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A67,60),0))","v":14916039.923021346},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A67,60),0),CD67:OFFSET(CD67,-MIN($A67,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A67,60),0))","v":21872560.211923212},null,2004,1484.2478778666366,54925.573355181223,1251.2160295864437,0,0,{"$f":"SUMPRODUCT(CL67:OFFSET(CL67,-MIN($A67,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A67,60),0))","v":0},null,18542151.660540979,21999836.906147785,840340222.40891993,997044365.5692122,null,2004,385.52538222722939,14266.621483900555,324.99661629867774,0,0,{"$f":"SUMPRODUCT(CY67:OFFSET(CY67,-MIN($A67,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A67,60),0))","v":0},null,{"$f":"HLOOKUP(CW$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.6949489375829578},{"$f":"HLOOKUP(CW$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.7525793714573834},5724185.5322716022,9296017.5171969961,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A67,60),0),DE67:OFFSET(DE67,-MIN($A67,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A67,60),0))","v":259423147.39748475},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A67,60),0),DF67:OFFSET(DF67,-MIN($A67,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A67,60),0))","v":421300481.78511256},null,2004,1098.7224956394073,40658.951871280668,926.21941328776586,0,0,{"$f":"SUMPRODUCT(DN67:OFFSET(DN67,-MIN($A67,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A67,60),0))","v":0},null,{"$f":"HLOOKUP(DL$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.3317631597639816},{"$f":"HLOOKUP(DL$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":1.3199035230080052},12817966.128269378,12703819.388950787,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A67,60),0),DT67:OFFSET(DT67,-MIN($A67,60),0),'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A67,60),0))","v":580917075.01143515},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A67,60),0),DU67:OFFSET(DU67,-MIN($A67,60),0),'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A67,60),0))","v":575743883.78409958}]
[55,2005,{"$f":"OFFSET('2012 NIA Shipments Data'!$Q$14,A68,0)","v":3004.6093663724232},{"$f":"D67 - E67 + C67","v":93421.520963797666},{"$f":"SUMPRODUCT(C68:OFFSET(C68,-MIN(A68,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A68,60),0))","v":2197.2163639430973},{"$f":"IF(B68<$G$4, 0, C68)","v":3004.6093663724232},{"$f":"F68","v":3004.6093663724232},{"$f":"SUMPRODUCT(F68:OFFSET(F68,-MIN($A68,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A68,60),0))","v":3004.6093663724232},null,39163507.031463556,57815185.941326588,1502411987.8145256,2217937948.3607197,{"$f":"C68/H68","v":1},2005,3004.6093663724241,{"$f":"SUM(AD68, CJ68)","v":93421.52096379768},2197.2163639430973,3004.6093663724241,3004.6093663724241,{"$f":"SUMPRODUCT(S68:OFFSET(S68,-MIN($A68,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A68,60),0))","v":3004.6093663724241},{"$f":"IF(U68>0, SUMPRODUCT(T68:OFFSET(T68,-MIN($A68,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A68,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A68,60),0)) / U68, 0)","v":1.0000000000000009E-2},39163507.031463556,57815185.941326588,1502411987.8145256,2217937948.3607197,{"$f":"IFERROR(SUM(W68:X68)/U68, \"NA\")","v":32276.639372217665},2005,1230.6063302349378,38262.915760336262,899.92010163660552,1230.6063302349378,1230.6063302349378,{"$f":"SUMPRODUCT(AF68:OFFSET(AF68,-MIN($A68,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A68,60),0))","v":1230.6063302349378},null,17001552.931451008,31520536.612178329,652222920.56617737,1209208154.6843438,null,2005,406.44378962290091,12637.448793785969,297.22497559164901,406.44378962290091,406.44378962290091,{"$f":"SUMPRODUCT(AS68:OFFSET(AS68,-MIN($A68,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A68,60),0))","v":406.44378962290091},null,{"$f":"HLOOKUP(AQ$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.7255707852172746},{"$f":"HLOOKUP(AQ$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.4439098655775067},6143804.3558469592,8701413.0084161386,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A68,60),0),AY68:OFFSET(AY68,-MIN($A68,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A68,60),0))","v":235692000.40220767},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A68,60),0),AZ68:OFFSET(AZ68,-MIN($A68,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A68,60),0))","v":333808389.63851881},null,2005,786.6380654648342,24458.728427805629,575.25415759009422,786.6380654648342,786.6380654648342,{"$f":"SUMPRODUCT(BH68:OFFSET(BH68,-MIN($A68,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A68,60),0))","v":786.6380654648342},null,{"$f":"HLOOKUP(BF$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.5185677873948442},{"$f":"HLOOKUP(BF$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.2277536696871967},10464373.864608606,22242287.38607306,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A68,60),0),BN68:OFFSET(BN68,-MIN($A68,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A68,60),0))","v":401440063.23361832},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A68,60),0),BO68:OFFSET(BO68,-MIN($A68,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A68,60),0))","v":853270856.9333446},null,2005,37.524475147202594,1166.7385387446639,27.440968454862343,37.524475147202594,37.524475147202594,{"$f":"SUMPRODUCT(BW68:OFFSET(BW68,-MIN($A68,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A68,60),0))","v":37.524475147202594},null,{"$f":"HLOOKUP(BU$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.196706649467099},{"$f":"HLOOKUP(BU$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":1.7548248986702943},393374.7109954413,576836.21768912894,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A68,60),0),CC68:OFFSET(CC68,-MIN($A68,60),0),'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A68,60),0))","v":15090856.930351349},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A68,60),0),CD68:OFFSET(CD68,-MIN($A68,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A68,60),0))","v":22128908.112480387},null,2005,1774.0030361374861,55158.605203461419,1297.2962623064918,1774.0030361374861,1774.0030361374861,{"$f":"SUMPRODUCT(CL68:OFFSET(CL68,-MIN($A68,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A68,60),0))","v":1774.0030361374861},null,22161954.100012548,26294649.329148259,850189067.24834812,1008729793.6763756,null,2005,460.78772203615836,14327.150249829108,336.96570825254378,460.78772203615836,460.78772203615836,{"$f":"SUMPRODUCT(CY68:OFFSET(CY68,-MIN($A68,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A68,60),0))","v":460.78772203615836},null,{"$f":"HLOOKUP(CW$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.6949489375829578},{"$f":"HLOOKUP(CW$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.7525793714573834},6841662.1408681711,11110787.857886698,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A68,60),0),DE68:OFFSET(DE68,-MIN($A68,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A68,60),0))","v":262463604.41517901},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A68,60),0),DF68:OFFSET(DF68,-MIN($A68,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A68,60),0))","v":426238152.22528666},null,2005,1313.2153141013277,40831.45495363231,960.33055405394816,1313.2153141013277,1313.2153141013277,{"$f":"SUMPRODUCT(DN68:OFFSET(DN68,-MIN($A68,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A68,60),0))","v":1313.2153141013277},null,{"$f":"HLOOKUP(DL$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.3317631597639816},{"$f":"HLOOKUP(DL$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":1.3199035230080052},15320291.959144378,15183861.471261561,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A68,60),0),DT68:OFFSET(DT68,-MIN($A68,60),0),'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A68,60),0))","v":587725462.8331691},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A68,60),0),DU68:OFFSET(DU68,-MIN($A68,60),0),'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A68,60),0))","v":582491641.45108902}]
[56,2006,{"$f":"OFFSET('2012 NIA Shipments Data'!$Q$14,A69,0)","v":3014.7066422106786},94228.913966226988,{"$f":"SUMPRODUCT(C69:OFFSET(C69,-MIN(A69,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A69,60),0))","v":2276.3069269627686},3014.7066422106786,{"$f":"F69","v":3014.7066422106786},{"$f":"SUMPRODUCT(F69:OFFSET(F69,-MIN($A69,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A69,60),0))","v":6019.3160085831023},null,39295119.725518212,58009479.378145099,1518620646.0806723,2241866004.4146328,{"$f":"C69/H69","v":0.5008387394700542},2006,3014.7066422106791,94228.913966227003,2276.3069269627686,3014.7066422106791,3014.7066422106791,{"$f":"SUMPRODUCT(S69:OFFSET(S69,-MIN($A69,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A69,60),0))","v":6019.3160085831032},{"$f":"IF(U69>0, SUMPRODUCT(T69:OFFSET(T69,-MIN($A69,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A69,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A69,60),0)) / U69, 0)","v":1.504152873135246E-2},39295119.725518212,58009479.378145099,1518620646.0806723,2241866004.4146328,16165.391377511014,2006,1234.7418999711419,38593.601988934592,932.31344654298914,1234.7418999711419,1234.7418999711419,{"$f":"SUMPRODUCT(AF69:OFFSET(AF69,-MIN($A69,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A69,60),0))","v":2465.3482302060797},null,17058688.26875937,31626464.376467783,659259378.28785944,1222253605.5399556,null,2006,407.80968267459008,12746.66760781722,307.92382666923015,407.80968267459008,407.80968267459008,{"$f":"SUMPRODUCT(AS69:OFFSET(AS69,-MIN($A69,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A69,60),0))","v":814.25347229749104},null,{"$f":"HLOOKUP(AQ$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.7255707852172746},{"$f":"HLOOKUP(AQ$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.4439098655775067},6164451.1953235203,8730654.9352742173,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A69,60),0),AY69:OFFSET(AY69,-MIN($A69,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A69,60),0))","v":238234745.74873608},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A69,60),0),AZ69:OFFSET(AZ69,-MIN($A69,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A69,60),0))","v":337409656.24042737},null,2006,789.28163757799041,24670.112335680373,595.96089177878309,789.28163757799041,789.28163757799041,{"$f":"SUMPRODUCT(BH69:OFFSET(BH69,-MIN($A69,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A69,60),0))","v":1575.9197030428245},null,{"$f":"HLOOKUP(BF$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.5185677873948442},{"$f":"HLOOKUP(BF$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.2277536696871967},10499540.389271729,22317034.710475527,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A69,60),0),BN69:OFFSET(BN69,-MIN($A69,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A69,60),0))","v":405770969.03846288},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A69,60),0),BO69:OFFSET(BO69,-MIN($A69,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A69,60),0))","v":862476305.1330843},null,2006,37.650579718561403,1176.8220454370041,28.428728094975924,37.650579718561403,37.650579718561403,{"$f":"SUMPRODUCT(BW69:OFFSET(BW69,-MIN($A69,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A69,60),0))","v":75.175054865763997},null,{"$f":"HLOOKUP(BU$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.196706649467099},{"$f":"HLOOKUP(BU$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":1.7548248986702943},394696.68416412332,578774.73071804061,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A69,60),0),CC69:OFFSET(CC69,-MIN($A69,60),0),'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A69,60),0))","v":15253663.500660459},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A69,60),0),CD69:OFFSET(CD69,-MIN($A69,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A69,60),0))","v":22367644.166443795},null,2006,1779.9647422395371,55635.311977292404,1343.9934804197796,1779.9647422395371,1779.9647422395371,{"$f":"SUMPRODUCT(CL69:OFFSET(CL69,-MIN($A69,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A69,60),0))","v":3553.967778377023},null,22236431.456758842,26383015.001677316,859361267.79281271,1019612398.8746773,null,2006,462.33624304669416,14450.972263612721,349.0950588351094,462.33624304669416,462.33624304669416,{"$f":"SUMPRODUCT(CY69:OFFSET(CY69,-MIN($A69,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A69,60),0))","v":923.12396508285246},null,{"$f":"HLOOKUP(CW$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.6949489375829578},{"$f":"HLOOKUP(CW$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.7525793714573834},6864654.1978728725,11148126.718317952,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A69,60),0),DE69:OFFSET(DE69,-MIN($A69,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A69,60),0))","v":265295173.18976998},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A69,60),0),DF69:OFFSET(DF69,-MIN($A69,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A69,60),0))","v":430836590.34042931},null,2006,1317.628499192843,41184.339713679685,994.89842158467013,1317.628499192843,1317.628499192843,{"$f":"SUMPRODUCT(DN69:OFFSET(DN69,-MIN($A69,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A69,60),0))","v":2630.843813294171},null,{"$f":"HLOOKUP(DL$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.3317631597639816},{"$f":"HLOOKUP(DL$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":1.3199035230080052},15371777.25888597,15234888.283359364,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A69,60),0),DT69:OFFSET(DT69,-MIN($A69,60),0),'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A69,60),0))","v":594066094.60304272},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A69,60),0),DU69:OFFSET(DU69,-MIN($A69,60),0),'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A69,60),0))","v":588775808.53424799}]
[57,2007,{"$f":"OFFSET('2012 NIA Shipments Data'!$Q$14,A70,0)","v":4061.158154348002},94967.313681474887,{"$f":"SUMPRODUCT(C70:OFFSET(C70,-MIN(A70,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A70,60),0))","v":2352.7966516277761},4061.158154348002,4061.158154348002,{"$f":"SUMPRODUCT(F70:OFFSET(F70,-MIN($A70,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A70,60),0))","v":10065.450401106349},null,52935066.273097441,78145470.908334136,1547249600.8655522,2284129541.8160181,0.40347505501607933,2007,4061.1581543480024,94967.313681474916,2352.7966516277766,4061.1581543480024,4061.1581543480024,{"$f":"SUMPRODUCT(S70:OFFSET(S70,-MIN($A70,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A70,60),0))","v":10065.450401106351},{"$f":"IF(U70>0, SUMPRODUCT(T70:OFFSET(T70,-MIN($A70,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A70,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A70,60),0)) / U70, 0)","v":1.9054747757162677E-2},52935066.273097441,78145470.908334136,1547249600.8655522,2284129541.8160181,13022.818846439675,2007,1663.3399964600992,38896.030442362746,963.64155875091024,1663.3399964600992,1663.3399964600992,{"$f":"SUMPRODUCT(AF70:OFFSET(AF70,-MIN($A70,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A70,60),0))","v":4122.5349021733491},null,22980023.991439272,42604501.51179681,671687700.64816833,1245295464.8080807,null,2007,549.36675928159593,12846.55346382258,318.27085344349354,549.36675928159593,549.36675928159593,{"$f":"SUMPRODUCT(AS70:OFFSET(AS70,-MIN($A70,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A70,60),0))","v":1361.5879159114374},null,{"$f":"HLOOKUP(AQ$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.7255707852172746},{"$f":"HLOOKUP(AQ$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.4439098655775067},8304227.9764277218,11761200.903178848,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A70,60),0),AY70:OFFSET(AY70,-MIN($A70,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A70,60),0))","v":242725934.36903459},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A70,60),0),AZ70:OFFSET(AZ70,-MIN($A70,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A70,60),0))","v":343770484.94206488},null,2007,1063.2535562984292,24863.433081479576,615.98669936356896,1063.2535562984292,1063.2535562984292,{"$f":"SUMPRODUCT(BH70:OFFSET(BH70,-MIN($A70,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A70,60),0))","v":2635.2398818213342},null,{"$f":"HLOOKUP(BF$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.5185677873948442},{"$f":"HLOOKUP(BF$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.2277536696871967},14144093.979747573,30063624.176995903,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A70,60),0),BN70:OFFSET(BN70,-MIN($A70,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A70,60),0))","v":413420541.5341354},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A70,60),0),BO70:OFFSET(BO70,-MIN($A70,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A70,60),0))","v":878735662.0741421},null,2007,50.71968088007403,1186.0438970605894,29.384005943847772,50.71968088007403,50.71968088007403,{"$f":"SUMPRODUCT(BW70:OFFSET(BW70,-MIN($A70,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A70,60),0))","v":125.7071044405775},null,{"$f":"HLOOKUP(BU$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.196706649467099},{"$f":"HLOOKUP(BU$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":1.7548248986702943},531702.03526397678,779676.43162205839,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A70,60),0),CC70:OFFSET(CC70,-MIN($A70,60),0),'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A70,60),0))","v":15541224.744998354},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A70,60),0),CD70:OFFSET(CD70,-MIN($A70,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A70,60),0))","v":22789317.791873604},null,2007,2397.818157887903,56071.283239112163,1389.1550928768663,2397.818157887903,2397.818157887903,{"$f":"SUMPRODUCT(CL70:OFFSET(CL70,-MIN($A70,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A70,60),0))","v":5942.9154989330009},null,29955042.281658165,35540969.396537319,875561900.21738386,1038834077.0079374,null,2007,622.8203358860967,14564.213447824304,360.8255441294807,622.8203358860967,622.8203358860967,{"$f":"SUMPRODUCT(CY70:OFFSET(CY70,-MIN($A70,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A70,60),0))","v":1543.640252707261},null,{"$f":"HLOOKUP(CW$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.6949489375829578},{"$f":"HLOOKUP(CW$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.7525793714573834},9247482.3195491564,15017814.700073842,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A70,60),0),DE70:OFFSET(DE70,-MIN($A70,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A70,60),0))","v":270296503.53352553},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A70,60),0),DF70:OFFSET(DF70,-MIN($A70,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A70,60),0))","v":438958698.58145797},null,2007,1774.9978220018065,41507.06979128786,1028.3295487473856,1774.9978220018065,1774.9978220018065,{"$f":"SUMPRODUCT(DN70:OFFSET(DN70,-MIN($A70,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A70,60),0))","v":4399.2752462257404},null,{"$f":"HLOOKUP(DL$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.3317631597639816},{"$f":"HLOOKUP(DL$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":1.3199035230080052},20707559.962109007,20523154.696463473,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A70,60),0),DT70:OFFSET(DT70,-MIN($A70,60),0),'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A70,60),0))","v":605265396.68385839},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A70,60),0),DU70:OFFSET(DU70,-MIN($A70,60),0),'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A70,60),0))","v":599875378.42647946}]
[58,2008,{"$f":"OFFSET('2012 NIA Shipments Data'!$Q$14,A71,0)","v":3698.1769360958942},96675.675184195105,{"$f":"SUMPRODUCT(C71:OFFSET(C71,-MIN(A71,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A71,60),0))","v":2433.2688709607573},3698.1769360958942,3698.1769360958942,{"$f":"SUMPRODUCT(F71:OFFSET(F71,-MIN($A71,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A71,60),0))","v":13733.593240134142},null,48203796.493935198,71160926.807084844,1569905131.4246597,2317574802.7529888,0.26927963217146894,2008,3698.1769360958942,96675.675184195134,2433.2688709607578,3698.1769360958942,3698.1769360958942,{"$f":"SUMPRODUCT(S71:OFFSET(S71,-MIN($A71,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A71,60),0))","v":13733.593240134142},{"$f":"IF(U71>0, SUMPRODUCT(T71:OFFSET(T71,-MIN($A71,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A71,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A71,60),0)) / U71, 0)","v":2.4049397533031393E-2},48203796.493935198,71160926.807084844,1569905131.4246597,2317574802.7529888,8691.4415778819257,2008,1514.6727554081501,39595.728880071933,996.60079252937089,1514.6727554081501,1514.6727554081501,{"$f":"SUMPRODUCT(AF71:OFFSET(AF71,-MIN($A71,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A71,60),0))","v":5624.9065077586447},null,20926098.291711271,38796564.644029461,681522856.66934204,1263529645.9268186,null,2008,500.26504790457125,13077.649369660681,329.15660589808004,500.26504790457125,500.26504790457125,{"$f":"SUMPRODUCT(AS71:OFFSET(AS71,-MIN($A71,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A71,60),0))","v":1857.7901487403171},null,{"$f":"HLOOKUP(AQ$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.7255707852172746},{"$f":"HLOOKUP(AQ$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.4439098655775067},7562006.5033979686,10709999.529163651,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A71,60),0),AY71:OFFSET(AY71,-MIN($A71,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A71,60),0))","v":246280037.61165902},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A71,60),0),AZ71:OFFSET(AZ71,-MIN($A71,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A71,60),0))","v":348804128.3326124},null,2008,968.22128803700002,25310.699938414433,637.05516558358397,968.22128803700002,968.22128803700002,{"$f":"SUMPRODUCT(BH71:OFFSET(BH71,-MIN($A71,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A71,60),0))","v":3595.5979300375247},null,{"$f":"HLOOKUP(BF$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.5185677873948442},{"$f":"HLOOKUP(BF$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.2277536696871967},12879912.613566495,27376575.184048854,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A71,60),0),BN71:OFFSET(BN71,-MIN($A71,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A71,60),0))","v":419474032.6497575},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A71,60),0),BO71:OFFSET(BO71,-MIN($A71,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A71,60),0))","v":891602508.27294648},null,2008,46.186419466578776,1207.3795719968157,30.38902104770683,46.186419466578776,46.186419466578776,{"$f":"SUMPRODUCT(BW71:OFFSET(BW71,-MIN($A71,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A71,60),0))","v":171.5184289808027},null,{"$f":"HLOOKUP(BU$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.196706649467099},{"$f":"HLOOKUP(BU$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":1.7548248986702943},484179.17474680784,709989.93081695342,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A71,60),0),CC71:OFFSET(CC71,-MIN($A71,60),0),'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A71,60),0))","v":15768786.407925462},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A71,60),0),CD71:OFFSET(CD71,-MIN($A71,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A71,60),0))","v":23123009.3212598},null,2008,2183.5041806877443,57079.946304123194,1436.6680784313869,2183.5041806877443,2183.5041806877443,{"$f":"SUMPRODUCT(CL71:OFFSET(CL71,-MIN($A71,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A71,60),0))","v":8108.6867323754968},null,27277698.202223931,32364362.163055383,888382274.75531769,1054045156.8261704,null,2008,567.15343603141298,14826.208239580919,373.1667859057477,567.15343603141298,567.15343603141298,{"$f":"SUMPRODUCT(CY71:OFFSET(CY71,-MIN($A71,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A71,60),0))","v":2106.1876513195293},null,{"$f":"HLOOKUP(CW$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.6949489375829578},{"$f":"HLOOKUP(CW$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.7525793714573834},8420953.9573081955,13675541.272608081,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A71,60),0),DE71:OFFSET(DE71,-MIN($A71,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A71,60),0))","v":274254307.55712837},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A71,60),0),DF71:OFFSET(DF71,-MIN($A71,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A71,60),0))","v":445386130.97784364},null,2008,1616.3507446563315,42253.738064542275,1063.5012925256392,1616.3507446563315,1616.3507446563315,{"$f":"SUMPRODUCT(DN71:OFFSET(DN71,-MIN($A71,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A71,60),0))","v":6002.4990810559684},null,{"$f":"HLOOKUP(DL$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.3317631597639816},{"$f":"HLOOKUP(DL$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":1.3199035230080052},18856744.244915735,18688820.8904473,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A71,60),0),DT71:OFFSET(DT71,-MIN($A71,60),0),'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A71,60),0))","v":614127967.19818938},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A71,60),0),DU71:OFFSET(DU71,-MIN($A71,60),0),'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A71,60),0))","v":608659025.8483268}]
[59,2009,{"$f":"OFFSET('2012 NIA Shipments Data'!$Q$14,A72,0)","v":2348.137725043603},97940.583249330244,{"$f":"SUMPRODUCT(C72:OFFSET(C72,-MIN(A72,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A72,60),0))","v":2508.8752836790704},2348.137725043603,2348.137725043603,{"$f":"SUMPRODUCT(F72:OFFSET(F72,-MIN($A72,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A72,60),0))","v":16031.485917754568},null,30606743.537053637,45183251.010478348,1573459672.2332082,2322822198.9480529,0.14647037318250611,2009,2348.137725043603,97940.583249330259,2508.8752836790709,2348.137725043603,2348.137725043603,{"$f":"SUMPRODUCT(S72:OFFSET(S72,-MIN($A72,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A72,60),0))","v":16031.485917754571},{"$f":"IF(U72>0, SUMPRODUCT(T72:OFFSET(T72,-MIN($A72,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A72,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A72,60),0)) / U72, 0)","v":3.0715713389373307E-2},30606743.537053637,45183251.010478348,1573459672.2332082,2322822198.9480529,4727.5714139258907,2009,961.73338905312846,40113.80084295071,1027.5671241726234,961.73338905312846,961.73338905312846,{"$f":"SUMPRODUCT(AF72:OFFSET(AF72,-MIN($A72,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A72,60),0))","v":6566.0608910634937},null,13286914.521891767,24633671.838024836,683065944.05564225,1266390498.8531234,null,2009,317.64062450337263,13248.757811667172,339.38414404295554,317.64062450337263,317.64062450337263,{"$f":"SUMPRODUCT(AS72:OFFSET(AS72,-MIN($A72,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A72,60),0))","v":2168.6339537592607},null,{"$f":"HLOOKUP(AQ$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.7255707852172746},{"$f":"HLOOKUP(AQ$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.4439098655775067},4801455.7049288265,6800257.0899642557,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A72,60),0),AY72:OFFSET(AY72,-MIN($A72,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A72,60),0))","v":246837658.8503558},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A72,60),0),AZ72:OFFSET(AZ72,-MIN($A72,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A72,60),0))","v":349593882.11042386},null,2009,614.76694379855803,25641.866060867847,656.84971288917131,614.76694379855803,614.76694379855803,{"$f":"SUMPRODUCT(BH72:OFFSET(BH72,-MIN($A72,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A72,60),0))","v":4197.2101964439016},null,{"$f":"HLOOKUP(BF$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.5185677873948442},{"$f":"HLOOKUP(BF$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.2277536696871967},8178031.831843162,17382610.427510042,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A72,60),0),BN72:OFFSET(BN72,-MIN($A72,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A72,60),0))","v":420423795.49678171},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A72,60),0),BO72:OFFSET(BO72,-MIN($A72,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A72,60),0))","v":893621252.8691783},null,2009,29.325820751197742,1223.1769704156875,31.333267240496543,29.325820751197742,29.325820751197742,{"$f":"SUMPRODUCT(BW72:OFFSET(BW72,-MIN($A72,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A72,60),0))","v":200.21674086033062},null,{"$f":"HLOOKUP(BU$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.196706649467099},{"$f":"HLOOKUP(BU$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":1.7548248986702943},307426.98511977791,450804.32055053965,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A72,60),0),CC72:OFFSET(CC72,-MIN($A72,60),0),'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A72,60),0))","v":15804489.708504766},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A72,60),0),CD72:OFFSET(CD72,-MIN($A72,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A72,60),0))","v":23175363.873521362},null,2009,1386.4043359904747,57826.782406379556,1481.3081595064475,1386.4043359904747,1386.4043359904747,{"$f":"SUMPRODUCT(CL72:OFFSET(CL72,-MIN($A72,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A72,60),0))","v":9465.4250266910767},null,17319829.015161868,20549579.172453508,890393728.17756581,1056431700.0949296,null,2009,360.11104986214542,15020.194889706587,384.7618062360807,360.11104986214542,360.11104986214542,{"$f":"SUMPRODUCT(CY72:OFFSET(CY72,-MIN($A72,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A72,60),0))","v":2458.5931068355867},null,{"$f":"HLOOKUP(CW$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.6949489375829578},{"$f":"HLOOKUP(CW$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.7525793714573834},5346839.8104513688,8683212.0062113684,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A72,60),0),DE72:OFFSET(DE72,-MIN($A72,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A72,60),0))","v":274875267.45376062},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A72,60),0),DF72:OFFSET(DF72,-MIN($A72,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A72,60),0))","v":446394563.36425531},null,2009,1026.2932861283293,42806.587516672967,1096.5463532703668,1026.2932861283293,1026.2932861283293,{"$f":"SUMPRODUCT(DN72:OFFSET(DN72,-MIN($A72,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A72,60),0))","v":7006.8319198554909},null,{"$f":"HLOOKUP(DL$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.3317631597639816},{"$f":"HLOOKUP(DL$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":1.3199035230080052},11972989.204710498,11866367.166242141,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A72,60),0),DT72:OFFSET(DT72,-MIN($A72,60),0),'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A72,60),0))","v":615518460.72380519},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A72,60),0),DU72:OFFSET(DU72,-MIN($A72,60),0),'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A72,60),0))","v":610037136.73067427}]
[60,2010,{"$f":"OFFSET('2012 NIA Shipments Data'!$Q$14,A73,0)","v":2448.5696882714046},97779.845690694783,{"$f":"SUMPRODUCT(C73:OFFSET(C73,-MIN(A73,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A73,60),0))","v":2578.2400520468573},2448.5696882714046,2448.5696882714046,{"$f":"SUMPRODUCT(F73:OFFSET(F73,-MIN($A73,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A73,60),0))","v":18411.411944482468},null,31915821.496430591,47115779.309648976,1576913105.1381187,2327920334.4488626,0.13299195605718833,2010,2448.5696882714051,97779.845690694783,2578.2400520468577,2448.5696882714051,2448.5696882714051,{"$f":"SUMPRODUCT(S73:OFFSET(S73,-MIN($A73,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A73,60),0))","v":18411.411944482468},{"$f":"IF(U73>0, SUMPRODUCT(T73:OFFSET(T73,-MIN($A73,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A73,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A73,60),0)) / U73, 0)","v":3.6883534770721274E-2},31915821.496430591,47115779.309648976,1576913105.1381187,2327920334.4488626,4292.5334050636866,2010,1002.8675914187667,40047.967107831209,1055.9770479397646,1002.8675914187667,1002.8675914187667,{"$f":"SUMPRODUCT(AF73:OFFSET(AF73,-MIN($A73,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A73,60),0))","v":7540.813904470433},null,13855207.810842181,25687276.146586552,684565138.75955069,1269169975.6305604,null,2010,331.226399809285,13227.014292127589,348.76735359999572,331.226399809285,331.226399809285,{"$f":"SUMPRODUCT(AS73:OFFSET(AS73,-MIN($A73,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A73,60),0))","v":2490.5746905989799},null,{"$f":"HLOOKUP(AQ$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.7255707852172746},{"$f":"HLOOKUP(AQ$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.4439098655775067},5006818.2855195263,7091110.2042066092,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A73,60),0),AY73:OFFSET(AY73,-MIN($A73,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A73,60),0))","v":247379418.71130919},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A73,60),0),AZ73:OFFSET(AZ73,-MIN($A73,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A73,60),0))","v":350361171.56635392},null,2010,641.06107911896322,25599.783291777236,675.01013261326034,641.06107911896322,641.06107911896322,{"$f":"SUMPRODUCT(BH73:OFFSET(BH73,-MIN($A73,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A73,60),0))","v":4820.2996491253816},null,{"$f":"HLOOKUP(BF$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.5185677873948442},{"$f":"HLOOKUP(BF$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.2277536696871967},8527813.6114430837,18126080.315430041,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A73,60),0),BN73:OFFSET(BN73,-MIN($A73,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A73,60),0))","v":421346542.60940093},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A73,60),0),BO73:OFFSET(BO73,-MIN($A73,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A73,60),0))","v":895582574.84879148},null,2010,30.580112490518403,1221.1695239263888,32.199561726508563,30.580112490518403,30.580112490518403,{"$f":"SUMPRODUCT(BW73:OFFSET(BW73,-MIN($A73,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A73,60),0))","v":229.93956474607035},null,{"$f":"HLOOKUP(BU$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.196706649467099},{"$f":"HLOOKUP(BU$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":1.7548248986702943},320575.91387957212,470085.62694990134,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A73,60),0),CC73:OFFSET(CC73,-MIN($A73,60),0),'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A73,60),0))","v":15839177.438840566},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A73,60),0),CD73:OFFSET(CD73,-MIN($A73,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A73,60),0))","v":23226229.215415061},null,2010,1445.7020968526385,57731.878582863581,1522.2630041070931,1445.7020968526385,1445.7020968526385,{"$f":"SUMPRODUCT(CL73:OFFSET(CL73,-MIN($A73,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A73,60),0))","v":10870.598040012035},null,18060613.685588408,21428503.163062423,892347966.37856793,1058750358.818302,null,2010,375.51332347325081,14995.544133332651,395.39960626542279,375.51332347325081,375.51332347325081,{"$f":"SUMPRODUCT(CY73:OFFSET(CY73,-MIN($A73,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A73,60),0))","v":2823.5792194211731},null,{"$f":"HLOOKUP(CW$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.6949489375829578},{"$f":"HLOOKUP(CW$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.7525793714573834},5575528.9599424722,9054600.796402894,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A73,60),0),DE73:OFFSET(DE73,-MIN($A73,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A73,60),0))","v":275478564.3225159},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A73,60),0),DF73:OFFSET(DF73,-MIN($A73,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A73,60),0))","v":447374311.17787874},null,2010,1070.1887733793876,42736.334449530928,1126.8633978416703,1070.1887733793876,1070.1887733793876,{"$f":"SUMPRODUCT(DN73:OFFSET(DN73,-MIN($A73,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A73,60),0))","v":8047.0188205908626},null,{"$f":"HLOOKUP(DL$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.3317631597639816},{"$f":"HLOOKUP(DL$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":1.3199035230080052},12485084.725645935,12373902.36665953,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A73,60),0),DT73:OFFSET(DT73,-MIN($A73,60),0),'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A73,60),0))","v":616869402.05605197},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A73,60),0),DU73:OFFSET(DU73,-MIN($A73,60),0),'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A73,60),0))","v":611376047.6404233}]
[61,2011,{"$f":"OFFSET('2012 NIA Shipments Data'!$Q$14,A74,0)","v":2365.2107158781805},97650.175326919343,{"$f":"SUMPRODUCT(C74:OFFSET(C74,-MIN(A74,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A74,60),0))","v":2645.1476568160811},2365.2107158781805,2365.2107158781805,{"$f":"SUMPRODUCT(F74:OFFSET(F74,-MIN($A74,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A74,60),0))","v":20696.226921900376},null,30829281.016994119,45511772.298710704,1577928548.796108,2329419384.6706018,0.11428221795226631,2011,2365.210715878181,{"$f":"SUM(AD74, CJ74)","v":97650.175326919358},2645.1476568160815,2365.210715878181,2365.210715878181,{"$f":"SUMPRODUCT(S74:OFFSET(S74,-MIN($A74,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A74,60),0))","v":20696.226921900376},{"$f":"IF(U74>0, SUMPRODUCT(T74:OFFSET(T74,-MIN($A74,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A74,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A74,60),0)) / U74, 0)","v":4.2978504524197603E-2},{"$f":"SUM(AJ74, CP74)","v":30829281.016994119},45511772.298710704,1577928548.796108,2329419384.6706018,3688.6459355024799,2011,968.72602204969007,39994.857651310223,1083.3805842834165,968.72602204969007,968.72602204969007,{"$f":"SUMPRODUCT(AF74:OFFSET(AF74,-MIN($A74,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A74,60),0))","v":8476.6120172283518},null,13383521.874787925,24812779.923988909,685005960.3408854,1269987249.961318,null,2011,319.95014639086537,13209.47333833688,357.81817422957624,319.95014639086537,319.95014639086537,{"$f":"SUMPRODUCT(AS74:OFFSET(AS74,-MIN($A74,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A74,60),0))","v":2799.6494303645995},null,{"$f":"HLOOKUP(AQ$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.7255707852172746},{"$f":"HLOOKUP(AQ$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.4439098655775067},4836366.4379614713,6849700.8366966061,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A74,60),0),AY74:OFFSET(AY74,-MIN($A74,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A74,60),0))","v":247538717.19201124},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A74,60),0),AZ74:OFFSET(AZ74,-MIN($A74,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A74,60),0))","v":350586784.52404553},null,2011,619.23683084348386,25565.834238282943,692.52724128289492,619.23683084348386,619.23683084348386,{"$f":"SUMPRODUCT(BH74:OFFSET(BH74,-MIN($A74,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A74,60),0))","v":5418.4880372389016},null,{"$f":"HLOOKUP(BF$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.5185677873948442},{"$f":"HLOOKUP(BF$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.2277536696871967},8237493.1918054903,17508997.029686198,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A74,60),0),BN74:OFFSET(BN74,-MIN($A74,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A74,60),0))","v":421617866.1675061},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A74,60),0),BO74:OFFSET(BO74,-MIN($A74,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A74,60),0))","v":896159279.83201027},null,2011,29.539044815340901,1219.5500746903988,33.035168770945361,29.539044815340901,29.539044815340901,{"$f":"SUMPRODUCT(BW74:OFFSET(BW74,-MIN($A74,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A74,60),0))","v":258.47454962484932},null,{"$f":"HLOOKUP(BU$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.196706649467099},{"$f":"HLOOKUP(BU$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":1.7548248986702943},309662.24502096378,454082.05760610546,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A74,60),0),CC74:OFFSET(CC74,-MIN($A74,60),0),'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A74,60),0))","v":15849376.981368076},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A74,60),0),CD74:OFFSET(CD74,-MIN($A74,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A74,60),0))","v":23241185.605262388},null,2011,1396.4846938284909,57655.317675609127,1561.767072532665,1396.4846938284909,1396.4846938284909,{"$f":"SUMPRODUCT(CL74:OFFSET(CL74,-MIN($A74,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A74,60),0))","v":12219.614904672027},null,17445759.142206192,20698992.374721795,892922588.45522261,1059432134.7092838,null,2011,362.72936845059724,14975.65785054048,405.66057500683655,362.72936845059724,362.72936845059724,{"$f":"SUMPRODUCT(CY74:OFFSET(CY74,-MIN($A74,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A74,60),0))","v":3173.9790752232598},null,{"$f":"HLOOKUP(CW$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.6949489375829578},{"$f":"HLOOKUP(CW$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.7525793714573834},5385715.9573247796,8746346.4626853764,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A74,60),0),DE74:OFFSET(DE74,-MIN($A74,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A74,60),0))","v":275655957.07811028},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A74,60),0),DF74:OFFSET(DF74,-MIN($A74,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A74,60),0))","v":447662395.16015601},null,2011,1033.7553253778935,42679.659825068651,1156.1064975258284,1033.7553253778935,1033.7553253778935,{"$f":"SUMPRODUCT(DN74:OFFSET(DN74,-MIN($A74,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A74,60),0))","v":9045.6358294487709},null,{"$f":"HLOOKUP(DL$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.3317631597639816},{"$f":"HLOOKUP(DL$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":1.3199035230080052},12060043.184881411,11952645.912036419,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A74,60),0),DT74:OFFSET(DT74,-MIN($A74,60),0),'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A74,60),0))","v":617266631.37711227},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A74,60),0),DU74:OFFSET(DU74,-MIN($A74,60),0),'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A74,60),0))","v":611769739.54912782}]
[62,2012,{"$f":"OFFSET('2012 NIA Shipments Data'!$Q$14,A75,0)","v":2275.5533143391758},{"$f":"D74 - E74 + C74","v":97370.238385981444},{"$f":"SUMPRODUCT(C75:OFFSET(C75,-MIN(A75,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A75,60),0))","v":2707.2336502836192},2275.5533143391758,2275.5533143391758,{"$f":"SUMPRODUCT(F75:OFFSET(F75,-MIN($A75,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A75,60),0))","v":22878.873244433558},null,29660643.817465283,43786569.881714962,1576437384.1011004,2327218050.5551014,9.9460899583104209E-2,2012,{"$f":"SUM(AC75, CI75)","v":2275.5533143391763},97370.238385981473,2707.2336502836197,2275.5533143391763,2275.5533143391763,{"$f":"SUMPRODUCT(S75:OFFSET(S75,-MIN($A75,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A75,60),0))","v":22878.873244433562},{"$f":"IF(U75>0, SUMPRODUCT(T75:OFFSET(T75,-MIN($A75,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A75,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A75,60),0)) / U75, 0)","v":4.9072499799846063E-2},29660643.817465283,43786569.881714962,1576437384.1011004,2327218050.5551014,3210.2635874802086,2012,932.0047872957947,39880.203089076502,1108.8093196908158,932.0047872957947,932.0047872957947,{"$f":"SUMPRODUCT(AF75:OFFSET(AF75,-MIN($A75,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A75,60),0))","v":9370.564625921781},null,12876196.338556202,23872208.600677431,684358620.06384325,1268787094.1293592,null,2012,307.82188291106019,13171.605310498171,366.21675900065264,307.82188291106019,307.82188291106019,{"$f":"SUMPRODUCT(AS75:OFFSET(AS75,-MIN($A75,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A75,60),0))","v":3094.9034666015732},null,{"$f":"HLOOKUP(AQ$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.7255707852172746},{"$f":"HLOOKUP(AQ$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.4439098655775067},4653035.6062486274,6590051.0836259807,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A75,60),0),AY75:OFFSET(AY75,-MIN($A75,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A75,60),0))","v":247304789.61905122},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A75,60),0),AZ75:OFFSET(AZ75,-MIN($A75,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A75,60),0))","v":350255475.07659465},null,2012,595.76358813493255,25492.543827843536,708.78200183192826,595.76358813493255,595.76358813493255,{"$f":"SUMPRODUCT(BH75:OFFSET(BH75,-MIN($A75,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A75,60),0))","v":5989.9276060452721},null,{"$f":"HLOOKUP(BF$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.5185677873948442},{"$f":"HLOOKUP(BF$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.2277536696871967},7925236.7700776253,16845288.224928413,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A75,60),0),BN75:OFFSET(BN75,-MIN($A75,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A75,60),0))","v":421219431.34782225},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A75,60),0),BO75:OFFSET(BO75,-MIN($A75,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A75,60),0))","v":895312396.69512272},null,2012,28.41931624980193,1216.0539507347946,33.810558858234749,28.41931624980193,28.41931624980193,{"$f":"SUMPRODUCT(BW75:OFFSET(BW75,-MIN($A75,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A75,60),0))","v":285.73355327493562},null,{"$f":"HLOOKUP(BU$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.196706649467099},{"$f":"HLOOKUP(BU$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":1.7548248986702943},297923.96222995006,436869.29212303844,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A75,60),0),CC75:OFFSET(CC75,-MIN($A75,60),0),'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A75,60),0))","v":15834399.09696988},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A75,60),0),CD75:OFFSET(CD75,-MIN($A75,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A75,60),0))","v":23219222.357641872},null,2012,1343.5485270433815,57490.035296904964,1598.4243305928039,1343.5485270433815,1343.5485270433815,{"$f":"SUMPRODUCT(CL75:OFFSET(CL75,-MIN($A75,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A75,60),0))","v":13508.308618511783},null,16784447.478909083,19914361.281037532,892078764.03725708,1058430956.4257419,null,2012,348.97948459507359,14932.726643984242,415.18210010771799,348.97948459507359,348.97948459507359,{"$f":"SUMPRODUCT(CY75:OFFSET(CY75,-MIN($A75,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A75,60),0))","v":3508.710317902212},null,{"$f":"HLOOKUP(CW$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.6949489375829578},{"$f":"HLOOKUP(CW$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.7525793714573834},5181561.0822773725,8414801.0779380891,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A75,60),0),DE75:OFFSET(DE75,-MIN($A75,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A75,60),0))","v":275395458.31758201},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A75,60),0),DF75:OFFSET(DF75,-MIN($A75,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A75,60),0))","v":447239347.89388072},null,2012,994.56904244830775,42557.308652920721,1183.2422304850859,994.56904244830775,994.56904244830775,{"$f":"SUMPRODUCT(DN75:OFFSET(DN75,-MIN($A75,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A75,60),0))","v":9999.5983006095685},null,{"$f":"HLOOKUP(DL$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.3317631597639816},{"$f":"HLOOKUP(DL$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":1.3199035230080052},11602886.396631708,11499560.203099445,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A75,60),0),DT75:OFFSET(DT75,-MIN($A75,60),0),'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A75,60),0))","v":616683305.71967506},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A75,60),0),DU75:OFFSET(DU75,-MIN($A75,60),0),'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A75,60),0))","v":611191608.53186119}]
[63,2013,{"$f":"OFFSET('2012 NIA Shipments Data'!$Q$14,A76,0)","v":2239.3576692027091},96938.558050036998,{"$f":"SUMPRODUCT(C76:OFFSET(C76,-MIN(A76,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A76,60),0))","v":2763.9883490659718},2239.3576692027091,2239.3576692027091,{"$f":"SUMPRODUCT(F76:OFFSET(F76,-MIN($A76,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A76,60),0))","v":25012.832658247105},null,29188852.569432989,43090087.344832763,1573196339.3207152,2322433453.3413839,8.9528351298682654E-2,2013,2239.3576692027095,96938.558050037012,2763.9883490659722,2239.3576692027095,2239.3576692027095,{"$f":"SUMPRODUCT(S76:OFFSET(S76,-MIN($A76,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A76,60),0))","v":25012.832658247113},{"$f":"IF(U76>0, SUMPRODUCT(T76:OFFSET(T76,-MIN($A76,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A76,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A76,60),0)) / U76, 0)","v":5.5105715930839766E-2},29188852.569432989,43090087.344832763,1573196339.3207152,2322433453.3413839,2889.6743084567947,2013,917.18003485696079,39703.398556681466,1132.0545017014356,917.18003485696079,917.18003485696079,{"$f":"SUMPRODUCT(AF76:OFFSET(AF76,-MIN($A76,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A76,60),0))","v":10244.576400129201},null,12671383.631931838,23492489.968866449,682951626.70283878,1266178556.7841268,null,2013,302.92557414568051,13113.210434408576,373.89416129799554,302.92557414568051,302.92557414568051,{"$f":"SUMPRODUCT(AS76:OFFSET(AS76,-MIN($A76,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A76,60),0))","v":3383.5714581079064},null,{"$f":"HLOOKUP(AQ$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.7255707852172746},{"$f":"HLOOKUP(AQ$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.4439098655775067},4579023.0025667716,6485227.7209075456,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A76,60),0),AY76:OFFSET(AY76,-MIN($A76,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A76,60),0))","v":246796348.30343488},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A76,60),0),AZ76:OFFSET(AZ76,-MIN($A76,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A76,60),0))","v":349535374.36676174},null,2013,586.28719077457356,25379.525414146534,723.64097383536421,586.28719077457356,586.28719077457356,{"$f":"SUMPRODUCT(BH76:OFFSET(BH76,-MIN($A76,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A76,60),0))","v":6548.6204344209827},null,{"$f":"HLOOKUP(BF$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.5185677873948442},{"$f":"HLOOKUP(BF$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.2277536696871967},7799175.5365549512,16577341.932055872,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A76,60),0),BN76:OFFSET(BN76,-MIN($A76,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A76,60),0))","v":420353433.71725655},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A76,60),0),BO76:OFFSET(BO76,-MIN($A76,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A76,60),0))","v":893471697.15361965},null,2013,27.967269936706618,1210.6627081263614,34.519366568075782,27.967269936706618,27.967269936706618,{"$f":"SUMPRODUCT(BW76:OFFSET(BW76,-MIN($A76,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A76,60),0))","v":312.38450760031066},null,{"$f":"HLOOKUP(BU$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.196706649467099},{"$f":"HLOOKUP(BU$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":1.7548248986702943},293185.09281011543,429920.31590302981,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A76,60),0),CC76:OFFSET(CC76,-MIN($A76,60),0),'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A76,60),0))","v":15801844.68214735},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A76,60),0),CD76:OFFSET(CD76,-MIN($A76,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A76,60),0))","v":23171485.263745345},null,2013,1322.1776343457489,57235.159493355539,1631.9338473645366,1322.1776343457489,1322.1776343457489,{"$f":"SUMPRODUCT(CL76:OFFSET(CL76,-MIN($A76,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A76,60),0))","v":14768.256258117912},null,16517468.937501153,19597597.375966318,890244712.61787641,1056254896.5572569,null,2013,343.42851046288609,14866.524028471596,423.88601638364401,343.42851046288609,343.42851046288609,{"$f":"SUMPRODUCT(CY76:OFFSET(CY76,-MIN($A76,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A76,60),0))","v":3835.9749228168739},null,{"$f":"HLOOKUP(CW$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.6949489375829578},{"$f":"HLOOKUP(CW$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.7525793714573834},5099141.5911561549,8280952.6852013739,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A76,60),0),DE76:OFFSET(DE76,-MIN($A76,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A76,60),0))","v":274829264.55579758},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A76,60),0),DF76:OFFSET(DF76,-MIN($A76,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A76,60),0))","v":446319855.13844794},null,2013,978.7491238828627,42368.635464883941,1208.0478309808925,978.7491238828627,978.7491238828627,{"$f":"SUMPRODUCT(DN76:OFFSET(DN76,-MIN($A76,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A76,60),0))","v":10932.281335301037},null,{"$f":"HLOOKUP(DL$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.3317631597639816},{"$f":"HLOOKUP(DL$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":1.3199035230080052},11418327.346344998,11316644.690764943,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A76,60),0),DT76:OFFSET(DT76,-MIN($A76,60),0),'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A76,60),0))","v":615415448.06207883},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A76,60),0),DU76:OFFSET(DU76,-MIN($A76,60),0),'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A76,60),0))","v":609935041.41880894}]
[64,2014,{"$f":"OFFSET('2012 NIA Shipments Data'!$Q$14,A77,0)","v":2256.2043641632622},96413.92737017374,{"$f":"SUMPRODUCT(C77:OFFSET(C77,-MIN(A77,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A77,60),0))","v":2816.5559628834012},2256.2043641632622,2256.2043641632622,{"$f":"SUMPRODUCT(F77:OFFSET(F77,-MIN($A77,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A77,60),0))","v":27151.033043440522},null,29408440.401358411,43414254.210762873,1568974921.2800107,2316201578.6330409,8.3098288030272333E-2,2014,{"$f":"SUM(AC77, CI77)","v":2256.2043641632627},{"$f":"SUM(AD77, CJ77)","v":96413.92737017374},{"$f":"SUM(AE77, CK77)","v":2816.5559628834017},{"$f":"SUM(AF77, CL77)","v":2256.2043641632627},{"$f":"SUM(AG77, CM77)","v":2256.2043641632627},{"$f":"SUMPRODUCT(S77:OFFSET(S77,-MIN($A77,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A77,60),0))","v":27151.033043440526},{"$f":"IF(U77>0, SUMPRODUCT(T77:OFFSET(T77,-MIN($A77,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A77,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A77,60),0)) / U77, 0)","v":6.100897229364264E-2},29408440.401358411,43414254.210762873,1568974921.2800107,2316201578.6330409,2682.1334752017719,2014,{"$f":"SUM(AP77, BE77, BT77)","v":924.07998321431523},{"$f":"SUM(AQ77, BF77, BU77)","v":39488.524089837003},{"$f":"SUM(AR77, BG77, BV77)","v":1153.5847675167142},{"$f":"SUM(AS77, BH77, BW77)","v":924.07998321431523},{"$f":"SUM(AT77, BI77, BX77)","v":924.07998321431523},{"$f":"SUMPRODUCT(AF77:OFFSET(AF77,-MIN($A77,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A77,60),0))","v":11120.32516094287},null,12766710.491821665,23669224.046594303,681119036.42416012,1262780971.3278389,null,2014,{"$f":"$C77*$AG$4*$AT$4","v":305.20448421599525},{"$f":"$D77*$AG$4*$AT$4","v":13042.241847256262},{"$f":"$E77*$AG$4*$AT$4","v":381.00516228551658},{"$f":"$F77*$AG$4*$AT$4","v":305.20448421599525},{"$f":"$G77*$AG$4*$AT$4","v":305.20448421599525},{"$f":"SUMPRODUCT(AS77:OFFSET(AS77,-MIN($A77,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A77,60),0))","v":3672.813140323789},null,{"$f":"HLOOKUP(AQ$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.7255707852172746},{"$f":"HLOOKUP(AQ$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.4439098655775067},4613471.0073685516,6534016.1099471357,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A77,60),0),AY77:OFFSET(AY77,-MIN($A77,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A77,60),0))","v":246134110.20189068},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A77,60),0),AZ77:OFFSET(AZ77,-MIN($A77,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A77,60),0))","v":348597452.69841272},null,2014,{"$f":"$C77*$AG$4*$BI$4","v":590.69783119976978},{"$f":"$D77*$AG$4*$BI$4","v":25242.171631085748},{"$f":"$E77*$AG$4*$BI$4","v":737.4037233302746},{"$f":"$F77*$AG$4*$BI$4","v":590.69783119976978},{"$f":"$G77*$AG$4*$BI$4","v":590.69783119976978},{"$f":"SUMPRODUCT(BH77:OFFSET(BH77,-MIN($A77,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A77,60),0))","v":7108.4235933306018},null,{"$f":"HLOOKUP(BF$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.5185677873948442},{"$f":"HLOOKUP(BF$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.2277536696871967},7857848.7592451563,16702053.32882241,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A77,60),0),BN77:OFFSET(BN77,-MIN($A77,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A77,60),0))","v":419225483.23567051},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A77,60),0),BO77:OFFSET(BO77,-MIN($A77,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A77,60),0))","v":891074210.30029309},null,2014,{"$f":"$C77*$AG$4*$BX$4","v":28.177667798550136},{"$f":"$D77*$AG$4*$BX$4","v":1204.1106114949926},{"$f":"$E77*$AG$4*$BX$4","v":35.175881900923002},{"$f":"$F77*$AG$4*$BX$4","v":28.177667798550136},{"$f":"$G77*$AG$4*$BX$4","v":28.177667798550136},{"$f":"SUMPRODUCT(BW77:OFFSET(BW77,-MIN($A77,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A77,60),0))","v":339.08842728847958},null,{"$f":"HLOOKUP(BU$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.196706649467099},{"$f":"HLOOKUP(BU$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":1.7548248986702943},295390.72520795913,433154.60782475816,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A77,60),0),CC77:OFFSET(CC77,-MIN($A77,60),0),'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A77,60),0))","v":15759442.986599015},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A77,60),0),CD77:OFFSET(CD77,-MIN($A77,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A77,60),0))","v":23109308.329133019},null,2014,1332.1243809489474,{"$f":"SUM(CW77, DL77)","v":56925.403280336745},{"$f":"SUM(CX77, DM77)","v":1662.9711953666874},{"$f":"SUM(CY77, DN77)","v":1332.1243809489474},{"$f":"SUM(CZ77, DO77)","v":1332.1243809489474},{"$f":"SUMPRODUCT(CL77:OFFSET(CL77,-MIN($A77,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A77,60),0))","v":16030.707882497656},null,16641729.909536745,19745030.164168566,887855884.8558507,1053420607.3052019,null,2014,{"$f":"$C77*$CM$4*$CZ$4","v":346.01212425361445},{"$f":"$D77*$CM$4*$CZ$4","v":14786.066522550838},{"$f":"$E77*$CM$4*$CZ$4","v":431.94780015324415},{"$f":"$F77*$CM$4*$CZ$4","v":346.01212425361445},{"$f":"$G77*$CM$4*$CZ$4","v":346.01212425361445},{"$f":"SUMPRODUCT(CY77:OFFSET(CY77,-MIN($A77,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A77,60),0))","v":4163.8899242733341},null,{"$f":"HLOOKUP(CW$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.6949489375829578},{"$f":"HLOOKUP(CW$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.7525793714573834},5137502.4497756986,8343250.3189331181,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A77,60),0),DE77:OFFSET(DE77,-MIN($A77,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A77,60),0))","v":274091804.65552193},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A77,60),0),DF77:OFFSET(DF77,-MIN($A77,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A77,60),0))","v":445122227.96292365},null,2014,{"$f":"$C77*$CM$4*$DO$4","v":986.11225669533292},{"$f":"$D77*$CM$4*$DO$4","v":42139.33675778591},{"$f":"$E77*$CM$4*$DO$4","v":1231.0233952134433},{"$f":"$F77*$CM$4*$DO$4","v":986.11225669533292},{"$f":"$G77*$CM$4*$DO$4","v":986.11225669533292},{"$f":"SUMPRODUCT(DN77:OFFSET(DN77,-MIN($A77,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A77,60),0))","v":11866.817958224319},null,{"$f":"HLOOKUP(DL$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.3317631597639816},{"$f":"HLOOKUP(DL$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":1.3199035230080052},{"$f":"(DK77*DR77*(1+DQ77)^2)*8760","v":11504227.459761048},{"$f":"DK77*DS77*8760","v":11401779.845235446},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A77,60),0),DT77:OFFSET(DT77,-MIN($A77,60),0),'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A77,60),0))","v":613764080.20032871},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A77,60),0),DU77:OFFSET(DU77,-MIN($A77,60),0),'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A77,60),0))","v":608298379.34227824}]
[65,2015,{"$f":"OFFSET('2012 NIA Shipments Data'!$Q$14,A78,0)","v":2243.8224940278797},95853.575771453601,{"$f":"SUMPRODUCT(C78:OFFSET(C78,-MIN(A78,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A78,60),0))","v":2864.4441029787754},{"$f":"IF(B78<$G$4, 0, C78)","v":2243.8224940278797},2243.8224940278797,{"$f":"SUMPRODUCT(F78:OFFSET(F78,-MIN($A78,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A78,60),0))","v":29263.67774645926},null,{"$f":"SUM(AJ78, CP78)","v":29247049.219018068},{"$f":"SUM(AK78, CQ78)","v":43176000.235989839},{"$f":"SUM(AL78, CR78)","v":1563451619.2706184},{"$f":"SUM(AM78, CS78)","v":2308047795.7650614},7.6676025257945216E-2,{"$f":"$B78","v":2015},2243.8224940278797,95853.575771453616,2864.4441029787758,2243.8224940278797,2243.8224940278797,{"$f":"SUMPRODUCT(S78:OFFSET(S78,-MIN($A78,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A78,60),0))","v":29263.67774645926},{"$f":"IF(U78>0, SUMPRODUCT(T78:OFFSET(T78,-MIN($A78,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A78,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A78,60),0)) / U78, 0)","v":6.6867708464072473E-2},{"$f":"SUM(AJ78, CP78)","v":29247049.219018068},{"$f":"SUM(AK78, CQ78)","v":43176000.235989839},{"$f":"SUM(AL78, CR78)","v":1563451619.2706184},{"$f":"SUM(AM78, CS78)","v":2308047795.7650614},{"$f":"IFERROR(SUM(W78:X78)/U78, \"NA\")","v":2474.8444157457511},{"$f":"$B78","v":2015},919.00870575000204,39259.019305534603,1173.1984480850119,919.00870575000204,919.00870575000204,{"$f":"SUMPRODUCT(AF78:OFFSET(AF78,-MIN($A78,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A78,60),0))","v":11985.607008949302},null,{"$f":"SUM(AY78, BN78, CC78)","v":12696647.799861409},{"$f":"SUM(AZ78, BO78, CD78)","v":23539329.227221906},{"$f":"SUM(BA78, BP78, CE78)","v":678721275.89179432},{"$f":"SUM(BB78, BQ78, CF78)","v":1258335571.6074483},null,{"$f":"$B78","v":2015},303.52954627671852,12966.441169186741,387.4831548512708,303.52954627671852,303.52954627671852,{"$f":"SUMPRODUCT(AS78:OFFSET(AS78,-MIN($A78,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A78,60),0))","v":3958.5978179700514},null,{"$f":"HLOOKUP(AQ$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.7255707852172746},{"$f":"HLOOKUP(AQ$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.4439098655775067},4588152.6453469554,{"$f":"AP78*AX78*8760","v":6498157.9491258459},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A78,60),0),AY78:OFFSET(AY78,-MIN($A78,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A78,60),0))","v":245267638.08240703},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A78,60),0),AZ78:OFFSET(AZ78,-MIN($A78,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A78,60),0))","v":347370276.28861552},null,{"$f":"$B78","v":2015},587.45612847490156,25095.465738955241,749.94133780520224,587.45612847490156,587.45612847490156,{"$f":"SUMPRODUCT(BH78:OFFSET(BH78,-MIN($A78,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A78,60),0))","v":7661.536008141331},null,{"$f":"HLOOKUP(BF$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.5185677873948442},{"$f":"HLOOKUP(BF$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.2277536696871967},7814725.5101167317,{"$f":"BE78*BM78*8760","v":16610393.788314248},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A78,60),0),BN78:OFFSET(BN78,-MIN($A78,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A78,60),0))","v":417749673.18763286},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A78,60),0),BO78:OFFSET(BO78,-MIN($A78,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A78,60),0))","v":887937339.27098787},null,{"$f":"$B78","v":2015},28.023030998382001,1197.1123973926196,35.773955428539068,28.023030998382001,28.023030998382001,{"$f":"SUMPRODUCT(BW78:OFFSET(BW78,-MIN($A78,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A78,60),0))","v":365.47318283792015},null,{"$f":"HLOOKUP(BU$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.196706649467099},{"$f":"HLOOKUP(BU$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":1.7548248986702943},{"$f":"(BT78*CA78*(1+BZ78)^2)*8760","v":293769.64439772069},{"$f":"BT78*CB78*8760","v":430777.48978181102},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A78,60),0),CC78:OFFSET(CC78,-MIN($A78,60),0),'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A78,60),0))","v":15703964.621754425},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A78,60),0),CD78:OFFSET(CD78,-MIN($A78,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A78,60),0))","v":23027956.047844902},null,{"$f":"$B78","v":2015},{"$f":"SUM(CV78, DK78)","v":1324.8137882778778},56594.556465919013,1691.2456548937637,1324.8137882778778,1324.8137882778778,{"$f":"SUMPRODUCT(CL78:OFFSET(CL78,-MIN($A78,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A78,60),0))","v":17278.070737509959},null,{"$f":"SUM(DE78, DT78)","v":16550401.419156659},{"$f":"SUM(DF78, DU78)","v":19636671.008767933},{"$f":"SUM(DG78, DV78)","v":884730343.378824},{"$f":"SUM(DH78, DW78)","v":1049712224.1576132},null,{"$f":"$B78","v":2015},344.11323723086684,14700.130846651209,439.29193854077016,344.11323723086684,344.11323723086684,{"$f":"SUMPRODUCT(CY78:OFFSET(CY78,-MIN($A78,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A78,60),0))","v":4487.885699255251},null,{"$f":"HLOOKUP(CW$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.6949489375829578},{"$f":"HLOOKUP(CW$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.7525793714573834},{"$f":"(CV78*DC78*(1+DB78)^2)*8760","v":5109308.2448695647},{"$f":"CV78*DD78*8760","v":8297463.2246446386},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A78,60),0),DE78:OFFSET(DE78,-MIN($A78,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A78,60),0))","v":273126912.35872418},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A78,60),0),DF78:OFFSET(DF78,-MIN($A78,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A78,60),0))","v":443555252.95090294},null,{"$f":"$B78","v":2015},980.70055104701112,41894.4256192678,1251.9537163529935,980.70055104701112,980.70055104701112,{"$f":"SUMPRODUCT(DN78:OFFSET(DN78,-MIN($A78,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A78,60),0))","v":12790.185038254707},null,{"$f":"HLOOKUP(DL$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.3317631597639816},{"$f":"HLOOKUP(DL$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":1.3199035230080052},11441093.174287096,11339207.784123296,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A78,60),0),DT78:OFFSET(DT78,-MIN($A78,60),0),'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A78,60),0))","v":611603431.02009976},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A78,60),0),DU78:OFFSET(DU78,-MIN($A78,60),0),'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A78,60),0))","v":606156971.20671022}]
[66,{"$f":"B78+1","v":2016},{"$f":"OFFSET('2012 NIA Shipments Data'!$Q$14,A79,0)","v":2258.1122226847701},{"$f":"D78 - E78 + C78","v":95232.954162502705},{"$f":"SUMPRODUCT(C79:OFFSET(C79,-MIN(A79,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A79,60),0))","v":2909.062188228213},2258.1122226847701,2258.1122226847701,{"$f":"SUMPRODUCT(F79:OFFSET(F79,-MIN($A79,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A79,60),0))","v":31376.401288034995},null,29433308.336424574,43450965.537168637,1557048137.2694311,2298594645.8652544,7.1968490011181538E-2,2016,2258.1122226847706,95232.95416250272,2909.0621882282135,2258.1122226847706,2258.1122226847706,{"$f":"SUMPRODUCT(S79:OFFSET(S79,-MIN($A79,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A79,60),0))","v":31376.401288034995},{"$f":"IF(U79>0, SUMPRODUCT(T79:OFFSET(T79,-MIN($A79,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A79,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A79,60),0)) / U79, 0)","v":7.2644541107677152E-2},29433308.336424574,43450965.537168637,1557048137.2694311,2298594645.8652544,2322.9009982539565,2016,924.86139020852784,39004.829563199586,1191.4728030695378,924.86139020852784,924.86139020852784,{"$f":"SUMPRODUCT(AF79:OFFSET(AF79,-MIN($A79,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A79,60),0))","v":12850.921147085821},null,12777506.090744497,23689238.869503096,675941414.06529057,1253181763.7857516,null,2016,305.46256676616792,12882.487560612188,393.51879590912785,305.46256676616792,305.46256676616792,{"$f":"SUMPRODUCT(AS79:OFFSET(AS79,-MIN($A79,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A79,60),0))","v":4244.3931603776737},null,{"$f":"HLOOKUP(AQ$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.7255707852172746},{"$f":"HLOOKUP(AQ$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.4439098655775067},{"$f":"AP79*AW79*(1+AV79)^2*8760","v":4617372.1832172219},6539541.3090439187,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A79,60),0),AY79:OFFSET(AY79,-MIN($A79,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A79,60),0))","v":244263087.07067367},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A79,60),0),AZ79:OFFSET(AZ79,-MIN($A79,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A79,60),0))","v":345947540.02703607},null,2016,591.19732845666329,24932.98052962494,761.62281781993647,591.19732845666329,591.19732845666329,{"$f":"SUMPRODUCT(BH79:OFFSET(BH79,-MIN($A79,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A79,60),0))","v":8214.669063708443},null,{"$f":"HLOOKUP(BF$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.5185677873948442},{"$f":"HLOOKUP(BF$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.2277536696871967},7864493.3983364403,16716176.674772894,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A79,60),0),BN79:OFFSET(BN79,-MIN($A79,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A79,60),0))","v":416038681.63516849},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A79,60),0),BO79:OFFSET(BO79,-MIN($A79,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A79,60),0))","v":884300584.09409547},null,2016,28.201494985696645,1189.3614729624626,36.331189340473415,28.201494985696645,28.201494985696645,{"$f":"SUMPRODUCT(BW79:OFFSET(BW79,-MIN($A79,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A79,60),0))","v":391.85892299970516},null,{"$f":"HLOOKUP(BU$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.196706649467099},{"$f":"HLOOKUP(BU$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":1.7548248986702943},295640.50919083494,433520.88568628312,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A79,60),0),CC79:OFFSET(CC79,-MIN($A79,60),0),'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A79,60),0))","v":15639645.359448375},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A79,60),0),CD79:OFFSET(CD79,-MIN($A79,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A79,60),0))","v":22933639.664620146},null,2016,1333.2508324762427,56228.124599303126,1717.5893851586757,1333.2508324762427,1333.2508324762427,{"$f":"SUMPRODUCT(CL79:OFFSET(CL79,-MIN($A79,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A79,60),0))","v":18525.480140949167},null,16655802.245680075,19761726.667665541,881106723.20414042,1045412882.0795029,null,2016,346.30471396325589,14604.952145341305,446.13458041422132,346.30471396325589,346.30471396325589,{"$f":"SUMPRODUCT(CY79:OFFSET(CY79,-MIN($A79,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A79,60),0))","v":4811.8935649400373},null,{"$f":"HLOOKUP(CW$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.6949489375829578},{"$f":"HLOOKUP(CW$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.7525793714573834},5141846.7494250378,8350305.4161888808,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A79,60),0),DE79:OFFSET(DE79,-MIN($A79,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A79,60),0))","v":272008257.16928846},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A79,60),0),DF79:OFFSET(DF79,-MIN($A79,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A79,60),0))","v":441738568.6072402},null,2016,986.9461185129868,41623.172453961823,1271.4548047444543,986.9461185129868,986.9461185129868,{"$f":"SUMPRODUCT(DN79:OFFSET(DN79,-MIN($A79,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A79,60),0))","v":13713.586576009135},null,{"$f":"HLOOKUP(DL$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.3317631597639816},{"$f":"HLOOKUP(DL$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":1.3199035230080052},11513955.496255036,11411421.25147666,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A79,60),0),DT79:OFFSET(DT79,-MIN($A79,60),0),'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A79,60),0))","v":609098466.03485203},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A79,60),0),DU79:OFFSET(DU79,-MIN($A79,60),0),'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A79,60),0))","v":603674313.47226274}]
[67,2017,{"$f":"OFFSET('2012 NIA Shipments Data'!$Q$14,A80,0)","v":2269.4025662753074},{"$f":"D79 - E79 + C79","v":94582.004196959257},{"$f":"SUMPRODUCT(C80:OFFSET(C80,-MIN(A80,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A80,60),0))","v":2947.9704072930258},2269.4025662753074,2269.4025662753074,{"$f":"SUMPRODUCT(F80:OFFSET(F80,-MIN($A80,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A80,60),0))","v":33485.093455075919},null,29580472.042809967,43668216.179243438,1549779550.4800806,2287864383.7255702,6.7773517470392328E-2,2017,2269.4025662753074,94582.004196959271,2947.9704072930263,2269.4025662753074,2269.4025662753074,{"$f":"SUMPRODUCT(S80:OFFSET(S80,-MIN($A80,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A80,60),0))","v":33485.093455075927},{"$f":"IF(U80>0, SUMPRODUCT(T80:OFFSET(T80,-MIN($A80,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A80,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A80,60),0)) / U80, 0)","v":7.8360554825937068E-2},29580472.042809967,43668216.179243438,1549779550.4800806,2287864383.7255702,2187.5013823785466,2017,929.48560806810849,38738.21815033858,1207.4085520608066,929.48560806810849,929.48560806810849,{"$f":"SUMPRODUCT(AF80:OFFSET(AF80,-MIN($A80,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A80,60),0))","v":13714.584143786924},null,12841392.390347078,23807682.781877391,672785995.35019159,1247331681.0587766,null,2017,306.98985017493362,12794.431331469228,398.78204383119407,306.98985017493362,306.98985017493362,{"$f":"SUMPRODUCT(AS80:OFFSET(AS80,-MIN($A80,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A80,60),0))","v":4529.64316495814},null,{"$f":"HLOOKUP(AQ$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.7255707852172746},{"$f":"HLOOKUP(AQ$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.4439098655775067},4640458.5993440216,6572238.3856382044,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A80,60),0),AY80:OFFSET(AY80,-MIN($A80,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A80,60),0))","v":243122822.10049656},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A80,60),0),AZ80:OFFSET(AZ80,-MIN($A80,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A80,60),0))","v":344332593.34744358},null,2017,594.15325814918651,24762.555040261665,771.80939532261493,594.15325814918651,594.15325814918651,{"$f":"SUMPRODUCT(BH80:OFFSET(BH80,-MIN($A80,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A80,60),0))","v":8766.7466633814529},null,{"$f":"HLOOKUP(BF$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.5185677873948442},{"$f":"HLOOKUP(BF$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.2277536696871967},7903815.107745179,16799755.947885334,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A80,60),0),BN80:OFFSET(BN80,-MIN($A80,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A80,60),0))","v":414096536.62833816},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A80,60),0),BO80:OFFSET(BO80,-MIN($A80,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A80,60),0))","v":880172506.4903847},null,2017,28.342499743988402,1181.2317786076856,36.817112906997544,28.342499743988402,28.342499743988402,{"$f":"SUMPRODUCT(BW80:OFFSET(BW80,-MIN($A80,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A80,60),0))","v":418.19431544733038},null,{"$f":"HLOOKUP(BU$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.196706649467099},{"$f":"HLOOKUP(BU$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":1.7548248986702943},297118.68325787818,435688.44835385185,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A80,60),0),CC80:OFFSET(CC80,-MIN($A80,60),0),'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A80,60),0))","v":15566636.621356841},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A80,60),0),CD80:OFFSET(CD80,-MIN($A80,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A80,60),0))","v":22826581.220948435},null,2017,1339.9169582071991,55843.786046620691,1740.5618552322196,1339.9169582071991,1339.9169582071991,{"$f":"SUMPRODUCT(CL80:OFFSET(CL80,-MIN($A80,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A80,60),0))","v":19770.509311289003},null,16739079.652462889,19860533.397366047,876993555.12988889,1040532702.6667936,null,2017,348.03620417370223,14505.12227889034,452.10155563303471,348.03620417370223,348.03620417370223,{"$f":"SUMPRODUCT(CY80:OFFSET(CY80,-MIN($A80,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A80,60),0))","v":5135.2831779130556},null,{"$f":"HLOOKUP(CW$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.6949489375829578},{"$f":"HLOOKUP(CW$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.7525793714573834},5167555.4878604887,8392056.1388888378,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A80,60),0),DE80:OFFSET(DE80,-MIN($A80,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A80,60),0))","v":270738472.64732611},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A80,60),0),DF80:OFFSET(DF80,-MIN($A80,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A80,60),0))","v":439676451.80605},null,2017,991.88075403349694,41338.663767730352,1288.460299599185,991.88075403349694,991.88075403349694,{"$f":"SUMPRODUCT(DN80:OFFSET(DN80,-MIN($A80,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A80,60),0))","v":14635.226133375947},null,{"$f":"HLOOKUP(DL$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.3317631597639816},{"$f":"HLOOKUP(DL$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":1.3199035230080052},11571524.164602401,11468477.258477209,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A80,60),0),DT80:OFFSET(DT80,-MIN($A80,60),0),'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A80,60),0))","v":606255082.48256278},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A80,60),0),DU80:OFFSET(DU80,-MIN($A80,60),0),'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A80,60),0))","v":600856250.86074352}]
[68,2018,{"$f":"OFFSET('2012 NIA Shipments Data'!$Q$14,A81,0)","v":2269.4759244310203},{"$f":"D80 - E80 + C80","v":93903.436355941536},{"$f":"SUMPRODUCT(C81:OFFSET(C81,-MIN(A81,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A81,60),0))","v":2979.5462088217828},2269.4759244310203,2269.4759244310203,{"$f":"SUMPRODUCT(F81:OFFSET(F81,-MIN($A81,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A81,60),0))","v":35577.056550848691},null,29581428.227889873,43669627.748900481,1541593178.7722893,2275779240.2247458,6.3790435310109486E-2,2018,2269.4759244310208,93903.436355941551,2979.5462088217837,2269.4759244310208,2269.4759244310208,{"$f":"SUMPRODUCT(S81:OFFSET(S81,-MIN($A81,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A81,60),0))","v":35577.056550848698},{"$f":"IF(U81>0, SUMPRODUCT(T81:OFFSET(T81,-MIN($A81,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A81,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A81,60),0)) / U81, 0)","v":8.4049274701283594E-2},29581428.227889873,43669627.748900481,1541593178.7722893,2275779240.2247458,2058.9408759011835,2018,929.51565357479069,38460.295206345887,1220.3411421267308,929.51565357479069,929.51565357479069,{"$f":"SUMPRODUCT(AF81:OFFSET(AF81,-MIN($A81,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A81,60),0))","v":14571.395367598026},null,12841807.486759031,23808452.362262391,669232150.39461279,1240742924.1088686,null,2018,306.99977358366067,12702.639137812968,403.05341054440629,306.99977358366067,306.99977358366067,{"$f":"SUMPRODUCT(AS81:OFFSET(AS81,-MIN($A81,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A81,60),0))","v":4812.6301708276242},null,{"$f":"HLOOKUP(AQ$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.7255707852172746},{"$f":"HLOOKUP(AQ$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.4439098655775067},4640608.6015911177,6572450.8324266411,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A81,60),0),AY81:OFFSET(AY81,-MIN($A81,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A81,60),0))","v":241838578.93717355},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A81,60),0),AZ81:OFFSET(AZ81,-MIN($A81,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A81,60),0))","v":342513731.69103789},null,2018,594.17246407936227,24584.89890308824,780.07626944877529,594.17246407936227,594.17246407936227,{"$f":"SUMPRODUCT(BH81:OFFSET(BH81,-MIN($A81,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A81,60),0))","v":9314.4444177385649},null,{"$f":"HLOOKUP(BF$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.5185677873948442},{"$f":"HLOOKUP(BF$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.2277536696871967},{"$f":"BE81*BL81*(1+BK81)^2*8760","v":7904070.5975855524},16800298.99790699,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A81,60),0),BN81:OFFSET(BN81,-MIN($A81,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A81,60),0))","v":411909162.19131041},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A81,60),0),BO81:OFFSET(BO81,-MIN($A81,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A81,60),0))","v":875523187.62250006},null,2018,28.343415911767714,1172.7571654446767,37.211462133549205,28.343415911767714,28.343415911767714,{"$f":"SUMPRODUCT(BW81:OFFSET(BW81,-MIN($A81,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A81,60),0))","v":444.32077903183495},null,{"$f":"HLOOKUP(BU$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.196706649467099},{"$f":"HLOOKUP(BU$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":1.7548248986702943},297128.28758236225,435702.53192875901,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A81,60),0),CC81:OFFSET(CC81,-MIN($A81,60),0),'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A81,60),0))","v":15484409.266128756},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A81,60),0),CD81:OFFSET(CD81,-MIN($A81,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A81,60),0))","v":22706004.795330442},null,2018,1339.96027085623,55443.141149595671,1759.2050666950527,1339.96027085623,1339.96027085623,{"$f":"SUMPRODUCT(CL81:OFFSET(CL81,-MIN($A81,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A81,60),0))","v":21005.661183250679},null,16739620.741130842,19861175.38663809,872361028.37767649,1035036316.1158774,null,2018,348.04745440071741,14401.056927431007,456.94402927394873,348.04745440071741,348.04745440071741,{"$f":"SUMPRODUCT(CY81:OFFSET(CY81,-MIN($A81,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A81,60),0))","v":5456.1072158972875},null,{"$f":"HLOOKUP(CW$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.6949489375829578},{"$f":"HLOOKUP(CW$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.7525793714573834},5167722.5284489524,8392327.411059821,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A81,60),0),DE81:OFFSET(DE81,-MIN($A81,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A81,60),0))","v":269308355.8465178},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A81,60),0),DF81:OFFSET(DF81,-MIN($A81,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A81,60),0))","v":437353957.05863106},null,2018,991.91281645551248,41042.08422216466,1302.261037421104,991.91281645551248,991.91281645551248,{"$f":"SUMPRODUCT(DN81:OFFSET(DN81,-MIN($A81,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A81,60),0))","v":15549.553967353386},null,{"$f":"HLOOKUP(DL$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.3317631597639816},{"$f":"HLOOKUP(DL$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":1.3199035230080052},11571898.21268189,11468847.975578271,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A81,60),0),DT81:OFFSET(DT81,-MIN($A81,60),0),'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A81,60),0))","v":603052672.53115869},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A81,60),0),DU81:OFFSET(DU81,-MIN($A81,60),0),'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A81,60),0))","v":597682359.05724633}]
[69,2019,{"$f":"OFFSET('2012 NIA Shipments Data'!$Q$14,A82,0)","v":2256.4636712936363},93193.366071550787,{"$f":"SUMPRODUCT(C82:OFFSET(C82,-MIN(A82,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A82,60),0))","v":3006.583723229684},2256.4636712936363,2256.4636712936363,{"$f":"SUMPRODUCT(F82:OFFSET(F82,-MIN($A82,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A82,60),0))","v":37637.489433962648},null,29411820.333784029,43419243.84107098,1532437817.3432975,2262263624.1959782,5.9952555423568948E-2,2019,2256.4636712936363,93193.366071550787,3006.5837232296844,2256.4636712936363,2256.4636712936363,{"$f":"SUMPRODUCT(S82:OFFSET(S82,-MIN($A82,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A82,60),0))","v":37637.489433962648},{"$f":"IF(U82>0, SUMPRODUCT(T82:OFFSET(T82,-MIN($A82,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A82,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A82,60),0)) / U82, 0)","v":8.9743376853109985E-2},29411820.333784029,43419243.84107098,1532437817.3432975,2262263624.1959782,1935.0670108494273,2019,924.18618836686676,38169.469717793945,1231.4149731400291,924.18618836686676,924.18618836686676,{"$f":"SUMPRODUCT(AF82:OFFSET(AF82,-MIN($A82,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A82,60),0))","v":15415.29267330521},null,12768177.778701587,23671944.366908897,665257650.31175447,1233374281.0277362,null,2019,305.2395615787716,12606.585500852223,406.71086763048294,305.2395615787716,305.2395615787716,{"$f":"SUMPRODUCT(AS82:OFFSET(AS82,-MIN($A82,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A82,60),0))","v":5091.351976946321},null,{"$f":"HLOOKUP(AQ$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.7255707852172746},{"$f":"HLOOKUP(AQ$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.4439098655775067},4614001.2367870323,6534767.0689445557,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A82,60),0),AY82:OFFSET(AY82,-MIN($A82,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A82,60),0))","v":240402324.78910652},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A82,60),0),AZ82:OFFSET(AZ82,-MIN($A82,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A82,60),0))","v":340479578.28973544},null,2019,590.76572051066717,24398.995097718827,787.15497267950093,590.76572051066717,590.76572051066717,{"$f":"SUMPRODUCT(BH82:OFFSET(BH82,-MIN($A82,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A82,60),0))","v":9853.8872336110853},null,{"$f":"HLOOKUP(BF$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.5185677873948442},{"$f":"HLOOKUP(BF$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.2277536696871967},7858751.8672459386,16703972.907380471,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A82,60),0),BN82:OFFSET(BN82,-MIN($A82,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A82,60),0))","v":409462876.55142581},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A82,60),0),BO82:OFFSET(BO82,-MIN($A82,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A82,60),0))","v":870323546.54175103},null,2019,28.180906277427994,1163.889119222895,37.549132830045224,28.180906277427994,28.180906277427994,{"$f":"SUMPRODUCT(BW82:OFFSET(BW82,-MIN($A82,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A82,60),0))","v":470.05346274780027},null,{"$f":"HLOOKUP(BU$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.196706649467099},{"$f":"HLOOKUP(BU$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":1.7548248986702943},295424.67466861504,433204.39058386785,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A82,60),0),CC82:OFFSET(CC82,-MIN($A82,60),0),'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A82,60),0))","v":15392448.971222199},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A82,60),0),CD82:OFFSET(CD82,-MIN($A82,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A82,60),0))","v":22571156.196249828},null,2019,1332.2774829267696,55023.896353756849,1775.1687500896555,1332.2774829267696,1332.2774829267696,{"$f":"SUMPRODUCT(CL82:OFFSET(CL82,-MIN($A82,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A82,60),0))","v":22222.196760657444},null,16643642.555082444,19747299.474162083,867180167.0315429,1028889343.1682417,null,2019,346.05189166672642,14292.160352557778,461.09050994893187,346.05189166672642,346.05189166672642,{"$f":"SUMPRODUCT(CY82:OFFSET(CY82,-MIN($A82,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A82,60),0))","v":5772.095771762285},null,{"$f":"HLOOKUP(CW$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.6949489375829578},{"$f":"HLOOKUP(CW$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.7525793714573834},5138092.9064908354,8344209.2144713746,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A82,60),0),DE82:OFFSET(DE82,-MIN($A82,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A82,60),0))","v":267708961.5526315},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A82,60),0),DF82:OFFSET(DF82,-MIN($A82,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A82,60),0))","v":434756557.43050081},null,2019,986.2255912600433,40731.736001199075,1314.0782401407237,986.2255912600433,986.2255912600433,{"$f":"SUMPRODUCT(DN82:OFFSET(DN82,-MIN($A82,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A82,60),0))","v":16450.100988895163},null,{"$f":"HLOOKUP(DL$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.3317631597639816},{"$f":"HLOOKUP(DL$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":1.3199035230080052},11505549.648591608,11403090.259690708,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A82,60),0),DT82:OFFSET(DT82,-MIN($A82,60),0),'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A82,60),0))","v":599471205.4789114},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A82,60),0),DU82:OFFSET(DU82,-MIN($A82,60),0),'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A82,60),0))","v":594132785.73774099}]
[70,2020,{"$f":"OFFSET('2012 NIA Shipments Data'!$Q$14,A83,0)","v":2224.0191285015667},92443.246019614729,{"$f":"SUMPRODUCT(C83:OFFSET(C83,-MIN(A83,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A83,60),0))","v":3028.6879039333994},2224.0191285015667,2224.0191285015667,{"$f":"SUMPRODUCT(F83:OFFSET(F83,-MIN($A83,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A83,60),0))","v":39645.038876854502},null,28988922.737181,42794940.630377889,1522136046.4057438,2247055619.412312,5.6098296067001452E-2,2020,2224.0191285015671,92443.246019614744,3028.6879039333999,2224.0191285015671,2224.0191285015671,{"$f":"SUMPRODUCT(S83:OFFSET(S83,-MIN($A83,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A83,60),0))","v":39645.038876854509},{"$f":"IF(U83>0, SUMPRODUCT(T83:OFFSET(T83,-MIN($A83,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A83,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A83,60),0)) / U83, 0)","v":9.548531993819509E-2},28988922.737181,42794940.630377889,1522136046.4057438,2247055619.412312,1810.6644715505024,2020,910.89778549215168,37862.240933020781,1240.4682447576604,910.89778549215168,910.89778549215168,{"$f":"SUMPRODUCT(AF83:OFFSET(AF83,-MIN($A83,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A83,60),0))","v":16237.530359286025},null,12584590.648278013,23331577.52575193,660785474.11615002,1225082956.4600317,null,2020,300.85067726236809,12505.114194800512,409.70097578639752,300.85067726236809,300.85067726236809,{"$f":"SUMPRODUCT(AS83:OFFSET(AS83,-MIN($A83,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A83,60),0))","v":5362.9200591591007},null,{"$f":"HLOOKUP(AQ$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.7255707852172746},{"$f":"HLOOKUP(AQ$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.4439098655775067},4547658.8611157341,6440806.9788700603,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A83,60),0),AY83:OFFSET(AY83,-MIN($A83,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A83,60),0))","v":238786226.79491431},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A83,60),0),AZ83:OFFSET(AZ83,-MIN($A83,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A83,60),0))","v":338190713.72064221},null,2020,582.27140086216707,24202.605845549991,792.94207769956176,582.27140086216707,582.27140086216707,{"$f":"SUMPRODUCT(BH83:OFFSET(BH83,-MIN($A83,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A83,60),0))","v":10379.484613342385},null,{"$f":"HLOOKUP(BF$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.5185677873948442},{"$f":"HLOOKUP(BF$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.2277536696871967},7745754.8735460835,16463794.981768057,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A83,60),0),BN83:OFFSET(BN83,-MIN($A83,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A83,60),0))","v":406710273.66344869},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A83,60),0),BO83:OFFSET(BO83,-MIN($A83,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A83,60),0))","v":864472820.5177896},null,2020,27.775707367616548,1154.5208926702778,37.825191271701236,27.775707367616548,27.775707367616548,{"$f":"SUMPRODUCT(BW83:OFFSET(BW83,-MIN($A83,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A83,60),0))","v":495.12568678454011},null,{"$f":"HLOOKUP(BU$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.196706649467099},{"$f":"HLOOKUP(BU$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":1.7548248986702943},291176.91361619614,426975.56511381146,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A83,60),0),CC83:OFFSET(CC83,-MIN($A83,60),0),'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A83,60),0))","v":15288973.657787021},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A83,60),0),CD83:OFFSET(CD83,-MIN($A83,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A83,60),0))","v":22419422.221599787},null,2020,1313.1213430094153,54581.005086593963,1788.2196591757395,1313.1213430094153,1313.1213430094153,{"$f":"SUMPRODUCT(CL83:OFFSET(CL83,-MIN($A83,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A83,60),0))","v":23407.508517568491},null,16404332.088902989,19463363.104625963,861350572.28959382,1021972662.9522804,null,2020,341.07618762580074,14177.121734275572,464.4804132048875,341.07618762580074,341.07618762580074,{"$f":"SUMPRODUCT(CY83:OFFSET(CY83,-MIN($A83,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A83,60),0))","v":6079.9741086330641},null,{"$f":"HLOOKUP(CW$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.6949489375829578},{"$f":"HLOOKUP(CW$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.7525793714573834},5064214.8834164813,8224232.0766299795,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A83,60),0),DE83:OFFSET(DE83,-MIN($A83,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A83,60),0))","v":265909295.44635728},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A83,60),0),DF83:OFFSET(DF83,-MIN($A83,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A83,60),0))","v":431833918.47082472},null,2020,972.04515538361454,40403.883352318393,1323.7392459708519,972.04515538361454,972.04515538361454,{"$f":"SUMPRODUCT(DN83:OFFSET(DN83,-MIN($A83,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A83,60),0))","v":17327.534408935426},null,{"$f":"HLOOKUP(DL$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.3317631597639816},{"$f":"HLOOKUP(DL$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":1.3199035230080052},11340117.205486508,11239131.027995981,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A83,60),0),DT83:OFFSET(DT83,-MIN($A83,60),0),'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A83,60),0))","v":595441276.84323657},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A83,60),0),DU83:OFFSET(DU83,-MIN($A83,60),0),'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A83,60),0))","v":590138744.48145568}]
[71,2021,{"$f":"OFFSET('2012 NIA Shipments Data'!$Q$14,A84,0)","v":2228.7631399394436},91638.577244182889,{"$f":"SUMPRODUCT(C84:OFFSET(C84,-MIN(A84,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A84,60),0))","v":3048.3542956747488},2228.7631399394436,2228.7631399394436,{"$f":"SUMPRODUCT(F84:OFFSET(F84,-MIN($A84,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A84,60),0))","v":41634.767502295239},null,29050758.437816177,42886225.676100753,1511261272.1320763,2231001717.5950689,5.3531297846603237E-2,2021,2228.763139939444,91638.577244182903,3048.3542956747492,2228.763139939444,2228.763139939444,{"$f":"SUMPRODUCT(S84:OFFSET(S84,-MIN($A84,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A84,60),0))","v":41634.767502295246},{"$f":"IF(U84>0, SUMPRODUCT(T84:OFFSET(T84,-MIN($A84,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A84,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A84,60),0)) / U84, 0)","v":0.10118999304178496},29050758.437816177,42886225.676100753,1511261272.1320763,2231001717.5950689,1727.8103957215849,2021,912.84080363337739,37532.670473755272,1248.5230642761803,912.84080363337739,912.84080363337739,{"$f":"SUMPRODUCT(AF84:OFFSET(AF84,-MIN($A84,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A84,60),0))","v":17052.469122814298},null,12611434.590945292,23381345.654644083,656064547.3032676,1216330453.2593627,null,2021,301.49241592177759,12396.263896276481,412.36131588818353,301.49241592177759,301.49241592177759,{"$f":"SUMPRODUCT(AS84:OFFSET(AS84,-MIN($A84,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A84,60),0))","v":5632.077458419184},null,{"$f":"HLOOKUP(AQ$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.7255707852172746},{"$f":"HLOOKUP(AQ$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.4439098655775067},4557359.3827417465,6454545.7374919355,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A84,60),0),AY84:OFFSET(AY84,-MIN($A84,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A84,60),0))","v":237080238.4752847},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A84,60),0),AZ84:OFFSET(AZ84,-MIN($A84,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A84,60),0))","v":335774538.31907618},null,2021,583.51343252917877,23991.935168712596,798.09094414697176,583.51343252917877,583.51343252917877,{"$f":"SUMPRODUCT(BH84:OFFSET(BH84,-MIN($A84,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A84,60),0))","v":10900.416317221887},null,{"$f":"HLOOKUP(BF$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.5185677873948442},{"$f":"HLOOKUP(BF$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.2277536696871967},7762277.1908428101,16498913.578862583,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A84,60),0),BN84:OFFSET(BN84,-MIN($A84,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A84,60),0))","v":403804565.9697668},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A84,60),0),BO84:OFFSET(BO84,-MIN($A84,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A84,60),0))","v":858296666.41444898},null,2021,27.834955182421034,1144.471408766193,38.070804241025229,27.834955182421034,27.834955182421034,{"$f":"SUMPRODUCT(BW84:OFFSET(BW84,-MIN($A84,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A84,60),0))","v":519.97534717322878},null,{"$f":"HLOOKUP(BU$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.196706649467099},{"$f":"HLOOKUP(BU$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":1.7548248986702943},291798.01736073621,427886.33828956133,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A84,60),0),CC84:OFFSET(CC84,-MIN($A84,60),0),'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A84,60),0))","v":15179742.858216198},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A84,60),0),CD84:OFFSET(CD84,-MIN($A84,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A84,60),0))","v":22259248.525837407},null,2021,1315.9223363060667,54105.906770427639,1799.8312313985689,1315.9223363060667,1315.9223363060667,{"$f":"SUMPRODUCT(CL84:OFFSET(CL84,-MIN($A84,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A84,60),0))","v":24582.298379480941},null,16439323.846870884,19504880.02145667,855196724.82880855,1014671264.335706,null,2021,341.80373052979303,14053.717508696483,467.49645647247144,341.80373052979303,341.80373052979303,{"$f":"SUMPRODUCT(CY84:OFFSET(CY84,-MIN($A84,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A84,60),0))","v":6385.1194400189888},null,{"$f":"HLOOKUP(CW$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.6949489375829578},{"$f":"HLOOKUP(CW$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.7525793714573834},5075017.2605286716,8241775.0242329426,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A84,60),0),DE84:OFFSET(DE84,-MIN($A84,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A84,60),0))","v":264009528.62060133},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A84,60),0),DF84:OFFSET(DF84,-MIN($A84,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A84,60),0))","v":428748716.98822886},null,2021,974.11860577627363,40052.189261731153,1332.3347749260975,974.11860577627363,974.11860577627363,{"$f":"SUMPRODUCT(DN84:OFFSET(DN84,-MIN($A84,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A84,60),0))","v":18197.178939461955},null,{"$f":"HLOOKUP(DL$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.3317631597639816},{"$f":"HLOOKUP(DL$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":1.3199035230080052},11364306.586342212,11263104.997223727,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A84,60),0),DT84:OFFSET(DT84,-MIN($A84,60),0),'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A84,60),0))","v":591187196.20820725},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A84,60),0),DU84:OFFSET(DU84,-MIN($A84,60),0),'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A84,60),0))","v":585922547.3474772}]
[72,2022,{"$f":"OFFSET('2012 NIA Shipments Data'!$Q$14,A85,0)","v":2248.3634539273598},{"$f":"D84 - E84 + C84","v":90818.986088447578},{"$f":"SUMPRODUCT(C85:OFFSET(C85,-MIN(A85,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A85,60),0))","v":3063.6624669183147},2248.3634539273598,2248.3634539273598,{"$f":"SUMPRODUCT(F85:OFFSET(F85,-MIN($A85,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A85,60),0))","v":43605.687399274982},null,29306238.249360338,43263378.130726799,1500060011.5518293,2214465839.8785005,5.1561243223624598E-2,2022,2248.3634539273603,90818.986088447593,3063.6624669183152,2248.3634539273603,2248.3634539273603,{"$f":"SUMPRODUCT(S85:OFFSET(S85,-MIN($A85,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A85,60),0))","v":43605.68739927499},{"$f":"IF(U85>0, SUMPRODUCT(T85:OFFSET(T85,-MIN($A85,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A85,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A85,60),0)) / U85, 0)","v":0.10679715760616308},29306238.249360338,43263378.130726799,1500060011.5518293,2214465839.8785005,1664.2236531121332,2022,920.86855950010545,37196.988213112469,1254.7928751366176,920.86855950010545,920.86855950010545,{"$f":"SUMPRODUCT(AF85:OFFSET(AF85,-MIN($A85,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A85,60),0))","v":17859.704342392131},null,12722342.777369855,23586967.197857276,651201887.16149223,1207315179.3223634,null,2022,304.14381745976374,12285.394996310075,414.43210459105683,304.14381745976374,304.14381745976374,{"$f":"SUMPRODUCT(AS85:OFFSET(AS85,-MIN($A85,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A85,60),0))","v":5898.6905366240162},null,{"$f":"HLOOKUP(AQ$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.7255707852172746},{"$f":"HLOOKUP(AQ$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.4439098655775067},4597437.9685980892,6511308.6661482509,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A85,60),0),AY85:OFFSET(AY85,-MIN($A85,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A85,60),0))","v":235323032.37296575},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A85,60),0),AZ85:OFFSET(AZ85,-MIN($A85,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A85,60),0))","v":333285823.64790738},null,2022,588.64499913165298,23777.357657094803,802.098783018679,588.64499913165298,588.64499913165298,{"$f":"SUMPRODUCT(BH85:OFFSET(BH85,-MIN($A85,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A85,60),0))","v":11416.423699844854},null,{"$f":"HLOOKUP(BF$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.5185677873948442},{"$f":"HLOOKUP(BF$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.2277536696871967},7830540.6448973734,16644009.251350237,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A85,60),0),BN85:OFFSET(BN85,-MIN($A85,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A85,60),0))","v":400811622.09544951},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A85,60),0),BO85:OFFSET(BO85,-MIN($A85,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A85,60),0))","v":851935089.63553619},null,2022,28.079742908688733,1134.2355597075889,38.261987526881732,28.079742908688733,28.079742908688733,{"$f":"SUMPRODUCT(BW85:OFFSET(BW85,-MIN($A85,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A85,60),0))","v":544.59010592326069},null,{"$f":"HLOOKUP(BU$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.196706649467099},{"$f":"HLOOKUP(BU$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":1.7548248986702943},294364.16387439275,431649.280358786,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A85,60),0),CC85:OFFSET(CC85,-MIN($A85,60),0),'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A85,60),0))","v":15067232.693077018},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A85,60),0),CD85:OFFSET(CD85,-MIN($A85,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A85,60),0))","v":22094266.038919959},null,2022,1327.4948944272548,53621.997875335132,1808.8695917816976,1327.4948944272548,1327.4948944272548,{"$f":"SUMPRODUCT(CL85:OFFSET(CL85,-MIN($A85,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A85,60),0))","v":25745.983056882851},null,16583895.471990483,19676410.93286952,848858124.39033699,1007150660.5561371,null,2022,344.80964009486553,13928.024782753804,469.8441218411574,344.80964009486553,344.80964009486553,{"$f":"SUMPRODUCT(CY85:OFFSET(CY85,-MIN($A85,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A85,60),0))","v":6687.3802596148171},null,{"$f":"HLOOKUP(CW$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.6949489375829578},{"$f":"HLOOKUP(CW$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.7525793714573834},5119648.2623690721,8314255.3050657986,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A85,60),0),DE85:OFFSET(DE85,-MIN($A85,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A85,60),0))","v":262052726.32553852},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A85,60),0),DF85:OFFSET(DF85,-MIN($A85,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A85,60),0))","v":425570890.4991954},null,2022,982.68525433238926,39693.973092581327,1339.0254699405402,982.68525433238926,982.68525433238926,{"$f":"SUMPRODUCT(DN85:OFFSET(DN85,-MIN($A85,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A85,60),0))","v":19058.602797268035},null,{"$f":"HLOOKUP(DL$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.3317631597639816},{"$f":"HLOOKUP(DL$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":1.3199035230080052},11464247.209621411,11362155.627803722,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A85,60),0),DT85:OFFSET(DT85,-MIN($A85,60),0),'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A85,60),0))","v":586805398.06479847},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A85,60),0),DU85:OFFSET(DU85,-MIN($A85,60),0),'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A85,60),0))","v":581579770.05694163}]
[73,2023,{"$f":"OFFSET('2012 NIA Shipments Data'!$Q$14,A86,0)","v":2269.3412336716751},90003.687075456633,{"$f":"SUMPRODUCT(C86:OFFSET(C86,-MIN(A86,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A86,60),0))","v":3079.5298138439994},2269.3412336716751,2269.3412336716751,{"$f":"SUMPRODUCT(F86:OFFSET(F86,-MIN($A86,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A86,60),0))","v":45556.748213329549},null,29579672.604493462,43667036.007230744,1488634268.6169343,2197598569.7494993,4.9813503436307235E-2,2023,2269.3412336716756,90003.687075456648,3079.5298138439998,2269.3412336716756,2269.3412336716756,{"$f":"SUMPRODUCT(S86:OFFSET(S86,-MIN($A86,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A86,60),0))","v":45556.748213329556},{"$f":"IF(U86>0, SUMPRODUCT(T86:OFFSET(T86,-MIN($A86,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A86,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A86,60),0)) / U86, 0)","v":0.11230703618094602},29579672.604493462,43667036.007230744,1488634268.6169343,2197598569.7494993,1607.8124862804139,2023,929.46048790070017,36863.063897475957,1261.2917091578788,929.46048790070017,929.46048790070017,{"$f":"SUMPRODUCT(AF86:OFFSET(AF86,-MIN($A86,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A86,60),0))","v":18658.80582137996},null,12841045.340404829,23807039.358276322,646241775.36321259,1198119231.9775217,null,2023,306.98155350378335,12175.106709178783,416.57853490173738,306.98155350378335,306.98155350378335,{"$f":"SUMPRODUCT(AS86:OFFSET(AS86,-MIN($A86,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A86,60),0))","v":6162.6172087313116},null,{"$f":"HLOOKUP(AQ$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.7255707852172746},{"$f":"HLOOKUP(AQ$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.4439098655775067},4640333.186862262,6572060.7651058789,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A86,60),0),AY86:OFFSET(AY86,-MIN($A86,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A86,60),0))","v":233530610.43394479},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A86,60),0),AZ86:OFFSET(AZ86,-MIN($A86,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A86,60),0))","v":330747233.1145153},null,2023,594.13720063395294,23563.903873207779,806.2530199152875,594.13720063395294,594.13720063395294,{"$f":"SUMPRODUCT(BH86:OFFSET(BH86,-MIN($A86,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A86,60),0))","v":11927.231767459023},null,{"$f":"HLOOKUP(BF$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.5185677873948442},{"$f":"HLOOKUP(BF$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.2277536696871967},7903601.5001788568,16799301.919680737,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A86,60),0),BN86:OFFSET(BN86,-MIN($A86,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A86,60),0))","v":397758697.19636941},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A86,60),0),BO86:OFFSET(BO86,-MIN($A86,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A86,60),0))","v":845446021.69396615},null,2023,28.341733762963887,1124.0533150893959,38.460154340853883,28.341733762963887,28.341733762963887,{"$f":"SUMPRODUCT(BW86:OFFSET(BW86,-MIN($A86,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A86,60),0))","v":568.9568451896248},null,{"$f":"HLOOKUP(BU$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.196706649467099},{"$f":"HLOOKUP(BU$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":1.7548248986702943},297110.65336371004,435676.67348970601,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A86,60),0),CC86:OFFSET(CC86,-MIN($A86,60),0),'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A86,60),0))","v":14952467.732898358},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A86,60),0),CD86:OFFSET(CD86,-MIN($A86,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A86,60),0))","v":21925977.169040199},null,2023,1339.8807457709752,53140.623177980691,1818.238104686121,1339.8807457709752,1339.8807457709752,{"$f":"SUMPRODUCT(CL86:OFFSET(CL86,-MIN($A86,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A86,60),0))","v":26897.942391949586},null,16738627.264088631,19859996.648954421,842392493.25372183,999479337.77197778,null,2023,348.02679818867449,13802.990301007514,472.27754254684834,348.02679818867449,348.02679818867449,{"$f":"SUMPRODUCT(CY86:OFFSET(CY86,-MIN($A86,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A86,60),0))","v":6986.5954847699095},null,{"$f":"HLOOKUP(CW$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.6949489375829578},{"$f":"HLOOKUP(CW$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.7525793714573834},5167415.8301209603,8391829.3361785226,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A86,60),0),DE86:OFFSET(DE86,-MIN($A86,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A86,60),0))","v":260056708.12404907},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A86,60),0),DF86:OFFSET(DF86,-MIN($A86,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A86,60),0))","v":422329377.78772211},null,2023,991.85394758230063,39337.632876973177,1345.9605621392727,991.85394758230063,991.85394758230063,{"$f":"SUMPRODUCT(DN86:OFFSET(DN86,-MIN($A86,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A86,60),0))","v":19911.346907179683},null,{"$f":"HLOOKUP(DL$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.3317631597639816},{"$f":"HLOOKUP(DL$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":1.3199035230080052},11571211.43396767,11468167.312775897,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A86,60),0),DT86:OFFSET(DT86,-MIN($A86,60),0),'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A86,60),0))","v":582335785.12967277},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A86,60),0),DU86:OFFSET(DU86,-MIN($A86,60),0),'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A86,60),0))","v":577149959.98425567}]
[74,2024,{"$f":"OFFSET('2012 NIA Shipments Data'!$Q$14,A87,0)","v":2290.3304779069281},89193.498495284308,{"$f":"SUMPRODUCT(C87:OFFSET(C87,-MIN(A87,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A87,60),0))","v":3089.6693753174845},2290.3304779069281,2290.3304779069281,{"$f":"SUMPRODUCT(F87:OFFSET(F87,-MIN($A87,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A87,60),0))","v":47480.565707715388},null,29853256.393252291,44070914.485348575,1476992399.2232041,2180412242.6117792,4.8237219665956066E-2,2024,2290.3304779069285,89193.498495284322,3089.669375317485,2290.3304779069285,2290.3304779069285,{"$f":"SUMPRODUCT(S87:OFFSET(S87,-MIN($A87,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A87,60),0))","v":47480.565707715388},{"$f":"IF(U87>0, SUMPRODUCT(T87:OFFSET(T87,-MIN($A87,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A87,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A87,60),0)) / U87, 0)","v":0.11771322363604048},29853256.393252291,44070914.485348575,1476992399.2232041,2180412242.6117792,1556.9353434765101,2024,938.05711184517475,36531.23267621878,1265.4445979409363,938.05711184517475,938.05711184517475,{"$f":"SUMPRODUCT(AF87:OFFSET(AF87,-MIN($A87,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A87,60),0))","v":19446.749177113499},null,12959812.775150482,24027231.78954003,641187839.34671819,1188749336.4223444,null,2024,309.82084038871926,12065.509727780829,417.95014807598955,309.82084038871926,309.82084038871926,{"$f":"SUMPRODUCT(AS87:OFFSET(AS87,-MIN($A87,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A87,60),0))","v":6422.8585837707096},null,{"$f":"HLOOKUP(AQ$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.7255707852172746},{"$f":"HLOOKUP(AQ$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.4439098655775067},4683251.8476378471,6632846.0654745437,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A87,60),0),AY87:OFFSET(AY87,-MIN($A87,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A87,60),0))","v":231704283.49560559},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A87,60),0),AZ87:OFFSET(AZ87,-MIN($A87,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A87,60),0))","v":328160623.24570298},null,2024,599.6324036595372,23351.788053926444,808.90766284871961,599.6324036595372,599.6324036595372,{"$f":"SUMPRODUCT(BH87:OFFSET(BH87,-MIN($A87,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A87,60),0))","v":12430.907249878959},null,{"$f":"HLOOKUP(BF$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.5185677873948442},{"$f":"HLOOKUP(BF$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.2277536696871967},7976702.2836855166,16954679.45644873,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A87,60),0),BN87:OFFSET(BN87,-MIN($A87,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A87,60),0))","v":394648023.94330585},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A87,60),0),BO87:OFFSET(BO87,-MIN($A87,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A87,60),0))","v":838834208.18711042},null,2024,28.603867796918269,1113.9348945115059,38.586787016227156,28.603867796918269,28.603867796918269,{"$f":"SUMPRODUCT(BW87:OFFSET(BW87,-MIN($A87,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A87,60),0))","v":592.98334346383876},null,{"$f":"HLOOKUP(BU$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.196706649467099},{"$f":"HLOOKUP(BU$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":1.7548248986702943},299858.64382711722,439706.26761675708,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A87,60),0),CC87:OFFSET(CC87,-MIN($A87,60),0),'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A87,60),0))","v":14835531.907806749},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A87,60),0),CD87:OFFSET(CD87,-MIN($A87,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A87,60),0))","v":21754504.989530966},null,2024,1352.2733660617537,52662.265819065549,1824.2247773765489,1352.2733660617537,1352.2733660617537,{"$f":"SUMPRODUCT(CL87:OFFSET(CL87,-MIN($A87,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A87,60),0))","v":28033.816530601882},null,16893443.618101809,20043682.695808545,835804559.87648606,991662906.18943477,null,2024,351.24571447997914,13678.73955664934,473.83254849407865,351.24571447997914,351.24571447997914,{"$f":"SUMPRODUCT(CY87:OFFSET(CY87,-MIN($A87,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A87,60),0))","v":7281.6326668983902},null,{"$f":"HLOOKUP(CW$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.6949489375829578},{"$f":"HLOOKUP(CW$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.7525793714573834},5215209.503154451,8469445.7619959097,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A87,60),0),DE87:OFFSET(DE87,-MIN($A87,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A87,60),0))","v":258022933.7479181},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A87,60),0),DF87:OFFSET(DF87,-MIN($A87,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A87,60),0))","v":419026549.44298166},null,2024,1001.0276515817744,38983.526262416206,1350.3922288824701,1001.0276515817744,1001.0276515817744,{"$f":"SUMPRODUCT(DN87:OFFSET(DN87,-MIN($A87,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A87,60),0))","v":20752.1838637035},null,{"$f":"HLOOKUP(DL$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.3317631597639816},{"$f":"HLOOKUP(DL$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":1.3199035230080052},11678234.114947358,11574236.933812635,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A87,60),0),DT87:OFFSET(DT87,-MIN($A87,60),0),'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A87,60),0))","v":577781626.12856793},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A87,60),0),DU87:OFFSET(DU87,-MIN($A87,60),0),'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A87,60),0))","v":572636356.74645305}]
[75,2025,{"$f":"OFFSET('2012 NIA Shipments Data'!$Q$14,A88,0)","v":2307.4582789724736},88394.159597873746,{"$f":"SUMPRODUCT(C88:OFFSET(C88,-MIN(A88,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A88,60),0))","v":3089.8945996268917},2307.4582789724736,2307.4582789724736,{"$f":"SUMPRODUCT(F88:OFFSET(F88,-MIN($A88,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A88,60),0))","v":49372.153644879094},null,30076508.295802891,44400490.441029668,1465188926.2612228,2162987347.9642658,4.6736026456723229E-2,2025,2307.4582789724736,88394.159597873761,3089.8945996268922,2307.4582789724736,2307.4582789724736,{"$f":"SUMPRODUCT(S88:OFFSET(S88,-MIN($A88,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A88,60),0))","v":49372.153644879101},{"$f":"IF(U88>0, SUMPRODUCT(T88:OFFSET(T88,-MIN($A88,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A88,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A88,60),0)) / U88, 0)","v":0.12302670272071964},30076508.295802891,44400490.441029668,1465188926.2612228,2162987347.9642658,1508.4818716340794,2025,945.07219362258149,36203.845190123015,1265.5368436964013,945.07219362258149,945.07219362258149,{"$f":"SUMPRODUCT(AF88:OFFSET(AF88,-MIN($A88,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A88,60),0))","v":20221.492182218408},null,13056730.271206485,24206914.874674138,636063748.43788171,1179249375.1101437,null,2025,312.13777664369485,11957.380420093557,417.98061493895517,312.13777664369485,312.13777664369485,{"$f":"SUMPRODUCT(AS88:OFFSET(AS88,-MIN($A88,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A88,60),0))","v":6678.7401563273479},null,{"$f":"HLOOKUP(AQ$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.7255707852172746},{"$f":"HLOOKUP(AQ$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.4439098655775067},4718274.6562499451,6682448.5438084379,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A88,60),0),AY88:OFFSET(AY88,-MIN($A88,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A88,60),0))","v":229852604.87704661},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A88,60),0),AZ88:OFFSET(AZ88,-MIN($A88,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A88,60),0))","v":325538108.02781492},null,2025,604.11664059451493,23142.51279473726,808.9666289216575,604.11664059451493,604.11664059451493,{"$f":"SUMPRODUCT(BH88:OFFSET(BH88,-MIN($A88,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A88,60),0))","v":12926.144698114562},null,{"$f":"HLOOKUP(BF$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.5185677873948442},{"$f":"HLOOKUP(BF$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.2277536696871967},8036354.5352675254,17081471.803518891,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A88,60),0),BN88:OFFSET(BN88,-MIN($A88,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A88,60),0))","v":391494170.69222349},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A88,60),0),BO88:OFFSET(BO88,-MIN($A88,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A88,60),0))","v":832130614.51856542},null,2025,28.817776384371772,1103.9519752921969,38.589599835788817,28.817776384371772,28.817776384371772,{"$f":"SUMPRODUCT(BW88:OFFSET(BW88,-MIN($A88,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A88,60),0))","v":616.60732777649685},null,{"$f":"HLOOKUP(BU$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.196706649467099},{"$f":"HLOOKUP(BU$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":1.7548248986702943},302101.07968901464,442994.52734680951,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A88,60),0),CC88:OFFSET(CC88,-MIN($A88,60),0),'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A88,60),0))","v":14716972.868611619},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A88,60),0),CD88:OFFSET(CD88,-MIN($A88,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A88,60),0))","v":21580652.563763395},null,2025,1362.3860853498923,52190.314407750746,1824.3577559304906,1362.3860853498923,1362.3860853498923,{"$f":"SUMPRODUCT(CL88:OFFSET(CL88,-MIN($A88,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A88,60),0))","v":29150.66146266069},null,17019778.024596408,20193575.566355534,829125177.82334101,983737972.85412216,null,2025,353.87243878058598,13556.152722635239,473.86708895635644,353.87243878058598,353.87243878058598,{"$f":"SUMPRODUCT(CY88:OFFSET(CY88,-MIN($A88,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A88,60),0))","v":7571.7271152323092},null,{"$f":"HLOOKUP(CW$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.6949489375829578},{"$f":"HLOOKUP(CW$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.7525793714573834},5254210.4559631497,8532782.9020052683,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A88,60),0),DE88:OFFSET(DE88,-MIN($A88,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A88,60),0))","v":255960928.06416073},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A88,60),0),DF88:OFFSET(DF88,-MIN($A88,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A88,60),0))","v":415677873.74952245},null,2025,1008.5136465693064,38634.161685115505,1350.4906669741342,1008.5136465693064,1008.5136465693064,{"$f":"SUMPRODUCT(DN88:OFFSET(DN88,-MIN($A88,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A88,60),0))","v":21578.934347428378},null,{"$f":"HLOOKUP(DL$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.3317631597639816},{"$f":"HLOOKUP(DL$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":1.3199035230080052},11765567.568633258,11660792.664350266,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A88,60),0),DT88:OFFSET(DT88,-MIN($A88,60),0),'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A88,60),0))","v":573164249.75918031},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A88,60),0),DU88:OFFSET(DU88,-MIN($A88,60),0),'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A88,60),0))","v":568060099.10459971}]
[76,2026,{"$f":"OFFSET('2012 NIA Shipments Data'!$Q$14,A89,0)","v":2324.455279841648},87611.723277219338,{"$f":"SUMPRODUCT(C89:OFFSET(C89,-MIN(A89,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A89,60),0))","v":3087.1174737289116},2324.455279841648,2324.455279841648,{"$f":"SUMPRODUCT(F89:OFFSET(F89,-MIN($A89,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A89,60),0))","v":51234.489276216525},null,30298055.286404666,44727549.517891511,1453392962.8671694,2145573539.3276606,4.5368955808459274E-2,2026,2324.4552798416485,87611.723277219338,3087.117473728912,2324.4552798416485,2324.4552798416485,{"$f":"SUMPRODUCT(S89:OFFSET(S89,-MIN($A89,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A89,60),0))","v":51234.48927621654},{"$f":"IF(U89>0, SUMPRODUCT(T89:OFFSET(T89,-MIN($A89,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A89,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A89,60),0)) / U89, 0)","v":0.12825300938646494},30298055.286404666,44727549.517891511,1453392962.8671694,2145573539.3276606,1464.3574253237198,2026,952.03370319474539,35883.380540049198,1264.3994084117476,952.03370319474539,952.03370319474539,{"$f":"SUMPRODUCT(AF89:OFFSET(AF89,-MIN($A89,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A89,60),0))","v":20984.25423794378},null,13152907.635621108,24385225.770656224,630942917.56182313,1169755457.8330357,null,2026,314.43701910855867,11851.537581798299,417.60494361646386,314.43701910855867,314.43701910855867,{"$f":"SUMPRODUCT(AS89:OFFSET(AS89,-MIN($A89,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A89,60),0))","v":6930.6646693845723},null,{"$f":"HLOOKUP(AQ$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.7255707852172746},{"$f":"HLOOKUP(AQ$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.4439098655775067},4753030.0055293245,6731672.2219751794,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A89,60),0),AY89:OFFSET(AY89,-MIN($A89,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A89,60),0))","v":228002104.32755363},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A89,60),0),AZ89:OFFSET(AZ89,-MIN($A89,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A89,60),0))","v":322917261.29819614},null,2026,608.56663267404247,22937.662806410121,808.23954840051238,608.56663267404247,608.56663267404247,{"$f":"SUMPRODUCT(BH89:OFFSET(BH89,-MIN($A89,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A89,60),0))","v":13413.723587629322},null,{"$f":"HLOOKUP(BF$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.5185677873948442},{"$f":"HLOOKUP(BF$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.2277536696871967},8095551.2393924482,17207295.873118311,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A89,60),0),BN89:OFFSET(BN89,-MIN($A89,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A89,60),0))","v":388342323.97559917},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A89,60),0),BO89:OFFSET(BO89,-MIN($A89,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A89,60),0))","v":825431285.78900778},null,2026,29.030051412144307,1094.1801518407801,38.554916394771247,29.030051412144307,29.030051412144307,{"$f":"SUMPRODUCT(BW89:OFFSET(BW89,-MIN($A89,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A89,60),0))","v":639.86598092988288},null,{"$f":"HLOOKUP(BU$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.196706649467099},{"$f":"HLOOKUP(BU$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":1.7548248986702943},304326.3906993352,446257.67556273576,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A89,60),0),CC89:OFFSET(CC89,-MIN($A89,60),0),'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A89,60),0))","v":14598489.258670341},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A89,60),0),CD89:OFFSET(CD89,-MIN($A89,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A89,60),0))","v":21406910.745831754},null,2026,1372.4215766469031,51728.342737170147,1822.7180653171645,1372.4215766469031,1372.4215766469031,{"$f":"SUMPRODUCT(CL89:OFFSET(CL89,-MIN($A89,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A89,60),0))","v":30250.235038272753},null,17145147.650783557,20342323.747235291,822450045.30534637,975818081.49462485,null,2026,356.47910352696175,13436.15807245947,473.44118816184391,356.47910352696175,356.47910352696175,{"$f":"SUMPRODUCT(CY89:OFFSET(CY89,-MIN($A89,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A89,60),0))","v":7857.3354218677978},null,{"$f":"HLOOKUP(CW$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.6949489375829578},{"$f":"HLOOKUP(CW$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.7525793714573834},5292913.5694714896,8595636.3541016784,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A89,60),0),DE89:OFFSET(DE89,-MIN($A89,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A89,60),0))","v":253900234.26308402},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A89,60),0),DF89:OFFSET(DF89,-MIN($A89,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A89,60),0))","v":412331328.53983462},null,2026,1015.9424731199413,38292.184664710679,1349.2768771553206,1015.9424731199413,1015.9424731199413,{"$f":"SUMPRODUCT(DN89:OFFSET(DN89,-MIN($A89,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A89,60),0))","v":22392.89961640496},null,{"$f":"HLOOKUP(DL$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.3317631597639816},{"$f":"HLOOKUP(DL$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":1.3199035230080052},11852234.081312068,11746687.39313361,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A89,60),0),DT89:OFFSET(DT89,-MIN($A89,60),0),'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A89,60),0))","v":568549811.04226232},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A89,60),0),DU89:OFFSET(DU89,-MIN($A89,60),0),'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A89,60),0))","v":563486752.95479023}]
[77,2027,{"$f":"OFFSET('2012 NIA Shipments Data'!$Q$14,A90,0)","v":2345.7104174991641},86849.061083332082,{"$f":"SUMPRODUCT(C90:OFFSET(C90,-MIN(A90,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A90,60),0))","v":3080.7510050618162},2345.7104174991641,2345.7104174991641,{"$f":"SUMPRODUCT(F90:OFFSET(F90,-MIN($A90,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A90,60),0))","v":53068.106282945853},null,30575104.85644906,45136544.360825598,1441725426.0005293,2128349320.544594,4.4201886628334235E-2,2027,2345.7104174991641,86849.061083332112,3080.7510050618166,2345.7104174991641,2345.7104174991641,{"$f":"SUMPRODUCT(S90:OFFSET(S90,-MIN($A90,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A90,60),0))","v":53068.106282945853},{"$f":"IF(U90>0, SUMPRODUCT(T90:OFFSET(T90,-MIN($A90,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A90,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A90,60),0)) / U90, 0)","v":0.13337710183938045},30575104.85644906,45136544.360825598,1441725426.0005293,2128349320.544594,1426.6883542743944,2027,960.7392298579116,35571.014834832204,1261.7918758883338,960.7392298579116,960.7392298579116,{"$f":"SUMPRODUCT(AF90:OFFSET(AF90,-MIN($A90,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A90,60),0))","v":21735.253925610945},null,13273179.625715392,24608207.61722469,625877838.85325718,1160364903.9512441,null,2027,317.31227430651057,11748.369657290394,416.7437296162247,317.31227430651057,317.31227430651057,{"$f":"SUMPRODUCT(AS90:OFFSET(AS90,-MIN($A90,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A90,60),0))","v":7178.7043158268161},null,{"$f":"HLOOKUP(AQ$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.7255707852172746},{"$f":"HLOOKUP(AQ$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.4439098655775067},4796492.3633272825,6793227.5553834904,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A90,60),0),AY90:OFFSET(AY90,-MIN($A90,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A90,60),0))","v":226171750.78527057},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A90,60),0),AZ90:OFFSET(AZ90,-MIN($A90,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A90,60),0))","v":320324948.58764154},null,2027,614.13144937042512,22737.98989068365,806.5727405112151,614.13144937042512,614.13144937042512,{"$f":"SUMPRODUCT(BH90:OFFSET(BH90,-MIN($A90,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A90,60),0))","v":13893.783641731607},null,{"$f":"HLOOKUP(BF$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.5185677873948442},{"$f":"HLOOKUP(BF$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.2277536696871967},8169578.0694627091,17364641.744931187,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A90,60),0),BN90:OFFSET(BN90,-MIN($A90,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A90,60),0))","v":385224792.44928467},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A90,60),0),BO90:OFFSET(BO90,-MIN($A90,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A90,60),0))","v":818804894.85147154},null,2027,29.295506180975963,1084.6552868581532,38.475405760893977,29.295506180975963,29.295506180975963,{"$f":"SUMPRODUCT(BW90:OFFSET(BW90,-MIN($A90,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A90,60),0))","v":662.76596805252655},null,{"$f":"HLOOKUP(BU$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.196706649467099},{"$f":"HLOOKUP(BU$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":1.7548248986702943},307109.19292539911,450338.3169100089,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A90,60),0),CC90:OFFSET(CC90,-MIN($A90,60),0),'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A90,60),0))","v":14481295.618701991},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A90,60),0),CD90:OFFSET(CD90,-MIN($A90,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A90,60),0))","v":21235060.512130927},null,2027,1384.9711876412525,51278.046248499901,1818.9591291734828,1384.9711876412525,1384.9711876412525,{"$f":"SUMPRODUCT(CL90:OFFSET(CL90,-MIN($A90,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A90,60),0))","v":31332.852357334905},null,17301925.23073367,20528336.743600912,815847587.14727223,967984416.59334993,null,2027,359.73879730692107,13319.195987824591,472.46482476919857,359.73879730692107,359.73879730692107,{"$f":"SUMPRODUCT(CY90:OFFSET(CY90,-MIN($A90,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A90,60),0))","v":8138.539432303819},null,{"$f":"HLOOKUP(CW$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.6949489375829578},{"$f":"HLOOKUP(CW$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.7525793714573834},5341312.696571975,8674236.0310000982,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A90,60),0),DE90:OFFSET(DE90,-MIN($A90,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A90,60),0))","v":251861975.91217723},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A90,60),0),DF90:OFFSET(DF90,-MIN($A90,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A90,60),0))","v":409021218.2668919},null,2027,1025.2323903343315,37958.85026067531,1346.4943044042843,1025.2323903343315,1025.2323903343315,{"$f":"SUMPRODUCT(DN90:OFFSET(DN90,-MIN($A90,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A90,60),0))","v":23194.312925031085},null,{"$f":"HLOOKUP(DL$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.3317631597639816},{"$f":"HLOOKUP(DL$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":1.3199035230080052},11960612.534161696,11854100.712600814,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A90,60),0),DT90:OFFSET(DT90,-MIN($A90,60),0),'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A90,60),0))","v":563985611.23509502},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A90,60),0),DU90:OFFSET(DU90,-MIN($A90,60),0),'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A90,60),0))","v":558963198.32645798}]
[78,2028,{"$f":"OFFSET('2012 NIA Shipments Data'!$Q$14,A91,0)","v":2374.3316364577809},86114.020495769437,{"$f":"SUMPRODUCT(C91:OFFSET(C91,-MIN(A91,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A91,60),0))","v":3071.0494484947344},2374.3316364577809,2374.3316364577809,{"$f":"SUMPRODUCT(F91:OFFSET(F91,-MIN($A91,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A91,60),0))","v":54877.362226517376},null,30948167.432396557,45687278.547598675,1430357541.219789,2111567463.6023631,4.3266139991518696E-2,2028,2374.3316364577813,86114.020495769451,3071.0494484947349,2374.3316364577813,2374.3316364577813,{"$f":"SUMPRODUCT(S91:OFFSET(S91,-MIN($A91,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A91,60),0))","v":54877.362226517384},{"$f":"IF(U91>0, SUMPRODUCT(T91:OFFSET(T91,-MIN($A91,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A91,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A91,60),0)) / U91, 0)","v":0.13837673493607866},30948167.432396557,45687278.547598675,1430357541.219789,2111567463.6023631,1396.4855975341338,2028,972.46170320959357,35269.962188801779,1257.8183820098275,972.46170320959357,972.46170320959357,{"$f":"SUMPRODUCT(AF91:OFFSET(AF91,-MIN($A91,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A91,60),0))","v":22476.275983950072},null,13435132.515343461,24908465.01180223,620942844.27621067,1151215523.4285429,null,2028,321.18396452599887,11648.93820198068,415.43136686434838,321.18396452599887,321.18396452599887,{"$f":"SUMPRODUCT(AS91:OFFSET(AS91,-MIN($A91,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A91,60),0))","v":7423.4485579013826},null,{"$f":"HLOOKUP(AQ$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.7255707852172746},{"$f":"HLOOKUP(AQ$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.4439098655775067},4855016.8329890082,6876115.2178365691,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A91,60),0),AY91:OFFSET(AY91,-MIN($A91,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A91,60),0))","v":224388405.38730684},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A91,60),0),AZ91:OFFSET(AZ91,-MIN($A91,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A91,60),0))","v":317799213.07499099},null,2028,621.62478296807501,22545.548599542861,804.03277182998147,621.62478296807501,621.62478296807501,{"$f":"SUMPRODUCT(BH91:OFFSET(BH91,-MIN($A91,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A91,60),0))","v":14367.465715451619},null,{"$f":"HLOOKUP(BF$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.5185677873948442},{"$f":"HLOOKUP(BF$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.2277536696871967},8269259.2922518784,17576516.66768891,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A91,60),0),BN91:OFFSET(BN91,-MIN($A91,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A91,60),0))","v":382187327.07878315},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A91,60),0),BO91:OFFSET(BO91,-MIN($A91,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A91,60),0))","v":812348686.52309442},null,2028,29.652955715519596,1075.4753872782353,38.354243315497563,29.652955715519596,29.652955715519596,{"$f":"SUMPRODUCT(BW91:OFFSET(BW91,-MIN($A91,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A91,60),0))","v":685.36171059707101},null,{"$f":"HLOOKUP(BU$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.196706649467099},{"$f":"HLOOKUP(BU$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":1.7548248986702943},310856.39010257367,455833.12627674988,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A91,60),0),CC91:OFFSET(CC91,-MIN($A91,60),0),'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A91,60),0))","v":14367111.810120681},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A91,60),0),CD91:OFFSET(CD91,-MIN($A91,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A91,60),0))","v":21067623.830457341},null,2028,1401.8699332481879,50844.058306967665,1813.2310664849074,1401.8699332481879,1401.8699332481879,{"$f":"SUMPRODUCT(CL91:OFFSET(CL91,-MIN($A91,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A91,60),0))","v":32401.086242567311},null,17513034.917053096,20778813.535796441,809414696.94357824,960351940.17382026,null,2028,364.12815534908214,13206.469960362312,470.97699137535284,364.12815534908214,364.12815534908214,{"$f":"SUMPRODUCT(CY91:OFFSET(CY91,-MIN($A91,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A91,60),0))","v":8416.007423367575},null,{"$f":"HLOOKUP(CW$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.6949489375829578},{"$f":"HLOOKUP(CW$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.7525793714573834},5406484.7992640082,8780074.8450710457,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A91,60),0),DE91:OFFSET(DE91,-MIN($A91,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A91,60),0))","v":249876065.23100007},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A91,60),0),DF91:OFFSET(DF91,-MIN($A91,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A91,60),0))","v":405796120.06283587},null,2028,1037.7417778991057,37637.588346605356,1342.2540751095546,1037.7417778991057,1037.7417778991057,{"$f":"SUMPRODUCT(DN91:OFFSET(DN91,-MIN($A91,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A91,60),0))","v":23985.078819199734},null,{"$f":"HLOOKUP(DL$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.3317631597639816},{"$f":"HLOOKUP(DL$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":1.3199035230080052},12106550.117789086,11998738.690725395,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A91,60),0),DT91:OFFSET(DT91,-MIN($A91,60),0),'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A91,60),0))","v":559538631.71257818},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A91,60),0),DU91:OFFSET(DU91,-MIN($A91,60),0),'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A91,60),0))","v":554555820.11098433}]
[79,2029,{"$f":"OFFSET('2012 NIA Shipments Data'!$Q$14,A92,0)","v":2398.6127745631879},85417.302683732472,{"$f":"SUMPRODUCT(C92:OFFSET(C92,-MIN(A92,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A92,60),0))","v":3058.5438866357231},2398.6127745631879,2398.6127745631879,{"$f":"SUMPRODUCT(F92:OFFSET(F92,-MIN($A92,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A92,60),0))","v":56654.822736514485},null,31264659.330999382,46154500.187171087,1419303130.9193137,2095248373.8313618,4.2337309671207621E-2,2029,2398.6127745631884,85417.302683732501,3058.5438866357235,2398.6127745631884,2398.6127745631884,{"$f":"SUMPRODUCT(S92:OFFSET(S92,-MIN($A92,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A92,60),0))","v":56654.822736514485},{"$f":"IF(U92>0, SUMPRODUCT(T92:OFFSET(T92,-MIN($A92,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A92,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A92,60),0)) / U92, 0)","v":0.14325685536769778},31264659.330999382,46154500.187171087,1419303130.9193137,2095248373.8313618,1366.506076247472,2029,982.40659740856836,34984.605510001544,1252.6964437774961,982.40659740856836,982.40659740856836,{"$f":"SUMPRODUCT(AF92:OFFSET(AF92,-MIN($A92,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A92,60),0))","v":23204.27549690703},null,13572527.099596307,25163191.802979376,616143934.37014651,1142318441.1442051,null,2029,324.46855715836284,11554.690799642331,413.73969672239019,324.46855715836284,324.46855715836284,{"$f":"SUMPRODUCT(AS92:OFFSET(AS92,-MIN($A92,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A92,60),0))","v":7663.8917228844257},null,{"$f":"HLOOKUP(AQ$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.7255707852172746},{"$f":"HLOOKUP(AQ$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.4439098655775067},4904666.7354776738,6946433.9132830333,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A92,60),0),AY92:OFFSET(AY92,-MIN($A92,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A92,60),0))","v":222654236.53208104},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A92,60),0),AZ92:OFFSET(AZ92,-MIN($A92,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A92,60),0))","v":315343125.84277111},null,2029,627.98183813813944,22363.140610680955,800.75868532195716,627.98183813813944,627.98183813813944,{"$f":"SUMPRODUCT(BH92:OFFSET(BH92,-MIN($A92,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A92,60),0))","v":14832.823413085496},null,{"$f":"HLOOKUP(BF$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.5185677873948442},{"$f":"HLOOKUP(BF$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.2277536696871967},8353824.9964784952,17756263.179114267,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A92,60),0),BN92:OFFSET(BN92,-MIN($A92,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A92,60),0))","v":379233621.16720539},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A92,60),0),BO92:OFFSET(BO92,-MIN($A92,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A92,60),0))","v":806070511.01166248},null,2029,29.956202112066045,1066.7740996782572,38.198061733148698,29.956202112066045,29.956202112066045,{"$f":"SUMPRODUCT(BW92:OFFSET(BW92,-MIN($A92,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A92,60),0))","v":707.5603609371143},null,{"$f":"HLOOKUP(BU$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.196706649467099},{"$f":"HLOOKUP(BU$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":1.7548248986702943},314035.3676401386,460494.7105820736,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A92,60),0),CC92:OFFSET(CC92,-MIN($A92,60),0),'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A92,60),0))","v":14256076.670860024},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A92,60),0),CD92:OFFSET(CD92,-MIN($A92,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A92,60),0))","v":20904804.289771497},null,2029,1416.20617715462,50432.69717373095,1805.8474428582274,1416.20617715462,1416.20617715462,{"$f":"SUMPRODUCT(CL92:OFFSET(CL92,-MIN($A92,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A92,60),0))","v":33450.547239607447},null,17692132.231403075,20991308.384191707,803159196.54916716,952929932.68715668,null,2029,367.85191739324563,13099.621124336041,469.05913495571673,367.85191739324563,367.85191739324563,{"$f":"SUMPRODUCT(CY92:OFFSET(CY92,-MIN($A92,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A92,60),0))","v":8688.5992579592512},null,{"$f":"HLOOKUP(CW$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.6949489375829578},{"$f":"HLOOKUP(CW$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.7525793714573834},5461774.297184173,8869864.4122129939,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A92,60),0),DE92:OFFSET(DE92,-MIN($A92,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A92,60),0))","v":247944916.92036417},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A92,60),0),DF92:OFFSET(DF92,-MIN($A92,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A92,60),0))","v":402659955.3765645},null,2029,1048.3542597613744,37333.076049394906,1336.7883079025107,1048.3542597613744,1048.3542597613744,{"$f":"SUMPRODUCT(DN92:OFFSET(DN92,-MIN($A92,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A92,60),0))","v":24761.947981648202},null,{"$f":"HLOOKUP(DL$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.3317631597639816},{"$f":"HLOOKUP(DL$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":1.3199035230080052},12230357.9342189,12121443.971978711,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A92,60),0),DT92:OFFSET(DT92,-MIN($A92,60),0),'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A92,60),0))","v":555214279.62880301},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A92,60),0),DU92:OFFSET(DU92,-MIN($A92,60),0),'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A92,60),0))","v":550269977.31059217}]
[80,2030,{"$f":"OFFSET('2012 NIA Shipments Data'!$Q$14,A93,0)","v":2426.2720504541812},84757.371571659925,{"$f":"SUMPRODUCT(C93:OFFSET(C93,-MIN(A93,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A93,60),0))","v":3043.6937150824328},2426.2720504541812,2426.2720504541812,{"$f":"SUMPRODUCT(F93:OFFSET(F93,-MIN($A93,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A93,60),0))","v":58400.448546625274},null,31625183.483644862,46686724.507755861,1408668779.0793304,2079549395.9921155,4.1545435195024467E-2,2030,2426.2720504541817,84757.37157165994,3043.6937150824333,2426.2720504541817,2426.2720504541817,{"$f":"SUMPRODUCT(S93:OFFSET(S93,-MIN($A93,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A93,60),0))","v":58400.448546625281},{"$f":"IF(U93>0, SUMPRODUCT(T93:OFFSET(T93,-MIN($A93,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A93,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A93,60),0)) / U93, 0)","v":0.14800221226359619},31625183.483644862,46686724.507755861,1408668779.0793304,2079549395.9921155,1340.9470293516442,2030,993.73508502566767,34714.315663632609,1246.61421714162,993.73508502566767,993.73508502566767,{"$f":"SUMPRODUCT(AF93:OFFSET(AF93,-MIN($A93,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A93,60),0))","v":23919.236382067756},null,13729036.843714584,25453357.715442397,611527379.07662046,1133759440.6376958,null,2030,328.21012204768937,11465.419660078302,411.7308632047218,328.21012204768937,328.21012204768937,{"$f":"SUMPRODUCT(AS93:OFFSET(AS93,-MIN($A93,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A93,60),0))","v":7900.0284990875762},null,{"$f":"HLOOKUP(AQ$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.7255707852172746},{"$f":"HLOOKUP(AQ$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.4439098655775067},4961224.2306384584,7026535.7680315711,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A93,60),0),AY93:OFFSET(AY93,-MIN($A93,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A93,60),0))","v":220985964.66093311},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A93,60),0),AZ93:OFFSET(AZ93,-MIN($A93,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A93,60),0))","v":312980367.89665157},null,2030,635.22332500913262,22190.363763497131,796.87075554538035,635.22332500913262,635.22332500913262,{"$f":"SUMPRODUCT(BH93:OFFSET(BH93,-MIN($A93,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A93,60),0))","v":15289.846454303304},null,{"$f":"HLOOKUP(BF$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.5185677873948442},{"$f":"HLOOKUP(BF$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.2277536696871967},8450155.98944786,17961017.104913585,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A93,60),0),BN93:OFFSET(BN93,-MIN($A93,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A93,60),0))","v":376392153.64051092},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A93,60),0),BO93:OFFSET(BO93,-MIN($A93,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A93,60),0))","v":800030900.98390114},null,2030,30.301637968845753,1058.5322400571745,38.012598391517734,30.301637968845753,30.301637968845753,{"$f":"SUMPRODUCT(BW93:OFFSET(BW93,-MIN($A93,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A93,60),0))","v":729.36142867687943},null,{"$f":"HLOOKUP(BU$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.196706649467099},{"$f":"HLOOKUP(BU$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":1.7548248986702943},317656.62362826691,465804.84249723953,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A93,60),0),CC93:OFFSET(CC93,-MIN($A93,60),0),'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A93,60),0))","v":14149260.775176406},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A93,60),0),CD93:OFFSET(CD93,-MIN($A93,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A93,60),0))","v":20748171.757143021},null,2030,1432.5369654285139,50043.055908027331,1797.0794979408133,1432.5369654285139,1432.5369654285139,{"$f":"SUMPRODUCT(CL93:OFFSET(CL93,-MIN($A93,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A93,60),0))","v":34481.212164557517},null,17896146.639930278,21233366.792313464,797141400.0027101,945789955.35441959,null,2030,372.09375158095173,12998.413906773567,466.78170854599068,372.09375158095173,372.09375158095173,{"$f":"SUMPRODUCT(CY93:OFFSET(CY93,-MIN($A93,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A93,60),0))","v":8956.3089141864148},null,{"$f":"HLOOKUP(CW$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.6949489375829578},{"$f":"HLOOKUP(CW$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.7525793714573834},5524756.0021689069,8972146.0432852637,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A93,60),0),DE93:OFFSET(DE93,-MIN($A93,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A93,60),0))","v":246087150.65040696},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A93,60),0),DF93:OFFSET(DF93,-MIN($A93,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A93,60),0))","v":399642962.3579042},null,2030,1060.4432138475622,37044.642001253764,1330.2977893948228,1060.4432138475622,1060.4432138475622,{"$f":"SUMPRODUCT(DN93:OFFSET(DN93,-MIN($A93,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A93,60),0))","v":25524.903250371099},null,{"$f":"HLOOKUP(DL$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.3317631597639816},{"$f":"HLOOKUP(DL$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":1.3199035230080052},12371390.637761373,12261220.7490282,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A93,60),0),DT93:OFFSET(DT93,-MIN($A93,60),0),'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A93,60),0))","v":551054249.35230315},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A93,60),0),DU93:OFFSET(DU93,-MIN($A93,60),0),'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A93,60),0))","v":546146992.99651539}]
[81,2031,{"$f":"OFFSET('2012 NIA Shipments Data'!$Q$14,A94,0)","v":2436.7372713973514},84139.949907031667,{"$f":"SUMPRODUCT(C94:OFFSET(C94,-MIN(A94,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A94,60),0))","v":3026.5898647057998},2436.7372713973514,2436.7372713973514,{"$f":"SUMPRODUCT(F94:OFFSET(F94,-MIN($A94,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A94,60),0))","v":60093.427420807871},null,31761592.149137542,46888098.004596457,1398283043.5896053,2064217438.4124868,4.0549147818345441E-2,2031,2436.7372713973518,84139.949907031682,3026.5898647058002,2436.7372713973518,2436.7372713973518,{"$f":"SUMPRODUCT(S94:OFFSET(S94,-MIN($A94,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A94,60),0))","v":60093.427420807879},{"$f":"IF(U94>0, SUMPRODUCT(T94:OFFSET(T94,-MIN($A94,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A94,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A94,60),0)) / U94, 0)","v":0.15264552718856508},31761592.149137542,46888098.004596457,1398283043.5896053,2064217438.4124868,1308.7902209834824,2031,998.02135507598086,34461.436531516658,1239.6089449154042,998.02135507598086,998.02135507598086,{"$f":"SUMPRODUCT(AF94:OFFSET(AF94,-MIN($A94,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A94,60),0))","v":24612.634513232639},null,13788254.194827167,25563145.491379466,607018752.42276239,1125400537.6547408,null,2031,329.62578829268892,11381.898918921268,409.41716684138555,329.62578829268892,329.62578829268892,{"$f":"SUMPRODUCT(AS94:OFFSET(AS94,-MIN($A94,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A94,60),0))","v":8129.043544129876},null,{"$f":"HLOOKUP(AQ$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.7255707852172746},{"$f":"HLOOKUP(AQ$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.4439098655775067},4982623.4417090062,7056843.271785642,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A94,60),0),AY94:OFFSET(AY94,-MIN($A94,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A94,60),0))","v":219356694.66503647},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A94,60),0),AZ94:OFFSET(AZ94,-MIN($A94,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A94,60),0))","v":310672847.94396555},null,2031,637.96322898784399,22028.716332960885,792.39278915052785,637.96322898784399,637.96322898784399,{"$f":"SUMPRODUCT(BH94:OFFSET(BH94,-MIN($A94,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A94,60),0))","v":15733.085978670402},null,{"$f":"HLOOKUP(BF$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.5185677873948442},{"$f":"HLOOKUP(BF$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.2277536696871967},8486603.9835700635,18038488.224581219,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A94,60),0),BN94:OFFSET(BN94,-MIN($A94,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A94,60),0))","v":373617115.67120695},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A94,60),0),BO94:OFFSET(BO94,-MIN($A94,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A94,60),0))","v":794132488.63557351},null,2031,30.432337795447868,1050.8212796345024,37.798988923490832,30.432337795447868,30.432337795447868,{"$f":"SUMPRODUCT(BW94:OFFSET(BW94,-MIN($A94,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A94,60),0))","v":750.50499043236448},null,{"$f":"HLOOKUP(BU$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.196706649467099},{"$f":"HLOOKUP(BU$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":1.7548248986702943},319026.7695480985,467813.99501260545,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A94,60),0),CC94:OFFSET(CC94,-MIN($A94,60),0),'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A94,60),0))","v":14044942.086519055},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A94,60),0),CD94:OFFSET(CD94,-MIN($A94,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A94,60),0))","v":20595201.075201795},null,2031,1438.715916321371,49678.513375515024,1786.980919790396,1438.715916321371,1438.715916321371,{"$f":"SUMPRODUCT(CL94:OFFSET(CL94,-MIN($A94,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A94,60),0))","v":35480.792907575247},null,17973337.954310372,21324952.513216995,791264291.16684306,938816900.75774598,null,2031,373.69870075437143,12903.725949808528,464.15865732964858,373.69870075437143,373.69870075437143,{"$f":"SUMPRODUCT(CY94:OFFSET(CY94,-MIN($A94,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A94,60),0))","v":9215.9446217831701},null,{"$f":"HLOOKUP(CW$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.6949489375829578},{"$f":"HLOOKUP(CW$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.7525793714573834},5548585.8905810406,9010845.5331713185,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A94,60),0),DE94:OFFSET(DE94,-MIN($A94,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A94,60),0))","v":244272816.37109855},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A94,60),0),DF94:OFFSET(DF94,-MIN($A94,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A94,60),0))","v":396696502.43842477},null,2031,1065.0172155669995,36774.787425706498,1322.8222624607474,1065.0172155669995,1065.0172155669995,{"$f":"SUMPRODUCT(DN94:OFFSET(DN94,-MIN($A94,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A94,60),0))","v":26264.848285792075},null,{"$f":"HLOOKUP(DL$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.3317631597639816},{"$f":"HLOOKUP(DL$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":1.3199035230080052},12424752.063729333,12314106.980045676,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A94,60),0),DT94:OFFSET(DT94,-MIN($A94,60),0),'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A94,60),0))","v":546991474.79574454},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A94,60),0),DU94:OFFSET(DU94,-MIN($A94,60),0),'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A94,60),0))","v":542120398.31932116}]
[82,{"$f":"B94+1","v":2032},{"$f":"OFFSET('2012 NIA Shipments Data'!$Q$14,A95,0)","v":2450.484624803189},83550.097313723207,{"$f":"SUMPRODUCT(C95:OFFSET(C95,-MIN(A95,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A95,60),0))","v":3007.4712384903219},2450.484624803189,2450.484624803189,{"$f":"SUMPRODUCT(F95:OFFSET(F95,-MIN($A95,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A95,60),0))","v":61733.623338249134},null,31940781.689647947,47152626.832288705,1388239427.5247145,2049390535.1464324,3.9694488874831832E-2,2032,2450.484624803189,83550.097313723221,3007.4712384903223,2450.484624803189,2450.484624803189,{"$f":"SUMPRODUCT(S95:OFFSET(S95,-MIN($A95,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A95,60),0))","v":61733.623338249134},{"$f":"IF(U95>0, SUMPRODUCT(T95:OFFSET(T95,-MIN($A95,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A95,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A95,60),0)) / U95, 0)","v":0.15716774879346515},31940781.689647947,47152626.832288705,1388239427.5247145,2049390535.1464324,1281.2047024774533,2032,1003.6518973736059,34219.848941677221,1231.7784752678413,1003.6518973736059,1003.6518973736059,{"$f":"SUMPRODUCT(AF95:OFFSET(AF95,-MIN($A95,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A95,60),0))","v":25284.414179973694},null,13866043.460617449,25707365.22296888,602658645.70368767,1117316987.6387091,null,2032,331.48543982612603,11302.10754037257,406.83092485652998,331.48543982612603,331.48543982612603,{"$f":"SUMPRODUCT(AS95:OFFSET(AS95,-MIN($A95,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A95,60),0))","v":8350.9184580105102},null,{"$f":"HLOOKUP(AQ$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.7255707852172746},{"$f":"HLOOKUP(AQ$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.4439098655775067},5010733.9344344307,7096655.9013725873,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A95,60),0),AY95:OFFSET(AY95,-MIN($A95,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A95,60),0))","v":217781094.9089075},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A95,60),0),AZ95:OFFSET(AZ95,-MIN($A95,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A95,60),0))","v":308441340.65304893},null,2032,641.56242947275962,21874.286772798197,787.3873334301237,641.56242947275962,641.56242947275962,{"$f":"SUMPRODUCT(BH95:OFFSET(BH95,-MIN($A95,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A95,60),0))","v":16162.506374519417},null,{"$f":"HLOOKUP(BF$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.5185677873948442},{"$f":"HLOOKUP(BF$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.2277536696871967},8534482.9016409572,18140256.057921808,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A95,60),0),BN95:OFFSET(BN95,-MIN($A95,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A95,60),0))","v":370933491.00574547},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A95,60),0),BO95:OFFSET(BO95,-MIN($A95,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A95,60),0))","v":788428377.54227412},null,2032,30.604028074720343,1043.4546285064594,37.560216981187558,30.604028074720343,30.604028074720343,{"$f":"SUMPRODUCT(BW95:OFFSET(BW95,-MIN($A95,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A95,60),0))","v":770.98934744376402},null,{"$f":"HLOOKUP(BU$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.196706649467099},{"$f":"HLOOKUP(BU$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":1.7548248986702943},320826.62454206159,470453.26367448596,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A95,60),0),CC95:OFFSET(CC95,-MIN($A95,60),0),'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A95,60),0))","v":13944059.789034771},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A95,60),0),CD95:OFFSET(CD95,-MIN($A95,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A95,60),0))","v":20447269.443386015},null,2032,1446.8327274295832,49330.248372046,1775.6927632224811,1446.8327274295832,1446.8327274295832,{"$f":"SUMPRODUCT(CL95:OFFSET(CL95,-MIN($A95,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A95,60),0))","v":36449.209158275451},null,18074738.229030497,21445261.609319825,785580781.82102692,932073547.50772333,null,2032,375.80699866850256,12813.26599323325,461.2266195343571,375.80699866850256,375.80699866850256,{"$f":"SUMPRODUCT(CY95:OFFSET(CY95,-MIN($A95,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A95,60),0))","v":9467.4855205600543},null,{"$f":"HLOOKUP(CW$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.6949489375829578},{"$f":"HLOOKUP(CW$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.7525793714573834},5579889.3766137054,9061682.0675338767,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A95,60),0),DE95:OFFSET(DE95,-MIN($A95,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A95,60),0))","v":242518248.58600783},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A95,60),0),DF95:OFFSET(DF95,-MIN($A95,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A95,60),0))","v":393847102.68131381},null,2032,1071.0257287610807,36516.982378812747,1314.466143688124,1071.0257287610807,1071.0257287610807,{"$f":"SUMPRODUCT(DN95:OFFSET(DN95,-MIN($A95,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A95,60),0))","v":26981.723637715389},null,{"$f":"HLOOKUP(DL$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.3317631597639816},{"$f":"HLOOKUP(DL$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":1.3199035230080052},12494848.852416791,12383579.541785948,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A95,60),0),DT95:OFFSET(DT95,-MIN($A95,60),0),'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A95,60),0))","v":543062533.23501909},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A95,60),0),DU95:OFFSET(DU95,-MIN($A95,60),0),'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A95,60),0))","v":538226444.82640958}]
[83,2033,{"$f":"OFFSET('2012 NIA Shipments Data'!$Q$14,A96,0)","v":2458.652962539556},82993.110700036064,{"$f":"SUMPRODUCT(C96:OFFSET(C96,-MIN(A96,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A96,60),0))","v":2986.5477967918678},2458.652962539556,2458.652962539556,{"$f":"SUMPRODUCT(F96:OFFSET(F96,-MIN($A96,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A96,60),0))","v":63312.154788149914},null,32047251.687363423,47309803.325960413,1378510909.3260372,2035028795.5775456,3.8833822206280996E-2,2033,2458.6529625395565,82993.110700036079,2986.5477967918682,2458.6529625395565,2458.6529625395565,{"$f":"SUMPRODUCT(S96:OFFSET(S96,-MIN($A96,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A96,60),0))","v":63312.154788149921},{"$f":"IF(U96>0, SUMPRODUCT(T96:OFFSET(T96,-MIN($A96,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A96,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A96,60),0)) / U96, 0)","v":0.16157061391419264},32047251.687363423,47309803.325960413,1378510909.3260372,2035028795.5775456,1253.4252747969499,2033,1006.9974264924233,33991.722363782988,1223.208802253906,1006.9974264924233,1006.9974264924233,{"$f":"SUMPRODUCT(AF96:OFFSET(AF96,-MIN($A96,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A96,60),0))","v":25930.937756869866},null,13912263.920402037,25793057.024226438,598435328.39539576,1109487042.4344323,null,2033,332.59039882067816,11226.762055342164,404.00053930589826,332.59039882067816,332.59039882067816,{"$f":"SUMPRODUCT(AS96:OFFSET(AS96,-MIN($A96,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A96,60),0))","v":8564.4518083745261},null,{"$f":"HLOOKUP(AQ$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.7255707852172746},{"$f":"HLOOKUP(AQ$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.4439098655775067},5027436.4946828233,7120311.582218105,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A96,60),0),AY96:OFFSET(AY96,-MIN($A96,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A96,60),0))","v":216254926.3653971},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A96,60),0),AZ96:OFFSET(AZ96,-MIN($A96,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A96,60),0))","v":306279842.32914793},null,2033,643.70098547505177,21728.46186884083,781.90935819489039,643.70098547505177,643.70098547505177,{"$f":"SUMPRODUCT(BH96:OFFSET(BH96,-MIN($A96,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A96,60),0))","v":16575.782369702956},null,{"$f":"HLOOKUP(BF$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.5185677873948442},{"$f":"HLOOKUP(BF$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.2277536696871967},8562931.3718089554,18200723.990103662,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A96,60),0),BN96:OFFSET(BN96,-MIN($A96,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A96,60),0))","v":368334059.56315732},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A96,60),0),BO96:OFFSET(BO96,-MIN($A96,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A96,60),0))","v":782903221.24200225},null,2033,30.706042196693318,1036.498439599992,37.298904753117291,30.706042196693318,30.706042196693318,{"$f":"SUMPRODUCT(BW96:OFFSET(BW96,-MIN($A96,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A96,60),0))","v":790.70357879237827},null,{"$f":"HLOOKUP(BU$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.196706649467099},{"$f":"HLOOKUP(BU$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":1.7548248986702943},321896.05391025794,472021.45190467243,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A96,60),0),CC96:OFFSET(CC96,-MIN($A96,60),0),'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A96,60),0))","v":13846342.466841333},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A96,60),0),CD96:OFFSET(CD96,-MIN($A96,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A96,60),0))","v":20303978.863282025},null,2033,1451.6555360471332,49001.388336253091,1763.3389945379622,1451.6555360471332,1451.6555360471332,{"$f":"SUMPRODUCT(CL96:OFFSET(CL96,-MIN($A96,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A96,60),0))","v":37381.217031280052},null,18134987.766961388,21516746.301733978,780075580.93064141,925541753.14311349,null,2033,377.05969719912946,12727.846372367392,458.0177947382648,377.05969719912946,377.05969719912946,{"$f":"SUMPRODUCT(CY96:OFFSET(CY96,-MIN($A96,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A96,60),0))","v":9709.5695395686198},null,{"$f":"HLOOKUP(CW$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.6949489375829578},{"$f":"HLOOKUP(CW$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.7525793714573834},5598489.1345956223,9091887.8802282289,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A96,60),0),DE96:OFFSET(DE96,-MIN($A96,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A96,60),0))","v":240818726.76858824},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A96,60),0),DF96:OFFSET(DF96,-MIN($A96,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A96,60),0))","v":391087097.00076371},null,2033,1074.5958388480037,36273.541963885698,1305.3211997996975,1074.5958388480037,1074.5958388480037,{"$f":"SUMPRODUCT(DN96:OFFSET(DN96,-MIN($A96,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A96,60),0))","v":27671.647491711443},null,{"$f":"HLOOKUP(DL$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.3317631597639816},{"$f":"HLOOKUP(DL$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":1.3199035230080052},12536498.632365767,12424858.421505751,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A96,60),0),DT96:OFFSET(DT96,-MIN($A96,60),0),'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A96,60),0))","v":539256854.16205311},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A96,60),0),DU96:OFFSET(DU96,-MIN($A96,60),0),'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A96,60),0))","v":534454656.14234978}]
[84,2034,{"$f":"OFFSET('2012 NIA Shipments Data'!$Q$14,A97,0)","v":2469.6348329487664},82465.215865783743,{"$f":"SUMPRODUCT(C97:OFFSET(C97,-MIN(A97,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A97,60),0))","v":2963.9142011947251},2469.6348329487664,2469.6348329487664,{"$f":"SUMPRODUCT(F97:OFFSET(F97,-MIN($A97,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A97,60),0))","v":64828.755133567916},null,32190394.607638948,47521118.276515409,1369176513.2922952,2021248879.4452348,3.8094744035428889E-2,2034,2469.6348329487669,82465.215865783772,2963.914201194726,2469.6348329487669,2469.6348329487669,{"$f":"SUMPRODUCT(S97:OFFSET(S97,-MIN($A97,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A97,60),0))","v":64828.755133567931},{"$f":"IF(U97>0, SUMPRODUCT(T97:OFFSET(T97,-MIN($A97,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A97,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A97,60),0)) / U97, 0)","v":0.16583463363316409},32190394.607638948,47521118.276515409,1369176513.2922952,2021248879.4452348,1229.570315208478,2034,1011.4953021213308,33775.510988021502,1213.9386966855907,1011.4953021213308,1011.4953021213308,{"$f":"SUMPRODUCT(AF97:OFFSET(AF97,-MIN($A97,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A97,60),0))","v":26552.096036676856},null,13974404.727502678,25908264.828667797,594383106.30702925,1101974304.3209193,null,2034,334.0759540067275,11155.351914856943,400.93881538589278,334.0759540067275,334.0759540067275,{"$f":"SUMPRODUCT(AS97:OFFSET(AS97,-MIN($A97,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A97,60),0))","v":8769.6075263304047},null,{"$f":"HLOOKUP(AQ$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.7255707852172746},{"$f":"HLOOKUP(AQ$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.4439098655775067},5049892.1469917661,7152115.3138795067,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A97,60),0),AY97:OFFSET(AY97,-MIN($A97,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A97,60),0))","v":214790586.03026739},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A97,60),0),AZ97:OFFSET(AZ97,-MIN($A97,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A97,60),0))","v":304205910.72214329},null,2034,646.5761536718137,21590.253496120989,775.98364683476586,646.5761536718137,646.5761536718137,{"$f":"SUMPRODUCT(BH97:OFFSET(BH97,-MIN($A97,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A97,60),0))","v":16972.844155888928},null,{"$f":"HLOOKUP(BF$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.5185677873948442},{"$f":"HLOOKUP(BF$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.2277536696871967},8601178.7389977928,18282019.722058721,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A97,60),0),BN97:OFFSET(BN97,-MIN($A97,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A97,60),0))","v":365839936.4035812},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A97,60),0),BO97:OFFSET(BO97,-MIN($A97,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A97,60),0))","v":777601900.32119966},null,2034,30.843194442789702,1029.9055770435677,37.016234464931969,30.843194442789702,30.843194442789702,{"$f":"SUMPRODUCT(BW97:OFFSET(BW97,-MIN($A97,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A97,60),0))","v":809.64435445753077},null,{"$f":"HLOOKUP(BU$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.196706649467099},{"$f":"HLOOKUP(BU$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":1.7548248986702943},323333.84151311964,474129.79272957286,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A97,60),0),CC97:OFFSET(CC97,-MIN($A97,60),0),'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A97,60),0))","v":13752583.873180646},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A97,60),0),CD97:OFFSET(CD97,-MIN($A97,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A97,60),0))","v":20166493.277576171},null,2034,1458.1395308274359,48689.704877762262,1749.9755045091351,1458.1395308274359,1458.1395308274359,{"$f":"SUMPRODUCT(CL97:OFFSET(CL97,-MIN($A97,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A97,60),0))","v":38276.659096891068},null,18215989.88013627,21612853.447847612,774793406.98526597,919274575.1243155,null,2034,378.74387987731433,12646.888274828258,454.54670026807526,378.74387987731433,378.74387987731433,{"$f":"SUMPRODUCT(CY97:OFFSET(CY97,-MIN($A97,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A97,60),0))","v":9942.1557872937719},null,{"$f":"HLOOKUP(CW$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.6949489375829578},{"$f":"HLOOKUP(CW$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.7525793714573834},5623495.4624915281,9132497.8955484107,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A97,60),0),DE97:OFFSET(DE97,-MIN($A97,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A97,60),0))","v":239188056.05514526},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A97,60),0),DF97:OFFSET(DF97,-MIN($A97,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A97,60),0))","v":388438904.79394537},null,2034,1079.3956509501215,36042.816602934006,1295.4288042410599,1079.3956509501215,1079.3956509501215,{"$f":"SUMPRODUCT(DN97:OFFSET(DN97,-MIN($A97,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A97,60),0))","v":28334.50330959729},null,{"$f":"HLOOKUP(DL$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.3317631597639816},{"$f":"HLOOKUP(DL$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":1.3199035230080052},12592494.417644743,12480355.5522992,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A97,60),0),DT97:OFFSET(DT97,-MIN($A97,60),0),'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A97,60),0))","v":535605350.93012065},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A97,60),0),DU97:OFFSET(DU97,-MIN($A97,60),0),'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A97,60),0))","v":530835670.33037019}]
[85,2035,{"$f":"OFFSET('2012 NIA Shipments Data'!$Q$14,A98,0)","v":0},81970.936497537783,{"$f":"SUMPRODUCT(C98:OFFSET(C98,-MIN(A98,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A98,60),0))","v":2939.7005210803286},{"$f":"IF(B98<$G$4, 0, C98)","v":0},0,{"$f":"SUMPRODUCT(F98:OFFSET(F98,-MIN($A98,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A98,60),0))","v":63800.106474761458},null,0,0,1327620802.9106112,1959902199.7234509,null,2035,0,81970.936497537798,2939.7005210803291,0,0,{"$f":"SUMPRODUCT(S98:OFFSET(S98,-MIN($A98,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A98,60),0))","v":63800.106474761458},{"$f":"IF(U98>0, SUMPRODUCT(T98:OFFSET(T98,-MIN($A98,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A98,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A98,60),0)) / U98, 0)","v":0.17616610935567328},0,0,1327620802.9106112,1959902199.7234509,0,2035,0,33573.067593457243,1204.0214314462039,0,0,{"$f":"SUMPRODUCT(AF98:OFFSET(AF98,-MIN($A98,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A98,60),0))","v":26130.789505025037},null,0,0,576343056.69935131,1068528415.7931464,null,2035,0,11088.489053477779,397.66334802678841,0,0,{"$f":"SUMPRODUCT(AS98:OFFSET(AS98,-MIN($A98,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A98,60),0))","v":8630.4587026080735},null,{"$f":"IF(AO98<=AR$5, HLOOKUP(AQ$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(AQ$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.405105204670642},{"$f":"IF(AO98<=AR$5, HLOOKUP(AQ$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(AQ$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.01448396572966},0,0,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A98,60),0),AY98:OFFSET(AY98,-MIN($A98,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A98,60),0))","v":208271502.99084008},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A98,60),0),AZ98:OFFSET(AZ98,-MIN($A98,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A98,60),0))","v":294972994.00202763},null,2035,0,21460.846002958038,769.64425287022868,0,0,{"$f":"SUMPRODUCT(BH98:OFFSET(BH98,-MIN($A98,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A98,60),0))","v":16703.533209826252},null,{"$f":"IF(BD98<=BG$5, HLOOKUP(BF$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(BF$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.3107593090762872},{"$f":"IF(BD98<=BG$5, HLOOKUP(BF$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(BF$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.2857360104874145},0,0,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A98,60),0),BN98:OFFSET(BN98,-MIN($A98,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A98,60),0))","v":354736372.84136039},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A98,60),0),BO98:OFFSET(BO98,-MIN($A98,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A98,60),0))","v":754000999.30640328},null,2035,0,1023.7325370214256,36.713830549187009,0,0,{"$f":"SUMPRODUCT(BW98:OFFSET(BW98,-MIN($A98,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A98,60),0))","v":796.79759259071648},null,{"$f":"IF(BS98<=BV$5, HLOOKUP(BU$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":0.9477335074188632},{"$f":"IF(BS98<=BV$5, HLOOKUP(BU$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":1.4407662120543863},0,0,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A98,60),0),CC98:OFFSET(CC98,-MIN($A98,60),0),'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A98,60),0))","v":13335180.867150772},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A98,60),0),CD98:OFFSET(CD98,-MIN($A98,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A98,60),0))","v":19554422.484715421},null,2035,0,48397.868904080562,1735.6790896341249,0,0,{"$f":"SUMPRODUCT(CL98:OFFSET(CL98,-MIN($A98,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A98,60),0))","v":37669.316969736414},null,0,0,751277746.21125996,891373783.93030453,null,2035,0,12571.085454437496,450.83328360003901,0,0,{"$f":"SUMPRODUCT(CY98:OFFSET(CY98,-MIN($A98,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A98,60),0))","v":9784.4019449567731},null,{"$f":"IF(CU98<=CX$5, HLOOKUP(CW$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(CW$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.3268705563499219},{"$f":"IF(CU98<=CX$5, HLOOKUP(CW$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(CW$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.012908797639569},0,0,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A98,60),0),DE98:OFFSET(DE98,-MIN($A98,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A98,60),0))","v":231928488.36048409},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A98,60),0),DF98:OFFSET(DF98,-MIN($A98,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A98,60),0))","v":376649442.68158299},null,2035,0,35826.783449643066,1284.8458060340859,0,0,{"$f":"SUMPRODUCT(DN98:OFFSET(DN98,-MIN($A98,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A98,60),0))","v":27884.915024779631},null,{"$f":"IF(DJ98<=DM$5, HLOOKUP(DL$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(DL$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.0621565665996704},{"$f":"IF(DJ98<=DM$5, HLOOKUP(DL$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(DL$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":1.1898643258451089},0,0,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A98,60),0),DT98:OFFSET(DT98,-MIN($A98,60),0),'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A98,60),0))","v":519349257.85077584},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A98,60),0),DU98:OFFSET(DU98,-MIN($A98,60),0),'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A98,60),0))","v":514724341.2487216}]
[86,2036,{"$f":"OFFSET('2012 NIA Shipments Data'!$Q$14,A99,0)","v":0},79031.23597645745,{"$f":"SUMPRODUCT(C99:OFFSET(C99,-MIN(A99,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A99,60),0))","v":2901.5427109246161},0,0,{"$f":"SUMPRODUCT(F99:OFFSET(F99,-MIN($A99,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A99,60),0))","v":62693.562757415944},null,0,0,1286066999.9473836,1898558335.8310235,null,2036,0,79031.235976457465,2901.5427109246166,0,0,{"$f":"SUMPRODUCT(S99:OFFSET(S99,-MIN($A99,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A99,60),0))","v":62693.562757415959},{"$f":"IF(U99>0, SUMPRODUCT(T99:OFFSET(T99,-MIN($A99,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A99,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A99,60),0)) / U99, 0)","v":0.18649460682872654},0,0,1286066999.9473836,1898558335.8310235,0,2036,0,32369.046162011033,1188.3930295477517,0,0,{"$f":"SUMPRODUCT(AF99:OFFSET(AF99,-MIN($A99,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A99,60),0))","v":25677.579274607931},null,0,0,558303835.13487744,1035084062.4407927,null,2036,0,10690.825705450989,392.50161048547085,0,0,{"$f":"SUMPRODUCT(AS99:OFFSET(AS99,-MIN($A99,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A99,60),0))","v":8480.7727477898261},null,{"$f":"IF(AO99<=AR$5, HLOOKUP(AQ$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(AQ$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.405105204670642},{"$f":"IF(AO99<=AR$5, HLOOKUP(AQ$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(AQ$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.01448396572966},0,0,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A99,60),0),AY99:OFFSET(AY99,-MIN($A99,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A99,60),0))","v":201752719.17910486},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A99,60),0),AZ99:OFFSET(AZ99,-MIN($A99,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A99,60),0))","v":285740501.07531148},null,2036,0,20691.201750087806,759.65414024553695,0,0,{"$f":"SUMPRODUCT(BH99:OFFSET(BH99,-MIN($A99,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A99,60),0))","v":16413.828525115165},null,{"$f":"IF(BD99<=BG$5, HLOOKUP(BF$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(BF$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.3107593090762872},{"$f":"IF(BD99<=BG$5, HLOOKUP(BF$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(BF$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.2857360104874145},0,0,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A99,60),0),BN99:OFFSET(BN99,-MIN($A99,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A99,60),0))","v":343633318.93573976},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A99,60),0),BO99:OFFSET(BO99,-MIN($A99,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A99,60),0))","v":730401181.57941008},null,2036,0,987.01870647223836,36.237278816743853,0,0,{"$f":"SUMPRODUCT(BW99:OFFSET(BW99,-MIN($A99,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A99,60),0))","v":782.97800170294818},null,{"$f":"IF(BS99<=BV$5, HLOOKUP(BU$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":0.9477335074188632},{"$f":"IF(BS99<=BV$5, HLOOKUP(BU$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":1.4407662120543863},0,0,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A99,60),0),CC99:OFFSET(CC99,-MIN($A99,60),0),'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A99,60),0))","v":12917797.020032875},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A99,60),0),CD99:OFFSET(CD99,-MIN($A99,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A99,60),0))","v":18942379.786071237},null,2036,0,46662.189814446428,1713.1496813768649,0,0,{"$f":"SUMPRODUCT(CL99:OFFSET(CL99,-MIN($A99,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A99,60),0))","v":37015.983482808027},null,0,0,727763164.8125062,863474273.39023077,null,2036,0,12120.252170837455,444.98139129872231,0,0,{"$f":"SUMPRODUCT(CY99:OFFSET(CY99,-MIN($A99,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A99,60),0))","v":9614.7020949344569},null,{"$f":"IF(CU99<=CX$5, HLOOKUP(CW$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(CW$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.3268705563499219},{"$f":"IF(CU99<=CX$5, HLOOKUP(CW$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(CW$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.012908797639569},0,0,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A99,60),0),DE99:OFFSET(DE99,-MIN($A99,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A99,60),0))","v":224669253.8819629},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A99,60),0),DF99:OFFSET(DF99,-MIN($A99,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A99,60),0))","v":364860521.70875192},null,2036,0,34541.937643608973,1268.1682900781425,0,0,{"$f":"SUMPRODUCT(DN99:OFFSET(DN99,-MIN($A99,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A99,60),0))","v":27401.281387873576},null,{"$f":"IF(DJ99<=DM$5, HLOOKUP(DL$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(DL$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.0621565665996704},{"$f":"IF(DJ99<=DM$5, HLOOKUP(DL$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(DL$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":1.1898643258451089},0,0,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A99,60),0),DT99:OFFSET(DT99,-MIN($A99,60),0),'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A99,60),0))","v":503093910.93054336},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A99,60),0),DU99:OFFSET(DU99,-MIN($A99,60),0),'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A99,60),0))","v":498613751.68147886}]
[87,2037,{"$f":"OFFSET('2012 NIA Shipments Data'!$Q$14,A100,0)","v":0},76129.693265532827,{"$f":"SUMPRODUCT(C100:OFFSET(C100,-MIN(A100,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A100,60),0))","v":2862.259973329702},0,0,{"$f":"SUMPRODUCT(F100:OFFSET(F100,-MIN($A100,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A100,60),0))","v":61519.782897748279},null,0,0,1244716600.7790344,1837514747.0955832,null,2037,0,76129.693265532842,2862.2599733297029,0,0,{"$f":"SUMPRODUCT(S100:OFFSET(S100,-MIN($A100,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A100,60),0))","v":61519.782897748279},{"$f":"IF(U100>0, SUMPRODUCT(T100:OFFSET(T100,-MIN($A100,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A100,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A100,60),0)) / U100, 0)","v":0.19678248637926773},0,0,1244716600.7790344,1837514747.0955832,0,2037,0,31180.653132463282,1172.3038879460853,0,0,{"$f":"SUMPRODUCT(AF100:OFFSET(AF100,-MIN($A100,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A100,60),0))","v":25196.830947795235},null,0,0,540352914.66106701,1001803417.5315661,null,2037,0,10298.324094965517,387.1877001603774,0,0,{"$f":"SUMPRODUCT(AS100:OFFSET(AS100,-MIN($A100,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A100,60),0))","v":8321.9915299430777},null,{"$f":"IF(AO100<=AR$5, HLOOKUP(AQ$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(AQ$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.405105204670642},{"$f":"IF(AO100<=AR$5, HLOOKUP(AQ$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(AQ$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.01448396572966},0,0,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A100,60),0),AY100:OFFSET(AY100,-MIN($A100,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A100,60),0))","v":195265844.48929697},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A100,60),0),AZ100:OFFSET(AZ100,-MIN($A100,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A100,60),0))","v":276553200.74141622},null,2037,0,19931.54760984227,749.36950988603894,0,0,{"$f":"SUMPRODUCT(BH100:OFFSET(BH100,-MIN($A100,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A100,60),0))","v":16106.520717176942},null,{"$f":"IF(BD100<=BG$5, HLOOKUP(BF$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(BF$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.3107593090762872},{"$f":"IF(BD100<=BG$5, HLOOKUP(BF$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(BF$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.2857360104874145},0,0,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A100,60),0),BN100:OFFSET(BN100,-MIN($A100,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A100,60),0))","v":332584613.92572165},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A100,60),0),BO100:OFFSET(BO100,-MIN($A100,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A100,60),0))","v":706916883.78421116},null,2037,0,950.78142765549455,35.74667789966886,0,0,{"$f":"SUMPRODUCT(BW100:OFFSET(BW100,-MIN($A100,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A100,60),0))","v":768.31870067521936},null,{"$f":"IF(BS100<=BV$5, HLOOKUP(BU$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":0.9477335074188632},{"$f":"IF(BS100<=BV$5, HLOOKUP(BU$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":1.4407662120543863},0,0,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A100,60),0),CC100:OFFSET(CC100,-MIN($A100,60),0),'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A100,60),0))","v":12502456.246048369},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A100,60),0),CD100:OFFSET(CD100,-MIN($A100,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A100,60),0))","v":18333333.005938809},null,2037,0,44949.04013306956,1689.9560853836174,0,0,{"$f":"SUMPRODUCT(CL100:OFFSET(CL100,-MIN($A100,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A100,60),0))","v":36322.951949953065},null,0,0,704363686.11796737,835711329.56401706,null,2037,0,11675.27077953873,438.95697981472347,0,0,{"$f":"SUMPRODUCT(CY100:OFFSET(CY100,-MIN($A100,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A100,60),0))","v":9434.690891560891},null,{"$f":"IF(CU100<=CX$5, HLOOKUP(CW$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(CW$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.3268705563499219},{"$f":"IF(CU100<=CX$5, HLOOKUP(CW$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(CW$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.012908797639569},0,0,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A100,60),0),DE100:OFFSET(DE100,-MIN($A100,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A100,60),0))","v":217445552.99448627},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A100,60),0),DF100:OFFSET(DF100,-MIN($A100,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A100,60),0))","v":353129306.91664046},null,2037,0,33273.769353530828,1250.9991055688938,0,0,{"$f":"SUMPRODUCT(DN100:OFFSET(DN100,-MIN($A100,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A100,60),0))","v":26888.261058392167},null,{"$f":"IF(DJ100<=DM$5, HLOOKUP(DL$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(DL$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.0621565665996704},{"$f":"IF(DJ100<=DM$5, HLOOKUP(DL$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(DL$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":1.1898643258451089},0,0,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A100,60),0),DT100:OFFSET(DT100,-MIN($A100,60),0),'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A100,60),0))","v":486918133.12348109},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A100,60),0),DU100:OFFSET(DU100,-MIN($A100,60),0),'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A100,60),0))","v":482582022.64737654}]
[88,2038,{"$f":"OFFSET('2012 NIA Shipments Data'!$Q$14,A101,0)","v":0},73267.433292203132,{"$f":"SUMPRODUCT(C101:OFFSET(C101,-MIN(A101,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A101,60),0))","v":2821.9366572496178},0,0,{"$f":"SUMPRODUCT(F101:OFFSET(F101,-MIN($A101,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A101,60),0))","v":60277.373020327992},null,0,0,1203601346.5663991,1776818291.4533782,null,2038,0,73267.433292203146,2821.9366572496183,0,0,{"$f":"SUMPRODUCT(S101:OFFSET(S101,-MIN($A101,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A101,60),0))","v":60277.373020327992},{"$f":"IF(U101>0, SUMPRODUCT(T101:OFFSET(T101,-MIN($A101,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A101,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A101,60),0)) / U101, 0)","v":0.20702227356724567},0,0,1203601346.5663991,1776818291.4533782,0,2038,0,30008.349244517198,1155.7885536801448,0,0,{"$f":"SUMPRODUCT(AF101:OFFSET(AF101,-MIN($A101,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A101,60),0))","v":24687.973631096611},null,0,0,522504074.66252971,968712027.76692605,null,2038,0,9911.1363948051403,381.73302722313002,0,0,{"$f":"SUMPRODUCT(AS101:OFFSET(AS101,-MIN($A101,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A101,60),0))","v":8153.926494769039},null,{"$f":"IF(AO101<=AR$5, HLOOKUP(AQ$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(AQ$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.405105204670642},{"$f":"IF(AO101<=AR$5, HLOOKUP(AQ$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(AQ$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.01448396572966},0,0,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A101,60),0),AY101:OFFSET(AY101,-MIN($A101,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A101,60),0))","v":188815858.33968061},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A101,60),0),AZ101:OFFSET(AZ101,-MIN($A101,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A101,60),0))","v":267418145.30415067},null,2038,0,19182.178099956232,738.81244522752684,0,0,{"$f":"SUMPRODUCT(BH101:OFFSET(BH101,-MIN($A101,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A101,60),0))","v":15781.244854887973},null,{"$f":"IF(BD101<=BG$5, HLOOKUP(BF$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(BF$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.3107593090762872},{"$f":"IF(BD101<=BG$5, HLOOKUP(BF$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(BF$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.2857360104874145},0,0,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A101,60),0),BN101:OFFSET(BN101,-MIN($A101,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A101,60),0))","v":321598738.95610297},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A101,60),0),BO101:OFFSET(BO101,-MIN($A101,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A101,60),0))","v":683566132.80539334},null,2038,0,915.03474975582571,35.243081229487821,0,0,{"$f":"SUMPRODUCT(BW101:OFFSET(BW101,-MIN($A101,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A101,60),0))","v":752.80228143960244},null,{"$f":"IF(BS101<=BV$5, HLOOKUP(BU$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":0.9477335074188632},{"$f":"IF(BS101<=BV$5, HLOOKUP(BU$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":1.4407662120543863},0,0,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A101,60),0),CC101:OFFSET(CC101,-MIN($A101,60),0),'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A101,60),0))","v":12089477.366746122},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A101,60),0),CD101:OFFSET(CD101,-MIN($A101,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A101,60),0))","v":17727749.657381963},null,2038,0,43259.084047685952,1666.1481035694733,0,0,{"$f":"SUMPRODUCT(CL101:OFFSET(CL101,-MIN($A101,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A101,60),0))","v":35589.399389231396},null,0,0,681097271.90386939,808106263.68645215,null,2038,0,11236.31379972401,432.77298492692245,0,0,{"$f":"SUMPRODUCT(CY101:OFFSET(CY101,-MIN($A101,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A101,60),0))","v":9244.1545697151996},null,{"$f":"IF(CU101<=CX$5, HLOOKUP(CW$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(CW$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.3268705563499219},{"$f":"IF(CU101<=CX$5, HLOOKUP(CW$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(CW$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.012908797639569},0,0,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A101,60),0),DE101:OFFSET(DE101,-MIN($A101,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A101,60),0))","v":210262930.71469998},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A101,60),0),DF101:OFFSET(DF101,-MIN($A101,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A101,60),0))","v":341464803.35436589},null,2038,0,32022.77024796194,1233.3751186425509,0,0,{"$f":"SUMPRODUCT(DN101:OFFSET(DN101,-MIN($A101,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A101,60),0))","v":26345.244819516192},null,{"$f":"IF(DJ101<=DM$5, HLOOKUP(DL$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(DL$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.0621565665996704},{"$f":"IF(DJ101<=DM$5, HLOOKUP(DL$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(DL$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":1.1898643258451089},0,0,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A101,60),0),DT101:OFFSET(DT101,-MIN($A101,60),0),'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A101,60),0))","v":470834341.18916947},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A101,60),0),DU101:OFFSET(DU101,-MIN($A101,60),0),'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A101,60),0))","v":466641460.33208632}]
[89,2039,{"$f":"OFFSET('2012 NIA Shipments Data'!$Q$14,A102,0)","v":0},70445.49663495351,{"$f":"SUMPRODUCT(C102:OFFSET(C102,-MIN(A102,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A102,60),0))","v":2780.7231019510191},0,0,{"$f":"SUMPRODUCT(F102:OFFSET(F102,-MIN($A102,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A102,60),0))","v":58965.482379748879},null,0,0,1162741323.5931385,1716498621.310761,null,2039,0,70445.496634953524,2780.7231019510195,0,0,{"$f":"SUMPRODUCT(S102:OFFSET(S102,-MIN($A102,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A102,60),0))","v":58965.482379748893},{"$f":"IF(U102>0, SUMPRODUCT(T102:OFFSET(T102,-MIN($A102,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A102,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A102,60),0)) / U102, 0)","v":0.21720702838412398},0,0,1162741323.5931385,1716498621.310761,0,2039,0,28852.56069083705,1138.9086016272838,0,0,{"$f":"SUMPRODUCT(AF102:OFFSET(AF102,-MIN($A102,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A102,60),0))","v":24150.658882317221},null,0,0,504766034.94095701,935826059.48353374,null,2039,0,9529.4033675820083,376.15792858073337,0,0,{"$f":"SUMPRODUCT(AS102:OFFSET(AS102,-MIN($A102,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A102,60),0))","v":7976.4625590256874},null,{"$f":"IF(AO102<=AR$5, HLOOKUP(AQ$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(AQ$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.405105204670642},{"$f":"IF(AO102<=AR$5, HLOOKUP(AQ$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(AQ$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.01448396572966},0,0,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A102,60),0),AY102:OFFSET(AY102,-MIN($A102,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A102,60),0))","v":182405911.78097618},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A102,60),0),AZ102:OFFSET(AZ102,-MIN($A102,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A102,60),0))","v":258339797.56736404},null,2039,0,18443.365654728703,728.02230665781337,0,0,{"$f":"SUMPRODUCT(BH102:OFFSET(BH102,-MIN($A102,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A102,60),0))","v":15437.77820422898},null,{"$f":"IF(BD102<=BG$5, HLOOKUP(BF$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(BF$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.3107593090762872},{"$f":"IF(BD102<=BG$5, HLOOKUP(BF$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(BF$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.2857360104874145},0,0,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A102,60),0),BN102:OFFSET(BN102,-MIN($A102,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A102,60),0))","v":310681061.02278656},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A102,60),0),BO102:OFFSET(BO102,-MIN($A102,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A102,60),0))","v":660360336.32647538},null,2039,0,879.79166852633784,34.728366388737228,0,0,{"$f":"SUMPRODUCT(BW102:OFFSET(BW102,-MIN($A102,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A102,60),0))","v":736.41811906254986},null,{"$f":"IF(BS102<=BV$5, HLOOKUP(BU$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":0.9477335074188632},{"$f":"IF(BS102<=BV$5, HLOOKUP(BU$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":1.4407662120543863},0,0,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A102,60),0),CC102:OFFSET(CC102,-MIN($A102,60),0),'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A102,60),0))","v":11679062.137194274},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A102,60),0),CD102:OFFSET(CD102,-MIN($A102,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A102,60),0))","v":17125925.589694381},null,2039,0,41592.935944116478,1641.8145003237357,0,0,{"$f":"SUMPRODUCT(CL102:OFFSET(CL102,-MIN($A102,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A102,60),0))","v":34814.823497431695},null,0,0,657975288.65218151,780672561.82722735,null,2039,0,10803.540814797087,426.45246270676421,0,0,{"$f":"SUMPRODUCT(CY102:OFFSET(CY102,-MIN($A102,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A102,60),0))","v":9042.9626588469837},null,{"$f":"IF(CU102<=CX$5, HLOOKUP(CW$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(CW$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.3268705563499219},{"$f":"IF(CU102<=CX$5, HLOOKUP(CW$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(CW$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.012908797639569},0,0,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A102,60),0),DE102:OFFSET(DE102,-MIN($A102,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A102,60),0))","v":203124896.01248151},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A102,60),0),DF102:OFFSET(DF102,-MIN($A102,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A102,60),0))","v":329872709.55235922},null,2039,0,30789.39512931939,1215.3620376169715,0,0,{"$f":"SUMPRODUCT(DN102:OFFSET(DN102,-MIN($A102,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A102,60),0))","v":25771.860838584704},null,{"$f":"IF(DJ102<=DM$5, HLOOKUP(DL$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(DL$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.0621565665996704},{"$f":"IF(DJ102<=DM$5, HLOOKUP(DL$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(DL$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":1.1898643258451089},0,0,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A102,60),0),DT102:OFFSET(DT102,-MIN($A102,60),0),'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A102,60),0))","v":454850392.6397},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A102,60),0),DU102:OFFSET(DU102,-MIN($A102,60),0),'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A102,60),0))","v":450799852.27486819}]
[90,2040,{"$f":"OFFSET('2012 NIA Shipments Data'!$Q$14,A103,0)","v":0},67664.773533002488,{"$f":"SUMPRODUCT(C103:OFFSET(C103,-MIN(A103,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A103,60),0))","v":2739.1781435543135},0,0,{"$f":"SUMPRODUCT(F103:OFFSET(F103,-MIN($A103,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A103,60),0))","v":57583.938981976062},null,0,0,1122183597.0340252,1656625216.7025173,null,2040,0,67664.773533002503,2739.1781435543139,0,0,{"$f":"SUMPRODUCT(S103:OFFSET(S103,-MIN($A103,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A103,60),0))","v":57583.938981976069},{"$f":"IF(U103>0, SUMPRODUCT(T103:OFFSET(T103,-MIN($A103,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A103,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A103,60),0)) / U103, 0)","v":0.22733051218944342},0,0,1122183597.0340252,1656625216.7025173,0,2040,0,27713.652089209765,1121.8929158730793,0,0,{"$f":"SUMPRODUCT(AF103:OFFSET(AF103,-MIN($A103,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A103,60),0))","v":23584.816257375209},null,0,0,487159227.29934037,903183392.83250594,null,2040,0,9153.2454390012754,370.53799990731994,0,0,{"$f":"SUMPRODUCT(AS103:OFFSET(AS103,-MIN($A103,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A103,60),0))","v":7789.5764564914243},null,{"$f":"IF(AO103<=AR$5, HLOOKUP(AQ$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(AQ$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.405105204670642},{"$f":"IF(AO103<=AR$5, HLOOKUP(AQ$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(AQ$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.01448396572966},0,0,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A103,60),0),AY103:OFFSET(AY103,-MIN($A103,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A103,60),0))","v":176043388.19755599},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A103,60),0),AZ103:OFFSET(AZ103,-MIN($A103,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A103,60),0))","v":249328614.54972139},null,2040,0,17715.343348070888,717.14540330100249,0,0,{"$f":"SUMPRODUCT(BH103:OFFSET(BH103,-MIN($A103,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A103,60),0))","v":15076.075735367995},null,{"$f":"IF(BD103<=BG$5, HLOOKUP(BF$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(BF$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.3107593090762872},{"$f":"IF(BD103<=BG$5, HLOOKUP(BF$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(BF$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.2857360104874145},0,0,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A103,60),0),BN103:OFFSET(BN103,-MIN($A103,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A103,60),0))","v":299844155.80201149},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A103,60),0),BO103:OFFSET(BO103,-MIN($A103,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A103,60),0))","v":637326224.26064754},null,2040,0,845.06330213760054,34.209512664756822,0,0,{"$f":"SUMPRODUCT(BW103:OFFSET(BW103,-MIN($A103,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A103,60),0))","v":719.16406551578268},null,{"$f":"IF(BS103<=BV$5, HLOOKUP(BU$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":0.9477335074188632},{"$f":"IF(BS103<=BV$5, HLOOKUP(BU$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":1.4407662120543863},0,0,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A103,60),0),CC103:OFFSET(CC103,-MIN($A103,60),0),'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A103,60),0))","v":11271683.299772853},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A103,60),0),CD103:OFFSET(CD103,-MIN($A103,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A103,60),0))","v":16528554.022137029},null,2040,0,39951.121443792734,1617.2852276812346,0,0,{"$f":"SUMPRODUCT(CL103:OFFSET(CL103,-MIN($A103,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A103,60),0))","v":33999.122724600878},null,0,0,635024369.73468494,753441823.87001133,null,2040,0,10377.088352090321,420.08111641597583,0,0,{"$f":"SUMPRODUCT(CY103:OFFSET(CY103,-MIN($A103,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A103,60),0))","v":8831.088781903567},null,{"$f":"IF(CU103<=CX$5, HLOOKUP(CW$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(CW$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.3268705563499219},{"$f":"IF(CU103<=CX$5, HLOOKUP(CW$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(CW$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.012908797639569},0,0,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A103,60),0),DE103:OFFSET(DE103,-MIN($A103,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A103,60),0))","v":196039670.93046218},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A103,60),0),DF103:OFFSET(DF103,-MIN($A103,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A103,60),0))","v":318366378.02197671},null,2040,0,29574.033091702411,1197.2041112652587,0,0,{"$f":"SUMPRODUCT(DN103:OFFSET(DN103,-MIN($A103,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A103,60),0))","v":25168.033942697301},null,{"$f":"IF(DJ103<=DM$5, HLOOKUP(DL$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(DL$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.0621565665996704},{"$f":"IF(DJ103<=DM$5, HLOOKUP(DL$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(DL$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":1.1898643258451089},0,0,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A103,60),0),DT103:OFFSET(DT103,-MIN($A103,60),0),'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A103,60),0))","v":438984698.80422282},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A103,60),0),DU103:OFFSET(DU103,-MIN($A103,60),0),'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A103,60),0))","v":435075445.84803468}]
[91,2041,{"$f":"OFFSET('2012 NIA Shipments Data'!$Q$14,A104,0)","v":0},64925.595389448172,{"$f":"SUMPRODUCT(C104:OFFSET(C104,-MIN(A104,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A104,60),0))","v":2696.1093283214473},0,0,{"$f":"SUMPRODUCT(F104:OFFSET(F104,-MIN($A104,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A104,60),0))","v":56133.316507576397},null,0,0,1081958955.2287788,1597243528.9612937,null,2041,0,64925.595389448186,2696.1093283214477,0,0,{"$f":"SUMPRODUCT(S104:OFFSET(S104,-MIN($A104,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A104,60),0))","v":56133.316507576412},{"$f":"IF(U104>0, SUMPRODUCT(T104:OFFSET(T104,-MIN($A104,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A104,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A104,60),0)) / U104, 0)","v":0.23738737130222182},0,0,1081958955.2287788,1597243528.9612937,0,2041,0,26591.759173336686,1104.2530997776933,0,0,{"$f":"SUMPRODUCT(AF104:OFFSET(AF104,-MIN($A104,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A104,60),0))","v":22990.680720237964},null,0,0,469697017.48623216,870808807.64238477,null,2041,0,8782.7074390939561,364.71193390561899,0,0,{"$f":"SUMPRODUCT(AS104:OFFSET(AS104,-MIN($A104,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A104,60),0))","v":7593.345790899446},null,{"$f":"IF(AO104<=AR$5, HLOOKUP(AQ$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(AQ$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.405105204670642},{"$f":"IF(AO104<=AR$5, HLOOKUP(AQ$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(AQ$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.01448396572966},0,0,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A104,60),0),AY104:OFFSET(AY104,-MIN($A104,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A104,60),0))","v":169733117.5331614},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A104,60),0),AZ104:OFFSET(AZ104,-MIN($A104,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A104,60),0))","v":240391436.85565394},null,2041,0,16998.197944769887,705.86953833305552,0,0,{"$f":"SUMPRODUCT(BH104:OFFSET(BH104,-MIN($A104,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A104,60),0))","v":14696.287643860027},null,{"$f":"IF(BD104<=BG$5, HLOOKUP(BF$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(BF$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.3107593090762872},{"$f":"IF(BD104<=BG$5, HLOOKUP(BF$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(BF$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.2857360104874145},0,0,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A104,60),0),BN104:OFFSET(BN104,-MIN($A104,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A104,60),0))","v":289096249.84757549},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A104,60),0),BO104:OFFSET(BO104,-MIN($A104,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A104,60),0))","v":614481282.35298443},null,2041,0,810.8537894728438,33.671627539018701,0,0,{"$f":"SUMPRODUCT(BW104:OFFSET(BW104,-MIN($A104,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A104,60),0))","v":701.04728547848174},null,{"$f":"IF(BS104<=BV$5, HLOOKUP(BU$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":0.9477335074188632},{"$f":"IF(BS104<=BV$5, HLOOKUP(BU$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":1.4407662120543863},0,0,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A104,60),0),CC104:OFFSET(CC104,-MIN($A104,60),0),'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A104,60),0))","v":10867650.105495289},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A104,60),0),CD104:OFFSET(CD104,-MIN($A104,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A104,60),0))","v":15936088.433746357},null,2041,0,38333.8362161115,1591.8562285437542,0,0,{"$f":"SUMPRODUCT(CL104:OFFSET(CL104,-MIN($A104,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A104,60),0))","v":33142.635787338462},null,0,0,612261937.74254656,726434721.31890881,null,2041,0,9957.0072356743458,413.47607102003838,0,0,{"$f":"SUMPRODUCT(CY104:OFFSET(CY104,-MIN($A104,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A104,60),0))","v":8608.6209186950819},null,{"$f":"IF(CU104<=CX$5, HLOOKUP(CW$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(CW$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.3268705563499219},{"$f":"IF(CU104<=CX$5, HLOOKUP(CW$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(CW$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.012908797639569},0,0,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A104,60),0),DE104:OFFSET(DE104,-MIN($A104,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A104,60),0))","v":189012634.03236604},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A104,60),0),DF104:OFFSET(DF104,-MIN($A104,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A104,60),0))","v":306954543.49452949},null,2041,0,28376.828980437152,1178.380157523716,0,0,{"$f":"SUMPRODUCT(DN104:OFFSET(DN104,-MIN($A104,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A104,60),0))","v":24534.014868643375},null,{"$f":"IF(DJ104<=DM$5, HLOOKUP(DL$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(DL$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.0621565665996704},{"$f":"IF(DJ104<=DM$5, HLOOKUP(DL$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(DL$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":1.1898643258451089},0,0,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A104,60),0),DT104:OFFSET(DT104,-MIN($A104,60),0),'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A104,60),0))","v":423249303.71018052},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A104,60),0),DU104:OFFSET(DU104,-MIN($A104,60),0),'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A104,60),0))","v":419480177.82437932}]
[92,2042,{"$f":"OFFSET('2012 NIA Shipments Data'!$Q$14,A105,0)","v":0},62229.486061126721,{"$f":"SUMPRODUCT(C105:OFFSET(C105,-MIN(A105,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A105,60),0))","v":2652.0222604058863},0,0,{"$f":"SUMPRODUCT(F105:OFFSET(F105,-MIN($A105,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A105,60),0))","v":54614.996459790316},null,0,0,1042077883.8260564,1538369037.5416331,null,2042,0,62229.486061126736,2652.0222604058872,0,0,{"$f":"SUMPRODUCT(S105:OFFSET(S105,-MIN($A105,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A105,60),0))","v":54614.996459790324},{"$f":"IF(U105>0, SUMPRODUCT(T105:OFFSET(T105,-MIN($A105,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A105,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A105,60),0)) / U105, 0)","v":0.24737332317851204},0,0,1042077883.8260564,1538369037.5416331,0,2042,0,25487.50607355899,1086.1962350599049,0,0,{"$f":"SUMPRODUCT(AF105:OFFSET(AF105,-MIN($A105,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A105,60),0))","v":22368.81809708304},null,0,0,452383957.50231314,838710743.23072493,null,2042,0,8417.9955051883353,358.74812537945542,0,0,{"$f":"SUMPRODUCT(AS105:OFFSET(AS105,-MIN($A105,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A105,60),0))","v":7387.9574429200675},null,{"$f":"IF(AO105<=AR$5, HLOOKUP(AQ$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(AQ$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.405105204670642},{"$f":"IF(AO105<=AR$5, HLOOKUP(AQ$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(AQ$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.01448396572966},0,0,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A105,60),0),AY105:OFFSET(AY105,-MIN($A105,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A105,60),0))","v":163476744.73174086},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A105,60),0),AZ105:OFFSET(AZ105,-MIN($A105,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A105,60),0))","v":231530594.20398769},null,2042,0,16292.328406436829,694.32708419400569,0,0,{"$f":"SUMPRODUCT(BH105:OFFSET(BH105,-MIN($A105,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A105,60),0))","v":14298.775621660308},null,{"$f":"IF(BD105<=BG$5, HLOOKUP(BF$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(BF$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.3107593090762872},{"$f":"IF(BD105<=BG$5, HLOOKUP(BF$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(BF$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.2857360104874145},0,0,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A105,60),0),BN105:OFFSET(BN105,-MIN($A105,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A105,60),0))","v":278440144.89395225},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A105,60),0),BO105:OFFSET(BO105,-MIN($A105,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A105,60),0))","v":591831465.75991976},null,2042,0,777.182161933825,33.121025486443784,0,0,{"$f":"SUMPRODUCT(BW105:OFFSET(BW105,-MIN($A105,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A105,60),0))","v":682.08503250266938},null,{"$f":"IF(BS105<=BV$5, HLOOKUP(BU$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":0.9477335074188632},{"$f":"IF(BS105<=BV$5, HLOOKUP(BU$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":1.4407662120543863},0,0,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A105,60),0),CC105:OFFSET(CC105,-MIN($A105,60),0),'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A105,60),0))","v":10467067.876620056},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A105,60),0),CD105:OFFSET(CD105,-MIN($A105,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A105,60),0))","v":15348683.266817488},null,2042,0,36741.979987567742,1565.8260253459821,0,0,{"$f":"SUMPRODUCT(CL105:OFFSET(CL105,-MIN($A105,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A105,60),0))","v":32246.17836270728},null,0,0,589693926.32374322,699658294.31090832,null,2042,0,9543.531164654305,406.71486611153097,0,0,{"$f":"SUMPRODUCT(CY105:OFFSET(CY105,-MIN($A105,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A105,60),0))","v":8375.7709369399272},null,{"$f":"IF(CU105<=CX$5, HLOOKUP(CW$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(CW$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.3268705563499219},{"$f":"IF(CU105<=CX$5, HLOOKUP(CW$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(CW$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.012908797639569},0,0,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A105,60),0),DE105:OFFSET(DE105,-MIN($A105,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A105,60),0))","v":182045617.10678634},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A105,60),0),DF105:OFFSET(DF105,-MIN($A105,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A105,60),0))","v":295640180.77556038},null,2042,0,27198.448822913433,1159.1111592344512,0,0,{"$f":"SUMPRODUCT(DN105:OFFSET(DN105,-MIN($A105,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A105,60),0))","v":23870.407425767356},null,{"$f":"IF(DJ105<=DM$5, HLOOKUP(DL$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(DL$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.0621565665996704},{"$f":"IF(DJ105<=DM$5, HLOOKUP(DL$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(DL$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":1.1898643258451089},0,0,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A105,60),0),DT105:OFFSET(DT105,-MIN($A105,60),0),'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A105,60),0))","v":407648309.21695685},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A105,60),0),DU105:OFFSET(DU105,-MIN($A105,60),0),'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A105,60),0))","v":404018113.53534794}]
[93,2043,{"$f":"OFFSET('2012 NIA Shipments Data'!$Q$14,A106,0)","v":0},59577.463800720834,{"$f":"SUMPRODUCT(C106:OFFSET(C106,-MIN(A106,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A106,60),0))","v":2608.5907986838997},0,0,{"$f":"SUMPRODUCT(F106:OFFSET(F106,-MIN($A106,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A106,60),0))","v":53031.176880020292},null,0,0,1002549393.1032039,1480015043.8789694,null,2043,0,59577.463800720841,2608.5907986838997,0,0,{"$f":"SUMPRODUCT(S106:OFFSET(S106,-MIN($A106,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A106,60),0))","v":53031.176880020299},{"$f":"IF(U106>0, SUMPRODUCT(T106:OFFSET(T106,-MIN($A106,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A106,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A106,60),0)) / U106, 0)","v":0.25728538422798819},0,0,1002549393.1032039,1480015043.8789694,0,2043,0,24401.309838499084,1068.4078888194208,0,0,{"$f":"SUMPRODUCT(AF106:OFFSET(AF106,-MIN($A106,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A106,60),0))","v":21720.128645925466},null,0,0,435223958.86416686,806896451.470469,null,2043,0,8059.2473798088804,352.87300294633235,0,0,{"$f":"SUMPRODUCT(AS106:OFFSET(AS106,-MIN($A106,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A106,60),0))","v":7173.7087491346638},null,{"$f":"IF(AO106<=AR$5, HLOOKUP(AQ$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(AQ$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.405105204670642},{"$f":"IF(AO106<=AR$5, HLOOKUP(AQ$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(AQ$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.01448396572966},0,0,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A106,60),0),AY106:OFFSET(AY106,-MIN($A106,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A106,60),0))","v":157275683.28726885},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A106,60),0),AZ106:OFFSET(AZ106,-MIN($A106,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A106,60),0))","v":222748088.51310164},null,2043,0,15598.001322242822,682.95627459337447,0,0,{"$f":"SUMPRODUCT(BH106:OFFSET(BH106,-MIN($A106,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A106,60),0))","v":13884.115138930119},null,{"$f":"IF(BD106<=BG$5, HLOOKUP(BF$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(BF$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.3107593090762872},{"$f":"IF(BD106<=BG$5, HLOOKUP(BF$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(BF$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.2857360104874145},0,0,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A106,60),0),BN106:OFFSET(BN106,-MIN($A106,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A106,60),0))","v":267878248.4607414},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A106,60),0),BO106:OFFSET(BO106,-MIN($A106,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A106,60),0))","v":569381891.72434998},null,2043,0,744.06113644738116,32.578611279714131,0,0,{"$f":"SUMPRODUCT(BW106:OFFSET(BW106,-MIN($A106,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A106,60),0))","v":662.30475786068234},null,{"$f":"IF(BS106<=BV$5, HLOOKUP(BU$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":0.9477335074188632},{"$f":"IF(BS106<=BV$5, HLOOKUP(BU$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":1.4407662120543863},0,0,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A106,60),0),CC106:OFFSET(CC106,-MIN($A106,60),0),'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A106,60),0))","v":10070027.116156604},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A106,60),0),CD106:OFFSET(CD106,-MIN($A106,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A106,60),0))","v":14766471.233017461},null,2043,0,35176.153962221761,1540.1829098644789,0,0,{"$f":"SUMPRODUCT(CL106:OFFSET(CL106,-MIN($A106,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A106,60),0))","v":31311.048234094829},null,0,0,567325434.23903704,673118592.40850043,null,2043,0,9136.8162985427753,400.05420514989089,0,0,{"$f":"SUMPRODUCT(CY106:OFFSET(CY106,-MIN($A106,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A106,60),0))","v":8132.875928874495},null,{"$f":"IF(CU106<=CX$5, HLOOKUP(CW$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(CW$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.3268705563499219},{"$f":"IF(CU106<=CX$5, HLOOKUP(CW$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(CW$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.012908797639569},0,0,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A106,60),0),DE106:OFFSET(DE106,-MIN($A106,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A106,60),0))","v":175140194.20257789},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A106,60),0),DF106:OFFSET(DF106,-MIN($A106,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A106,60),0))","v":284425846.10396886},null,2043,0,26039.337663678984,1140.1287047145881,0,0,{"$f":"SUMPRODUCT(DN106:OFFSET(DN106,-MIN($A106,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A106,60),0))","v":23178.172305220338},null,{"$f":"IF(DJ106<=DM$5, HLOOKUP(DL$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(DL$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.0621565665996704},{"$f":"IF(DJ106<=DM$5, HLOOKUP(DL$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(DL$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":1.1898643258451089},0,0,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A106,60),0),DT106:OFFSET(DT106,-MIN($A106,60),0),'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A106,60),0))","v":392185240.03645909},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A106,60),0),DU106:OFFSET(DU106,-MIN($A106,60),0),'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A106,60),0))","v":388692746.30453157}]
[94,2044,{"$f":"OFFSET('2012 NIA Shipments Data'!$Q$14,A107,0)","v":0},56968.873002036933,{"$f":"SUMPRODUCT(C107:OFFSET(C107,-MIN(A107,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A107,60),0))","v":2565.6353020457905},0,0,{"$f":"SUMPRODUCT(F107:OFFSET(F107,-MIN($A107,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A107,60),0))","v":51384.85776059339},null,0,0,963385974.33728957,1422199988.2397921,null,2044,0,56968.873002036948,2565.6353020457909,0,0,{"$f":"SUMPRODUCT(S107:OFFSET(S107,-MIN($A107,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A107,60),0))","v":51384.85776059339},{"$f":"IF(U107>0, SUMPRODUCT(T107:OFFSET(T107,-MIN($A107,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A107,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A107,60),0)) / U107, 0)","v":0.26712212865729873},0,0,963385974.33728957,1422199988.2397921,0,2044,0,23332.901949679661,1050.8144849404123,0,0,{"$f":"SUMPRODUCT(AF107:OFFSET(AF107,-MIN($A107,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A107,60),0))","v":21045.841082081661},null,0,0,418222444.25031108,775375985.89833999,null,2044,0,7706.3743768625482,347.06226593867746,0,0,{"$f":"SUMPRODUCT(AS107:OFFSET(AS107,-MIN($A107,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A107,60),0))","v":6951.0055287701534},null,{"$f":"IF(AO107<=AR$5, HLOOKUP(AQ$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(AQ$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.405105204670642},{"$f":"IF(AO107<=AR$5, HLOOKUP(AQ$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(AQ$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.01448396572966},0,0,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A107,60),0),AY107:OFFSET(AY107,-MIN($A107,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A107,60),0))","v":151131892.77814573},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A107,60),0),AZ107:OFFSET(AZ107,-MIN($A107,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A107,60),0))","v":214046695.11567169},null,2044,0,14915.045047649448,671.7100776152696,0,0,{"$f":"SUMPRODUCT(BH107:OFFSET(BH107,-MIN($A107,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A107,60),0))","v":13453.091624945902},null,{"$f":"IF(BD107<=BG$5, HLOOKUP(BF$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(BF$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.3107593090762872},{"$f":"IF(BD107<=BG$5, HLOOKUP(BF$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(BF$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.2857360104874145},0,0,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A107,60),0),BN107:OFFSET(BN107,-MIN($A107,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A107,60),0))","v":257413898.18042791},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A107,60),0),BO107:OFFSET(BO107,-MIN($A107,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A107,60),0))","v":547139654.46728361},null,2044,0,711.48252516766706,32.042141386465225,0,0,{"$f":"SUMPRODUCT(BW107:OFFSET(BW107,-MIN($A107,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A107,60),0))","v":641.74392836560389},null,{"$f":"IF(BS107<=BV$5, HLOOKUP(BU$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":0.9477335074188632},{"$f":"IF(BS107<=BV$5, HLOOKUP(BU$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":1.4407662120543863},0,0,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A107,60),0),CC107:OFFSET(CC107,-MIN($A107,60),0),'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A107,60),0))","v":9676653.2917374093},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A107,60),0),CD107:OFFSET(CD107,-MIN($A107,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A107,60),0))","v":14189636.315384675},null,2044,0,33635.971052357287,1514.8208171053784,0,0,{"$f":"SUMPRODUCT(CL107:OFFSET(CL107,-MIN($A107,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A107,60),0))","v":30339.016678511733},null,0,0,545163530.08697855,646824002.34145212,null,2044,0,8736.7620933928847,393.46653832493405,0,0,{"$f":"SUMPRODUCT(CY107:OFFSET(CY107,-MIN($A107,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A107,60),0))","v":7880.3959741504023},null,{"$f":"IF(CU107<=CX$5, HLOOKUP(CW$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(CW$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.3268705563499219},{"$f":"IF(CU107<=CX$5, HLOOKUP(CW$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(CW$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.012908797639569},0,0,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A107,60),0),DE107:OFFSET(DE107,-MIN($A107,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A107,60),0))","v":168298547.48124471},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A107,60),0),DF107:OFFSET(DF107,-MIN($A107,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A107,60),0))","v":273315083.28724599},null,2044,0,24899.208958964398,1121.3542787804445,0,0,{"$f":"SUMPRODUCT(DN107:OFFSET(DN107,-MIN($A107,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A107,60),0))","v":22458.620704361332},null,{"$f":"IF(DJ107<=DM$5, HLOOKUP(DL$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(DL$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.0621565665996704},{"$f":"IF(DJ107<=DM$5, HLOOKUP(DL$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(DL$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":1.1898643258451089},0,0,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A107,60),0),DT107:OFFSET(DT107,-MIN($A107,60),0),'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A107,60),0))","v":376864982.60573381},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A107,60),0),DU107:OFFSET(DU107,-MIN($A107,60),0),'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A107,60),0))","v":373508919.05420607}]
[95,2045,{"$f":"OFFSET('2012 NIA Shipments Data'!$Q$14,A108,0)","v":0},54403.237699991143,{"$f":"SUMPRODUCT(C108:OFFSET(C108,-MIN(A108,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A108,60),0))","v":2522.03293415607},0,0,{"$f":"SUMPRODUCT(F108:OFFSET(F108,-MIN($A108,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A108,60),0))","v":49679.810783608184},{"$f":"IF(H108>0, SUMPRODUCT(G108:OFFSET(G108,-MIN($A108,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A108,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A108,60),0)) / H108, 0)","v":0.27688396624641437},{"$f":"SUM(AJ108, CP108)","v":33727559.557807222},{"$f":"SUM(AK108, CQ108)","v":747525955.23422742},null,null,null,2045,0,54403.23769999115,2522.0329341560705,0,0,{"$f":"SUMPRODUCT(S108:OFFSET(S108,-MIN($A108,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A108,60),0))","v":49679.810783608198},{"$f":"IF(U108>0, SUMPRODUCT(T108:OFFSET(T108,-MIN($A108,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A108,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A108,60),0)) / U108, 0)","v":0.27688396624641426},{"$f":"SUM(AJ108, CP108)","v":33727559.557807222},{"$f":"SUM(AK108, CQ108)","v":747525955.23422742},null,null,15725.774765829188,2045,0,22282.087464739252,1032.9561401789083,0,0,{"$f":"SUMPRODUCT(AF108:OFFSET(AF108,-MIN($A108,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A108,60),0))","v":20347.500184023684},{"$f":"IF(AH108>0, SUMPRODUCT(AG108:OFFSET(AG108,-MIN($A108,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A108,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A108,60),0)) / AH108, 0)","v":0.2768839662464142},{"$f":"SUM(AY108, BN108, CC108)","v":11449579.743752977},{"$f":"SUM(BB108, BO108, CD108)","v":386857734.45974267},null,null,null,2045,0,7359.3121109238709,341.16402444346897,0,0,{"$f":"SUMPRODUCT(AS108:OFFSET(AS108,-MIN($A108,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A108,60),0))","v":6720.3579901692792},{"$f":"IF(AU108>0, SUMPRODUCT(AT108:OFFSET(AT108,-MIN($A108,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A108,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A108,60),0)) / AU108, 0)","v":0.27688396624641426},{"$f":"IF(AO108<=AR$5, HLOOKUP(AQ$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(AQ$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.405105204670642},{"$f":"IF(AO108<=AR$5, HLOOKUP(AQ$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(AQ$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.01448396572966},{"$f":"AP108*AW108*(1+AV108^2)*8760","v":0},null,{"$f":"SUMPRODUCT(AP108:OFFSET(AP108,-MIN($A108,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A108,60),0),AY108:OFFSET(AY108,-MIN($A108,60),0))","v":37617224910.78981},{"$f":"AU108*AX108*8760","v":118593347.91679473},null,2045,0,14243.334970034179,660.2945229976433,0,0,{"$f":"SUMPRODUCT(BH108:OFFSET(BH108,-MIN($A108,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A108,60),0))","v":13006.69254541376},{"$f":"IF(BJ108>0, SUMPRODUCT(BI108:OFFSET(BI108,-MIN($A108,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A108,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A108,60),0)) / BJ108, 0)","v":0.2768839662464142},{"$f":"IF(BD108<=BG$5, HLOOKUP(BF$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(BF$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.3107593090762872},{"$f":"IF(BD108<=BG$5, HLOOKUP(BF$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(BF$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.2857360104874145},{"$f":"BJ108*BL108*(BK108^2)*8760","v":11449579.743752977},{"$f":"BJ108*BM108*8760","v":260433622.02870026},null,null,null,2045,0,679.44038378120183,31.497592737796001,0,0,{"$f":"SUMPRODUCT(BW108:OFFSET(BW108,-MIN($A108,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A108,60),0))","v":620.44964844064305},null,{"$f":"IF(BS108<=BV$5, HLOOKUP(BU$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":0.9477335074188632},{"$f":"IF(BS108<=BV$5, HLOOKUP(BU$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":1.4407662120543863},{"$f":"(BY108*BZ108*(1+CA108)^2)*8760","v":0},{"$f":"BY108*CB108*8760","v":7830764.5142476764},null,null,null,2045,0,32121.150235251902,1489.0767939771622,0,0,{"$f":"SUMPRODUCT(CL108:OFFSET(CL108,-MIN($A108,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A108,60),0))","v":29332.310599584522},{"$f":"IF(CN108>0, SUMPRODUCT(CM108:OFFSET(CM108,-MIN($A108,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A108,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A108,60),0)) / CN108, 0)","v":0.27688396624641409},{"$f":"SUM(DE108, DT108)","v":22277979.814054243},{"$f":"SUM(DF108, DU108)","v":360668220.77448481},null,null,null,2045,0,8343.2955550679508,386.77966714622107,0,0,{"$f":"SUMPRODUCT(CY108:OFFSET(CY108,-MIN($A108,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A108,60),0))","v":7618.9094989756913},{"$f":"IF(DA108>0, SUMPRODUCT(CZ108:OFFSET(CZ108,-MIN($A108,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A108,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A108,60),0)) / DA108, 0)","v":0.27688396624641426},{"$f":"IF(CU108<=CX$5, HLOOKUP(CW$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(CW$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.3268705563499219},{"$f":"IF(CU108<=CX$5, HLOOKUP(CW$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(CW$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.012908797639569},{"$f":"DA108*DC108*(DB108^2)*8760","v":6789238.9313851967},{"$f":"DA108*DD108*8760","v":134344848.84003276},null,null,null,2045,0,23777.854680183951,1102.2971268309411,0,0,{"$f":"SUMPRODUCT(DN108:OFFSET(DN108,-MIN($A108,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A108,60),0))","v":21713.401100608829},{"$f":"IF(DP108>0, SUMPRODUCT(DO108:OFFSET(DO108,-MIN($A108,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A108,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A108,60),0)) / DP108, 0)","v":0.27688396624641409},{"$f":"IF(DJ108<=DM$5, HLOOKUP(DL$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(DL$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.0621565665996704},{"$f":"IF(DJ108<=DM$5, HLOOKUP(DL$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(DL$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":1.1898643258451089},{"$f":"DP108*DR108*(DQ108^2)*8760","v":15488740.882669045},{"$f":"DP108*DS108*8760","v":226323371.93445206}]
[96,2046,{"$f":"OFFSET('2012 NIA Shipments Data'!$Q$14,A109,0)","v":0},51881.204765835071,{"$f":"SUMPRODUCT(C109:OFFSET(C109,-MIN(A109,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A109,60),0))","v":2478.417172115925},0,0,{"$f":"SUMPRODUCT(F109:OFFSET(F109,-MIN($A109,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A109,60),0))","v":47920.594022434569},{"$f":"IF(H109>0, SUMPRODUCT(G109:OFFSET(G109,-MIN($A109,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A109,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A109,60),0)) / H109, 0)","v":0.28657331559330934},40549666.223370329,721055238.6771853,null,null,null,2046,{"$f":"SUM(AC109, CI109)","v":0},{"$f":"SUM(AD109, CJ109)","v":51881.204765835078},{"$f":"SUM(AE109, CK109)","v":2478.4171721159255},{"$f":"SUM(AF109, CL109)","v":0},{"$f":"SUM(AG109, CM109)","v":0},{"$f":"SUMPRODUCT(S109:OFFSET(S109,-MIN($A109,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A109,60),0))","v":47920.594022434583},{"$f":"IF(U109>0, SUMPRODUCT(T109:OFFSET(T109,-MIN($A109,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A109,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A109,60),0)) / U109, 0)","v":0.28657331559330929},40549666.223370329,721055238.6771853,null,null,15893.060602379041,2046,{"$f":"SUM(AP109, BE109, BT109)","v":0},{"$f":"SUM(AQ109, BF109, BU109)","v":21249.131324560341},{"$f":"SUM(AR109, BG109, BV109)","v":1015.0923095374477},{"$f":"SUM(AS109, BH109, BW109)","v":0},{"$f":"SUM(AT109, BI109, BX109)","v":0},{"$f":"SUMPRODUCT(AF109:OFFSET(AF109,-MIN($A109,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A109,60),0))","v":19626.972814713961},{"$f":"IF(AH109>0, SUMPRODUCT(AG109:OFFSET(AG109,-MIN($A109,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A109,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A109,60),0)) / AH109, 0)","v":0.2865733155933094},{"$f":"SUM(AY109, BN109, CC109)","v":17530268.959774777},{"$f":"SUM(BB109, BO109, CD109)","v":373158676.43362427},null,null,null,2046,{"$f":"$C109*$AG$4*$AT$4","v":0},{"$f":"$D109*$AG$4*$AT$4","v":7018.1480864804007},{"$f":"$E109*$AG$4*$AT$4","v":335.2639710757029},{"$f":"$F109*$AG$4*$AT$4","v":0},{"$f":"$G109*$AG$4*$AT$4","v":0},{"$f":"SUMPRODUCT(AS109:OFFSET(AS109,-MIN($A109,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A109,60),0))","v":6482.3827195127797},{"$f":"IF(AU109>0, SUMPRODUCT(AT109:OFFSET(AT109,-MIN($A109,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A109,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A109,60),0)) / AU109, 0)","v":0.28657331559330929},{"$f":"IF(AO109<=AR$5, HLOOKUP(AQ$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(AQ$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.405105204670642},{"$f":"IF(AO109<=AR$5, HLOOKUP(AQ$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(AQ$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.01448396572966},0,null,{"$f":"SUMPRODUCT(AP109:OFFSET(AP109,-MIN($A109,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A109,60),0),AY109:OFFSET(AY109,-MIN($A109,60),0))","v":35688294913.086891},114393826.98207015,null,2046,{"$f":"$C109*$AG$4*$BI$4","v":0},{"$f":"$D109*$AG$4*$BI$4","v":13583.040447036534},{"$f":"$E109*$AG$4*$BI$4","v":648.87546165175604},{"$f":"$F109*$AG$4*$BI$4","v":0},{"$f":"$G109*$AG$4*$BI$4","v":0},{"$f":"SUMPRODUCT(BH109:OFFSET(BH109,-MIN($A109,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A109,60),0))","v":12546.111251475466},{"$f":"IF(BJ109>0, SUMPRODUCT(BI109:OFFSET(BI109,-MIN($A109,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A109,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A109,60),0)) / BJ109, 0)","v":0.2865733155933094},{"$f":"IF(BD109<=BG$5, HLOOKUP(BF$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(BF$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.3107593090762872},{"$f":"IF(BD109<=BG$5, HLOOKUP(BF$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(BF$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.2857360104874145},11830624.985861408,251211380.92473024,null,null,null,2046,{"$f":"$C109*$AG$4*$BX$4","v":0},{"$f":"$D109*$AG$4*$BX$4","v":647.9427910434058},{"$f":"$E109*$AG$4*$BX$4","v":30.952876809988815},{"$f":"$F109*$AG$4*$BX$4","v":0},{"$f":"$G109*$AG$4*$BX$4","v":0},{"$f":"SUMPRODUCT(BW109:OFFSET(BW109,-MIN($A109,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A109,60),0))","v":598.47884372571809},{"$f":"IF(BY109>0, SUMPRODUCT(BX109:OFFSET(BX109,-MIN($A109,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A109,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A109,60),0)) / BY109, 0)","v":0.28657331559330951},{"$f":"IF(BS109<=BV$5, HLOOKUP(BU$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":0.9477335074188632},{"$f":"IF(BS109<=BV$5, HLOOKUP(BU$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":1.4407662120543863},5699643.9739133678,7553468.5268238727,null,null,null,2046,0,30632.073441274733,1463.3248625784777,0,0,{"$f":"SUMPRODUCT(CL109:OFFSET(CL109,-MIN($A109,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A109,60),0))","v":28293.621207720611},{"$f":"IF(CN109>0, SUMPRODUCT(CM109:OFFSET(CM109,-MIN($A109,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A109,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A109,60),0)) / CN109, 0)","v":0.28657331559330945},{"$f":"SUM(DE109, DT109)","v":23019397.263595551},{"$f":"SUM(DF109, DU109)","v":347896562.24356109},null,null,null,2046,{"$f":"$C109*$CM$4*$CZ$4","v":0},{"$f":"$D109*$CM$4*$CZ$4","v":7956.5158879217288},{"$f":"$E109*$CM$4*$CZ$4","v":380.09074183690069},{"$f":"$F109*$CM$4*$CZ$4","v":0},{"$f":"$G109*$CM$4*$CZ$4","v":0},{"$f":"SUMPRODUCT(CY109:OFFSET(CY109,-MIN($A109,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A109,60),0))","v":7349.1155307409081},{"$f":"IF(DA109>0, SUMPRODUCT(CZ109:OFFSET(CZ109,-MIN($A109,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A109,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A109,60),0)) / DA109, 0)","v":0.28657331559330934},{"$f":"IF(CU109<=CX$5, HLOOKUP(CW$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(CW$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.3268705563499219},{"$f":"IF(CU109<=CX$5, HLOOKUP(CW$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(CW$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.012908797639569},7015186.7172638113,129587549.92667417,null,null,null,2046,{"$f":"$C109*$CM$4*$DO$4","v":0},{"$f":"$D109*$CM$4*$DO$4","v":22675.557553353006},{"$f":"$E109*$CM$4*$DO$4","v":1083.234120741577},{"$f":"$F109*$CM$4*$DO$4","v":0},{"$f":"$G109*$CM$4*$DO$4","v":0},{"$f":"SUMPRODUCT(DN109:OFFSET(DN109,-MIN($A109,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A109,60),0))","v":20944.505676979697},{"$f":"IF(DP109>0, SUMPRODUCT(DO109:OFFSET(DO109,-MIN($A109,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A109,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A109,60),0)) / DP109, 0)","v":0.28657331559330951},{"$f":"IF(DJ109<=DM$5, HLOOKUP(DL$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(DL$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.0621565665996704},{"$f":"IF(DJ109<=DM$5, HLOOKUP(DL$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(DL$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":1.1898643258451089},16004210.546331739,218309012.3168869]
[97,2047,{"$f":"OFFSET('2012 NIA Shipments Data'!$Q$14,A110,0)","v":0},49402.787593719149,{"$f":"SUMPRODUCT(C110:OFFSET(C110,-MIN(A110,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A110,60),0))","v":2433.9344946905876},0,0,{"$f":"SUMPRODUCT(F110:OFFSET(F110,-MIN($A110,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A110,60),0))","v":46112.456331690264},{"$f":"IF(H110>0, SUMPRODUCT(G110:OFFSET(G110,-MIN($A110,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A110,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A110,60),0)) / H110, 0)","v":0.29619491203527332},41493449.100211442,693848414.95645928,null,null,null,2047,0,49402.787593719157,2433.9344946905885,0,0,{"$f":"SUMPRODUCT(S110:OFFSET(S110,-MIN($A110,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A110,60),0))","v":46112.456331690271},{"$f":"IF(U110>0, SUMPRODUCT(T110:OFFSET(T110,-MIN($A110,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A110,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A110,60),0)) / U110, 0)","v":0.29619491203527326},41493449.100211442,693848414.95645928,null,null,15946.707734832056,2047,0,20234.039015022896,996.87341391724635,0,0,{"$f":"SUMPRODUCT(AF110:OFFSET(AF110,-MIN($A110,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A110,60),0))","v":18886.4087623384},{"$f":"IF(AH110>0, SUMPRODUCT(AG110:OFFSET(AG110,-MIN($A110,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A110,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A110,60),0)) / AH110, 0)","v":0.29619491203527337},17830236.629754074,359078670.097058,null,null,null,2047,0,6682.8841154046986,329.24664709752614,0,0,{"$f":"SUMPRODUCT(AS110:OFFSET(AS110,-MIN($A110,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A110,60),0))","v":6237.7897473243838},{"$f":"IF(AU110>0, SUMPRODUCT(AT110:OFFSET(AT110,-MIN($A110,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A110,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A110,60),0)) / AU110, 0)","v":0.29619491203527348},{"$f":"IF(AO110<=AR$5, HLOOKUP(AQ$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(AQ$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.405105204670642},{"$f":"IF(AO110<=AR$5, HLOOKUP(AQ$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(AQ$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.01448396572966},0,null,{"$f":"SUMPRODUCT(AP110:OFFSET(AP110,-MIN($A110,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A110,60),0),AY110:OFFSET(AY110,-MIN($A110,60),0))","v":33814217005.815887},110077524.26558188,null,2047,0,12934.164985384779,637.22943281746188,0,0,{"$f":"SUMPRODUCT(BH110:OFFSET(BH110,-MIN($A110,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A110,60),0))","v":12072.721948007236},{"$f":"IF(BJ110>0, SUMPRODUCT(BI110:OFFSET(BI110,-MIN($A110,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A110,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A110,60),0)) / BJ110, 0)","v":0.29619491203527337},{"$f":"IF(BD110<=BG$5, HLOOKUP(BF$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(BF$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.3107593090762872},{"$f":"IF(BD110<=BG$5, HLOOKUP(BF$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(BF$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.2857360104874145},12161508.37891282,241732684.43817833,null,null,null,2047,0,616.98991423341704,30.397334002258244,0,0,{"$f":"SUMPRODUCT(BW110:OFFSET(BW110,-MIN($A110,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A110,60),0))","v":575.89706700677925},{"$f":"IF(BY110>0, SUMPRODUCT(BX110:OFFSET(BX110,-MIN($A110,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A110,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A110,60),0)) / BY110, 0)","v":0.29619491203527343},{"$f":"IF(BS110<=BV$5, HLOOKUP(BU$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":0.9477335074188632},{"$f":"IF(BS110<=BV$5, HLOOKUP(BU$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":1.4407662120543863},5668728.2508412525,7268461.3932977943,null,null,null,2047,0,29168.748578696261,1437.0610807733419,0,0,{"$f":"SUMPRODUCT(CL110:OFFSET(CL110,-MIN($A110,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A110,60),0))","v":27226.04756935186},{"$f":"IF(CN110>0, SUMPRODUCT(CM110:OFFSET(CM110,-MIN($A110,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A110,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A110,60),0)) / CN110, 0)","v":0.29619491203527343},23663212.470457364,334769744.85940135,null,null,null,2047,0,7576.4251460848282,373.26886614474131,0,0,{"$f":"SUMPRODUCT(CY110:OFFSET(CY110,-MIN($A110,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A110,60),0))","v":7071.819035239495},{"$f":"IF(DA110>0, SUMPRODUCT(CZ110:OFFSET(CZ110,-MIN($A110,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A110,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A110,60),0)) / DA110, 0)","v":0.29619491203527348},{"$f":"IF(CU110<=CX$5, HLOOKUP(CW$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(CW$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.3268705563499219},{"$f":"IF(CU110<=CX$5, HLOOKUP(CW$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(CW$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.012908797639569},7211390.111984848,124697958.34181328,null,null,null,2047,0,21592.323432611433,1063.7922146286005,0,0,{"$f":"SUMPRODUCT(DN110:OFFSET(DN110,-MIN($A110,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A110,60),0))","v":20154.228534112368},{"$f":"IF(DP110>0, SUMPRODUCT(DO110:OFFSET(DO110,-MIN($A110,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A110,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A110,60),0)) / DP110, 0)","v":0.29619491203527343},{"$f":"IF(DJ110<=DM$5, HLOOKUP(DL$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(DL$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.0621565665996704},{"$f":"IF(DJ110<=DM$5, HLOOKUP(DL$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(DL$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":1.1898643258451089},16451822.358472517,210071786.51758805]
[98,{"$f":"B110+1","v":2048},{"$f":"OFFSET('2012 NIA Shipments Data'!$Q$14,A111,0)","v":0},46968.853099028565,{"$f":"SUMPRODUCT(C111:OFFSET(C111,-MIN(A111,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A111,60),0))","v":2390.2860833029927},0,0,{"$f":"SUMPRODUCT(F111:OFFSET(F111,-MIN($A111,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A111,60),0))","v":44261.350778778615},{"$f":"IF(H111>0, SUMPRODUCT(G111:OFFSET(G111,-MIN($A111,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A111,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A111,60),0)) / H111, 0)","v":0.30575583208140034},42259171.189379238,665995059.1394074,null,null,null,2048,0,46968.853099028573,2390.2860833029931,0,0,{"$f":"SUMPRODUCT(S111:OFFSET(S111,-MIN($A111,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A111,60),0))","v":44261.350778778629},{"$f":"IF(U111>0, SUMPRODUCT(T111:OFFSET(T111,-MIN($A111,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A111,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A111,60),0)) / U111, 0)","v":0.30575583208140034},42259171.189379238,665995059.1394074,null,null,16001.640660916371,2048,0,19237.165601105651,978.99621099048966,0,0,{"$f":"SUMPRODUCT(AF111:OFFSET(AF111,-MIN($A111,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A111,60),0))","v":18128.246241499161},{"$f":"IF(AH111>0, SUMPRODUCT(AG111:OFFSET(AG111,-MIN($A111,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A111,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A111,60),0)) / AH111, 0)","v":0.30575583208140034},18055880.257243685,344664072.11148101,null,null,null,2048,0,6353.6374683071735,323.34217714081677,0,0,{"$f":"SUMPRODUCT(AS111:OFFSET(AS111,-MIN($A111,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A111,60),0))","v":5987.3843654008888},{"$f":"IF(AU111>0, SUMPRODUCT(AT111:OFFSET(AT111,-MIN($A111,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A111,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A111,60),0)) / AU111, 0)","v":0.30575583208140028},{"$f":"IF(AO111<=AR$5, HLOOKUP(AQ$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(AQ$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.405105204670642},{"$f":"IF(AO111<=AR$5, HLOOKUP(AQ$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(AQ$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.01448396572966},0,null,{"$f":"SUMPRODUCT(AP111:OFFSET(AP111,-MIN($A111,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A111,60),0),AY111:OFFSET(AY111,-MIN($A111,60),0))","v":31995602207.92263},105658650.65466239,null,2048,0,12296.935552567318,625.80182353193084,0,0,{"$f":"SUMPRODUCT(BH111:OFFSET(BH111,-MIN($A111,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A111,60),0))","v":11588.083210136401},{"$f":"IF(BJ111>0, SUMPRODUCT(BI111:OFFSET(BI111,-MIN($A111,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A111,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A111,60),0)) / BJ111, 0)","v":0.30575583208140023},{"$f":"IF(BD111<=BG$5, HLOOKUP(BF$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(BF$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.3107593090762872},{"$f":"IF(BD111<=BG$5, HLOOKUP(BF$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(BF$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.2857360104874145},12439077.147108171,232028739.9927763,null,null,null,2048,0,586.59258023115876,29.852210317742092,0,0,{"$f":"SUMPRODUCT(BW111:OFFSET(BW111,-MIN($A111,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A111,60),0))","v":552.77866596187232},{"$f":"IF(BY111>0, SUMPRODUCT(BX111:OFFSET(BX111,-MIN($A111,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A111,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A111,60),0)) / BY111, 0)","v":0.30575583208140034},{"$f":"IF(BS111<=BV$5, HLOOKUP(BU$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":0.9477335074188632},{"$f":"IF(BS111<=BV$5, HLOOKUP(BU$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":1.4407662120543863},5616803.1101355134,6976681.4640423059,null,null,null,2048,0,27731.687497922921,1411.2898723125033,0,0,{"$f":"SUMPRODUCT(CL111:OFFSET(CL111,-MIN($A111,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A111,60),0))","v":26133.104537279465},{"$f":"IF(CN111>0, SUMPRODUCT(CM111:OFFSET(CM111,-MIN($A111,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A111,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A111,60),0)) / CN111, 0)","v":0.30575583208140023},24203290.932135552,321330987.02792639,null,null,null,2048,0,7203.1562799400881,366.57493372248109,0,0,{"$f":"SUMPRODUCT(CY111:OFFSET(CY111,-MIN($A111,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A111,60),0))","v":6787.9329765321518},{"$f":"IF(DA111>0, SUMPRODUCT(CZ111:OFFSET(CZ111,-MIN($A111,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A111,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A111,60),0)) / DA111, 0)","v":0.30575583208140023},{"$f":"IF(CU111<=CX$5, HLOOKUP(CW$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(CW$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.3268705563499219},{"$f":"IF(CU111<=CX$5, HLOOKUP(CW$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(CW$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.012908797639569},7375979.6191409212,119692172.454744,null,null,null,2048,0,20528.531217982832,1044.7149385900223,0,0,{"$f":"SUMPRODUCT(DN111:OFFSET(DN111,-MIN($A111,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A111,60),0))","v":19345.171560747316},{"$f":"IF(DP111>0, SUMPRODUCT(DO111:OFFSET(DO111,-MIN($A111,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A111,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A111,60),0)) / DP111, 0)","v":0.30575583208140023},{"$f":"IF(DJ111<=DM$5, HLOOKUP(DL$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(DL$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.0621565665996704},{"$f":"IF(DJ111<=DM$5, HLOOKUP(DL$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(DL$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":1.1898643258451089},16827311.312994633,201638814.5731824]
[99,2049,{"$f":"OFFSET('2012 NIA Shipments Data'!$Q$14,A112,0)","v":0},44578.567015725574,{"$f":"SUMPRODUCT(C112:OFFSET(C112,-MIN(A112,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A112,60),0))","v":2345.9288293945015},0,0,{"$f":"SUMPRODUCT(F112:OFFSET(F112,-MIN($A112,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A112,60),0))","v":42373.744276642676},{"$f":"IF(H112>0, SUMPRODUCT(G112:OFFSET(G112,-MIN($A112,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A112,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A112,60),0)) / H112, 0)","v":0.31526589993763132},42840339.99913004,637592478.06353331,null,null,null,2049,0,44578.567015725581,2345.9288293945019,0,0,{"$f":"SUMPRODUCT(S112:OFFSET(S112,-MIN($A112,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A112,60),0))","v":42373.744276642683},{"$f":"IF(U112>0, SUMPRODUCT(T112:OFFSET(T112,-MIN($A112,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A112,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A112,60),0)) / U112, 0)","v":0.31526589993763127},42840339.99913004,637592478.06353331,null,null,16057.887488543996,2049,0,18258.169390115163,960.82868543373763,0,0,{"$f":"SUMPRODUCT(AF112:OFFSET(AF112,-MIN($A112,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A112,60),0))","v":17355.133923964971},{"$f":"IF(AH112>0, SUMPRODUCT(AG112:OFFSET(AG112,-MIN($A112,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A112,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A112,60),0)) / AH112, 0)","v":0.31526589993763121},18205423.360217437,329965240.46438593,null,null,null,2049,0,6030.2952911663569,317.3418196309155,0,0,{"$f":"SUMPRODUCT(AS112:OFFSET(AS112,-MIN($A112,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A112,60),0))","v":5732.0413751834158},{"$f":"IF(AU112>0, SUMPRODUCT(AT112:OFFSET(AT112,-MIN($A112,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A112,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A112,60),0)) / AU112, 0)","v":0.31526589993763132},{"$f":"IF(AO112<=AR$5, HLOOKUP(AQ$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(AQ$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.405105204670642},{"$f":"IF(AO112<=AR$5, HLOOKUP(AQ$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(AQ$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.01448396572966},0,null,{"$f":"SUMPRODUCT(AP112:OFFSET(AP112,-MIN($A112,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A112,60),0),AY112:OFFSET(AY112,-MIN($A112,60),0))","v":30229884111.49847},101152643.66496441,null,2049,0,11671.133729035389,614.18863188231694,0,0,{"$f":"SUMPRODUCT(BH112:OFFSET(BH112,-MIN($A112,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A112,60),0))","v":11093.888143111166},{"$f":"IF(BJ112>0, SUMPRODUCT(BI112:OFFSET(BI112,-MIN($A112,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A112,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A112,60),0)) / BJ112, 0)","v":0.31526589993763143},{"$f":"IF(BD112<=BG$5, HLOOKUP(BF$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(BF$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.3107593090762872},{"$f":"IF(BD112<=BG$5, HLOOKUP(BF$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(BF$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.2857360104874145},12660907.537046857,222133448.71525007,null,null,null,2049,0,556.74036991341677,29.298233920505158,0,0,{"$f":"SUMPRODUCT(BW112:OFFSET(BW112,-MIN($A112,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A112,60),0))","v":529.2044056703869},{"$f":"IF(BY112>0, SUMPRODUCT(BX112:OFFSET(BX112,-MIN($A112,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A112,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A112,60),0)) / BY112, 0)","v":0.31526589993763132},{"$f":"IF(BS112<=BV$5, HLOOKUP(BU$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":0.9477335074188632},{"$f":"IF(BS112<=BV$5, HLOOKUP(BU$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":1.4407662120543863},5544515.823170579,6679148.0841714935,null,null,null,2049,0,26320.397625610422,1385.1001439607642,0,0,{"$f":"SUMPRODUCT(CL112:OFFSET(CL112,-MIN($A112,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A112,60),0))","v":25018.610352677711},{"$f":"IF(CN112>0, SUMPRODUCT(CM112:OFFSET(CM112,-MIN($A112,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A112,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A112,60),0)) / CN112, 0)","v":0.31526589993763121},24634916.638912607,307627237.59914738,null,null,null,2049,0,6836.5813462176075,359.77229301549625,0,0,{"$f":"SUMPRODUCT(CY112:OFFSET(CY112,-MIN($A112,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A112,60),0))","v":6498.4491221734115},{"$f":"IF(DA112>0, SUMPRODUCT(CZ112:OFFSET(CZ112,-MIN($A112,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A112,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A112,60),0)) / DA112, 0)","v":0.31526589993763127},{"$f":"IF(CU112<=CX$5, HLOOKUP(CW$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(CW$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.3268705563499219},{"$f":"IF(CU112<=CX$5, HLOOKUP(CW$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(CW$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.012908797639569},7507518.0295666615,114587680.18315531,null,null,null,2049,0,19483.816279392813,1025.327850945268,0,0,{"$f":"SUMPRODUCT(DN112:OFFSET(DN112,-MIN($A112,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A112,60),0))","v":18520.161230504302},{"$f":"IF(DP112>0, SUMPRODUCT(DO112:OFFSET(DO112,-MIN($A112,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A112,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A112,60),0)) / DP112, 0)","v":0.31526589993763127},{"$f":"IF(DJ112<=DM$5, HLOOKUP(DL$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(DL$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.0621565665996704},{"$f":"IF(DJ112<=DM$5, HLOOKUP(DL$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(DL$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":1.1898643258451089},17127398.609345946,193039557.41599208]
[100,2050,{"$f":"OFFSET('2012 NIA Shipments Data'!$Q$14,A113,0)","v":0},42232.638186331074,{"$f":"SUMPRODUCT(C113:OFFSET(C113,-MIN(A113,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A113,60),0))","v":2301.1772517568861},0,0,{"$f":"SUMPRODUCT(F113:OFFSET(F113,-MIN($A113,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A113,60),0))","v":40456.549675739712},{"$f":"IF(H113>0, SUMPRODUCT(G113:OFFSET(G113,-MIN($A113,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A113,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A113,60),0)) / H113, 0)","v":0.32473777460442982},43232861.30069305,608744688.53284621,null,null,null,2050,0,42232.638186331082,2301.1772517568866,0,0,{"$f":"SUMPRODUCT(S113:OFFSET(S113,-MIN($A113,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A113,60),0))","v":40456.54967573972},{"$f":"IF(U113>0, SUMPRODUCT(T113:OFFSET(T113,-MIN($A113,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A113,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A113,60),0)) / U113, 0)","v":0.32473777460442976},43232861.30069305,608744688.53284621,null,null,16115.500581714357,2050,0,17297.340704681425,942.49965559537975,0,0,{"$f":"SUMPRODUCT(AF113:OFFSET(AF113,-MIN($A113,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A113,60),0))","v":16569.903125389672},{"$f":"IF(AH113>0, SUMPRODUCT(AG113:OFFSET(AG113,-MIN($A113,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A113,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A113,60),0)) / AH113, 0)","v":0.32473777460442999},18278025.311245769,315036005.66809553,null,null,null,2050,0,5712.9534715354412,311.28812060094941,0,0,{"$f":"SUMPRODUCT(AS113:OFFSET(AS113,-MIN($A113,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A113,60),0))","v":5472.6959016064766},{"$f":"IF(AU113>0, SUMPRODUCT(AT113:OFFSET(AT113,-MIN($A113,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A113,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A113,60),0)) / AU113, 0)","v":0.32473777460442971},{"$f":"IF(AO113<=AR$5, HLOOKUP(AQ$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(AQ$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.405105204670642},{"$f":"IF(AO113<=AR$5, HLOOKUP(AQ$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(AQ$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.01448396572966},0,null,{"$f":"SUMPRODUCT(AP113:OFFSET(AP113,-MIN($A113,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A113,60),0),AY113:OFFSET(AY113,-MIN($A113,60),0))","v":28516958252.513298},96576005.333561897,null,2050,0,11056.945097153071,602.47220216824223,0,0,{"$f":"SUMPRODUCT(BH113:OFFSET(BH113,-MIN($A113,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A113,60),0))","v":10591.946603271412},{"$f":"IF(BJ113>0, SUMPRODUCT(BI113:OFFSET(BI113,-MIN($A113,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A113,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A113,60),0)) / BJ113, 0)","v":0.32473777460442982},{"$f":"IF(BD113<=BG$5, HLOOKUP(BF$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(BF$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.3107593090762872},{"$f":"IF(BD113<=BG$5, HLOOKUP(BF$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(BF$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.2857360104874145},12825327.387773423,212083049.44497409,null,null,null,2050,0,527.44213599291163,28.739332826188107,0,0,{"$f":"SUMPRODUCT(BW113:OFFSET(BW113,-MIN($A113,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A113,60),0))","v":505.26062051178843},{"$f":"IF(BY113>0, SUMPRODUCT(BX113:OFFSET(BX113,-MIN($A113,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A113,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A113,60),0)) / BY113, 0)","v":0.32473777460442982},{"$f":"IF(BS113<=BV$5, HLOOKUP(BU$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":0.9477335074188632},{"$f":"IF(BS113<=BV$5, HLOOKUP(BU$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":1.4407662120543863},5452697.9234723449,6376950.8895595595,null,null,null,2050,0,24935.297481649657,1358.6775961615069,0,0,{"$f":"SUMPRODUCT(CL113:OFFSET(CL113,-MIN($A113,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A113,60),0))","v":23886.646550350044},{"$f":"IF(CN113>0, SUMPRODUCT(CM113:OFFSET(CM113,-MIN($A113,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A113,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A113,60),0)) / CN113, 0)","v":0.32473777460442976},24954835.989447277,293708682.86475074,null,null,null,2050,0,6476.8090532021115,352.90917871253527,0,0,{"$f":"SUMPRODUCT(CY113:OFFSET(CY113,-MIN($A113,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A113,60),0))","v":6204.4276288181254},{"$f":"IF(DA113>0, SUMPRODUCT(CZ113:OFFSET(CZ113,-MIN($A113,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A113,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A113,60),0)) / DA113, 0)","v":0.32473777460442987},{"$f":"IF(CU113<=CX$5, HLOOKUP(CW$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(CW$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.3268705563499219},{"$f":"IF(CU113<=CX$5, HLOOKUP(CW$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(CW$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.012908797639569},7605013.804663077,109403175.3552863,null,null,null,2050,0,18458.488428447545,1005.7684174489716,0,0,{"$f":"SUMPRODUCT(DN113:OFFSET(DN113,-MIN($A113,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A113,60),0))","v":17682.218921531919},{"$f":"IF(DP113>0, SUMPRODUCT(DO113:OFFSET(DO113,-MIN($A113,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A113,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A113,60),0)) / DP113, 0)","v":0.32473777460442976},{"$f":"IF(DJ113<=DM$5, HLOOKUP(DL$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(DL$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.0621565665996704},{"$f":"IF(DJ113<=DM$5, HLOOKUP(DL$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(DL$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":1.1898643258451089},17349822.1847842,184305507.50946444]
[101,2051,{"$f":"OFFSET('2012 NIA Shipments Data'!$Q$14,A114,0)","v":0},39931.460934574192,{"$f":"SUMPRODUCT(C114:OFFSET(C114,-MIN(A114,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A114,60),0))","v":2244.5569832984679},0,0,{"$f":"SUMPRODUCT(F114:OFFSET(F114,-MIN($A114,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A114,60),0))","v":38516.971783699533},{"$f":"IF(H114>0, SUMPRODUCT(G114:OFFSET(G114,-MIN($A114,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A114,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A114,60),0)) / H114, 0)","v":0.3341872262066457},43434993.9040737,579560100.39474249,null,null,null,2051,0,39931.460934574199,2244.5569832984684,0,0,{"$f":"SUMPRODUCT(S114:OFFSET(S114,-MIN($A114,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A114,60),0))","v":38516.971783699541},{"$f":"IF(U114>0, SUMPRODUCT(T114:OFFSET(T114,-MIN($A114,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A114,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A114,60),0)) / U114, 0)","v":0.3341872262066457},43434993.9040737,579560100.39474249,null,null,16174.560601424771,2051,0,16354.841049086046,919.30953259158468,0,0,{"$f":"SUMPRODUCT(AF114:OFFSET(AF114,-MIN($A114,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A114,60),0))","v":15775.504739149495},{"$f":"IF(AH114>0, SUMPRODUCT(AG114:OFFSET(AG114,-MIN($A114,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A114,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A114,60),0)) / AH114, 0)","v":0.3341872262066457},18273751.318376616,299932471.71159256,null,null,null,2051,0,5401.6653509344924,303.62890315349472,0,0,{"$f":"SUMPRODUCT(AS114:OFFSET(AS114,-MIN($A114,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A114,60),0))","v":5210.3225636502721},{"$f":"IF(AU114>0, SUMPRODUCT(AT114:OFFSET(AT114,-MIN($A114,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A114,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A114,60),0)) / AU114, 0)","v":0.33418722620664565},{"$f":"IF(AO114<=AR$5, HLOOKUP(AQ$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(AQ$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.405105204670642},{"$f":"IF(AO114<=AR$5, HLOOKUP(AQ$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(AQ$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.01448396572966},0,null,{"$f":"SUMPRODUCT(AP114:OFFSET(AP114,-MIN($A114,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A114,60),0),AY114:OFFSET(AY114,-MIN($A114,60),0))","v":26855954111.545795},91945934.644195661,null,2051,0,10454.47289498483,587.64842542550912,0,0,{"$f":"SUMPRODUCT(BH114:OFFSET(BH114,-MIN($A114,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A114,60),0))","v":10084.144884389418},{"$f":"IF(BJ114>0, SUMPRODUCT(BI114:OFFSET(BI114,-MIN($A114,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A114,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A114,60),0)) / BJ114, 0)","v":0.33418722620664582},{"$f":"IF(BD114<=BG$5, HLOOKUP(BF$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(BF$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.3107593090762872},{"$f":"IF(BD114<=BG$5, HLOOKUP(BF$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(BF$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.2857360104874145},12931408.31625635,201915311.53165892,null,null,null,2051,0,498.70280316672353,28.032204012580962,0,0,{"$f":"SUMPRODUCT(BW114:OFFSET(BW114,-MIN($A114,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A114,60),0))","v":481.03729110980447},{"$f":"IF(BY114>0, SUMPRODUCT(BX114:OFFSET(BX114,-MIN($A114,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A114,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A114,60),0)) / BY114, 0)","v":0.3341872262066457},{"$f":"IF(BS114<=BV$5, HLOOKUP(BU$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":0.9477335074188632},{"$f":"IF(BS114<=BV$5, HLOOKUP(BU$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":1.4407662120543863},5342343.0021202657,6071225.535737982,null,null,null,2051,0,23576.619885488151,1325.2474507068837,0,0,{"$f":"SUMPRODUCT(CL114:OFFSET(CL114,-MIN($A114,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A114,60),0))","v":22741.467044550038},{"$f":"IF(CN114>0, SUMPRODUCT(CM114:OFFSET(CM114,-MIN($A114,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A114,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A114,60),0)) / CN114, 0)","v":0.33418722620664582},25161242.585697081,279627628.68314999,null,null,null,2051,0,6123.8998744895771,344.22587870820576,0,0,{"$f":"SUMPRODUCT(CY114:OFFSET(CY114,-MIN($A114,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A114,60),0))","v":5906.9734277537355},{"$f":"IF(DA114>0, SUMPRODUCT(CZ114:OFFSET(CZ114,-MIN($A114,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A114,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A114,60),0)) / DA114, 0)","v":0.33418722620664582},{"$f":"IF(CU114<=CX$5, HLOOKUP(CW$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(CW$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.3268705563499219},{"$f":"IF(CU114<=CX$5, HLOOKUP(CW$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(CW$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.012908797639569},7667916.44263341,104158141.31410222,null,null,null,2051,0,17452.720010998575,981.02157199867793,0,0,{"$f":"SUMPRODUCT(DN114:OFFSET(DN114,-MIN($A114,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A114,60),0))","v":16834.493616796306},{"$f":"IF(DP114>0, SUMPRODUCT(DO114:OFFSET(DO114,-MIN($A114,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A114,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A114,60),0)) / DP114, 0)","v":0.33418722620664576},{"$f":"IF(DJ114<=DM$5, HLOOKUP(DL$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(DL$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.0621565665996704},{"$f":"IF(DJ114<=DM$5, HLOOKUP(DL$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(DL$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":1.1898643258451089},17493326.143063672,175469487.36904779]
[102,2052,{"$f":"OFFSET('2012 NIA Shipments Data'!$Q$14,A115,0)","v":0},37686.903951275723,{"$f":"SUMPRODUCT(C115:OFFSET(C115,-MIN(A115,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A115,60),0))","v":2188.6178943047616},0,0,{"$f":"SUMPRODUCT(F115:OFFSET(F115,-MIN($A115,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A115,60),0))","v":36573.58144393337},{"$f":"IF(H115>0, SUMPRODUCT(G115:OFFSET(G115,-MIN($A115,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A115,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A115,60),0)) / H115, 0)","v":0.34358816933388819},43449804.902977146,550318146.82824469,null,null,null,2052,0,37686.90395127573,2188.6178943047621,0,0,{"$f":"SUMPRODUCT(S115:OFFSET(S115,-MIN($A115,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A115,60),0))","v":36573.581443933377},{"$f":"IF(U115>0, SUMPRODUCT(T115:OFFSET(T115,-MIN($A115,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A115,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A115,60),0)) / U115, 0)","v":0.34358816933388819},43449804.902977146,550318146.82824469,null,null,16234.88672121042,2052,0,15435.531516494462,896.39840218186293,0,0,{"$f":"SUMPRODUCT(AF115:OFFSET(AF115,-MIN($A115,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A115,60),0))","v":14979.544877944287},{"$f":"IF(AH115>0, SUMPRODUCT(AG115:OFFSET(AG115,-MIN($A115,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A115,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A115,60),0)) / AH115, 0)","v":0.34358816933388814},18194992.223811477,284799250.14423209,null,null,null,2052,0,5098.0364477809981,296.0618311829694,0,0,{"$f":"SUMPRODUCT(AS115:OFFSET(AS115,-MIN($A115,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A115,60),0))","v":4947.4335028454234},{"$f":"IF(AU115>0, SUMPRODUCT(AT115:OFFSET(AT115,-MIN($A115,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A115,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A115,60),0)) / AU115, 0)","v":0.34358816933388819},{"$f":"IF(AO115<=AR$5, HLOOKUP(AQ$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(AQ$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.405105204670642},{"$f":"IF(AO115<=AR$5, HLOOKUP(AQ$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(AQ$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.01448396572966},0,null,{"$f":"SUMPRODUCT(AP115:OFFSET(AP115,-MIN($A115,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A115,60),0),AY115:OFFSET(AY115,-MIN($A115,60),0))","v":25253913726.609715},87306763.055843487,null,2052,0,9866.8244695593221,573.00298857026769,0,0,{"$f":"SUMPRODUCT(BH115:OFFSET(BH115,-MIN($A115,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A115,60),0))","v":9575.3450269349341},{"$f":"IF(BJ115>0, SUMPRODUCT(BI115:OFFSET(BI115,-MIN($A115,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A115,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A115,60),0)) / BJ115, 0)","v":0.34358816933388819},{"$f":"IF(BD115<=BG$5, HLOOKUP(BF$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(BF$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.3107593090762872},{"$f":"IF(BD115<=BG$5, HLOOKUP(BF$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(BF$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.2857360104874145},12979497.876249719,191727587.84234321,null,null,null,2052,0,470.67059915414256,27.333582428625846,0,0,{"$f":"SUMPRODUCT(BW115:OFFSET(BW115,-MIN($A115,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A115,60),0))","v":456.76634816392868},{"$f":"IF(BY115>0, SUMPRODUCT(BX115:OFFSET(BX115,-MIN($A115,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A115,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A115,60),0)) / BY115, 0)","v":0.34358816933388819},{"$f":"IF(BS115<=BV$5, HLOOKUP(BU$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":0.9477335074188632},{"$f":"IF(BS115<=BV$5, HLOOKUP(BU$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":1.4407662120543863},5215494.3475617571,5764899.2460453929,null,null,null,2052,0,22251.372434781268,1292.2194921228993,0,0,{"$f":"SUMPRODUCT(CL115:OFFSET(CL115,-MIN($A115,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A115,60),0))","v":21594.036565989085},{"$f":"IF(CN115>0, SUMPRODUCT(CM115:OFFSET(CM115,-MIN($A115,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A115,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A115,60),0)) / CN115, 0)","v":0.34358816933388819},25254812.679165669,265518896.68401259,null,null,null,2052,0,5779.6739957813706,335.64704457466632,0,0,{"$f":"SUMPRODUCT(CY115:OFFSET(CY115,-MIN($A115,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A115,60),0))","v":5608.9345486534276},{"$f":"IF(DA115>0, SUMPRODUCT(CZ115:OFFSET(CZ115,-MIN($A115,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A115,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A115,60),0)) / DA115, 0)","v":0.34358816933388814},{"$f":"IF(CU115<=CX$5, HLOOKUP(CW$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(CW$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.3268705563499219},{"$f":"IF(CU115<=CX$5, HLOOKUP(CW$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(CW$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.012908797639569},7696432.0318696229,98902797.597712532,null,null,null,2052,0,16471.698438999898,956.57244754823284,0,0,{"$f":"SUMPRODUCT(DN115:OFFSET(DN115,-MIN($A115,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A115,60),0))","v":15985.102017335659},{"$f":"IF(DP115>0, SUMPRODUCT(DO115:OFFSET(DO115,-MIN($A115,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A115,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A115,60),0)) / DP115, 0)","v":0.34358816933388819},{"$f":"IF(DJ115<=DM$5, HLOOKUP(DL$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(DL$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.0621565665996704},{"$f":"IF(DJ115<=DM$5, HLOOKUP(DL$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(DL$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":1.1898643258451089},17558380.647296045,166616099.08630008]
[103,2053,{"$f":"OFFSET('2012 NIA Shipments Data'!$Q$14,A116,0)","v":0},35498.286056970959,{"$f":"SUMPRODUCT(C116:OFFSET(C116,-MIN(A116,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A116,60),0))","v":2131.6008828192062},0,0,{"$f":"SUMPRODUCT(F116:OFFSET(F116,-MIN($A116,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A116,60),0))","v":34633.576612293917},{"$f":"IF(H116>0, SUMPRODUCT(G116:OFFSET(G116,-MIN($A116,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A116,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A116,60),0)) / H116, 0)","v":0.35295503327141253},43280709.443444632,521127134.58290839,null,null,null,2053,0,35498.286056970959,2131.6008828192066,0,0,{"$f":"SUMPRODUCT(S116:OFFSET(S116,-MIN($A116,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A116,60),0))","v":34633.576612293924},{"$f":"IF(U116>0, SUMPRODUCT(T116:OFFSET(T116,-MIN($A116,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A116,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A116,60),0)) / U116, 0)","v":0.35295503327141253},43280709.443444632,521127134.58290839,null,null,16296.550897547337,2053,0,14539.133114312597,873.04578401775336,0,0,{"$f":"SUMPRODUCT(AF116:OFFSET(AF116,-MIN($A116,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A116,60),0))","v":14184.9716288486},{"$f":"IF(AH116>0, SUMPRODUCT(AG116:OFFSET(AG116,-MIN($A116,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A116,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A116,60),0)) / AH116, 0)","v":0.35295503327141248},18043788.884133302,269692391.60006422,null,null,null,2053,0,4801.9746165980278,288.34894494872964,0,0,{"$f":"SUMPRODUCT(AS116:OFFSET(AS116,-MIN($A116,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A116,60),0))","v":4685.0024113088011},{"$f":"IF(AU116>0, SUMPRODUCT(AT116:OFFSET(AT116,-MIN($A116,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A116,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A116,60),0)) / AU116, 0)","v":0.35295503327141248},{"$f":"IF(AO116<=AR$5, HLOOKUP(AQ$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(AQ$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.405105204670642},{"$f":"IF(AO116<=AR$5, HLOOKUP(AQ$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(AQ$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.01448396572966},0,null,{"$f":"SUMPRODUCT(AP116:OFFSET(AP116,-MIN($A116,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A116,60),0),AY116:OFFSET(AY116,-MIN($A116,60),0))","v":23707901423.928852},82675673.196000636,null,2053,0,9293.8214809890524,558.07534036562447,0,0,{"$f":"SUMPRODUCT(BH116:OFFSET(BH116,-MIN($A116,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A116,60),0))","v":9067.4315308135428},{"$f":"IF(BJ116>0, SUMPRODUCT(BI116:OFFSET(BI116,-MIN($A116,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A116,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A116,60),0)) / BJ116, 0)","v":0.35295503327141259},{"$f":"IF(BD116<=BG$5, HLOOKUP(BF$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(BF$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.3107593090762872},{"$f":"IF(BD116<=BG$5, HLOOKUP(BF$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(BF$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.2857360104874145},12970302.372224353,181557611.80805954,null,null,null,2053,0,443.33701672551666,26.621498703399151,0,0,{"$f":"SUMPRODUCT(BW116:OFFSET(BW116,-MIN($A116,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A116,60),0))","v":432.53768672625273},{"$f":"IF(BY116>0, SUMPRODUCT(BX116:OFFSET(BX116,-MIN($A116,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A116,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A116,60),0)) / BY116, 0)","v":0.35295503327141264},{"$f":"IF(BS116<=BV$5, HLOOKUP(BU$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":0.9477335074188632},{"$f":"IF(BS116<=BV$5, HLOOKUP(BU$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":1.4407662120543863},5073486.5119089466,5459106.5960040651,null,null,null,2053,0,20959.152942658366,1258.5550988014534,0,0,{"$f":"SUMPRODUCT(CL116:OFFSET(CL116,-MIN($A116,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A116,60),0))","v":20448.60498344533},{"$f":"IF(CN116>0, SUMPRODUCT(CM116:OFFSET(CM116,-MIN($A116,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A116,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A116,60),0)) / CN116, 0)","v":0.35295503327141259},25236920.55931133,251434742.9828442,null,null,null,2053,0,5444.0269512067043,326.90289995014939,0,0,{"$f":"SUMPRODUCT(CY116:OFFSET(CY116,-MIN($A116,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A116,60),0))","v":5311.4148720142121},{"$f":"IF(DA116>0, SUMPRODUCT(CZ116:OFFSET(CZ116,-MIN($A116,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A116,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A116,60),0)) / DA116, 0)","v":0.35295503327141253},{"$f":"IF(CU116<=CX$5, HLOOKUP(CW$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(CW$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.3268705563499219},{"$f":"IF(CU116<=CX$5, HLOOKUP(CW$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(CW$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.012908797639569},7690979.3886006214,93656609.020409614,null,null,null,2053,0,15515.125991451663,931.65219885130387,0,0,{"$f":"SUMPRODUCT(DN116:OFFSET(DN116,-MIN($A116,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A116,60),0))","v":15137.190111431117},{"$f":"IF(DP116>0, SUMPRODUCT(DO116:OFFSET(DO116,-MIN($A116,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A116,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A116,60),0)) / DP116, 0)","v":0.35295503327141253},{"$f":"IF(DJ116<=DM$5, HLOOKUP(DL$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(DL$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.0621565665996704},{"$f":"IF(DJ116<=DM$5, HLOOKUP(DL$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(DL$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":1.1898643258451089},17545941.170710709,157778133.96243459]
[104,2054,{"$f":"OFFSET('2012 NIA Shipments Data'!$Q$14,A117,0)","v":0},33366.685174151753,{"$f":"SUMPRODUCT(C117:OFFSET(C117,-MIN(A117,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A117,60),0))","v":2075.4769353162742},0,0,{"$f":"SUMPRODUCT(F117:OFFSET(F117,-MIN($A117,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A117,60),0))","v":32704.084190131423},{"$f":"IF(H117>0, SUMPRODUCT(G117:OFFSET(G117,-MIN($A117,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A117,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A117,60),0)) / H117, 0)","v":0.36230413943146872},42932993.500787959,492094301.25999796,null,null,null,2054,0,33366.68517415176,2075.4769353162746,0,0,{"$f":"SUMPRODUCT(S117:OFFSET(S117,-MIN($A117,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A117,60),0))","v":32704.084190131423},{"$f":"IF(U117>0, SUMPRODUCT(T117:OFFSET(T117,-MIN($A117,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A117,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A117,60),0)) / U117, 0)","v":0.36230413943146877},42932993.500787959,492094301.25999796,null,null,16359.647671229772,2054,0,13666.087330294844,850.05894058716513,0,0,{"$f":"SUMPRODUCT(AF117:OFFSET(AF117,-MIN($A117,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A117,60),0))","v":13394.70397694406},{"$f":"IF(AH117>0, SUMPRODUCT(AG117:OFFSET(AG117,-MIN($A117,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A117,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A117,60),0)) / AH117, 0)","v":0.36230413943146894},17822870.370259322,254667393.41022992,null,null,null,2054,0,4513.6256716492981,280.7568665351456,0,0,{"$f":"SUMPRODUCT(AS117:OFFSET(AS117,-MIN($A117,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A117,60),0))","v":4423.9933693716021},{"$f":"IF(AU117>0, SUMPRODUCT(AT117:OFFSET(AT117,-MIN($A117,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A117,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A117,60),0)) / AU117, 0)","v":0.36230413943146889},{"$f":"IF(AO117<=AR$5, HLOOKUP(AQ$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(AQ$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.405105204670642},{"$f":"IF(AO117<=AR$5, HLOOKUP(AQ$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(AQ$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.01448396572966},0,null,{"$f":"SUMPRODUCT(AP117:OFFSET(AP117,-MIN($A117,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A117,60),0),AY117:OFFSET(AY117,-MIN($A117,60),0))","v":22217770248.214664},78069678.074138418,null,2054,0,8735.746140623427,543.38150562488431,0,0,{"$f":"SUMPRODUCT(BH117:OFFSET(BH117,-MIN($A117,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A117,60),0))","v":8562.2702931211115},{"$f":"IF(BJ117>0, SUMPRODUCT(BI117:OFFSET(BI117,-MIN($A117,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A117,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A117,60),0)) / BJ117, 0)","v":0.36230413943146894},{"$f":"IF(BD117<=BG$5, HLOOKUP(BF$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(BF$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.3107593090762872},{"$f":"IF(BD117<=BG$5, HLOOKUP(BF$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(BF$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.2857360104874145},12905135.90361869,171442744.37489876,null,null,null,2054,0,416.71551802211752,25.920568427135201,0,0,{"$f":"SUMPRODUCT(BW117:OFFSET(BW117,-MIN($A117,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A117,60),0))","v":408.44031445134453},{"$f":"IF(BY117>0, SUMPRODUCT(BX117:OFFSET(BX117,-MIN($A117,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A117,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A117,60),0)) / BY117, 0)","v":0.36230413943146894},{"$f":"IF(BS117<=BV$5, HLOOKUP(BU$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":0.9477335074188632},{"$f":"IF(BS117<=BV$5, HLOOKUP(BU$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":1.4407662120543863},4917734.4666406317,5154970.9611927262,null,null,null,2054,0,19700.597843856915,1225.4179947291095,0,0,{"$f":"SUMPRODUCT(CL117:OFFSET(CL117,-MIN($A117,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A117,60),0))","v":19309.380213187364},{"$f":"IF(CN117>0, SUMPRODUCT(CM117:OFFSET(CM117,-MIN($A117,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A117,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A117,60),0)) / CN117, 0)","v":0.36230413943146889},25110123.13052864,237426907.84976804,null,null,null,2054,0,5117.1240512565546,318.29571586459349,0,0,{"$f":"SUMPRODUCT(CY117:OFFSET(CY117,-MIN($A117,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A117,60),0))","v":5015.5073813949848},{"$f":"IF(DA117>0, SUMPRODUCT(CZ117:OFFSET(CZ117,-MIN($A117,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A117,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A117,60),0)) / DA117, 0)","v":0.36230413943146889},{"$f":"IF(CU117<=CX$5, HLOOKUP(CW$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(CW$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.3268705563499219},{"$f":"IF(CU117<=CX$5, HLOOKUP(CW$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(CW$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.012908797639569},7652337.7322621113,88438848.249892771,null,null,null,2054,0,14583.473792600358,907.12227886451592,0,0,{"$f":"SUMPRODUCT(DN117:OFFSET(DN117,-MIN($A117,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A117,60),0))","v":14293.87283179238},{"$f":"IF(DP117>0, SUMPRODUCT(DO117:OFFSET(DO117,-MIN($A117,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A117,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A117,60),0)) / DP117, 0)","v":0.36230413943146883},{"$f":"IF(DJ117<=DM$5, HLOOKUP(DL$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(DL$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.0621565665996704},{"$f":"IF(DJ117<=DM$5, HLOOKUP(DL$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(DL$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":1.1898643258451089},17457785.398266528,148988059.59987527]
[105,2055,{"$f":"OFFSET('2012 NIA Shipments Data'!$Q$14,A118,0)","v":0},31291.208238835479,{"$f":"SUMPRODUCT(C118:OFFSET(C118,-MIN(A118,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A118,60),0))","v":2017.8644898824011},0,0,{"$f":"SUMPRODUCT(F118:OFFSET(F118,-MIN($A118,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A118,60),0))","v":30792.062527035119},{"$f":"IF(H118>0, SUMPRODUCT(G118:OFFSET(G118,-MIN($A118,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A118,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A118,60),0)) / H118, 0)","v":0.37165342018772962},42413530.204648525,463324348.28332144,null,null,null,2055,0,31291.208238835483,2017.8644898824016,0,0,{"$f":"SUMPRODUCT(S118:OFFSET(S118,-MIN($A118,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A118,60),0))","v":30792.062527035123},{"$f":"IF(U118>0, SUMPRODUCT(T118:OFFSET(T118,-MIN($A118,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A118,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A118,60),0)) / U118, 0)","v":0.37165342018772957},42413530.204648525,463324348.28332144,null,null,16424.293697245426,2055,0,12816.028389707679,826.46244886190721,0,0,{"$f":"SUMPRODUCT(AF118:OFFSET(AF118,-MIN($A118,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A118,60),0))","v":12611.591873092293},{"$f":"IF(AH118>0, SUMPRODUCT(AG118:OFFSET(AG118,-MIN($A118,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A118,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A118,60),0)) / AH118, 0)","v":0.3716534201877294},17535539.237977378,239778440.38975185,null,null,null,2055,0,4232.8688051141535,272.96343391336779,0,0,{"$f":"SUMPRODUCT(AS118:OFFSET(AS118,-MIN($A118,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A118,60),0))","v":4165.3476567916023},{"$f":"IF(AU118>0, SUMPRODUCT(AT118:OFFSET(AT118,-MIN($A118,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A118,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A118,60),0)) / AU118, 0)","v":0.37165342018772946},{"$f":"IF(AO118<=AR$5, HLOOKUP(AQ$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(AQ$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.405105204670642},{"$f":"IF(AO118<=AR$5, HLOOKUP(AQ$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(AQ$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.01448396572966},0,null,{"$f":"SUMPRODUCT(AP118:OFFSET(AP118,-MIN($A118,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A118,60),0),AY118:OFFSET(AY118,-MIN($A118,60),0))","v":20779675830.466339},73505388.340755537,null,2055,0,8192.3646349985447,528.29796660313218,0,0,{"$f":"SUMPRODUCT(BH118:OFFSET(BH118,-MIN($A118,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A118,60),0))","v":8061.6830823447426},{"$f":"IF(BJ118>0, SUMPRODUCT(BI118:OFFSET(BI118,-MIN($A118,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A118,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A118,60),0)) / BJ118, 0)","v":0.37165342018772951},{"$f":"IF(BD118<=BG$5, HLOOKUP(BF$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(BF$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.3107593090762872},{"$f":"IF(BD118<=BG$5, HLOOKUP(BF$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(BF$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.2857360104874145},12785833.536736228,161419462.89972439,null,null,null,2055,0,390.79494959498237,25.201048345407223,0,0,{"$f":"SUMPRODUCT(BW118:OFFSET(BW118,-MIN($A118,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A118,60),0))","v":384.56113395594667},{"$f":"IF(BY118>0, SUMPRODUCT(BX118:OFFSET(BX118,-MIN($A118,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A118,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A118,60),0)) / BY118, 0)","v":0.37165342018772951},{"$f":"IF(BS118<=BV$5, HLOOKUP(BU$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":0.9477335074188632},{"$f":"IF(BS118<=BV$5, HLOOKUP(BU$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":1.4407662120543863},4749705.7012411486,4853589.1492719064,null,null,null,2055,0,18475.179849127802,1191.4020410204944,0,0,{"$f":"SUMPRODUCT(CL118:OFFSET(CL118,-MIN($A118,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A118,60),0))","v":18180.470653942833},{"$f":"IF(CN118>0, SUMPRODUCT(CM118:OFFSET(CM118,-MIN($A118,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A118,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A118,60),0)) / CN118, 0)","v":0.37165342018772951},24877990.96667115,223545907.89356959,null,null,null,2055,0,4798.8283353919614,309.46025532535606,0,0,{"$f":"SUMPRODUCT(CY118:OFFSET(CY118,-MIN($A118,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A118,60),0))","v":4722.2792112100396},{"$f":"IF(DA118>0, SUMPRODUCT(CZ118:OFFSET(CZ118,-MIN($A118,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A118,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A118,60),0)) / DA118, 0)","v":0.37165342018772968},{"$f":"IF(CU118<=CX$5, HLOOKUP(CW$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(CW$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.3268705563499219},{"$f":"IF(CU118<=CX$5, HLOOKUP(CW$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(CW$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.012908797639569},7581595.1991759799,83268332.153798968,null,null,null,2055,0,13676.351513735843,881.94178569513826,0,0,{"$f":"SUMPRODUCT(DN118:OFFSET(DN118,-MIN($A118,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A118,60),0))","v":13458.191442732792},{"$f":"IF(DP118>0, SUMPRODUCT(DO118:OFFSET(DO118,-MIN($A118,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A118,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A118,60),0)) / DP118, 0)","v":0.37165342018772946},{"$f":"IF(DJ118<=DM$5, HLOOKUP(DL$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(DL$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.0621565665996704},{"$f":"IF(DJ118<=DM$5, HLOOKUP(DL$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(DL$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":1.1898643258451089},17296395.76749517,140277575.73977062]
[106,2056,{"$f":"OFFSET('2012 NIA Shipments Data'!$Q$14,A119,0)","v":0},29273.343748953077,{"$f":"SUMPRODUCT(C119:OFFSET(C119,-MIN(A119,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A119,60),0))","v":1958.3397715044687},0,0,{"$f":"SUMPRODUCT(F119:OFFSET(F119,-MIN($A119,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A119,60),0))","v":28904.220255674125},{"$f":"IF(H119>0, SUMPRODUCT(G119:OFFSET(G119,-MIN($A119,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A119,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A119,60),0)) / H119, 0)","v":0.38102206710955761},41730481.856573775,434918219.61714065,null,null,null,2056,0,29273.343748953084,1958.3397715044694,0,0,{"$f":"SUMPRODUCT(S119:OFFSET(S119,-MIN($A119,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A119,60),0))","v":28904.220255674125},{"$f":"IF(U119>0, SUMPRODUCT(T119:OFFSET(T119,-MIN($A119,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A119,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A119,60),0)) / U119, 0)","v":0.38102206710955772},41730481.856573775,434918219.61714065,null,null,16490.626533339695,2056,0,11989.56594084577,802.08274211494506,0,0,{"$f":"SUMPRODUCT(AF119:OFFSET(AF119,-MIN($A119,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A119,60),0))","v":11838.382990891798},{"$f":"IF(AH119>0, SUMPRODUCT(AG119:OFFSET(AG119,-MIN($A119,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A119,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A119,60),0)) / AH119, 0)","v":0.38102206710955783},17185553.21624957,225077772.80272824,null,null,null,2056,0,3959.9053712007849,264.91132158737435,0,0,{"$f":"SUMPRODUCT(AS119:OFFSET(AS119,-MIN($A119,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A119,60),0))","v":3909.9727732643423},{"$f":"IF(AU119>0, SUMPRODUCT(AT119:OFFSET(AT119,-MIN($A119,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A119,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A119,60),0)) / AU119, 0)","v":0.38102206710955783},{"$f":"IF(AO119<=AR$5, HLOOKUP(AQ$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(AQ$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.405105204670642},{"$f":"IF(AO119<=AR$5, HLOOKUP(AQ$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(AQ$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.01448396572966},0,null,{"$f":"SUMPRODUCT(AP119:OFFSET(AP119,-MIN($A119,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A119,60),0),AY119:OFFSET(AY119,-MIN($A119,60),0))","v":19393686293.676376},68998818.533661604,null,2056,0,7664.0666683954114,512.71377458262714,0,0,{"$f":"SUMPRODUCT(BH119:OFFSET(BH119,-MIN($A119,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A119,60),0))","v":7567.4262884776881},{"$f":"IF(BJ119>0, SUMPRODUCT(BI119:OFFSET(BI119,-MIN($A119,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A119,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A119,60),0)) / BJ119, 0)","v":0.38102206710955777},{"$f":"IF(BD119<=BG$5, HLOOKUP(BF$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(BF$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.3107593090762872},{"$f":"IF(BD119<=BG$5, HLOOKUP(BF$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(BF$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.2857360104874145},12614658.964491421,151522935.66271532,null,null,null,2056,0,365.59390124957514,24.457645944943529,0,0,{"$f":"SUMPRODUCT(BW119:OFFSET(BW119,-MIN($A119,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A119,60),0))","v":360.9839291497683},{"$f":"IF(BY119>0, SUMPRODUCT(BX119:OFFSET(BX119,-MIN($A119,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A119,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A119,60),0)) / BY119, 0)","v":0.38102206710955794},{"$f":"IF(BS119<=BV$5, HLOOKUP(BU$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":0.9477335074188632},{"$f":"IF(BS119<=BV$5, HLOOKUP(BU$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":1.4407662120543863},4570894.251758147,4556018.6063513169,null,null,null,2056,0,17283.777808107312,1156.2570293895242,0,0,{"$f":"SUMPRODUCT(CL119:OFFSET(CL119,-MIN($A119,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A119,60),0))","v":17065.837264782323},{"$f":"IF(CN119>0, SUMPRODUCT(CM119:OFFSET(CM119,-MIN($A119,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A119,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A119,60),0)) / CN119, 0)","v":0.38102206710955783},24544928.640324201,209840446.81441244,null,null,null,2056,0,4489.3680800666052,300.33152807941576,0,0,{"$f":"SUMPRODUCT(CY119:OFFSET(CY119,-MIN($A119,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A119,60),0))","v":4432.7591992178468},{"$f":"IF(DA119>0, SUMPRODUCT(CZ119:OFFSET(CZ119,-MIN($A119,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A119,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A119,60),0)) / DA119, 0)","v":0.38102206710955772},{"$f":"IF(CU119<=CX$5, HLOOKUP(CW$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(CW$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.3268705563499219},{"$f":"IF(CU119<=CX$5, HLOOKUP(CW$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(CW$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.012908797639569},7480094.0876979074,78163202.311728418,null,null,null,2056,0,12794.409728040706,855.9255013101083,0,0,{"$f":"SUMPRODUCT(DN119:OFFSET(DN119,-MIN($A119,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A119,60),0))","v":12633.078065564478},{"$f":"IF(DP119>0, SUMPRODUCT(DO119:OFFSET(DO119,-MIN($A119,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A119,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A119,60),0)) / DP119, 0)","v":0.38102206710955783},{"$f":"IF(DJ119<=DM$5, HLOOKUP(DL$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(DL$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.0621565665996704},{"$f":"IF(DJ119<=DM$5, HLOOKUP(DL$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(DL$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":1.1898643258451089},17064834.552626293,131677244.50268403]
[107,2057,{"$f":"OFFSET('2012 NIA Shipments Data'!$Q$14,A120,0)","v":0},27315.003977448607,{"$f":"SUMPRODUCT(C120:OFFSET(C120,-MIN(A120,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A120,60),0))","v":1897.9671130044203},0,0,{"$f":"SUMPRODUCT(F120:OFFSET(F120,-MIN($A120,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A120,60),0))","v":27046.953369114173},{"$f":"IF(H120>0, SUMPRODUCT(G120:OFFSET(G120,-MIN($A120,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A120,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A120,60),0)) / H120, 0)","v":0.39043012158259577},40893009.963289529,406972154.97635686,null,null,null,2057,0,27315.00397744861,1897.9671130044208,0,0,{"$f":"SUMPRODUCT(S120:OFFSET(S120,-MIN($A120,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A120,60),0))","v":27046.953369114173},{"$f":"IF(U120>0, SUMPRODUCT(T120:OFFSET(T120,-MIN($A120,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A120,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A120,60),0)) / U120, 0)","v":0.39043012158259582},40893009.963289529,406972154.97635686,null,null,16558.802717169568,2057,0,11187.483198730824,777.35574214124438,0,0,{"$f":"SUMPRODUCT(AF120:OFFSET(AF120,-MIN($A120,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A120,60),0))","v":11077.696955257206},{"$f":"IF(AH120>0, SUMPRODUCT(AG120:OFFSET(AG120,-MIN($A120,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A120,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A120,60),0)) / AH120, 0)","v":0.39043012158259577},16777011.781098533,210615196.38207191,null,null,null,2057,0,3694.99404961341,256.74450549973278,0,0,{"$f":"SUMPRODUCT(AS120:OFFSET(AS120,-MIN($A120,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A120,60),0))","v":3658.7339266564909},{"$f":"IF(AU120>0, SUMPRODUCT(AT120:OFFSET(AT120,-MIN($A120,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A120,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A120,60),0)) / AU120, 0)","v":0.39043012158259593},{"$f":"IF(AO120<=AR$5, HLOOKUP(AQ$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(AQ$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.405105204670642},{"$f":"IF(AO120<=AR$5, HLOOKUP(AQ$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(AQ$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.01448396572966},0,null,{"$f":"SUMPRODUCT(AP120:OFFSET(AP120,-MIN($A120,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A120,60),0),AY120:OFFSET(AY120,-MIN($A120,60),0))","v":18060781471.676121},64565236.871856622,null,2057,0,7151.3528938127838,496.9075829954707,0,0,{"$f":"SUMPRODUCT(BH120:OFFSET(BH120,-MIN($A120,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A120,60),0))","v":7081.1744492047092},{"$f":"IF(BJ120>0, SUMPRODUCT(BI120:OFFSET(BI120,-MIN($A120,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A120,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A120,60),0)) / BJ120, 0)","v":0.39043012158259577},{"$f":"IF(BD120<=BG$5, HLOOKUP(BF$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(BF$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.3107593090762872},{"$f":"IF(BD120<=BG$5, HLOOKUP(BF$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(BF$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.2857360104874145},12394213.77485073,141786692.01139355,null,null,null,2057,0,341.13625530463156,23.703653646040866,0,0,{"$f":"SUMPRODUCT(BW120:OFFSET(BW120,-MIN($A120,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A120,60),0))","v":337.78857939600516},{"$f":"IF(BY120>0, SUMPRODUCT(BX120:OFFSET(BX120,-MIN($A120,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A120,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A120,60),0)) / BY120, 0)","v":0.39043012158259571},{"$f":"IF(BS120<=BV$5, HLOOKUP(BU$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":0.9477335074188632},{"$f":"IF(BS120<=BV$5, HLOOKUP(BU$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":1.4407662120543863},4382798.0062478036,4263267.4988217447,null,null,null,2057,0,16127.520778717786,1120.6113708631763,0,0,{"$f":"SUMPRODUCT(CL120:OFFSET(CL120,-MIN($A120,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A120,60),0))","v":15969.256413856971},{"$f":"IF(CN120>0, SUMPRODUCT(CM120:OFFSET(CM120,-MIN($A120,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A120,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A120,60),0)) / CN120, 0)","v":0.39043012158259571},24115998.182190992,196356958.59428495,null,null,null,2057,0,4189.0365519871893,291.07276050222112,0,0,{"$f":"SUMPRODUCT(CY120:OFFSET(CY120,-MIN($A120,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A120,60),0))","v":4147.9282366809784},{"$f":"IF(DA120>0, SUMPRODUCT(CZ120:OFFSET(CZ120,-MIN($A120,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A120,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A120,60),0)) / DA120, 0)","v":0.39043012158259577},{"$f":"IF(CU120<=CX$5, HLOOKUP(CW$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(CW$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.3268705563499219},{"$f":"IF(CU120<=CX$5, HLOOKUP(CW$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(CW$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.012908797639569},7349377.0572705017,73140754.85883227,null,null,null,2057,0,11938.484226730598,829.53861036095509,0,0,{"$f":"SUMPRODUCT(DN120:OFFSET(DN120,-MIN($A120,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A120,60),0))","v":11821.328177175992},{"$f":"IF(DP120>0, SUMPRODUCT(DO120:OFFSET(DO120,-MIN($A120,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A120,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A120,60),0)) / DP120, 0)","v":0.39043012158259582},{"$f":"IF(DJ120<=DM$5, HLOOKUP(DL$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(DL$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.0621565665996704},{"$f":"IF(DJ120<=DM$5, HLOOKUP(DL$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(DL$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":1.1898643258451089},16766621.124920491,123216203.7354527]
[108,2058,{"$f":"OFFSET('2012 NIA Shipments Data'!$Q$14,A121,0)","v":0},25417.036864444188,{"$f":"SUMPRODUCT(C121:OFFSET(C121,-MIN(A121,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A121,60),0))","v":1837.0409689281248},0,0,{"$f":"SUMPRODUCT(F121:OFFSET(F121,-MIN($A121,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A121,60),0))","v":25226.300884588836},{"$f":"IF(H121>0, SUMPRODUCT(G121:OFFSET(G121,-MIN($A121,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A121,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A121,60),0)) / H121, 0)","v":0.39989802634711707},39911013.991673678,379577022.70476961,null,null,null,2058,0,25417.036864444191,1837.040968928125,0,0,{"$f":"SUMPRODUCT(S121:OFFSET(S121,-MIN($A121,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A121,60),0))","v":25226.30088458884},{"$f":"IF(U121>0, SUMPRODUCT(T121:OFFSET(T121,-MIN($A121,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A121,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A121,60),0)) / U121, 0)","v":0.39989802634711702},39911013.991673678,379577022.70476961,null,null,16628.995214780596,2058,0,10410.127456589582,752.40204951942565,0,0,{"$f":"SUMPRODUCT(AF121:OFFSET(AF121,-MIN($A121,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A121,60),0))","v":10332.00718350498},{"$f":"IF(AH121>0, SUMPRODUCT(AG121:OFFSET(AG121,-MIN($A121,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A121,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A121,60),0)) / AH121, 0)","v":0.39989802634711702},16314255.312464261,196437737.08236039,null,null,null,2058,0,3438.2495441136775,248.50281752437451,0,0,{"$f":"SUMPRODUCT(AS121:OFFSET(AS121,-MIN($A121,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A121,60),0))","v":3412.4480354924599},{"$f":"IF(AU121>0, SUMPRODUCT(AT121:OFFSET(AT121,-MIN($A121,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A121,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A121,60),0)) / AU121, 0)","v":0.39989802634711702},{"$f":"IF(AO121<=AR$5, HLOOKUP(AQ$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(AQ$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.405105204670642},{"$f":"IF(AO121<=AR$5, HLOOKUP(AQ$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(AQ$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.01448396572966},0,null,{"$f":"SUMPRODUCT(AP121:OFFSET(AP121,-MIN($A121,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A121,60),0),AY121:OFFSET(AY121,-MIN($A121,60),0))","v":16779447723.103045},60219059.418134682,null,2058,0,6654.4453108173129,480.95648311246907,0,0,{"$f":"SUMPRODUCT(BH121:OFFSET(BH121,-MIN($A121,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A121,60),0))","v":6604.5086422149971},{"$f":"IF(BJ121>0, SUMPRODUCT(BI121:OFFSET(BI121,-MIN($A121,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A121,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A121,60),0)) / BJ121, 0)","v":0.39989802634711707},{"$f":"IF(BD121<=BG$5, HLOOKUP(BF$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(BF$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.3107593090762872},{"$f":"IF(BD121<=BG$5, HLOOKUP(BF$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(BF$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.2857360104874145},12127355.01363829,132242389.93935475,null,null,null,2058,0,317.43260165859067,22.942748882582023,0,0,{"$f":"SUMPRODUCT(BW121:OFFSET(BW121,-MIN($A121,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A121,60),0))","v":315.05050579752344},{"$f":"IF(BY121>0, SUMPRODUCT(BX121:OFFSET(BX121,-MIN($A121,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A121,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A121,60),0)) / BY121, 0)","v":0.39989802634711713},{"$f":"IF(BS121<=BV$5, HLOOKUP(BU$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":0.9477335074188632},{"$f":"IF(BS121<=BV$5, HLOOKUP(BU$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":1.4407662120543863},4186900.2988259718,3976287.7248709551,null,null,null,2058,0,15006.90940785461,1084.6389194086994,0,0,{"$f":"SUMPRODUCT(CL121:OFFSET(CL121,-MIN($A121,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A121,60),0))","v":14894.293701083852},{"$f":"IF(CN121>0, SUMPRODUCT(CM121:OFFSET(CM121,-MIN($A121,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A121,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A121,60),0)) / CN121, 0)","v":0.39989802634711707},23596758.679209419,183139285.62240922,null,null,null,2058,0,3897.9637914849682,281.72911022422915,0,0,{"$f":"SUMPRODUCT(CY121:OFFSET(CY121,-MIN($A121,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A121,60),0))","v":3868.71246894982},{"$f":"IF(DA121>0, SUMPRODUCT(CZ121:OFFSET(CZ121,-MIN($A121,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A121,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A121,60),0)) / DA121, 0)","v":0.39989802634711713},{"$f":"IF(CU121<=CX$5, HLOOKUP(CW$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(CW$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.3268705563499219},{"$f":"IF(CU121<=CX$5, HLOOKUP(CW$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(CW$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.012908797639569},7191138.245772359,68217320.591154039,null,null,null,2058,0,11108.945616369641,802.9098091844703,0,0,{"$f":"SUMPRODUCT(DN121:OFFSET(DN121,-MIN($A121,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A121,60),0))","v":11025.581232134036},{"$f":"IF(DP121>0, SUMPRODUCT(DO121:OFFSET(DO121,-MIN($A121,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A121,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A121,60),0)) / DP121, 0)","v":0.39989802634711702},{"$f":"IF(DJ121<=DM$5, HLOOKUP(DL$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(DL$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.0621565665996704},{"$f":"IF(DJ121<=DM$5, HLOOKUP(DL$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(DL$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":1.1898643258451089},16405620.433437059,114921965.03125519]
[109,2059,{"$f":"OFFSET('2012 NIA Shipments Data'!$Q$14,A122,0)","v":0},23579.995895516062,{"$f":"SUMPRODUCT(C122:OFFSET(C122,-MIN(A122,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A122,60),0))","v":1774.4464232116077},0,0,{"$f":"SUMPRODUCT(F122:OFFSET(F122,-MIN($A122,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A122,60),0))","v":23447.917865894204},{"$f":"IF(H122>0, SUMPRODUCT(G122:OFFSET(G122,-MIN($A122,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A122,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A122,60),0)) / H122, 0)","v":0.40944616086821412},38794915.871281244,352817913.84639484,null,null,null,2059,0,23579.995895516066,1774.4464232116081,0,0,{"$f":"SUMPRODUCT(S122:OFFSET(S122,-MIN($A122,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A122,60),0))","v":23447.917865894204},{"$f":"IF(U122>0, SUMPRODUCT(T122:OFFSET(T122,-MIN($A122,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A122,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A122,60),0)) / U122, 0)","v":0.40944616086821412},38794915.871281244,352817913.84639484,null,null,16701.390373227565,2059,0,9657.7254070701565,726.76502493345538,0,0,{"$f":"SUMPRODUCT(AF122:OFFSET(AF122,-MIN($A122,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A122,60),0))","v":9603.6298360595883},{"$f":"IF(AH122>0, SUMPRODUCT(AG122:OFFSET(AG122,-MIN($A122,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A122,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A122,60),0)) / AH122, 0)","v":0.40944616086821406},15801782.99628059,182589431.00465524,null,null,null,2059,0,3189.7467265893029,240.03543915050579,0,0,{"$f":"SUMPRODUCT(AS122:OFFSET(AS122,-MIN($A122,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A122,60),0))","v":3171.8800796014293},{"$f":"IF(AU122>0, SUMPRODUCT(AT122:OFFSET(AT122,-MIN($A122,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A122,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A122,60),0)) / AU122, 0)","v":0.40944616086821406},{"$f":"IF(AO122<=AR$5, HLOOKUP(AQ$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(AQ$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.405105204670642},{"$f":"IF(AO122<=AR$5, HLOOKUP(AQ$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(AQ$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.01448396572966},0,null,{"$f":"SUMPRODUCT(AP122:OFFSET(AP122,-MIN($A122,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A122,60),0),AY122:OFFSET(AY122,-MIN($A122,60),0))","v":15547493175.032925},55973785.679391712,null,2059,0,6173.4888277048449,464.56857828125317,0,0,{"$f":"SUMPRODUCT(BH122:OFFSET(BH122,-MIN($A122,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A122,60),0))","v":6138.9094221837913},{"$f":"IF(BJ122>0, SUMPRODUCT(BI122:OFFSET(BI122,-MIN($A122,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A122,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A122,60),0)) / BJ122, 0)","v":0.40944616086821417},{"$f":"IF(BD122<=BG$5, HLOOKUP(BF$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(BF$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.3107593090762872},{"$f":"IF(BD122<=BG$5, HLOOKUP(BF$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(BF$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.2857360104874145},11817126.624962084,122919674.66311637,null,null,null,2059,0,294.48985277600866,22.161007501696389,0,0,{"$f":"SUMPRODUCT(BW122:OFFSET(BW122,-MIN($A122,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A122,60),0))","v":292.84033427436708},{"$f":"IF(BY122>0, SUMPRODUCT(BX122:OFFSET(BX122,-MIN($A122,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A122,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A122,60),0)) / BY122, 0)","v":0.40944616086821417},{"$f":"IF(BS122<=BV$5, HLOOKUP(BU$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":0.9477335074188632},{"$f":"IF(BS122<=BV$5, HLOOKUP(BU$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":1.4407662120543863},3984656.3713185065,3695970.6621471685,null,null,null,2059,0,13922.270488445909,1047.6813982781528,0,0,{"$f":"SUMPRODUCT(CL122:OFFSET(CL122,-MIN($A122,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A122,60),0))","v":13844.288029834619},{"$f":"IF(CN122>0, SUMPRODUCT(CM122:OFFSET(CM122,-MIN($A122,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A122,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A122,60),0)) / CN122, 0)","v":0.409446160868214},22993132.875000656,170228482.84173959,null,null,null,2059,0,3616.2346812607384,272.12959341002681,0,0,{"$f":"SUMPRODUCT(CY122:OFFSET(CY122,-MIN($A122,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A122,60),0))","v":3595.9791581695758},{"$f":"IF(DA122>0, SUMPRODUCT(CZ122:OFFSET(CZ122,-MIN($A122,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A122,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A122,60),0)) / DA122, 0)","v":0.40944616086821412},{"$f":"IF(CU122<=CX$5, HLOOKUP(CW$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(CW$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.3268705563499219},{"$f":"IF(CU122<=CX$5, HLOOKUP(CW$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(CW$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.012908797639569},7007182.6158575919,63408192.012406699,null,null,null,2059,0,10306.03580718517,775.55180486812583,0,0,{"$f":"SUMPRODUCT(DN122:OFFSET(DN122,-MIN($A122,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A122,60),0))","v":10248.308871665042},{"$f":"IF(DP122>0, SUMPRODUCT(DO122:OFFSET(DO122,-MIN($A122,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A122,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A122,60),0)) / DP122, 0)","v":0.40944616086821412},{"$f":"IF(DJ122<=DM$5, HLOOKUP(DL$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(DL$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.0621565665996704},{"$f":"IF(DJ122<=DM$5, HLOOKUP(DL$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(DL$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":1.1898643258451089},15985950.259143066,106820290.82933289]
[110,2060,{"$f":"OFFSET('2012 NIA Shipments Data'!$Q$14,A123,0)","v":0},21805.549472304454,{"$f":"SUMPRODUCT(C123:OFFSET(C123,-MIN(A123,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A123,60),0))","v":1711.0153838782721},0,0,{"$f":"SUMPRODUCT(F123:OFFSET(F123,-MIN($A123,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A123,60),0))","v":21717.063159497724},{"$f":"IF(H123>0, SUMPRODUCT(G123:OFFSET(G123,-MIN($A123,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A123,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A123,60),0)) / H123, 0)","v":0.41909438599911503},37555501.867681384,326773957.61221385,null,null,null,2060,0,21805.549472304461,1711.0153838782721,0,0,{"$f":"SUMPRODUCT(S123:OFFSET(S123,-MIN($A123,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A123,60),0))","v":21717.063159497728},{"$f":"IF(U123>0, SUMPRODUCT(T123:OFFSET(T123,-MIN($A123,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A123,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A123,60),0)) / U123, 0)","v":0.41909438599911497},37555501.867681384,326773957.61221385,null,null,16776.184551480645,2060,0,8930.9603821367018,700.78539529819693,0,0,{"$f":"SUMPRODUCT(AF123:OFFSET(AF123,-MIN($A123,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A123,60),0))","v":8894.7187934969825},{"$f":"IF(AH123>0, SUMPRODUCT(AG123:OFFSET(AG123,-MIN($A123,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A123,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A123,60),0)) / AH123, 0)","v":0.41909438599911497},15244193.478093393,169111228.89732242,null,null,null,2060,0,2949.7112874387976,231.4549054229262,0,0,{"$f":"SUMPRODUCT(AS123:OFFSET(AS123,-MIN($A123,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A123,60),0))","v":2937.7414411388286},{"$f":"IF(AU123>0, SUMPRODUCT(AT123:OFFSET(AT123,-MIN($A123,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A123,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A123,60),0)) / AU123, 0)","v":0.41909438599911486},{"$f":"IF(AO123<=AR$5, HLOOKUP(AQ$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(AQ$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.405105204670642},{"$f":"IF(AO123<=AR$5, HLOOKUP(AQ$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(AQ$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.01448396572966},0,null,{"$f":"SUMPRODUCT(AP123:OFFSET(AP123,-MIN($A123,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A123,60),0),AY123:OFFSET(AY123,-MIN($A123,60),0))","v":14364659922.932728},51841969.330831334,null,2060,0,5708.9202494235915,447.96167069784184,0,0,{"$f":"SUMPRODUCT(BH123:OFFSET(BH123,-MIN($A123,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A123,60),0))","v":5685.7536099577628},{"$f":"IF(BJ123>0, SUMPRODUCT(BI123:OFFSET(BI123,-MIN($A123,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A123,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A123,60),0)) / BJ123, 0)","v":0.41909438599911492},{"$f":"IF(BD123<=BG$5, HLOOKUP(BF$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(BF$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.3107593090762872},{"$f":"IF(BD123<=BG$5, HLOOKUP(BF$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(BF$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.2857360104874145},11466708.683921894,113846114.33182402,null,null,null,2060,0,272.3288452743123,21.368819177428897,0,0,{"$f":"SUMPRODUCT(BW123:OFFSET(BW123,-MIN($A123,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A123,60),0))","v":271.22374240039272},{"$f":"IF(BY123>0, SUMPRODUCT(BX123:OFFSET(BX123,-MIN($A123,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A123,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A123,60),0)) / BY123, 0)","v":0.41909438599911503},{"$f":"IF(BS123<=BV$5, HLOOKUP(BU$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":0.9477335074188632},{"$f":"IF(BS123<=BV$5, HLOOKUP(BU$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":1.4407662120543863},3777484.7941714996,3423145.2346670735,null,null,null,2060,0,12874.589090167758,1010.2299885800753,0,0,{"$f":"SUMPRODUCT(CL123:OFFSET(CL123,-MIN($A123,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A123,60),0))","v":12822.344366000743},{"$f":"IF(CN123>0, SUMPRODUCT(CM123:OFFSET(CM123,-MIN($A123,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A123,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A123,60),0)) / CN123, 0)","v":0.41909438599911492},22311308.389587995,157662728.7148914,null,null,null,2060,0,3344.1050878507122,262.40179170378298,0,0,{"$f":"SUMPRODUCT(CY123:OFFSET(CY123,-MIN($A123,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A123,60),0))","v":3330.5348024865216},{"$f":"IF(DA123>0, SUMPRODUCT(CZ123:OFFSET(CZ123,-MIN($A123,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A123,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A123,60),0)) / DA123, 0)","v":0.41909438599911503},{"$f":"IF(CU123<=CX$5, HLOOKUP(CW$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(CW$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.3268705563499219},{"$f":"IF(CU123<=CX$5, HLOOKUP(CW$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(CW$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.012908797639569},6799395.8515561428,58727590.169784181,null,null,null,2060,0,9530.4840023170455,747.8281968762924,0,0,{"$f":"SUMPRODUCT(DN123:OFFSET(DN123,-MIN($A123,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A123,60),0))","v":9491.8095635142236},{"$f":"IF(DP123>0, SUMPRODUCT(DO123:OFFSET(DO123,-MIN($A123,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A123,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A123,60),0)) / DP123, 0)","v":0.41909438599911497},{"$f":"IF(DJ123<=DM$5, HLOOKUP(DL$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(DL$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.0621565665996704},{"$f":"IF(DJ123<=DM$5, HLOOKUP(DL$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(DL$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":1.1898643258451089},15511912.538031852,98935138.545107231]
[111,2061,{"$f":"OFFSET('2012 NIA Shipments Data'!$Q$14,A124,0)","v":0},20094.534088426182,{"$f":"SUMPRODUCT(C124:OFFSET(C124,-MIN(A124,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A124,60),0))","v":1644.5844290292741},0,0,{"$f":"SUMPRODUCT(F124:OFFSET(F124,-MIN($A124,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A124,60),0))","v":20038.598085767062},{"$f":"IF(H124>0, SUMPRODUCT(G124:OFFSET(G124,-MIN($A124,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A124,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A124,60),0)) / H124, 0)","v":0.42886162362256597},36203826.880434074,301518301.68725634,null,null,null,2061,0,20094.534088426186,1644.5844290292744,0,0,{"$f":"SUMPRODUCT(S124:OFFSET(S124,-MIN($A124,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A124,60),0))","v":20038.598085767069},{"$f":"IF(U124>0, SUMPRODUCT(T124:OFFSET(T124,-MIN($A124,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A124,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A124,60),0)) / U124, 0)","v":0.42886162362256591},36203826.880434074,301518301.68725634,null,null,16853.580630850931,2061,0,8230.174986838505,673.57708180637394,0,0,{"$f":"SUMPRODUCT(AF124:OFFSET(AF124,-MIN($A124,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A124,60),0))","v":8207.2651205075417},{"$f":"IF(AH124>0, SUMPRODUCT(AG124:OFFSET(AG124,-MIN($A124,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A124,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A124,60),0)) / AH124, 0)","v":0.42886162362256597},14646149.720249437,156040985.96460387,null,null,null,2061,0,2718.2563820158712,222.46856285896979,0,0,{"$f":"SUMPRODUCT(AS124:OFFSET(AS124,-MIN($A124,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A124,60),0))","v":2710.6897275443853},{"$f":"IF(AU124>0, SUMPRODUCT(AT124:OFFSET(AT124,-MIN($A124,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A124,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A124,60),0)) / AU124, 0)","v":0.42886162362256597},{"$f":"IF(AO124<=AR$5, HLOOKUP(AQ$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(AQ$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.405105204670642},{"$f":"IF(AO124<=AR$5, HLOOKUP(AQ$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(AQ$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.01448396572966},0,null,{"$f":"SUMPRODUCT(AP124:OFFSET(AP124,-MIN($A124,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A124,60),0),AY124:OFFSET(AY124,-MIN($A124,60),0))","v":13229080371.399574},47835215.091726877,null,2061,0,5260.9585787257502,430.56935394803105,0,0,{"$f":"SUMPRODUCT(BH124:OFFSET(BH124,-MIN($A124,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A124,60),0))","v":5246.3139499050885},{"$f":"IF(BJ124>0, SUMPRODUCT(BI124:OFFSET(BI124,-MIN($A124,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A124,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A124,60),0)) / BJ124, 0)","v":0.42886162362256597},{"$f":"IF(BD124<=BG$5, HLOOKUP(BF$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(BF$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.3107593090762872},{"$f":"IF(BD124<=BG$5, HLOOKUP(BF$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(BF$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.2857360104874145},11079386.272713291,105047193.1663558,null,null,null,2061,0,250.96002609688341,20.539164999373199,0,0,{"$f":"SUMPRODUCT(BW124:OFFSET(BW124,-MIN($A124,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A124,60),0))","v":250.26144305806721},{"$f":"IF(BY124>0, SUMPRODUCT(BX124:OFFSET(BX124,-MIN($A124,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A124,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A124,60),0)) / BY124, 0)","v":0.42886162362256591},{"$f":"IF(BS124<=BV$5, HLOOKUP(BU$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":0.9477335074188632},{"$f":"IF(BS124<=BV$5, HLOOKUP(BU$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":1.4407662120543863},3566763.4475361453,3158577.7065211949,null,null,null,2061,0,11864.359101587681,971.00734722290031,0,0,{"$f":"SUMPRODUCT(CL124:OFFSET(CL124,-MIN($A124,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A124,60),0))","v":11831.332965259522},{"$f":"IF(CN124>0, SUMPRODUCT(CM124:OFFSET(CM124,-MIN($A124,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A124,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A124,60),0)) / CN124, 0)","v":0.42886162362256613},21557677.160184637,145477315.72265247,null,null,null,2061,0,3081.703296146929,252.21392212574398,0,0,{"$f":"SUMPRODUCT(CY124:OFFSET(CY124,-MIN($A124,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A124,60),0))","v":3073.1249353345133},{"$f":"IF(DA124>0, SUMPRODUCT(CZ124:OFFSET(CZ124,-MIN($A124,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A124,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A124,60),0)) / DA124, 0)","v":0.42886162362256602},{"$f":"IF(CU124<=CX$5, HLOOKUP(CW$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(CW$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.3268705563499219},{"$f":"IF(CU124<=CX$5, HLOOKUP(CW$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(CW$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.012908797639569},6569725.9027870428,54188661.114764072,null,null,null,2061,0,8782.6558054407524,718.79342509715627,0,0,{"$f":"SUMPRODUCT(DN124:OFFSET(DN124,-MIN($A124,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A124,60),0))","v":8758.2080299250119},{"$f":"IF(DP124>0, SUMPRODUCT(DO124:OFFSET(DO124,-MIN($A124,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A124,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A124,60),0)) / DP124, 0)","v":0.4288616236225658},{"$f":"IF(DJ124<=DM$5, HLOOKUP(DL$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(DL$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.0621565665996704},{"$f":"IF(DJ124<=DM$5, HLOOKUP(DL$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(DL$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":1.1898643258451089},14987951.257397596,91288654.607888386]
[112,2062,{"$f":"OFFSET('2012 NIA Shipments Data'!$Q$14,A125,0)","v":0},18449.949659396909,{"$f":"SUMPRODUCT(C125:OFFSET(C125,-MIN(A125,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A125,60),0))","v":1575.8087934322614},0,0,{"$f":"SUMPRODUCT(F125:OFFSET(F125,-MIN($A125,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A125,60),0))","v":18416.99163442757},{"$f":"IF(H125>0, SUMPRODUCT(G125:OFFSET(G125,-MIN($A125,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A125,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A125,60),0)) / H125, 0)","v":0.43876549466036663},34751179.188831925,277118190.40600526,null,null,null,2062,0,18449.949659396912,1575.8087934322616,0,0,{"$f":"SUMPRODUCT(S125:OFFSET(S125,-MIN($A125,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A125,60),0))","v":18416.991634427577},{"$f":"IF(U125>0, SUMPRODUCT(T125:OFFSET(T125,-MIN($A125,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A125,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A125,60),0)) / U125, 0)","v":0.43876549466036657},34751179.188831925,277118190.40600526,null,null,16933.784615064276,2062,0,7556.5979050321303,645.40845080932729,0,0,{"$f":"SUMPRODUCT(AF125:OFFSET(AF125,-MIN($A125,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A125,60),0))","v":7543.0991938142142},{"$f":"IF(AH125>0, SUMPRODUCT(AG125:OFFSET(AG125,-MIN($A125,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A125,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A125,60),0)) / AH125, 0)","v":0.43876549466036668},14012366.836717881,143413502.32375467,null,null,null,2062,0,2495.7878191569012,213.16504730762119,0,0,{"$f":"SUMPRODUCT(AS125:OFFSET(AS125,-MIN($A125,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A125,60),0))","v":2491.3294743494375},{"$f":"IF(AU125>0, SUMPRODUCT(AT125:OFFSET(AT125,-MIN($A125,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A125,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A125,60),0)) / AU125, 0)","v":0.43876549466036652},{"$f":"IF(AO125<=AR$5, HLOOKUP(AQ$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(AQ$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.405105204670642},{"$f":"IF(AO125<=AR$5, HLOOKUP(AQ$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(AQ$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.01448396572966},0,null,{"$f":"SUMPRODUCT(AP125:OFFSET(AP125,-MIN($A125,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A125,60),0),AY125:OFFSET(AY125,-MIN($A125,60),0))","v":12142776362.86404},43964191.127777405,null,2062,0,4830.3892247777185,412.56317532705862,0,0,{"$f":"SUMPRODUCT(BH125:OFFSET(BH125,-MIN($A125,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A125,60),0))","v":4821.7604701403998},{"$f":"IF(BJ125>0, SUMPRODUCT(BI125:OFFSET(BI125,-MIN($A125,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A125,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A125,60),0)) / BJ125, 0)","v":0.43876549466036663},{"$f":"IF(BD125<=BG$5, HLOOKUP(BF$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(BF$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.3107593090762872},{"$f":"IF(BD125<=BG$5, HLOOKUP(BF$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(BF$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.2857360104874145},10658537.614189833,96546338.695171028,null,null,null,2062,0,230.4208610975102,19.680228174647453,0,0,{"$f":"SUMPRODUCT(BW125:OFFSET(BW125,-MIN($A125,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A125,60),0))","v":230.00924932437781},{"$f":"IF(BY125>0, SUMPRODUCT(BX125:OFFSET(BX125,-MIN($A125,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A125,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A125,60),0)) / BY125, 0)","v":0.43876549466036657},{"$f":"IF(BS125<=BV$5, HLOOKUP(BU$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":0.9477335074188632},{"$f":"IF(BS125<=BV$5, HLOOKUP(BU$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":1.4407662120543863},3353829.2225280479,2902972.5008062366,null,null,null,2062,0,10893.351754364783,930.40034262293432,0,0,{"$f":"SUMPRODUCT(CL125:OFFSET(CL125,-MIN($A125,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A125,60),0))","v":10873.892440613363},{"$f":"IF(CN125>0, SUMPRODUCT(CM125:OFFSET(CM125,-MIN($A125,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A125,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A125,60),0)) / CN125, 0)","v":0.43876549466036668},20738812.35211404,133704688.08225061,null,null,null,2062,0,2829.4893740211851,241.66647166079449,0,0,{"$f":"SUMPRODUCT(CY125:OFFSET(CY125,-MIN($A125,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A125,60),0))","v":2824.4349222117748},{"$f":"IF(DA125>0, SUMPRODUCT(CZ125:OFFSET(CZ125,-MIN($A125,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A125,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A125,60),0)) / DA125, 0)","v":0.43876549466036663},{"$f":"IF(CU125<=CX$5, HLOOKUP(CW$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(CW$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.3268705563499219},{"$f":"IF(CU125<=CX$5, HLOOKUP(CW$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(CW$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.012908797639569},6320175.9489358859,49803489.952737302,null,null,null,2062,0,8063.8623803435976,688.7338709621398,0,0,{"$f":"SUMPRODUCT(DN125:OFFSET(DN125,-MIN($A125,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A125,60),0))","v":8049.4575184015857},{"$f":"IF(DP125>0, SUMPRODUCT(DO125:OFFSET(DO125,-MIN($A125,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A125,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A125,60),0)) / DP125, 0)","v":0.43876549466036657},{"$f":"IF(DJ125<=DM$5, HLOOKUP(DL$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(DL$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.0621565665996704},{"$f":"IF(DJ125<=DM$5, HLOOKUP(DL$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(DL$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":1.1898643258451089},14418636.403178154,83901198.129513308]
[113,2063,{"$f":"OFFSET('2012 NIA Shipments Data'!$Q$14,A126,0)","v":0},16874.140865964648,{"$f":"SUMPRODUCT(C126:OFFSET(C126,-MIN(A126,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A126,60),0))","v":1506.6542872684763},0,0,{"$f":"SUMPRODUCT(F126:OFFSET(F126,-MIN($A126,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A126,60),0))","v":16856.327513937063},{"$f":"IF(H126>0, SUMPRODUCT(G126:OFFSET(G126,-MIN($A126,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A126,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A126,60),0)) / H126, 0)","v":0.44882203418835032},33209096.944088764,253635070.82346481,null,null,null,2063,0,16874.140865964648,1506.6542872684765,0,0,{"$f":"SUMPRODUCT(S126:OFFSET(S126,-MIN($A126,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A126,60),0))","v":16856.327513937063},{"$f":"IF(U126>0, SUMPRODUCT(T126:OFFSET(T126,-MIN($A126,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A126,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A126,60),0)) / U126, 0)","v":0.44882203418835032},33209096.944088764,253635070.82346481,null,null,17017.002519106638,2063,0,6911.1894542228019,617.08464472595222,0,0,{"$f":"SUMPRODUCT(AF126:OFFSET(AF126,-MIN($A126,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A126,60),0))","v":6903.8935894048354},{"$f":"IF(AH126>0, SUMPRODUCT(AG126:OFFSET(AG126,-MIN($A126,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A126,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A126,60),0)) / AH126, 0)","v":0.44882203418835032},13347619.170471651,131260577.89867264,null,null,null,2063,0,2282.6227718492801,203.81028063835387,0,0,{"$f":"SUMPRODUCT(AS126:OFFSET(AS126,-MIN($A126,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A126,60),0))","v":2280.2130987699743},{"$f":"IF(AU126>0, SUMPRODUCT(AT126:OFFSET(AT126,-MIN($A126,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A126,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A126,60),0)) / AU126, 0)","v":0.44882203418835032},{"$f":"IF(AO126<=AR$5, HLOOKUP(AQ$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(AQ$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.405105204670642},{"$f":"IF(AO126<=AR$5, HLOOKUP(AQ$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(AQ$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.01448396572966},0,null,{"$f":"SUMPRODUCT(AP126:OFFSET(AP126,-MIN($A126,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A126,60),0),AY126:OFFSET(AY126,-MIN($A126,60),0))","v":11106296659.482054},40238645.879049167,null,2063,0,4417.8260494506594,394.45780444068134,0,0,{"$f":"SUMPRODUCT(BH126:OFFSET(BH126,-MIN($A126,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A126,60),0))","v":4413.1623281246029},{"$f":"IF(BJ126>0, SUMPRODUCT(BI126:OFFSET(BI126,-MIN($A126,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A126,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A126,60),0)) / BJ126, 0)","v":0.44882203418835032},{"$f":"IF(BD126<=BG$5, HLOOKUP(BF$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(BF$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.3107593090762872},{"$f":"IF(BD126<=BG$5, HLOOKUP(BF$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(BF$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.2857360104874145},10207638.910523912,88364958.708842918,null,null,null,2063,0,210.74063292286274,18.816559646916993,0,0,{"$f":"SUMPRODUCT(BW126:OFFSET(BW126,-MIN($A126,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A126,60),0))","v":210.51816251025983},{"$f":"IF(BY126>0, SUMPRODUCT(BX126:OFFSET(BX126,-MIN($A126,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A126,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A126,60),0)) / BY126, 0)","v":0.44882203418835043},{"$f":"IF(BS126<=BV$5, HLOOKUP(BU$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":0.9477335074188632},{"$f":"IF(BS126<=BV$5, HLOOKUP(BU$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":1.4407662120543863},3139980.2599477395,2656973.3107805573,null,null,null,2063,0,9962.9514117418476,889.56964254252432,0,0,{"$f":"SUMPRODUCT(CL126:OFFSET(CL126,-MIN($A126,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A126,60),0))","v":9952.4339245322299},{"$f":"IF(CN126>0, SUMPRODUCT(CM126:OFFSET(CM126,-MIN($A126,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A126,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A126,60),0)) / CN126, 0)","v":0.44882203418835032},19861477.773617115,122374492.92479217,null,null,null,2063,0,2587.8229023603903,231.06091750111401,0,0,{"$f":"SUMPRODUCT(CY126:OFFSET(CY126,-MIN($A126,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A126,60),0))","v":2585.0910417749569},{"$f":"IF(DA126>0, SUMPRODUCT(CZ126:OFFSET(CZ126,-MIN($A126,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A126,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A126,60),0)) / DA126, 0)","v":0.44882203418835032},{"$f":"IF(CU126<=CX$5, HLOOKUP(CW$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(CW$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.3268705563499219},{"$f":"IF(CU126<=CX$5, HLOOKUP(CW$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(CW$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.012908797639569},6052807.268027748,45583119.90602731,null,null,null,2063,0,7375.1285093814568,658.50872504141034,0,0,{"$f":"SUMPRODUCT(DN126:OFFSET(DN126,-MIN($A126,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A126,60),0))","v":7367.3428827572734},{"$f":"IF(DP126>0, SUMPRODUCT(DO126:OFFSET(DO126,-MIN($A126,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A126,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A126,60),0)) / DP126, 0)","v":0.44882203418835043},{"$f":"IF(DJ126<=DM$5, HLOOKUP(DL$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(DL$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.0621565665996704},{"$f":"IF(DJ126<=DM$5, HLOOKUP(DL$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(DL$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":1.1898643258451089},13808670.505589366,76791373.018764868]
[114,{"$f":"B126+1","v":2064},{"$f":"OFFSET('2012 NIA Shipments Data'!$Q$14,A127,0)","v":0},15367.486578696171,{"$f":"SUMPRODUCT(C127:OFFSET(C127,-MIN(A127,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A127,60),0))","v":1435.2305718159789},0,0,{"$f":"SUMPRODUCT(F127:OFFSET(F127,-MIN($A127,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A127,60),0))","v":15360.308713109662},{"$f":"IF(H127>0, SUMPRODUCT(G127:OFFSET(G127,-MIN($A127,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A127,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A127,60),0)) / H127, 0)","v":0.4583812189981929},31502291.873786382,231124661.35334957,null,null,null,2064,0,15367.486578696175,1435.2305718159791,0,0,{"$f":"SUMPRODUCT(S127:OFFSET(S127,-MIN($A127,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A127,60),0))","v":15360.308713109664},{"$f":"IF(U127>0, SUMPRODUCT(T127:OFFSET(T127,-MIN($A127,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A127,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A127,60),0)) / U127, 0)","v":0.45838121899819295},31502291.873786382,231124661.35334957,null,null,17097.765294455963,2064,0,6294.1048094968501,587.83143219574561,0,0,{"$f":"SUMPRODUCT(AF127:OFFSET(AF127,-MIN($A127,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A127,60),0))","v":6291.1649508492701},{"$f":"IF(AH127>0, SUMPRODUCT(AG127:OFFSET(AG127,-MIN($A127,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A127,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A127,60),0)) / AH127, 0)","v":0.45838121899819279},12624385.280018799,119611047.94135992,null,null,null,2064,0,2078.8124912109261,194.14855026422896,0,0,{"$f":"SUMPRODUCT(AS127:OFFSET(AS127,-MIN($A127,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A127,60),0))","v":2077.8415167731055},{"$f":"IF(AU127>0, SUMPRODUCT(AT127:OFFSET(AT127,-MIN($A127,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A127,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A127,60),0)) / AU127, 0)","v":0.4583812189981929},{"$f":"IF(AO127<=AR$5, HLOOKUP(AQ$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(AQ$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.405105204670642},{"$f":"IF(AO127<=AR$5, HLOOKUP(AQ$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(AQ$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.01448396572966},0,null,{"$f":"SUMPRODUCT(AP127:OFFSET(AP127,-MIN($A127,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A127,60),0),AY127:OFFSET(AY127,-MIN($A127,60),0))","v":10117359207.368532},36667418.949273318,null,2064,0,4023.3682450099786,375.75833089823647,0,0,{"$f":"SUMPRODUCT(BH127:OFFSET(BH127,-MIN($A127,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A127,60),0))","v":4021.4890049455853},{"$f":"IF(BJ127>0, SUMPRODUCT(BI127:OFFSET(BI127,-MIN($A127,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A127,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A127,60),0)) / BJ127, 0)","v":0.4583812189981929},{"$f":"IF(BD127<=BG$5, HLOOKUP(BF$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(BF$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.3107593090762872},{"$f":"IF(BD127<=BG$5, HLOOKUP(BF$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(BF$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.2857360104874145},9702140.8020176888,80522465.17319791,null,null,null,2064,0,191.92407327594574,17.924551033280164,0,0,{"$f":"SUMPRODUCT(BW127:OFFSET(BW127,-MIN($A127,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A127,60),0))","v":191.83442913057849},{"$f":"IF(BY127>0, SUMPRODUCT(BX127:OFFSET(BX127,-MIN($A127,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A127,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A127,60),0)) / BY127, 0)","v":0.45838121899819295},{"$f":"IF(BS127<=BV$5, HLOOKUP(BU$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":0.9477335074188632},{"$f":"IF(BS127<=BV$5, HLOOKUP(BU$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":1.4407662120543863},2922244.4780011112,2421163.8188886936,null,null,null,2064,0,9073.3817691993245,847.39913962023365,0,0,{"$f":"SUMPRODUCT(CL127:OFFSET(CL127,-MIN($A127,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A127,60),0))","v":9069.1437622603935},{"$f":"IF(CN127>0, SUMPRODUCT(CM127:OFFSET(CM127,-MIN($A127,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A127,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A127,60),0)) / CN127, 0)","v":0.45838121899819306},18877906.593767583,111513613.41198963,null,null,null,2064,0,2356.7619848592767,220.10735677836027,0,0,{"$f":"SUMPRODUCT(CY127:OFFSET(CY127,-MIN($A127,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A127,60),0))","v":2355.6611854110329},{"$f":"IF(DA127>0, SUMPRODUCT(CZ127:OFFSET(CZ127,-MIN($A127,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A127,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A127,60),0)) / DA127, 0)","v":0.45838121899819301},{"$f":"IF(CU127<=CX$5, HLOOKUP(CW$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(CW$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.3268705563499219},{"$f":"IF(CU127<=CX$5, HLOOKUP(CW$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(CW$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.012908797639569},5753062.8656286523,41537564.649498053,null,null,null,2064,0,6716.6197843400469,627.29178284187333,0,0,{"$f":"SUMPRODUCT(DN127:OFFSET(DN127,-MIN($A127,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A127,60),0))","v":6713.482576849362},{"$f":"IF(DP127>0, SUMPRODUCT(DO127:OFFSET(DO127,-MIN($A127,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A127,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A127,60),0)) / DP127, 0)","v":0.45838121899819284},{"$f":"IF(DJ127<=DM$5, HLOOKUP(DL$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(DL$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.0621565665996704},{"$f":"IF(DJ127<=DM$5, HLOOKUP(DL$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(DL$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":1.1898643258451089},13124843.728138929,69976048.762491569]
[115,2065,{"$f":"OFFSET('2012 NIA Shipments Data'!$Q$14,A128,0)","v":0},13932.256006880192,{"$f":"SUMPRODUCT(C128:OFFSET(C128,-MIN(A128,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A128,60),0))","v":1362.9321312161362},0,0,{"$f":"SUMPRODUCT(F128:OFFSET(F128,-MIN($A128,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A128,60),0))","v":13932.256006880243},{"$f":"IF(H128>0, SUMPRODUCT(G128:OFFSET(G128,-MIN($A128,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A128,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A128,60),0)) / H128, 0)","v":0.46820549415469759},29753419.586455502,209636929.28450698,null,null,null,2065,0,13932.256006880194,1362.9321312161364,0,0,{"$f":"SUMPRODUCT(S128:OFFSET(S128,-MIN($A128,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A128,60),0))","v":13932.256006880245},{"$f":"IF(U128>0, SUMPRODUCT(T128:OFFSET(T128,-MIN($A128,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A128,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A128,60),0)) / U128, 0)","v":0.46820549415469759},29753419.586455502,209636929.28450698,null,null,17182.454065783961,2065,0,5706.273377301105,558.21995602049196,0,0,{"$f":"SUMPRODUCT(AF128:OFFSET(AF128,-MIN($A128,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A128,60),0))","v":5706.2733773011259},{"$f":"IF(AH128>0, SUMPRODUCT(AG128:OFFSET(AG128,-MIN($A128,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A128,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A128,60),0)) / AH128, 0)","v":0.46820549415469759},11888761.216410588,108490771.39627899,null,null,null,2065,0,1884.6639409466973,184.36849282644488,0,0,{"$f":"SUMPRODUCT(AS128:OFFSET(AS128,-MIN($A128,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A128,60),0))","v":1884.6639409467041},{"$f":"IF(AU128>0, SUMPRODUCT(AT128:OFFSET(AT128,-MIN($A128,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A128,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A128,60),0)) / AU128, 0)","v":0.4682054941546977},{"$f":"IF(AO128<=AR$5, HLOOKUP(AQ$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(AQ$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.405105204670642},{"$f":"IF(AO128<=AR$5, HLOOKUP(AQ$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(AQ$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.01448396572966},0,null,{"$f":"SUMPRODUCT(AP128:OFFSET(AP128,-MIN($A128,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A128,60),0),AY128:OFFSET(AY128,-MIN($A128,60),0))","v":9176799963.7985344},33258437.538875815,null,2065,0,3647.609914111742,356.82984519020943,0,0,{"$f":"SUMPRODUCT(BH128:OFFSET(BH128,-MIN($A128,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A128,60),0))","v":3647.6099141117556},{"$f":"IF(BJ128>0, SUMPRODUCT(BI128:OFFSET(BI128,-MIN($A128,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A128,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A128,60),0)) / BJ128, 0)","v":0.46820549415469764},{"$f":"IF(BD128<=BG$5, HLOOKUP(BF$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(BF$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.3107593090762872},{"$f":"IF(BD128<=BG$5, HLOOKUP(BF$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(BF$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.2857360104874145},9181390.4272278715,73036266.396170229,null,null,null,2065,0,173.99952224266559,17.021618003837549,0,0,{"$f":"SUMPRODUCT(BW128:OFFSET(BW128,-MIN($A128,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A128,60),0))","v":173.99952224266625},{"$f":"IF(BY128>0, SUMPRODUCT(BX128:OFFSET(BX128,-MIN($A128,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A128,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A128,60),0)) / BY128, 0)","v":0.46820549415469748},{"$f":"IF(BS128<=BV$5, HLOOKUP(BU$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":0.9477335074188632},{"$f":"IF(BS128<=BV$5, HLOOKUP(BU$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":1.4407662120543863},2707370.789182717,2196067.4612329514,null,null,null,2065,0,8225.9826295790881,804.71217519564459,0,0,{"$f":"SUMPRODUCT(CL128:OFFSET(CL128,-MIN($A128,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A128,60),0))","v":8225.982629579119},{"$f":"IF(CN128>0, SUMPRODUCT(CM128:OFFSET(CM128,-MIN($A128,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A128,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A128,60),0)) / CN128, 0)","v":0.4682054941546977},17864658.370044913,101146157.888228,null,null,null,2065,0,2136.6546280809162,209.01964796548734,0,0,{"$f":"SUMPRODUCT(CY128:OFFSET(CY128,-MIN($A128,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A128,60),0))","v":2136.6546280809243},{"$f":"IF(DA128>0, SUMPRODUCT(CZ128:OFFSET(CZ128,-MIN($A128,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A128,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A128,60),0)) / DA128, 0)","v":0.46820549415469759},{"$f":"IF(CU128<=CX$5, HLOOKUP(CW$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(CW$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.3268705563499219},{"$f":"IF(CU128<=CX$5, HLOOKUP(CW$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(CW$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.012908797639569},5444274.3513615243,37675804.269821011,null,null,null,2065,0,6089.3280014981729,595.69252723015722,0,0,{"$f":"SUMPRODUCT(DN128:OFFSET(DN128,-MIN($A128,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A128,60),0))","v":6089.3280014981956},{"$f":"IF(DP128>0, SUMPRODUCT(DO128:OFFSET(DO128,-MIN($A128,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A128,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A128,60),0)) / DP128, 0)","v":0.46820549415469759},{"$f":"IF(DJ128<=DM$5, HLOOKUP(DL$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(DL$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.0621565665996704},{"$f":"IF(DJ128<=DM$5, HLOOKUP(DL$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(DL$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":1.1898643258451089},12420384.018683389,63470353.618406981]
[116,2066,{"$f":"OFFSET('2012 NIA Shipments Data'!$Q$14,A129,0)","v":0},12569.323875664057,{"$f":"SUMPRODUCT(C129:OFFSET(C129,-MIN(A129,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A129,60),0))","v":1287.572058881241},0,0,{"$f":"SUMPRODUCT(F129:OFFSET(F129,-MIN($A129,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A129,60),0))","v":12569.323875664108},{"$f":"IF(H129>0, SUMPRODUCT(G129:OFFSET(G129,-MIN($A129,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A129,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A129,60),0)) / H129, 0)","v":0.47820721565868535},27948550.43102644,189129058.43643755,null,null,null,2066,0,12569.323875664059,1287.572058881241,0,0,{"$f":"SUMPRODUCT(S129:OFFSET(S129,-MIN($A129,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A129,60),0))","v":12569.323875664109},{"$f":"IF(U129>0, SUMPRODUCT(T129:OFFSET(T129,-MIN($A129,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A129,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A129,60),0)) / U129, 0)","v":0.47820721565868524},27948550.43102644,189129058.43643755,null,null,17270.428466542679,2066,0,5148.0534212806133,527.35451870267786,0,0,{"$f":"SUMPRODUCT(AF129:OFFSET(AF129,-MIN($A129,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A129,60),0))","v":5148.0534212806342},{"$f":"IF(AH129>0, SUMPRODUCT(AG129:OFFSET(AG129,-MIN($A129,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A129,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A129,60),0)) / AH129, 0)","v":0.47820721565868535},11135580.940551564,97877590.142403692,null,null,null,2066,0,1700.2954481202523,174.17427798811764,0,0,{"$f":"SUMPRODUCT(AS129:OFFSET(AS129,-MIN($A129,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A129,60),0))","v":1700.2954481202592},{"$f":"IF(AU129>0, SUMPRODUCT(AT129:OFFSET(AT129,-MIN($A129,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A129,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A129,60),0)) / AU129, 0)","v":0.47820721565868535},{"$f":"IF(AO129<=AR$5, HLOOKUP(AQ$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(AQ$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.405105204670642},{"$f":"IF(AO129<=AR$5, HLOOKUP(AQ$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(AQ$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.01448396572966},0,null,{"$f":"SUMPRODUCT(AP129:OFFSET(AP129,-MIN($A129,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A129,60),0),AY129:OFFSET(AY129,-MIN($A129,60),0))","v":8283583950.7456217},30004908.955034569,null,2066,0,3290.7800689215328,337.09979236594353,0,0,{"$f":"SUMPRODUCT(BH129:OFFSET(BH129,-MIN($A129,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A129,60),0))","v":3290.7800689215464},{"$f":"IF(BJ129>0, SUMPRODUCT(BI129:OFFSET(BI129,-MIN($A129,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A129,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A129,60),0)) / BJ129, 0)","v":0.47820721565868546},{"$f":"IF(BD129<=BG$5, HLOOKUP(BF$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(BF$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.3107593090762872},{"$f":"IF(BD129<=BG$5, HLOOKUP(BF$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(BF$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.2857360104874145},8640883.8017276991,65891445.473683335,null,null,null,2066,0,156.97790423882805,16.080448348616667,0,0,{"$f":"SUMPRODUCT(BW129:OFFSET(BW129,-MIN($A129,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A129,60),0))","v":156.97790423882867},{"$f":"IF(BY129>0, SUMPRODUCT(BX129:OFFSET(BX129,-MIN($A129,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A129,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A129,60),0)) / BY129, 0)","v":0.47820721565868551},{"$f":"IF(BS129<=BV$5, HLOOKUP(BU$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":0.9477335074188632},{"$f":"IF(BS129<=BV$5, HLOOKUP(BU$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":1.4407662120543863},2494697.1388238659,1981235.713685781,null,null,null,2066,0,7421.2704543834452,760.21754017856324,0,0,{"$f":"SUMPRODUCT(CL129:OFFSET(CL129,-MIN($A129,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A129,60),0))","v":7421.2704543834752},{"$f":"IF(CN129>0, SUMPRODUCT(CM129:OFFSET(CM129,-MIN($A129,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A129,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A129,60),0)) / CN129, 0)","v":0.4782072156586854},16812969.490474876,91251468.294033855,null,null,null,2066,0,1927.634980115429,197.46240646437292,0,0,{"$f":"SUMPRODUCT(CY129:OFFSET(CY129,-MIN($A129,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A129,60),0))","v":1927.6349801154365},{"$f":"IF(DA129>0, SUMPRODUCT(CZ129:OFFSET(CZ129,-MIN($A129,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A129,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A129,60),0)) / DA129, 0)","v":0.47820721565868551},{"$f":"IF(CU129<=CX$5, HLOOKUP(CW$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(CW$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.3268705563499219},{"$f":"IF(CU129<=CX$5, HLOOKUP(CW$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(CW$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.012908797639569},5123771.0048068538,33990143.872582331,null,null,null,2066,0,5493.635474268016,562.75513371419038,0,0,{"$f":"SUMPRODUCT(DN129:OFFSET(DN129,-MIN($A129,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A129,60),0))","v":5493.6354742680378},{"$f":"IF(DP129>0, SUMPRODUCT(DO129:OFFSET(DO129,-MIN($A129,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A129,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A129,60),0)) / DP129, 0)","v":0.47820721565868546},{"$f":"IF(DJ129<=DM$5, HLOOKUP(DL$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(DL$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.0621565665996704},{"$f":"IF(DJ129<=DM$5, HLOOKUP(DL$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(DL$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":1.1898643258451089},11689198.485668022,57261324.421451531]
[117,2067,{"$f":"OFFSET('2012 NIA Shipments Data'!$Q$14,A130,0)","v":0},11281.751816782817,{"$f":"SUMPRODUCT(C130:OFFSET(C130,-MIN(A130,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A130,60),0))","v":1212.7375867636417},0,0,{"$f":"SUMPRODUCT(F130:OFFSET(F130,-MIN($A130,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A130,60),0))","v":11281.751816782866},{"$f":"IF(H130>0, SUMPRODUCT(G130:OFFSET(G130,-MIN($A130,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A130,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A130,60),0)) / H130, 0)","v":0.48855609025815544},26133561.534209102,169755121.25619221,null,null,null,2067,0,11281.751816782818,1212.737586763642,0,0,{"$f":"SUMPRODUCT(S130:OFFSET(S130,-MIN($A130,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A130,60),0))","v":11281.751816782868},{"$f":"IF(U130>0, SUMPRODUCT(T130:OFFSET(T130,-MIN($A130,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A130,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A130,60),0)) / U130, 0)","v":0.48855609025815538},26133561.534209102,169755121.25619221,null,null,17363.321403595761,2067,0,4620.6989025779358,496.70435294788842,0,0,{"$f":"SUMPRODUCT(AF130:OFFSET(AF130,-MIN($A130,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A130,60),0))","v":4620.6989025779567},{"$f":"IF(AH130>0, SUMPRODUCT(AG130:OFFSET(AG130,-MIN($A130,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A130,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A130,60),0)) / AH130, 0)","v":0.48855609025815533},10382651.069020625,87851239.361357361,null,null,null,2067,0,1526.1211701321349,164.05116288958862,0,0,{"$f":"SUMPRODUCT(AS130:OFFSET(AS130,-MIN($A130,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A130,60),0))","v":1526.1211701321417},{"$f":"IF(AU130>0, SUMPRODUCT(AT130:OFFSET(AT130,-MIN($A130,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A130,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A130,60),0)) / AU130, 0)","v":0.48855609025815533},{"$f":"IF(AO130<=AR$5, HLOOKUP(AQ$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(AQ$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.405105204670642},{"$f":"IF(AO130<=AR$5, HLOOKUP(AQ$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(AQ$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.01448396572966},0,null,{"$f":"SUMPRODUCT(AP130:OFFSET(AP130,-MIN($A130,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A130,60),0),AY130:OFFSET(AY130,-MIN($A130,60),0))","v":7440273445.7051582},26931276.452448048,null,2067,0,2953.6802765555894,317.50734715974909,0,0,{"$f":"SUMPRODUCT(BH130:OFFSET(BH130,-MIN($A130,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A130,60),0))","v":2953.6802765556022},{"$f":"IF(BJ130>0, SUMPRODUCT(BI130:OFFSET(BI130,-MIN($A130,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A130,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A130,60),0)) / BJ130, 0)","v":0.48855609025815544},{"$f":"IF(BD130<=BG$5, HLOOKUP(BF$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(BF$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.3107593090762872},{"$f":"IF(BD130<=BG$5, HLOOKUP(BF$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(BF$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.2857360104874145},8095047.5273399344,59141680.33512459,null,null,null,2067,0,140.89745589021138,15.145842898550711,0,0,{"$f":"SUMPRODUCT(BW130:OFFSET(BW130,-MIN($A130,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A130,60),0))","v":140.897455890212},{"$f":"IF(BY130>0, SUMPRODUCT(BX130:OFFSET(BX130,-MIN($A130,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A130,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A130,60),0)) / BY130, 0)","v":0.48855609025815544},{"$f":"IF(BS130<=BV$5, HLOOKUP(BU$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":0.9477335074188632},{"$f":"IF(BS130<=BV$5, HLOOKUP(BU$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":1.4407662120543863},2287603.5416806904,1778282.5737847167,null,null,null,2067,0,6661.0529142048827,716.03323381575353,0,0,{"$f":"SUMPRODUCT(CL130:OFFSET(CL130,-MIN($A130,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A130,60),0))","v":6661.0529142049108},{"$f":"IF(CN130>0, SUMPRODUCT(CM130:OFFSET(CM130,-MIN($A130,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A130,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A130,60),0)) / CN130, 0)","v":0.48855609025815544},15750910.465188477,81903881.894834831,null,null,null,2067,0,1730.1725736510564,185.98577115770763,0,0,{"$f":"SUMPRODUCT(CY130:OFFSET(CY130,-MIN($A130,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A130,60),0))","v":1730.1725736510639},{"$f":"IF(DA130>0, SUMPRODUCT(CZ130:OFFSET(CZ130,-MIN($A130,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A130,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A130,60),0)) / DA130, 0)","v":0.4885560902581555},{"$f":"IF(CU130<=CX$5, HLOOKUP(CW$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(CW$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.3268705563499219},{"$f":"IF(CU130<=CX$5, HLOOKUP(CW$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(CW$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.012908797639569},4800107.3449019948,30508273.251647431,null,null,null,2067,0,4930.8803405538265,530.0474626580459,0,0,{"$f":"SUMPRODUCT(DN130:OFFSET(DN130,-MIN($A130,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A130,60),0))","v":4930.8803405538474},{"$f":"IF(DP130>0, SUMPRODUCT(DO130:OFFSET(DO130,-MIN($A130,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A130,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A130,60),0)) / DP130, 0)","v":0.48855609025815538},{"$f":"IF(DJ130<=DM$5, HLOOKUP(DL$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(DL$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.0621565665996704},{"$f":"IF(DJ130<=DM$5, HLOOKUP(DL$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(DL$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":1.1898643258451089},10950803.120286483,51395608.643187404]
[118,2068,{"$f":"OFFSET('2012 NIA Shipments Data'!$Q$14,A131,0)","v":0},10069.014230019175,{"$f":"SUMPRODUCT(C131:OFFSET(C131,-MIN(A131,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A131,60),0))","v":1133.355238013949},0,0,{"$f":"SUMPRODUCT(F131:OFFSET(F131,-MIN($A131,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A131,60),0))","v":10069.014230019224},{"$f":"IF(H131>0, SUMPRODUCT(G131:OFFSET(G131,-MIN($A131,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A131,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A131,60),0)) / H131, 0)","v":0.49966364003969971},24349481.856466319,151507209.10244745,null,null,null,2068,0,10069.014230019176,1133.355238013949,0,0,{"$f":"SUMPRODUCT(S131:OFFSET(S131,-MIN($A131,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A131,60),0))","v":10069.014230019226},{"$f":"IF(U131>0, SUMPRODUCT(T131:OFFSET(T131,-MIN($A131,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A131,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A131,60),0)) / U131, 0)","v":0.4996636400396996},24349481.856466319,151507209.10244745,null,null,17465.134812762895,2068,0,4123.994549630047,464.1915005373163,0,0,{"$f":"SUMPRODUCT(AF131:OFFSET(AF131,-MIN($A131,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A131,60),0))","v":4123.9945496300679},{"$f":"IF(AH131>0, SUMPRODUCT(AG131:OFFSET(AG131,-MIN($A131,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A131,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A131,60),0)) / AH131, 0)","v":0.49966364003969965},9645237.6178513989,78407626.193161547,null,null,null,2068,0,1362.0700072425464,153.31284095792739,0,0,{"$f":"SUMPRODUCT(AS131:OFFSET(AS131,-MIN($A131,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A131,60),0))","v":1362.0700072425527},{"$f":"IF(AU131>0, SUMPRODUCT(AT131:OFFSET(AT131,-MIN($A131,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A131,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A131,60),0)) / AU131, 0)","v":0.49966364003969976},{"$f":"IF(AO131<=AR$5, HLOOKUP(AQ$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(AQ$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.405105204670642},{"$f":"IF(AO131<=AR$5, HLOOKUP(AQ$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(AQ$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.01448396572966},0,null,{"$f":"SUMPRODUCT(AP131:OFFSET(AP131,-MIN($A131,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A131,60),0),AY131:OFFSET(AY131,-MIN($A131,60),0))","v":6643441382.3000498},24036285.3425727,null,2068,0,2636.1729293958406,296.72422042407447,0,0,{"$f":"SUMPRODUCT(BH131:OFFSET(BH131,-MIN($A131,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A131,60),0))","v":2636.1729293958533},{"$f":"IF(BJ131>0, SUMPRODUCT(BI131:OFFSET(BI131,-MIN($A131,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A131,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A131,60),0)) / BJ131, 0)","v":0.49966364003969965},{"$f":"IF(BD131<=BG$5, HLOOKUP(BF$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(BF$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.3107593090762872},{"$f":"IF(BD131<=BG$5, HLOOKUP(BF$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(BF$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.2857360104874145},7557122.2519661412,52784215.656627655,null,null,null,2068,0,125.75161299166069,14.154439155314432,0,0,{"$f":"SUMPRODUCT(BW131:OFFSET(BW131,-MIN($A131,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A131,60),0))","v":125.75161299166129},{"$f":"IF(BY131>0, SUMPRODUCT(BX131:OFFSET(BX131,-MIN($A131,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A131,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A131,60),0)) / BY131, 0)","v":0.49966364003969971},{"$f":"IF(BS131<=BV$5, HLOOKUP(BU$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":0.9477335074188632},{"$f":"IF(BS131<=BV$5, HLOOKUP(BU$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":1.4407662120543863},2088115.3658852584,1587125.193961191,null,null,null,2068,0,5945.0196803891286,669.16373747663283,0,0,{"$f":"SUMPRODUCT(CL131:OFFSET(CL131,-MIN($A131,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A131,60),0))","v":5945.0196803891577},{"$f":"IF(CN131>0, SUMPRODUCT(CM131:OFFSET(CM131,-MIN($A131,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A131,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A131,60),0)) / CN131, 0)","v":0.49966364003969976},14704244.238614921,73099582.909285903,null,null,null,2068,0,1544.1868024933488,173.8116722350203,0,0,{"$f":"SUMPRODUCT(CY131:OFFSET(CY131,-MIN($A131,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A131,60),0))","v":1544.186802493356},{"$f":"IF(DA131>0, SUMPRODUCT(CZ131:OFFSET(CZ131,-MIN($A131,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A131,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A131,60),0)) / DA131, 0)","v":0.49966364003969971},{"$f":"IF(CU131<=CX$5, HLOOKUP(CW$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(CW$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.3268705563499219},{"$f":"IF(CU131<=CX$5, HLOOKUP(CW$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(CW$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.012908797639569},4481134.6573903412,27228771.071455054,null,null,null,2068,0,4400.8328778957803,495.35206524161259,0,0,{"$f":"SUMPRODUCT(DN131:OFFSET(DN131,-MIN($A131,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A131,60),0))","v":4400.8328778958021},{"$f":"IF(DP131>0, SUMPRODUCT(DO131:OFFSET(DO131,-MIN($A131,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A131,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A131,60),0)) / DP131, 0)","v":0.49966364003969954},{"$f":"IF(DJ131<=DM$5, HLOOKUP(DL$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(DL$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.0621565665996704},{"$f":"IF(DJ131<=DM$5, HLOOKUP(DL$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(DL$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":1.1898643258451089},10223109.581224579,45870811.837830842]
[119,2069,{"$f":"OFFSET('2012 NIA Shipments Data'!$Q$14,A132,0)","v":0},8935.6589920052247,{"$f":"SUMPRODUCT(C132:OFFSET(C132,-MIN(A132,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A132,60),0))","v":1051.758583849926},0,0,{"$f":"SUMPRODUCT(F132:OFFSET(F132,-MIN($A132,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A132,60),0))","v":8935.6589920052756},{"$f":"IF(H132>0, SUMPRODUCT(G132:OFFSET(G132,-MIN($A132,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A132,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A132,60),0)) / H132, 0)","v":0.51083593262816174},22543504.884445839,134453753.31119412,null,null,null,2069,0,8935.6589920052265,1051.7585838499263,0,0,{"$f":"SUMPRODUCT(S132:OFFSET(S132,-MIN($A132,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A132,60),0))","v":8935.6589920052775},{"$f":"IF(U132>0, SUMPRODUCT(T132:OFFSET(T132,-MIN($A132,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A132,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A132,60),0)) / U132, 0)","v":0.51083593262816174},22543504.884445839,134453753.31119412,null,null,17569.745928767559,2069,0,3659.8030490927308,430.77172881455465,0,0,{"$f":"SUMPRODUCT(AF132:OFFSET(AF132,-MIN($A132,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A132,60),0))","v":3659.8030490927513},{"$f":"IF(AH132>0, SUMPRODUCT(AG132:OFFSET(AG132,-MIN($A132,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A132,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A132,60),0)) / AH132, 0)","v":0.51083593262816174},8904279.016806284,69582165.049077958,null,null,null,2069,0,1208.7571662846187,142.27498235635633,0,0,{"$f":"SUMPRODUCT(AS132:OFFSET(AS132,-MIN($A132,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A132,60),0))","v":1208.7571662846256},{"$f":"IF(AU132>0, SUMPRODUCT(AT132:OFFSET(AT132,-MIN($A132,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A132,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A132,60),0)) / AU132, 0)","v":0.51083593262816174},{"$f":"IF(AO132<=AR$5, HLOOKUP(AQ$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(AQ$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.405105204670642},{"$f":"IF(AO132<=AR$5, HLOOKUP(AQ$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(AQ$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.01448396572966},0,null,{"$f":"SUMPRODUCT(AP132:OFFSET(AP132,-MIN($A132,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A132,60),0),AY132:OFFSET(AY132,-MIN($A132,60),0))","v":5900267491.4559374},21330792.106284901,null,2069,0,2339.4487089717659,275.36136543920645,0,0,{"$f":"SUMPRODUCT(BH132:OFFSET(BH132,-MIN($A132,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A132,60),0))","v":2339.4487089717786},{"$f":"IF(BJ132>0, SUMPRODUCT(BI132:OFFSET(BI132,-MIN($A132,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A132,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A132,60),0)) / BJ132, 0)","v":0.51083593262816185},{"$f":"IF(BD132<=BG$5, HLOOKUP(BF$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(BF$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.3107593090762872},{"$f":"IF(BD132<=BG$5, HLOOKUP(BF$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(BF$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.2857360104874145},7009765.0468325019,46842892.510957353,null,null,null,2069,0,111.59717383634623,13.135381018991879,0,0,{"$f":"SUMPRODUCT(BW132:OFFSET(BW132,-MIN($A132,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A132,60),0))","v":111.59717383634685},{"$f":"IF(BY132>0, SUMPRODUCT(BX132:OFFSET(BX132,-MIN($A132,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A132,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A132,60),0)) / BY132, 0)","v":0.51083593262816185},{"$f":"IF(BS132<=BV$5, HLOOKUP(BU$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":0.9477335074188632},{"$f":"IF(BS132<=BV$5, HLOOKUP(BU$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":1.4407662120543863},1894513.9699737818,1408480.4318357145,null,null,null,2069,0,5275.8559429124962,620.98685503537149,0,0,{"$f":"SUMPRODUCT(CL132:OFFSET(CL132,-MIN($A132,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A132,60),0))","v":5275.8559429125253},{"$f":"IF(CN132>0, SUMPRODUCT(CM132:OFFSET(CM132,-MIN($A132,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A132,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A132,60),0)) / CN132, 0)","v":0.51083593262816174},13639225.867639553,64871588.262116157,null,null,null,2069,0,1370.3751302583282,161.29798682259457,0,0,{"$f":"SUMPRODUCT(CY132:OFFSET(CY132,-MIN($A132,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A132,60),0))","v":1370.3751302583362},{"$f":"IF(DA132>0, SUMPRODUCT(CZ132:OFFSET(CZ132,-MIN($A132,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A132,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A132,60),0)) / DA132, 0)","v":0.51083593262816163},{"$f":"IF(CU132<=CX$5, HLOOKUP(CW$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(CW$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.3268705563499219},{"$f":"IF(CU132<=CX$5, HLOOKUP(CW$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(CW$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.012908797639569},4156569.1336212177,24163935.764488041,null,null,null,2069,0,3905.4808126541675,459.68886821277698,0,0,{"$f":"SUMPRODUCT(DN132:OFFSET(DN132,-MIN($A132,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A132,60),0))","v":3905.4808126541893},{"$f":"IF(DP132>0, SUMPRODUCT(DO132:OFFSET(DO132,-MIN($A132,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A132,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A132,60),0)) / DP132, 0)","v":0.51083593262816174},{"$f":"IF(DJ132<=DM$5, HLOOKUP(DL$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(DL$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.0621565665996704},{"$f":"IF(DJ132<=DM$5, HLOOKUP(DL$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(DL$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":1.1898643258451089},9482656.7340183351,40707652.497628115]
[120,2070,{"$f":"OFFSET('2012 NIA Shipments Data'!$Q$14,A133,0)","v":0},7883.9004081552985,{"$f":"SUMPRODUCT(C133:OFFSET(C133,-MIN(A133,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A133,60),0))","v":973.60226272296222},0,{"$f":"F133","v":0},{"$f":"SUMPRODUCT(F133:OFFSET(F133,-MIN($A133,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A133,60),0))","v":7883.9004081553494},{"$f":"IF(H133>0, SUMPRODUCT(G133:OFFSET(G133,-MIN($A133,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A133,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A133,60),0)) / H133, 0)","v":0.52203378690037161},20734173.996321429,118628072.26154678,null,null,null,2070,0,7883.9004081552994,973.60226272296245,0,0,{"$f":"SUMPRODUCT(S133:OFFSET(S133,-MIN($A133,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A133,60),0))","v":7883.9004081553494},{"$f":"IF(U133>0, SUMPRODUCT(T133:OFFSET(T133,-MIN($A133,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A133,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A133,60),0)) / U133, 0)","v":0.52203378690037161},20734173.996321429,118628072.26154678,null,null,17676.81465302474,2070,0,3229.0313202781758,398.76102399443442,0,0,{"$f":"SUMPRODUCT(AF133:OFFSET(AF133,-MIN($A133,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A133,60),0))","v":3229.0313202781967},{"$f":"IF(AH133>0, SUMPRODUCT(AG133:OFFSET(AG133,-MIN($A133,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A133,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A133,60),0)) / AH133, 0)","v":0.52203378690037161},8166971.5261338642,61392098.772073962,null,null,null,2070,0,1066.4821839282624,131.70250937622313,0,0,{"$f":"SUMPRODUCT(AS133:OFFSET(AS133,-MIN($A133,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A133,60),0))","v":1066.4821839282693},{"$f":"IF(AU133>0, SUMPRODUCT(AT133:OFFSET(AT133,-MIN($A133,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A133,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A133,60),0)) / AU133, 0)","v":0.5220337869003715},{"$f":"IF(AO133<=AR$5, HLOOKUP(AQ$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(AQ$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.405105204670642},{"$f":"IF(AO133<=AR$5, HLOOKUP(AQ$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(AQ$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.01448396572966},0,null,{"$f":"SUMPRODUCT(AP133:OFFSET(AP133,-MIN($A133,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A133,60),0),AY133:OFFSET(AY133,-MIN($A133,60),0))","v":5212942159.3745136},18820082.631116275,null,2070,0,2064.0873435325593,254.89922552070149,0,0,{"$f":"SUMPRODUCT(BH133:OFFSET(BH133,-MIN($A133,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A133,60),0))","v":2064.0873435325725},{"$f":"IF(BJ133>0, SUMPRODUCT(BI133:OFFSET(BI133,-MIN($A133,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A133,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A133,60),0)) / BJ133, 0)","v":0.5220337869003715},{"$f":"IF(BD133<=BG$5, HLOOKUP(BF$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(BF$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.3107593090762872},{"$f":"IF(BD133<=BG$5, HLOOKUP(BF$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(BF$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.2857360104874145},6458807.667449641,41329318.824356474,null,null,null,2070,0,98.461792817354365,12.15928909750979,0,0,{"$f":"SUMPRODUCT(BW133:OFFSET(BW133,-MIN($A133,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A133,60),0))","v":98.461792817354961},{"$f":"IF(BY133>0, SUMPRODUCT(BX133:OFFSET(BX133,-MIN($A133,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A133,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A133,60),0)) / BY133, 0)","v":0.52203378690037172},{"$f":"IF(BS133<=BV$5, HLOOKUP(BU$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":0.9477335074188632},{"$f":"IF(BS133<=BV$5, HLOOKUP(BU$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":1.4407662120543863},1708163.8586842234,1242697.3166012079,null,null,null,2070,0,4654.869087877124,574.84123872852797,0,0,{"$f":"SUMPRODUCT(CL133:OFFSET(CL133,-MIN($A133,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A133,60),0))","v":4654.8690878771531},{"$f":"IF(CN133>0, SUMPRODUCT(CM133:OFFSET(CM133,-MIN($A133,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A133,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A133,60),0)) / CN133, 0)","v":0.52203378690037161},12567202.470187563,57235973.489472814,null,null,null,2070,0,1209.0771434357337,149.31191183465009,0,0,{"$f":"SUMPRODUCT(CY133:OFFSET(CY133,-MIN($A133,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A133,60),0))","v":1209.0771434357414},{"$f":"IF(DA133>0, SUMPRODUCT(CZ133:OFFSET(CZ133,-MIN($A133,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A133,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A133,60),0)) / DA133, 0)","v":0.52203378690037161},{"$f":"IF(CU133<=CX$5, HLOOKUP(CW$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(CW$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.3268705563499219},{"$f":"IF(CU133<=CX$5, HLOOKUP(CW$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(CW$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.012908797639569},3829868.8203035225,21319755.28684929,null,null,null,2070,0,3445.7919444413901,425.52932689387785,0,0,{"$f":"SUMPRODUCT(DN133:OFFSET(DN133,-MIN($A133,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A133,60),0))","v":3445.7919444414124},{"$f":"IF(DP133>0, SUMPRODUCT(DO133:OFFSET(DO133,-MIN($A133,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A133,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A133,60),0)) / DP133, 0)","v":0.5220337869003715},{"$f":"IF(DJ133<=DM$5, HLOOKUP(DL$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(DL$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.0621565665996704},{"$f":"IF(DJ133<=DM$5, HLOOKUP(DL$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(DL$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":1.1898643258451089},8737333.6498840414,35916218.202623524]
[121,2071,{"$f":"OFFSET('2012 NIA Shipments Data'!$Q$14,A134,0)","v":0},6910.2981454323362,{"$f":"SUMPRODUCT(C134:OFFSET(C134,-MIN(A134,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A134,60),0))","v":895.01608768941389},0,0,{"$f":"SUMPRODUCT(F134:OFFSET(F134,-MIN($A134,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A134,60),0))","v":6910.2981454323881},{"$f":"IF(H134>0, SUMPRODUCT(G134:OFFSET(G134,-MIN($A134,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A134,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A134,60),0)) / H134, 0)","v":0.53345633729469955},18944194.372348145,103978399.68871316,null,null,null,2071,0,6910.2981454323362,895.01608768941412,0,0,{"$f":"SUMPRODUCT(S134:OFFSET(S134,-MIN($A134,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A134,60),0))","v":6910.2981454323881},{"$f":"IF(U134>0, SUMPRODUCT(T134:OFFSET(T134,-MIN($A134,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A134,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A134,60),0)) / U134, 0)","v":0.53345633729469966},18944194.372348145,103978399.68871316,null,null,17788.319906618133,2071,0,2830.2702962837411,366.57426269774203,0,0,{"$f":"SUMPRODUCT(AF134:OFFSET(AF134,-MIN($A134,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A134,60),0))","v":2830.2702962837625},{"$f":"IF(AH134>0, SUMPRODUCT(AG134:OFFSET(AG134,-MIN($A134,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A134,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A134,60),0)) / AH134, 0)","v":0.53345633729469966},7441626.5886030719,53810637.416223578,null,null,null,2071,0,934.77967455203918,121.07188858734922,0,0,{"$f":"SUMPRODUCT(AS134:OFFSET(AS134,-MIN($A134,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A134,60),0))","v":934.77967455204612},{"$f":"IF(AU134>0, SUMPRODUCT(AT134:OFFSET(AT134,-MIN($A134,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A134,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A134,60),0)) / AU134, 0)","v":0.53345633729469955},{"$f":"IF(AO134<=AR$5, HLOOKUP(AQ$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(AQ$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.405105204670642},{"$f":"IF(AO134<=AR$5, HLOOKUP(AQ$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(AQ$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.01448396572966},0,null,{"$f":"SUMPRODUCT(AP134:OFFSET(AP134,-MIN($A134,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A134,60),0),AY134:OFFSET(AY134,-MIN($A134,60),0))","v":4575334295.6791267},16495944.313065762,null,2071,0,1809.1881180118576,234.32454536675272,0,0,{"$f":"SUMPRODUCT(BH134:OFFSET(BH134,-MIN($A134,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A134,60),0))","v":1809.188118011871},{"$f":"IF(BJ134>0, SUMPRODUCT(BI134:OFFSET(BI134,-MIN($A134,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A134,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A134,60),0)) / BJ134, 0)","v":0.53345633729469966},{"$f":"IF(BD134<=BG$5, HLOOKUP(BF$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(BF$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.3107593090762872},{"$f":"IF(BD134<=BG$5, HLOOKUP(BF$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(BF$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.2857360104874145},5911647.6537441397,36225459.536310621,null,null,null,2071,0,86.302503719844566,11.17782874364009,0,0,{"$f":"SUMPRODUCT(BW134:OFFSET(BW134,-MIN($A134,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A134,60),0))","v":86.302503719845205},{"$f":"IF(BY134>0, SUMPRODUCT(BX134:OFFSET(BX134,-MIN($A134,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A134,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A134,60),0)) / BY134, 0)","v":0.53345633729469977},{"$f":"IF(BS134<=BV$5, HLOOKUP(BU$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":0.9477335074188632},{"$f":"IF(BS134<=BV$5, HLOOKUP(BU$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":1.4407662120543863},1529978.9348589317,1089233.5668471984,null,null,null,2071,0,4080.0278491485956,528.44182499167209,0,0,{"$f":"SUMPRODUCT(CL134:OFFSET(CL134,-MIN($A134,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A134,60),0))","v":4080.027849148626},{"$f":"IF(CN134>0, SUMPRODUCT(CM134:OFFSET(CM134,-MIN($A134,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A134,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A134,60),0)) / CN134, 0)","v":0.53345633729469966},11502567.783745075,50167762.272489585,null,null,null,2071,0,1059.7652316010835,137.25991433290395,0,0,{"$f":"SUMPRODUCT(CY134:OFFSET(CY134,-MIN($A134,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A134,60),0))","v":1059.765231601091},{"$f":"IF(DA134>0, SUMPRODUCT(CZ134:OFFSET(CZ134,-MIN($A134,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A134,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A134,60),0)) / DA134, 0)","v":0.53345633729469988},{"$f":"IF(CU134<=CX$5, HLOOKUP(CW$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(CW$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.3268705563499219},{"$f":"IF(CU134<=CX$5, HLOOKUP(CW$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(CW$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.012908797639569},3505420.2248191792,18686926.241151974,null,null,null,2071,0,3020.262617547512,391.18191065876812,0,0,{"$f":"SUMPRODUCT(DN134:OFFSET(DN134,-MIN($A134,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A134,60),0))","v":3020.2626175475339},{"$f":"IF(DP134>0, SUMPRODUCT(DO134:OFFSET(DO134,-MIN($A134,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A134,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A134,60),0)) / DP134, 0)","v":0.53345633729469988},{"$f":"IF(DJ134<=DM$5, HLOOKUP(DL$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(DL$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.0621565665996704},{"$f":"IF(DJ134<=DM$5, HLOOKUP(DL$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(DL$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":1.1898643258451089},7997147.558925895,31480836.031337611]
[122,2072,{"$f":"OFFSET('2012 NIA Shipments Data'!$Q$14,A135,0)","v":0},6015.282057742922,{"$f":"SUMPRODUCT(C135:OFFSET(C135,-MIN(A135,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A135,60),0))","v":817.11453498933724},0,0,{"$f":"SUMPRODUCT(F135:OFFSET(F135,-MIN($A135,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A135,60),0))","v":6015.2820577429738},{"$f":"IF(H135>0, SUMPRODUCT(G135:OFFSET(G135,-MIN($A135,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A135,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A135,60),0)) / H135, 0)","v":0.54503854994934631},17184862.002260529,90511203.551146924,null,null,null,2072,0,6015.2820577429229,817.11453498933736,0,0,{"$f":"SUMPRODUCT(S135:OFFSET(S135,-MIN($A135,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A135,60),0))","v":6015.2820577429738},{"$f":"IF(U135>0, SUMPRODUCT(T135:OFFSET(T135,-MIN($A135,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A135,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A135,60),0)) / U135, 0)","v":0.54503854994934642},17184862.002260529,90511203.551146924,null,null,17903.743252534474,2072,0,2463.696033585999,334.66790410058843,0,0,{"$f":"SUMPRODUCT(AF135:OFFSET(AF135,-MIN($A135,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A135,60),0))","v":2463.6960335860203},{"$f":"IF(AH135>0, SUMPRODUCT(AG135:OFFSET(AG135,-MIN($A135,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A135,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A135,60),0)) / AH135, 0)","v":0.54503854994934631},6732590.178939526,46841128.262964249,null,null,null,2072,0,813.70778596468995,110.53387900404198,0,0,{"$f":"SUMPRODUCT(AS135:OFFSET(AS135,-MIN($A135,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A135,60),0))","v":813.70778596469688},{"$f":"IF(AU135>0, SUMPRODUCT(AT135:OFFSET(AT135,-MIN($A135,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A135,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A135,60),0)) / AU135, 0)","v":0.54503854994934642},{"$f":"IF(AO135<=AR$5, HLOOKUP(AQ$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(AQ$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.405105204670642},{"$f":"IF(AO135<=AR$5, HLOOKUP(AQ$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(AQ$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.01448396572966},0,null,{"$f":"SUMPRODUCT(AP135:OFFSET(AP135,-MIN($A135,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A135,60),0),AY135:OFFSET(AY135,-MIN($A135,60),0))","v":3988196490.4237652},14359403.279509712,null,2072,0,1574.8635726451048,213.92910647924063,0,0,{"$f":"SUMPRODUCT(BH135:OFFSET(BH135,-MIN($A135,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A135,60),0))","v":1574.8635726451182},{"$f":"IF(BJ135>0, SUMPRODUCT(BI135:OFFSET(BI135,-MIN($A135,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A135,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A135,60),0)) / BJ135, 0)","v":0.54503854994934631},{"$f":"IF(BD135<=BG$5, HLOOKUP(BF$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(BF$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.3107593090762872},{"$f":"IF(BD135<=BG$5, HLOOKUP(BF$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(BF$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.2857360104874145},5371856.9072855832,31533568.045294326,null,null,null,2072,0,75.124674976204474,10.204918617305822,0,0,{"$f":"SUMPRODUCT(BW135:OFFSET(BW135,-MIN($A135,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A135,60),0))","v":75.1246749762051},{"$f":"IF(BY135>0, SUMPRODUCT(BX135:OFFSET(BX135,-MIN($A135,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A135,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A135,60),0)) / BY135, 0)","v":0.54503854994934642},{"$f":"IF(BS135<=BV$5, HLOOKUP(BU$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":0.9477335074188632},{"$f":"IF(BS135<=BV$5, HLOOKUP(BU$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":1.4407662120543863},1360733.271653943,948156.93816020747,null,null,null,2072,0,3551.5860241569235,482.44663088874893,0,0,{"$f":"SUMPRODUCT(CL135:OFFSET(CL135,-MIN($A135,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A135,60),0))","v":3551.5860241569535},{"$f":"IF(CN135>0, SUMPRODUCT(CM135:OFFSET(CM135,-MIN($A135,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A135,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A135,60),0)) / CN135, 0)","v":0.54503854994934642},10452271.823321002,43670075.288182683,null,null,null,2072,0,922.50531726817951,125.31291070125157,0,0,{"$f":"SUMPRODUCT(CY135:OFFSET(CY135,-MIN($A135,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A135,60),0))","v":922.50531726818735},{"$f":"IF(DA135>0, SUMPRODUCT(CZ135:OFFSET(CZ135,-MIN($A135,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A135,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A135,60),0)) / DA135, 0)","v":0.54503854994934631},{"$f":"IF(CU135<=CX$5, HLOOKUP(CW$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(CW$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.3268705563499219},{"$f":"IF(CU135<=CX$5, HLOOKUP(CW$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(CW$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.012908797639569},3185341.3719112836,16266611.044426126,null,null,null,2072,0,2629.0807068887439,357.13372018749737,0,0,{"$f":"SUMPRODUCT(DN135:OFFSET(DN135,-MIN($A135,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A135,60),0))","v":2629.0807068887661},{"$f":"IF(DP135>0, SUMPRODUCT(DO135:OFFSET(DO135,-MIN($A135,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A135,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A135,60),0)) / DP135, 0)","v":0.54503854994934642},{"$f":"IF(DJ135<=DM$5, HLOOKUP(DL$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(DL$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.0621565665996704},{"$f":"IF(DJ135<=DM$5, HLOOKUP(DL$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(DL$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":1.1898643258451089},7266930.451409718,27403464.243756555]
[123,2073,{"$f":"OFFSET('2012 NIA Shipments Data'!$Q$14,A136,0)","v":0},5198.1675227535852,{"$f":"SUMPRODUCT(C136:OFFSET(C136,-MIN(A136,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A136,60),0))","v":740.64573788571749},0,0,{"$f":"SUMPRODUCT(F136:OFFSET(F136,-MIN($A136,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A136,60),0))","v":5198.1675227536361},{"$f":"IF(H136>0, SUMPRODUCT(G136:OFFSET(G136,-MIN($A136,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A136,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A136,60),0)) / H136, 0)","v":0.55673443816161028},15468885.455928769,78216182.421452656,null,null,null,2073,0,5198.1675227535861,740.64573788571761,0,0,{"$f":"SUMPRODUCT(S136:OFFSET(S136,-MIN($A136,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A136,60),0))","v":5198.1675227536371},{"$f":"IF(U136>0, SUMPRODUCT(T136:OFFSET(T136,-MIN($A136,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A136,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A136,60),0)) / U136, 0)","v":0.55673443816161028},15468885.455928769,78216182.421452656,null,null,18022.710400790129,2073,0,2129.0281294854112,303.34836325299415,0,0,{"$f":"SUMPRODUCT(AF136:OFFSET(AF136,-MIN($A136,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A136,60),0))","v":2129.0281294854317},{"$f":"IF(AH136>0, SUMPRODUCT(AG136:OFFSET(AG136,-MIN($A136,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A136,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A136,60),0)) / AH136, 0)","v":0.55673443816161028},6044637.5301993955,40478240.143744588,null,null,null,2073,0,703.17390696064808,100.18968317261373,0,0,{"$f":"SUMPRODUCT(AS136:OFFSET(AS136,-MIN($A136,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A136,60),0))","v":703.1739069606549},{"$f":"IF(AU136>0, SUMPRODUCT(AT136:OFFSET(AT136,-MIN($A136,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A136,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A136,60),0)) / AU136, 0)","v":0.55673443816161039},{"$f":"IF(AO136<=AR$5, HLOOKUP(AQ$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(AQ$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.405105204670642},{"$f":"IF(AO136<=AR$5, HLOOKUP(AQ$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(AQ$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.01448396572966},0,null,{"$f":"SUMPRODUCT(AP136:OFFSET(AP136,-MIN($A136,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A136,60),0),AY136:OFFSET(AY136,-MIN($A136,60),0))","v":3451226510.8202448},12408825.231659459,null,2073,0,1360.9344661658645,193.9087779482677,0,0,{"$f":"SUMPRODUCT(BH136:OFFSET(BH136,-MIN($A136,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A136,60),0))","v":1360.9344661658777},{"$f":"IF(BJ136>0, SUMPRODUCT(BI136:OFFSET(BI136,-MIN($A136,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A136,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A136,60),0)) / BJ136, 0)","v":0.55673443816161028},{"$f":"IF(BD136<=BG$5, HLOOKUP(BF$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(BF$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.3107593090762872},{"$f":"IF(BD136<=BG$5, HLOOKUP(BF$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(BF$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.2857360104874145},4843512.6995880073,27250055.394924395,null,null,null,2073,0,64.919756358898653,9.2499021321127213,0,0,{"$f":"SUMPRODUCT(BW136:OFFSET(BW136,-MIN($A136,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A136,60),0))","v":64.919756358899292},{"$f":"IF(BY136>0, SUMPRODUCT(BX136:OFFSET(BX136,-MIN($A136,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A136,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A136,60),0)) / BY136, 0)","v":0.55673443816161028},{"$f":"IF(BS136<=BV$5, HLOOKUP(BU$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":0.9477335074188632},{"$f":"IF(BS136<=BV$5, HLOOKUP(BU$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":1.4407662120543863},1201124.8306113877,819359.51716073568,null,null,null,2073,0,3069.1393932681749,437.29737463272346,0,0,{"$f":"SUMPRODUCT(CL136:OFFSET(CL136,-MIN($A136,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A136,60),0))","v":3069.1393932682054},{"$f":"IF(CN136>0, SUMPRODUCT(CM136:OFFSET(CM136,-MIN($A136,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A136,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A136,60),0)) / CN136, 0)","v":0.55673443816161028},9424247.9257293735,37737942.277708068,null,null,null,2073,0,797.19240656692807,113.58563486347312,0,0,{"$f":"SUMPRODUCT(CY136:OFFSET(CY136,-MIN($A136,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A136,60),0))","v":797.19240656693592},{"$f":"IF(DA136>0, SUMPRODUCT(CZ136:OFFSET(CZ136,-MIN($A136,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A136,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A136,60),0)) / DA136, 0)","v":0.55673443816161028},{"$f":"IF(CU136<=CX$5, HLOOKUP(CW$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(CW$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.3268705563499219},{"$f":"IF(CU136<=CX$5, HLOOKUP(CW$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(CW$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.012908797639569},2872049.9547280995,14056958.331248797,null,null,null,2073,0,2271.9469867012467,323.71173976925036,0,0,{"$f":"SUMPRODUCT(DN136:OFFSET(DN136,-MIN($A136,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A136,60),0))","v":2271.946986701269},{"$f":"IF(DP136>0, SUMPRODUCT(DO136:OFFSET(DO136,-MIN($A136,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A136,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A136,60),0)) / DP136, 0)","v":0.55673443816161039},{"$f":"IF(DJ136<=DM$5, HLOOKUP(DL$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(DL$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.0621565665996704},{"$f":"IF(DJ136<=DM$5, HLOOKUP(DL$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(DL$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":1.1898643258451089},6552197.971001274,23680983.946459275]
[124,2074,{"$f":"OFFSET('2012 NIA Shipments Data'!$Q$14,A137,0)","v":0},4457.5217848678676,{"$f":"SUMPRODUCT(C137:OFFSET(C137,-MIN(A137,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A137,60),0))","v":666.20943262150877},0,0,{"$f":"SUMPRODUCT(F137:OFFSET(F137,-MIN($A137,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A137,60),0))","v":4457.5217848679185},{"$f":"IF(H137>0, SUMPRODUCT(G137:OFFSET(G137,-MIN($A137,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A137,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A137,60),0)) / H137, 0)","v":0.56855964044149421},13811987.417276831,67071777.803755186,null,null,null,2074,0,4457.5217848678685,666.20943262150888,0,0,{"$f":"SUMPRODUCT(S137:OFFSET(S137,-MIN($A137,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A137,60),0))","v":4457.5217848679185},{"$f":"IF(U137>0, SUMPRODUCT(T137:OFFSET(T137,-MIN($A137,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A137,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A137,60),0)) / U137, 0)","v":0.56855964044149421},13811987.417276831,67071777.803755186,null,null,18145.45595617963,2074,0,1825.679766232417,272.86127581905271,0,0,{"$f":"SUMPRODUCT(AF137:OFFSET(AF137,-MIN($A137,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A137,60),0))","v":1825.6797662324377},{"$f":"IF(AH137>0, SUMPRODUCT(AG137:OFFSET(AG137,-MIN($A137,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A137,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A137,60),0)) / AH137, 0)","v":0.56855964044149421},5383574.8087954223,34710816.160514139,null,null,null,2074,0,602.98422378803434,90.120429466718818,0,0,{"$f":"SUMPRODUCT(AS137:OFFSET(AS137,-MIN($A137,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A137,60),0))","v":602.98422378804128},{"$f":"IF(AU137>0, SUMPRODUCT(AT137:OFFSET(AT137,-MIN($A137,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A137,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A137,60),0)) / AU137, 0)","v":0.56855964044149399},{"$f":"IF(AO137<=AR$5, HLOOKUP(AQ$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(AQ$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.405105204670642},{"$f":"IF(AO137<=AR$5, HLOOKUP(AQ$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(AQ$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.01448396572966},0,null,{"$f":"SUMPRODUCT(AP137:OFFSET(AP137,-MIN($A137,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A137,60),0),AY137:OFFSET(AY137,-MIN($A137,60),0))","v":2963582284.2846198},10640789.961582439,null,2074,0,1167.0256882175968,174.42057697654471,0,0,{"$f":"SUMPRODUCT(BH137:OFFSET(BH137,-MIN($A137,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A137,60),0))","v":1167.02568821761},{"$f":"IF(BJ137>0, SUMPRODUCT(BI137:OFFSET(BI137,-MIN($A137,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A137,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A137,60),0)) / BJ137, 0)","v":0.56855964044149421},{"$f":"IF(BD137<=BG$5, HLOOKUP(BF$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(BF$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.3107593090762872},{"$f":"IF(BD137<=BG$5, HLOOKUP(BF$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(BF$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.2857360104874145},4331711.5411506919,23367410.732732158,null,null,null,2074,0,55.66985422678593,8.3202693757891613,0,0,{"$f":"SUMPRODUCT(BW137:OFFSET(BW137,-MIN($A137,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A137,60),0))","v":55.669854226786562},{"$f":"IF(BY137>0, SUMPRODUCT(BX137:OFFSET(BX137,-MIN($A137,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A137,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A137,60),0)) / BY137, 0)","v":0.5685596404414941},{"$f":"IF(BS137<=BV$5, HLOOKUP(BU$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":0.9477335074188632},{"$f":"IF(BS137<=BV$5, HLOOKUP(BU$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":1.4407662120543863},1051863.2676447299,702615.46619953692,null,null,null,2074,0,2631.8420186354515,393.34815680245617,0,0,{"$f":"SUMPRODUCT(CL137:OFFSET(CL137,-MIN($A137,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A137,60),0))","v":2631.8420186354811},{"$f":"IF(CN137>0, SUMPRODUCT(CM137:OFFSET(CM137,-MIN($A137,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A137,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A137,60),0)) / CN137, 0)","v":0.56855964044149421},8428412.608481409,32360961.643241048,null,null,null,2074,0,683.60677170345491,102.17006253538253,0,0,{"$f":"SUMPRODUCT(CY137:OFFSET(CY137,-MIN($A137,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A137,60),0))","v":683.60677170346264},{"$f":"IF(DA137>0, SUMPRODUCT(CZ137:OFFSET(CZ137,-MIN($A137,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A137,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A137,60),0)) / DA137, 0)","v":0.56855964044149421},{"$f":"IF(CU137<=CX$5, HLOOKUP(CW$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(CW$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.3268705563499219},{"$f":"IF(CU137<=CX$5, HLOOKUP(CW$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(CW$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.012908797639569},2568568.0429237369,12054093.623617865,null,null,null,2074,0,1948.2352469319965,291.17809426707362,0,0,{"$f":"SUMPRODUCT(DN137:OFFSET(DN137,-MIN($A137,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A137,60),0))","v":1948.2352469320185},{"$f":"IF(DP137>0, SUMPRODUCT(DO137:OFFSET(DO137,-MIN($A137,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A137,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A137,60),0)) / DP137, 0)","v":0.56855964044149421},{"$f":"IF(DJ137<=DM$5, HLOOKUP(DL$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(DL$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.0621565665996704},{"$f":"IF(DJ137<=DM$5, HLOOKUP(DL$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(DL$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":1.1898643258451089},5859844.5655576717,20306868.019623183]
[125,2075,{"$f":"OFFSET('2012 NIA Shipments Data'!$Q$14,A138,0)","v":0},3791.3123522463588,{"$f":"SUMPRODUCT(C138:OFFSET(C138,-MIN(A138,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A138,60),0))","v":594.24651380689045},0,0,{"$f":"SUMPRODUCT(F138:OFFSET(F138,-MIN($A138,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A138,60),0))","v":3791.3123522464098},{"$f":"IF(H138>0, SUMPRODUCT(G138:OFFSET(G138,-MIN($A138,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A138,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A138,60),0)) / H138, 0)","v":0.58048318452748071},12226428.156111833,57047407.045266636,null,null,null,2075,0,3791.3123522463593,594.24651380689056,0,0,{"$f":"SUMPRODUCT(S138:OFFSET(S138,-MIN($A138,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A138,60),0))","v":3791.3123522464102},{"$f":"IF(U138>0, SUMPRODUCT(T138:OFFSET(T138,-MIN($A138,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A138,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A138,60),0)) / U138, 0)","v":0.58048318452748082},12226428.156111833,57047407.045266636,null,null,18271.729882749612,2075,0,1552.8184904133643,243.3872202474389,0,0,{"$f":"SUMPRODUCT(AF138:OFFSET(AF138,-MIN($A138,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A138,60),0))","v":1552.818490413385},{"$f":"IF(AH138>0, SUMPRODUCT(AG138:OFFSET(AG138,-MIN($A138,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A138,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A138,60),0)) / AH138, 0)","v":0.58048318452748093},4753873.3118417542,29523029.256448373,null,null,null,2075,0,512.86379432131548,80.385759208850359,0,0,{"$f":"SUMPRODUCT(AS138:OFFSET(AS138,-MIN($A138,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A138,60),0))","v":512.86379432132242},{"$f":"IF(AU138>0, SUMPRODUCT(AT138:OFFSET(AT138,-MIN($A138,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A138,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A138,60),0)) / AU138, 0)","v":0.58048318452748082},{"$f":"IF(AO138<=AR$5, HLOOKUP(AQ$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(AQ$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.405105204670642},{"$f":"IF(AO138<=AR$5, HLOOKUP(AQ$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(AQ$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.01448396572966},0,null,{"$f":"SUMPRODUCT(AP138:OFFSET(AP138,-MIN($A138,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A138,60),0),AY138:OFFSET(AY138,-MIN($A138,60),0))","v":2524065038.4103489},9050445.5987089463,null,2075,0,992.60511124105199,155.57993437085381,0,0,{"$f":"SUMPRODUCT(BH138:OFFSET(BH138,-MIN($A138,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A138,60),0))","v":992.60511124106517},{"$f":"IF(BJ138>0, SUMPRODUCT(BI138:OFFSET(BI138,-MIN($A138,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A138,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A138,60),0)) / BJ138, 0)","v":0.58048318452748093},{"$f":"IF(BD138<=BG$5, HLOOKUP(BF$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(BF$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.3107593090762872},{"$f":"IF(BD138<=BG$5, HLOOKUP(BF$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(BF$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.2857360104874145},3840456.5087658074,19874979.2433483,null,null,null,2075,0,47.34958485099677,7.4215266677347147,0,0,{"$f":"SUMPRODUCT(BW138:OFFSET(BW138,-MIN($A138,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A138,60),0))","v":47.34958485099741},{"$f":"IF(BY138>0, SUMPRODUCT(BX138:OFFSET(BX138,-MIN($A138,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A138,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A138,60),0)) / BY138, 0)","v":0.58048318452748082},{"$f":"IF(BS138<=BV$5, HLOOKUP(BU$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":0.9477335074188632},{"$f":"IF(BS138<=BV$5, HLOOKUP(BU$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":1.4407662120543863},913416.8030759471,597604.41439112497,null,null,null,2075,0,2238.4938618329948,350.85929355945171,0,0,{"$f":"SUMPRODUCT(CL138:OFFSET(CL138,-MIN($A138,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A138,60),0))","v":2238.4938618330252},{"$f":"IF(CN138>0, SUMPRODUCT(CM138:OFFSET(CM138,-MIN($A138,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A138,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A138,60),0)) / CN138, 0)","v":0.58048318452748082},7472554.8442700785,27524377.788818263,null,null,null,2075,0,581.4367091680723,91.133809436133276,0,0,{"$f":"SUMPRODUCT(CY138:OFFSET(CY138,-MIN($A138,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A138,60),0))","v":581.43670916808014},{"$f":"IF(DA138>0, SUMPRODUCT(CZ138:OFFSET(CZ138,-MIN($A138,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A138,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A138,60),0)) / DA138, 0)","v":0.58048318452748093},{"$f":"IF(CU138<=CX$5, HLOOKUP(CW$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(CW$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.3268705563499219},{"$f":"IF(CU138<=CX$5, HLOOKUP(CW$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(CW$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.012908797639569},2277269.3345212638,10252520.628278045,null,null,null,2075,0,1657.0571526649226,259.72548412331844,0,0,{"$f":"SUMPRODUCT(DN138:OFFSET(DN138,-MIN($A138,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A138,60),0))","v":1657.0571526649451},{"$f":"IF(DP138>0, SUMPRODUCT(DO138:OFFSET(DO138,-MIN($A138,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A138,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A138,60),0)) / DP138, 0)","v":0.58048318452748082},{"$f":"IF(DJ138<=DM$5, HLOOKUP(DL$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(DL$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.0621565665996704},{"$f":"IF(DJ138<=DM$5, HLOOKUP(DL$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(DL$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":1.1898643258451089},5195285.5097488146,17271857.160540219]
[126,2076,{"$f":"OFFSET('2012 NIA Shipments Data'!$Q$14,A139,0)","v":0},3197.0658384394683,{"$f":"SUMPRODUCT(C139:OFFSET(C139,-MIN(A139,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A139,60),0))","v":525.49113014191312},0,0,{"$f":"SUMPRODUCT(F139:OFFSET(F139,-MIN($A139,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A139,60),0))","v":3197.0658384395192},{"$f":"IF(H139>0, SUMPRODUCT(G139:OFFSET(G139,-MIN($A139,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A139,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A139,60),0)) / H139, 0)","v":0.59246662404351669},10723914.866468206,48105853.406647034,null,null,null,2076,0,3197.0658384394692,525.49113014191312,0,0,{"$f":"SUMPRODUCT(S139:OFFSET(S139,-MIN($A139,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A139,60),0))","v":3197.0658384395197},{"$f":"IF(U139>0, SUMPRODUCT(T139:OFFSET(T139,-MIN($A139,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A139,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A139,60),0)) / U139, 0)","v":0.59246662404351669},10723914.866468206,48105853.406647034,null,null,18401.175091792891,2076,0,1309.4312701659255,215.22688389129991,0,0,{"$f":"SUMPRODUCT(AF139:OFFSET(AF139,-MIN($A139,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A139,60),0))","v":1309.4312701659462},{"$f":"IF(AH139>0, SUMPRODUCT(AG139:OFFSET(AG139,-MIN($A139,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A139,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A139,60),0)) / AH139, 0)","v":0.59246662404351669},4159747.9205447147,24895619.119093634,null,null,null,2076,0,432.47803511246519,71.084983205642601,0,0,{"$f":"SUMPRODUCT(AS139:OFFSET(AS139,-MIN($A139,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A139,60),0))","v":432.47803511247196},{"$f":"IF(AU139>0, SUMPRODUCT(AT139:OFFSET(AT139,-MIN($A139,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A139,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A139,60),0)) / AU139, 0)","v":0.5924666240435168},{"$f":"IF(AO139<=AR$5, HLOOKUP(AQ$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(AQ$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.405105204670642},{"$f":"IF(AO139<=AR$5, HLOOKUP(AQ$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(AQ$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.01448396572966},0,null,{"$f":"SUMPRODUCT(AP139:OFFSET(AP139,-MIN($A139,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A139,60),0),AY139:OFFSET(AY139,-MIN($A139,60),0))","v":2131291709.7841077},7631887.7892356506,null,2076,0,837.02517687019827,137.57905791688407,0,0,{"$f":"SUMPRODUCT(BH139:OFFSET(BH139,-MIN($A139,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A139,60),0))","v":837.02517687021157},{"$f":"IF(BJ139>0, SUMPRODUCT(BI139:OFFSET(BI139,-MIN($A139,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A139,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A139,60),0)) / BJ139, 0)","v":0.59246662404351658},{"$f":"IF(BD139<=BG$5, HLOOKUP(BF$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(BF$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.3107593090762872},{"$f":"IF(BD139<=BG$5, HLOOKUP(BF$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(BF$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.2857360104874145},3373598.2133911918,16759794.834881917,null,null,null,2076,0,39.92805818326206,6.5628427687732458,0,0,{"$f":"SUMPRODUCT(BW139:OFFSET(BW139,-MIN($A139,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A139,60),0))","v":39.928058183262692},{"$f":"IF(BY139>0, SUMPRODUCT(BX139:OFFSET(BX139,-MIN($A139,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A139,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A139,60),0)) / BY139, 0)","v":0.59246662404351669},{"$f":"IF(BS139<=BV$5, HLOOKUP(BU$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":0.9477335074188632},{"$f":"IF(BS139<=BV$5, HLOOKUP(BU$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":1.4407662120543863},786149.70715352288,503936.49497606599,null,null,null,2076,0,1887.6345682735434,310.26424625061327,0,0,{"$f":"SUMPRODUCT(CL139:OFFSET(CL139,-MIN($A139,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A139,60),0))","v":1887.6345682735732},{"$f":"IF(CN139>0, SUMPRODUCT(CM139:OFFSET(CM139,-MIN($A139,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A139,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A139,60),0)) / CN139, 0)","v":0.5924666240435168},6564166.9459234923,23210234.2875534,null,null,null,2076,0,490.30289973193908,80.589464813072539,0,0,{"$f":"SUMPRODUCT(CY139:OFFSET(CY139,-MIN($A139,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A139,60),0))","v":490.30289973194692},{"$f":"IF(DA139>0, SUMPRODUCT(CZ139:OFFSET(CZ139,-MIN($A139,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A139,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A139,60),0)) / DA139, 0)","v":0.59246662404351658},{"$f":"IF(CU139<=CX$5, HLOOKUP(CW$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(CW$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.3268705563499219},{"$f":"IF(CU139<=CX$5, HLOOKUP(CW$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(CW$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.012908797639569},2000437.1201225787,8645550.7785167769,null,null,null,2076,0,1397.3316685416044,229.67478143754076,0,0,{"$f":"SUMPRODUCT(DN139:OFFSET(DN139,-MIN($A139,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A139,60),0))","v":1397.3316685416266},{"$f":"IF(DP139>0, SUMPRODUCT(DO139:OFFSET(DO139,-MIN($A139,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A139,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A139,60),0)) / DP139, 0)","v":0.59246662404351669},{"$f":"IF(DJ139<=DM$5, HLOOKUP(DL$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(DL$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.0621565665996704},{"$f":"IF(DJ139<=DM$5, HLOOKUP(DL$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(DL$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":1.1898643258451089},4563729.8258009134,14564683.509036621]
[127,2077,{"$f":"OFFSET('2012 NIA Shipments Data'!$Q$14,A140,0)","v":0},2671.5747082975549,{"$f":"SUMPRODUCT(C140:OFFSET(C140,-MIN(A140,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A140,60),0))","v":460.41059279144952},0,0,{"$f":"SUMPRODUCT(F140:OFFSET(F140,-MIN($A140,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A140,60),0))","v":2671.5747082976063},{"$f":"IF(H140>0, SUMPRODUCT(G140:OFFSET(G140,-MIN($A140,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A140,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A140,60),0)) / H140, 0)","v":0.60449072466677289},{"$f":"SUM(AJ140, CP140)","v":9315085.7461228408},{"$f":"SUM(AK140, CQ140)","v":40198853.504061699},null,null,null,2077,0,2671.5747082975558,460.41059279144963,0,0,{"$f":"SUMPRODUCT(S140:OFFSET(S140,-MIN($A140,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A140,60),0))","v":2671.5747082976068},{"$f":"IF(U140>0, SUMPRODUCT(T140:OFFSET(T140,-MIN($A140,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A140,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A140,60),0)) / U140, 0)","v":0.60449072466677289},{"$f":"SUM(AJ140, CP140)","v":9315085.7461228408},{"$f":"SUM(AK140, CQ140)","v":40198853.504061699},null,null,18533.615809582221,2077,0,1094.2043862746254,188.57166470210271,0,0,{"$f":"SUMPRODUCT(AF140:OFFSET(AF140,-MIN($A140,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A140,60),0))","v":1094.2043862746464},{"$f":"IF(AH140>0, SUMPRODUCT(AG140:OFFSET(AG140,-MIN($A140,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A140,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A140,60),0)) / AH140, 0)","v":0.604490724666773},3604944.3251884612,20803608.604583666,null,null,null,2077,0,361.39305190682251,62.281316237329463,0,0,{"$f":"SUMPRODUCT(AS140:OFFSET(AS140,-MIN($A140,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A140,60),0))","v":361.39305190682944},{"$f":"IF(AU140>0, SUMPRODUCT(AT140:OFFSET(AT140,-MIN($A140,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A140,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A140,60),0)) / AU140, 0)","v":0.604490724666773},{"$f":"IF(AO140<=AR$5, HLOOKUP(AQ$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(AQ$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.405105204670642},{"$f":"IF(AO140<=AR$5, HLOOKUP(AQ$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(AQ$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.01448396572966},0,null,{"$f":"SUMPRODUCT(AP140:OFFSET(AP140,-MIN($A140,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A140,60),0),AY140:OFFSET(AY140,-MIN($A140,60),0))","v":1783302393.2767611},{"$f":"AU140*AX140*8760","v":6377459.6535175517},null,2077,0,699.44611895331411,120.54029455091946,0,0,{"$f":"SUMPRODUCT(BH140:OFFSET(BH140,-MIN($A140,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A140,60),0))","v":699.44611895332741},{"$f":"IF(BJ140>0, SUMPRODUCT(BI140:OFFSET(BI140,-MIN($A140,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A140,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A140,60),0)) / BJ140, 0)","v":0.60449072466677289},{"$f":"IF(BD140<=BG$5, HLOOKUP(BF$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(BF$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.3107593090762872},{"$f":"IF(BD140<=BG$5, HLOOKUP(BF$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(BF$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.2857360104874145},2934679.001093735,14005042.829828609,null,null,null,2077,0,33.365215414488809,5.7500539138538072,0,0,{"$f":"SUMPRODUCT(BW140:OFFSET(BW140,-MIN($A140,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A140,60),0))","v":33.365215414489441},{"$f":"IF(BY140>0, SUMPRODUCT(BX140:OFFSET(BX140,-MIN($A140,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A140,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A140,60),0)) / BY140, 0)","v":0.604490724666773},{"$f":"IF(BS140<=BV$5, HLOOKUP(BU$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":0.9477335074188632},{"$f":"IF(BS140<=BV$5, HLOOKUP(BU$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":1.4407662120543863},670265.32409472624,421106.1212375061,null,null,null,2077,0,1577.3703220229302,271.83892808934689,0,0,{"$f":"SUMPRODUCT(CL140:OFFSET(CL140,-MIN($A140,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A140,60),0))","v":1577.37032202296},{"$f":"IF(CN140>0, SUMPRODUCT(CM140:OFFSET(CM140,-MIN($A140,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A140,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A140,60),0)) / CN140, 0)","v":0.60449072466677312},5710141.42093438,19395244.899478037,null,null,null,2077,0,409.71343491886654,70.608695635475513,0,0,{"$f":"SUMPRODUCT(CY140:OFFSET(CY140,-MIN($A140,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A140,60),0))","v":409.71343491887433},{"$f":"IF(DA140>0, SUMPRODUCT(CZ140:OFFSET(CZ140,-MIN($A140,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A140,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A140,60),0)) / DA140, 0)","v":0.604490724666773},{"$f":"IF(CU140<=CX$5, HLOOKUP(CW$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(CW$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.3268705563499219},{"$f":"IF(CU140<=CX$5, HLOOKUP(CW$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(CW$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.012908797639569},1740171.8989917596,7224510.2122957231,null,null,null,2077,0,1167.6568871040636,201.23023245387137,0,0,{"$f":"SUMPRODUCT(DN140:OFFSET(DN140,-MIN($A140,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A140,60),0))","v":1167.6568871040859},{"$f":"IF(DP140>0, SUMPRODUCT(DO140:OFFSET(DO140,-MIN($A140,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A140,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A140,60),0)) / DP140, 0)","v":0.604490724666773},{"$f":"IF(DJ140<=DM$5, HLOOKUP(DL$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(DL$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.0621565665996704},{"$f":"IF(DJ140<=DM$5, HLOOKUP(DL$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(DL$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":1.1898643258451089},3969969.5219426206,12170734.687182315]
[128,2078,{"$f":"OFFSET('2012 NIA Shipments Data'!$Q$14,A141,0)","v":0},2211.1641155061052,{"$f":"SUMPRODUCT(C141:OFFSET(C141,-MIN(A141,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A141,60),0))","v":399.46303177646661},0,0,{"$f":"SUMPRODUCT(F141:OFFSET(F141,-MIN($A141,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A141,60),0))","v":2211.1641155061566},{"$f":"IF(H141>0, SUMPRODUCT(G141:OFFSET(G141,-MIN($A141,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A141,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A141,60),0)) / H141, 0)","v":0.61651899062066273},8008368.3239970515,33271112.380499627,null,null,null,2078,{"$f":"SUM(AC141, CI141)","v":0},{"$f":"SUM(AD141, CJ141)","v":2211.1641155061056},{"$f":"SUM(AE141, CK141)","v":399.46303177646666},{"$f":"SUM(AF141, CL141)","v":0},{"$f":"SUM(AG141, CM141)","v":0},{"$f":"SUMPRODUCT(S141:OFFSET(S141,-MIN($A141,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A141,60),0))","v":2211.164115506157},{"$f":"IF(U141>0, SUMPRODUCT(T141:OFFSET(T141,-MIN($A141,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A141,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A141,60),0)) / U141, 0)","v":0.61651899062066284},8008368.3239970515,33271112.380499627,null,null,18668.664354227458,2078,{"$f":"SUM(AP141, BE141, BT141)","v":0},{"$f":"SUM(AQ141, BF141, BU141)","v":905.63272157252243},{"$f":"SUM(AR141, BG141, BV141)","v":163.60920028431678},{"$f":"SUM(AS141, BH141, BW141)","v":0},{"$f":"SUM(AT141, BI141, BX141)","v":0},{"$f":"SUMPRODUCT(AF141:OFFSET(AF141,-MIN($A141,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A141,60),0))","v":905.63272157254369},{"$f":"IF(AH141>0, SUMPRODUCT(AG141:OFFSET(AG141,-MIN($A141,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A141,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A141,60),0)) / AH141, 0)","v":0.61651899062066273},{"$f":"SUM(AY141, BN141, CC141)","v":3092342.5259940438},{"$f":"SUM(BB141, BO141, CD141)","v":17218381.607154448},null,null,null,2078,{"$f":"$C141*$AG$4*$AT$4","v":0},{"$f":"$D141*$AG$4*$AT$4","v":299.11173566949299},{"$f":"$E141*$AG$4*$AT$4","v":54.036731119394325},{"$f":"$F141*$AG$4*$AT$4","v":0},{"$f":"$G141*$AG$4*$AT$4","v":0},{"$f":"SUMPRODUCT(AS141:OFFSET(AS141,-MIN($A141,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A141,60),0))","v":299.11173566949998},{"$f":"IF(AU141>0, SUMPRODUCT(AT141:OFFSET(AT141,-MIN($A141,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A141,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A141,60),0)) / AU141, 0)","v":0.61651899062066284},{"$f":"IF(AO141<=AR$5, HLOOKUP(AQ$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(AQ$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.405105204670642},{"$f":"IF(AO141<=AR$5, HLOOKUP(AQ$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(AQ$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.01448396572966},0,null,{"$f":"SUMPRODUCT(AP141:OFFSET(AP141,-MIN($A141,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A141,60),0),AY141:OFFSET(AY141,-MIN($A141,60),0))","v":1477854655.2400351},5278388.7682977188,null,2078,{"$f":"$C141*$AG$4*$BI$4","v":0},{"$f":"$D141*$AG$4*$BI$4","v":578.9058244023945},{"$f":"$E141*$AG$4*$BI$4","v":104.58358749002447},{"$f":"$F141*$AG$4*$BI$4","v":0},{"$f":"$G141*$AG$4*$BI$4","v":0},{"$f":"SUMPRODUCT(BH141:OFFSET(BH141,-MIN($A141,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A141,60),0))","v":578.90582440240792},{"$f":"IF(BJ141>0, SUMPRODUCT(BI141:OFFSET(BI141,-MIN($A141,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A141,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A141,60),0)) / BJ141, 0)","v":0.61651899062066284},{"$f":"IF(BD141<=BG$5, HLOOKUP(BF$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(BF$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.3107593090762872},{"$f":"IF(BD141<=BG$5, HLOOKUP(BF$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(BF$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.2857360104874145},2526549.9774388676,11591458.79217319,null,null,null,2078,{"$f":"$C141*$AG$4*$BX$4","v":0},{"$f":"$D141*$AG$4*$BX$4","v":27.615161500634994},{"$f":"$E141*$AG$4*$BX$4","v":4.988881674897983},{"$f":"$F141*$AG$4*$BX$4","v":0},{"$f":"$G141*$AG$4*$BX$4","v":0},{"$f":"SUMPRODUCT(BW141:OFFSET(BW141,-MIN($A141,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A141,60),0))","v":27.615161500635637},{"$f":"IF(BY141>0, SUMPRODUCT(BX141:OFFSET(BX141,-MIN($A141,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A141,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A141,60),0)) / BY141, 0)","v":0.61651899062066284},{"$f":"IF(BS141<=BV$5, HLOOKUP(BU$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":0.9477335074188632},{"$f":"IF(BS141<=BV$5, HLOOKUP(BU$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":1.4407662120543863},565792.54855517636,348534.04668353847,null,null,null,2078,0,{"$f":"SUM(CW141, DL141)","v":1305.5313939335831},{"$f":"SUM(CX141, DM141)","v":235.85383149214991},{"$f":"SUM(CY141, DN141)","v":0},{"$f":"SUM(CZ141, DO141)","v":0},{"$f":"SUMPRODUCT(CL141:OFFSET(CL141,-MIN($A141,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A141,60),0))","v":1305.5313939336133},{"$f":"IF(CN141>0, SUMPRODUCT(CM141:OFFSET(CM141,-MIN($A141,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A141,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A141,60),0)) / CN141, 0)","v":0.61651899062066284},{"$f":"SUM(DE141, DT141)","v":4916025.7980030077},{"$f":"SUM(DF141, DU141)","v":16052730.77334518},null,null,null,2078,{"$f":"$C141*$CM$4*$CZ$4","v":0},{"$f":"$D141*$CM$4*$CZ$4","v":339.10473928339098},{"$f":"$E141*$CM$4*$CZ$4","v":61.261760849852948},{"$f":"$F141*$CM$4*$CZ$4","v":0},{"$f":"$G141*$CM$4*$CZ$4","v":0},{"$f":"SUMPRODUCT(CY141:OFFSET(CY141,-MIN($A141,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A141,60),0))","v":339.10473928339889},{"$f":"IF(DA141>0, SUMPRODUCT(CZ141:OFFSET(CZ141,-MIN($A141,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A141,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A141,60),0)) / DA141, 0)","v":0.61651899062066273},{"$f":"IF(CU141<=CX$5, HLOOKUP(CW$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(CW$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.3268705563499219},{"$f":"IF(CU141<=CX$5, HLOOKUP(CW$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(CW$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.012908797639569},1498164.286621734,5979461.358097476,null,null,null,2078,{"$f":"$C141*$CM$4*$DO$4","v":0},{"$f":"$D141*$CM$4*$DO$4","v":966.42665465019206},{"$f":"$E141*$CM$4*$DO$4","v":174.59207064229696},{"$f":"$F141*$CM$4*$DO$4","v":0},{"$f":"$G141*$CM$4*$DO$4","v":0},{"$f":"SUMPRODUCT(DN141:OFFSET(DN141,-MIN($A141,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A141,60),0))","v":966.42665465021446},{"$f":"IF(DP141>0, SUMPRODUCT(DO141:OFFSET(DO141,-MIN($A141,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A141,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A141,60),0)) / DP141, 0)","v":0.61651899062066295},{"$f":"IF(DJ141<=DM$5, HLOOKUP(DL$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(DL$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.0621565665996704},{"$f":"IF(DJ141<=DM$5, HLOOKUP(DL$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(DL$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":1.1898643258451089},3417861.5113812736,10073269.415247703]
[129,2079,{"$f":"OFFSET('2012 NIA Shipments Data'!$Q$14,A142,0)","v":0},1811.7010837296386,{"$f":"SUMPRODUCT(C142:OFFSET(C142,-MIN(A142,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A142,60),0))","v":343.03168793821021},{"$f":"IF(B142<$G$4, 0, C142)","v":0},0,{"$f":"SUMPRODUCT(F142:OFFSET(F142,-MIN($A142,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A142,60),0))","v":1811.70108372969},{"$f":"IF(H142>0, SUMPRODUCT(G142:OFFSET(G142,-MIN($A142,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A142,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A142,60),0)) / H142, 0)","v":0.62851112408925869},6810151.8006274309,27260441.653307777,null,null,null,{"$f":"$B142","v":2079},0,1811.7010837296389,343.03168793821027,0,0,{"$f":"SUMPRODUCT(S142:OFFSET(S142,-MIN($A142,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A142,60),0))","v":1811.70108372969},{"$f":"IF(U142>0, SUMPRODUCT(T142:OFFSET(T142,-MIN($A142,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A142,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A142,60),0)) / U142, 0)","v":0.62851112408925869},6810151.8006274309,27260441.653307777,null,null,{"$f":"IFERROR(SUM(W142:X142)/U142, \"NA\")","v":18805.858074443044},{"$f":"$B142","v":2079},0,742.02352128820576,140.49645566990924,0,0,{"$f":"SUMPRODUCT(AF142:OFFSET(AF142,-MIN($A142,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A142,60),0))","v":742.02352128822679},{"$f":"IF(AH142>0, SUMPRODUCT(AG142:OFFSET(AG142,-MIN($A142,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A142,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A142,60),0)) / AH142, 0)","v":0.62851112408925869},2624021.5254437332,14107754.552905424,null,null,null,{"$f":"$B142","v":2079},0,245.0750045500987,46.403070151737296,0,0,{"$f":"SUMPRODUCT(AS142:OFFSET(AS142,-MIN($A142,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A142,60),0))","v":245.07500455010563},{"$f":"IF(AU142>0, SUMPRODUCT(AT142:OFFSET(AT142,-MIN($A142,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A142,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A142,60),0)) / AU142, 0)","v":0.62851112408925869},{"$f":"IF(AO142<=AR$5, HLOOKUP(AQ$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(AQ$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.405105204670642},{"$f":"IF(AO142<=AR$5, HLOOKUP(AQ$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(AQ$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.01448396572966},{"$f":"AP142*AW142*(1+AV142^2)*8760","v":0},null,{"$f":"SUMPRODUCT(AP142:OFFSET(AP142,-MIN($A142,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A142,60),0),AY142:OFFSET(AY142,-MIN($A142,60),0))","v":1212388483.6233556},4324809.0835096473,null,{"$f":"$B142","v":2079},0,474.32223691237004,89.809273183036254,0,0,{"$f":"SUMPRODUCT(BH142:OFFSET(BH142,-MIN($A142,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A142,60),0))","v":474.32223691238346},{"$f":"IF(BJ142>0, SUMPRODUCT(BI142:OFFSET(BI142,-MIN($A142,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A142,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A142,60),0)) / BJ142, 0)","v":0.62851112408925869},{"$f":"IF(BD142<=BG$5, HLOOKUP(BF$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(BF$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.3107593090762872},{"$f":"IF(BD142<=BG$5, HLOOKUP(BF$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(BF$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.2857360104874145},{"$f":"BJ142*BL142*(BK142^2)*8760","v":2151426.3323471388},{"$f":"BJ142*BM142*8760","v":9497376.6571736597},null,null,null,{"$f":"$B142","v":2079},0,22.626279825737011,4.2841123351356893,0,0,{"$f":"SUMPRODUCT(BW142:OFFSET(BW142,-MIN($A142,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A142,60),0))","v":22.626279825737655},{"$f":"IF(BY142>0, SUMPRODUCT(BX142:OFFSET(BX142,-MIN($A142,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A142,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A142,60),0)) / BY142, 0)","v":0.62851112408925858},{"$f":"IF(BS142<=BV$5, HLOOKUP(BU$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":0.9477335074188632},{"$f":"IF(BS142<=BV$5, HLOOKUP(BU$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":1.4407662120543863},{"$f":"(BY142*BZ142*(1+CA142)^2)*8760","v":472595.19309659424},{"$f":"BY142*CB142*8760","v":285568.81222211703},null,null,null,{"$f":"$B142","v":2079},{"$f":"SUM(CV142, DK142)","v":0},1069.6775624414331,202.53523226830103,0,0,{"$f":"SUMPRODUCT(CL142:OFFSET(CL142,-MIN($A142,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A142,60),0))","v":1069.6775624414634},{"$f":"IF(CN142>0, SUMPRODUCT(CM142:OFFSET(CM142,-MIN($A142,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A142,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A142,60),0)) / CN142, 0)","v":0.62851112408925869},4186130.2751836972,13152687.100402353,null,null,null,{"$f":"$B142","v":2079},0,277.84297843353806,52.607434377435801,0,0,{"$f":"SUMPRODUCT(CY142:OFFSET(CY142,-MIN($A142,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A142,60),0))","v":277.84297843354591},{"$f":"IF(DA142>0, SUMPRODUCT(CZ142:OFFSET(CZ142,-MIN($A142,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A142,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A142,60),0)) / DA142, 0)","v":0.62851112408925869},{"$f":"IF(CU142<=CX$5, HLOOKUP(CW$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(CW$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.3268705563499219},{"$f":"IF(CU142<=CX$5, HLOOKUP(CW$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(CW$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.012908797639569},{"$f":"DA142*DC142*(DB142^2)*8760","v":1275727.8206257273},{"$f":"DA142*DD142*8760","v":4899227.7627050867},null,null,null,{"$f":"$B142","v":2079},0,791.83458400789516,149.92779789086524,0,0,{"$f":"SUMPRODUCT(DN142:OFFSET(DN142,-MIN($A142,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A142,60),0))","v":791.83458400791756},{"$f":"IF(DP142>0, SUMPRODUCT(DO142:OFFSET(DO142,-MIN($A142,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A142,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A142,60),0)) / DP142, 0)","v":0.6285111240892588},{"$f":"IF(DJ142<=DM$5, HLOOKUP(DL$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(DL$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.0621565665996704},{"$f":"IF(DJ142<=DM$5, HLOOKUP(DL$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(DL$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":1.1898643258451089},{"$f":"DP142*DR142*(DQ142^2)*8760","v":2910402.4545579702},{"$f":"DP142*DS142*8760","v":8253459.3376972666}]
[130,{"$f":"B142+1","v":2080},{"$f":"OFFSET('2012 NIA Shipments Data'!$Q$14,A143,0)","v":0},{"$f":"D142 - E142 + C142","v":1468.6693957914285},{"$f":"SUMPRODUCT(C143:OFFSET(C143,-MIN(A143,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A143,60),0))","v":291.38739790847444},0,0,{"$f":"SUMPRODUCT(F143:OFFSET(F143,-MIN($A143,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A143,60),0))","v":1468.6693957914799},{"$f":"IF(H143>0, SUMPRODUCT(G143:OFFSET(G143,-MIN($A143,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A143,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A143,60),0)) / H143, 0)","v":0.6402855143497469},5722175.0074611362,22098886.362396181,null,null,null,2080,0,1468.669395791429,291.3873979084745,0,0,{"$f":"SUMPRODUCT(S143:OFFSET(S143,-MIN($A143,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A143,60),0))","v":1468.6693957914802},{"$f":"IF(U143>0, SUMPRODUCT(T143:OFFSET(T143,-MIN($A143,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A143,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A143,60),0)) / U143, 0)","v":0.6402855143497469},5722175.0074611362,22098886.362396181,null,null,18943.038814303254,2080,0,601.52706561829666,119.34435818183783,0,0,{"$f":"SUMPRODUCT(AF143:OFFSET(AF143,-MIN($A143,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A143,60),0))","v":601.52706561831747},{"$f":"IF(AH143>0, SUMPRODUCT(AG143:OFFSET(AG143,-MIN($A143,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A143,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A143,60),0)) / AH143, 0)","v":0.64028551434974701},2200318.5071755834,11436559.563421626,null,null,null,2080,0,198.67193439836143,39.416970332241419,0,0,{"$f":"SUMPRODUCT(AS143:OFFSET(AS143,-MIN($A143,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A143,60),0))","v":198.67193439836834},{"$f":"IF(AU143>0, SUMPRODUCT(AT143:OFFSET(AT143,-MIN($A143,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A143,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A143,60),0)) / AU143, 0)","v":0.6402855143497469},{"$f":"IF(AO143<=AR$5, HLOOKUP(AQ$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(AQ$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.405105204670642},{"$f":"IF(AO143<=AR$5, HLOOKUP(AQ$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(AQ$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.01448396572966},0,null,{"$f":"SUMPRODUCT(AP143:OFFSET(AP143,-MIN($A143,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A143,60),0),AY143:OFFSET(AY143,-MIN($A143,60),0))","v":984064428.32154846},3505939.6942654294,null,2080,0,384.51296372933388,76.288259484558466,0,0,{"$f":"SUMPRODUCT(BH143:OFFSET(BH143,-MIN($A143,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A143,60),0))","v":384.51296372934729},{"$f":"IF(BJ143>0, SUMPRODUCT(BI143:OFFSET(BI143,-MIN($A143,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A143,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A143,60),0)) / BJ143, 0)","v":0.6402855143497469},{"$f":"IF(BD143<=BG$5, HLOOKUP(BF$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(BF$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.3107593090762872},{"$f":"IF(BD143<=BG$5, HLOOKUP(BF$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(BF$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.2857360104874145},1810028.4308829312,7699121.3186117932,null,null,null,2080,0,18.342167490601327,3.6391283650379482,0,0,{"$f":"SUMPRODUCT(BW143:OFFSET(BW143,-MIN($A143,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A143,60),0))","v":18.342167490601966},{"$f":"IF(BY143>0, SUMPRODUCT(BX143:OFFSET(BX143,-MIN($A143,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A143,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A143,60),0)) / BY143, 0)","v":0.64028551434974701},{"$f":"IF(BS143<=BV$5, HLOOKUP(BU$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":0.9477335074188632},{"$f":"IF(BS143<=BV$5, HLOOKUP(BU$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":1.4407662120543863},390290.07629265205,231498.55054440291,null,null,null,2080,0,867.14233017313222,172.04303972663666,0,0,{"$f":"SUMPRODUCT(CL143:OFFSET(CL143,-MIN($A143,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A143,60),0))","v":867.14233017316246},{"$f":"IF(CN143>0, SUMPRODUCT(CM143:OFFSET(CM143,-MIN($A143,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A143,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A143,60),0)) / CN143, 0)","v":0.6402855143497469},3521856.5002855533,10662326.798974553,null,null,null,2080,0,225.23554405610227,44.687251798857311,0,0,{"$f":"SUMPRODUCT(CY143:OFFSET(CY143,-MIN($A143,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A143,60),0))","v":225.23554405611011},{"$f":"IF(DA143>0, SUMPRODUCT(CZ143:OFFSET(CZ143,-MIN($A143,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A143,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A143,60),0)) / DA143, 0)","v":0.6402855143497469},{"$f":"IF(CU143<=CX$5, HLOOKUP(CW$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(CW$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.3268705563499219},{"$f":"IF(CU143<=CX$5, HLOOKUP(CW$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(CW$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.012908797639569},1073289.654720237,3971596.607583906,null,null,null,2080,0,641.90678611702992,127.35578792777935,0,0,{"$f":"SUMPRODUCT(DN143:OFFSET(DN143,-MIN($A143,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A143,60),0))","v":641.90678611705232},{"$f":"IF(DP143>0, SUMPRODUCT(DO143:OFFSET(DO143,-MIN($A143,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A143,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A143,60),0)) / DP143, 0)","v":0.6402855143497469},{"$f":"IF(DJ143<=DM$5, HLOOKUP(DL$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(DL$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.0621565665996704},{"$f":"IF(DJ143<=DM$5, HLOOKUP(DL$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(DL$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":1.1898643258451089},2448566.8455653163,6690730.1913906466]
[131,2081,{"$f":"OFFSET('2012 NIA Shipments Data'!$Q$14,A144,0)","v":0},1177.2819978829541,{"$f":"SUMPRODUCT(C144:OFFSET(C144,-MIN(A144,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A144,60),0))","v":244.8146064451239},0,0,{"$f":"SUMPRODUCT(F144:OFFSET(F144,-MIN($A144,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A144,60),0))","v":1177.2819978830055},{"$f":"IF(H144>0, SUMPRODUCT(G144:OFFSET(G144,-MIN($A144,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A144,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A144,60),0)) / H144, 0)","v":0.65162927685538119},4745210.1089416761,17714416.302445434,null,null,null,2081,0,1177.2819978829543,244.81460644512396,0,0,{"$f":"SUMPRODUCT(S144:OFFSET(S144,-MIN($A144,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A144,60),0))","v":1177.2819978830057},{"$f":"IF(U144>0, SUMPRODUCT(T144:OFFSET(T144,-MIN($A144,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A144,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A144,60),0)) / U144, 0)","v":0.65162927685538119},4745210.1089416761,17714416.302445434,null,null,19077.524715211919,2081,0,482.18270743645871,100.26940866162562,0,0,{"$f":"SUMPRODUCT(AF144:OFFSET(AF144,-MIN($A144,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A144,60),0))","v":482.18270743647975},{"$f":"IF(AH144>0, SUMPRODUCT(AG144:OFFSET(AG144,-MIN($A144,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A144,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A144,60),0)) / AH144, 0)","v":0.6516292768553813},1821179.3414393608,9167519.749723589,null,null,null,2081,0,159.25496406612001,33.11690947656512,0,0,{"$f":"SUMPRODUCT(AS144:OFFSET(AS144,-MIN($A144,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A144,60),0))","v":159.25496406612692},{"$f":"IF(AU144>0, SUMPRODUCT(AT144:OFFSET(AT144,-MIN($A144,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A144,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A144,60),0)) / AU144, 0)","v":0.65162927685538141},{"$f":"IF(AO144<=AR$5, HLOOKUP(AQ$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(AQ$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.405105204670642},{"$f":"IF(AO144<=AR$5, HLOOKUP(AQ$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(AQ$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.01448396572966},0,null,{"$f":"SUMPRODUCT(AP144:OFFSET(AP144,-MIN($A144,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A144,60),0),AY144:OFFSET(AY144,-MIN($A144,60),0))","v":789842584.60238612},2810353.166988817,null,2081,0,308.22470424477535,64.095016998511397,0,0,{"$f":"SUMPRODUCT(BH144:OFFSET(BH144,-MIN($A144,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A144,60),0))","v":308.22470424478882},{"$f":"IF(BJ144>0, SUMPRODUCT(BI144:OFFSET(BI144,-MIN($A144,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A144,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A144,60),0)) / BJ144, 0)","v":0.6516292768553813},{"$f":"IF(BD144<=BG$5, HLOOKUP(BF$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(BF$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.3107593090762872},{"$f":"IF(BD144<=BG$5, HLOOKUP(BF$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(BF$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.2857360104874145},1502780.9399748417,6171597.8789319256,null,null,null,2081,0,14.703039125563377,3.0574821865490911,0,0,{"$f":"SUMPRODUCT(BW144:OFFSET(BW144,-MIN($A144,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A144,60),0))","v":14.703039125564018},{"$f":"IF(BY144>0, SUMPRODUCT(BX144:OFFSET(BX144,-MIN($A144,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A144,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A144,60),0)) / BY144, 0)","v":0.6516292768553813},{"$f":"IF(BS144<=BV$5, HLOOKUP(BU$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":0.9477335074188632},{"$f":"IF(BS144<=BV$5, HLOOKUP(BU$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":1.4407662120543863},318398.40146451903,185568.70380284643,null,null,null,2081,0,695.09929044649562,144.54519778349834,0,0,{"$f":"SUMPRODUCT(CL144:OFFSET(CL144,-MIN($A144,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A144,60),0))","v":695.09929044652586},{"$f":"IF(CN144>0, SUMPRODUCT(CM144:OFFSET(CM144,-MIN($A144,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A144,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A144,60),0)) / CN144, 0)","v":0.65162927685538119},2924030.7675023153,8546896.5527218431,null,null,null,2081,0,180.54829225724495,37.544835640722255,0,0,{"$f":"SUMPRODUCT(CY144:OFFSET(CY144,-MIN($A144,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A144,60),0))","v":180.5482922572528},{"$f":"IF(DA144>0, SUMPRODUCT(CZ144:OFFSET(CZ144,-MIN($A144,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A144,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A144,60),0)) / DA144, 0)","v":0.6516292768553813},{"$f":"IF(CU144<=CX$5, HLOOKUP(CW$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(CW$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.3268705563499219},{"$f":"IF(CU144<=CX$5, HLOOKUP(CW$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(CW$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.012908797639569},891101.6029725949,3183622.6739387964,null,null,null,2081,0,514.55099818925066,107.0003621427761,0,0,{"$f":"SUMPRODUCT(DN144:OFFSET(DN144,-MIN($A144,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A144,60),0))","v":514.55099818927306},{"$f":"IF(DP144>0, SUMPRODUCT(DO144:OFFSET(DO144,-MIN($A144,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A144,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A144,60),0)) / DP144, 0)","v":0.65162927685538119},{"$f":"IF(DJ144<=DM$5, HLOOKUP(DL$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(DL$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.0621565665996704},{"$f":"IF(DJ144<=DM$5, HLOOKUP(DL$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(DL$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":1.1898643258451089},2032929.1645297203,5363273.8787830472]
[132,2082,{"$f":"OFFSET('2012 NIA Shipments Data'!$Q$14,A145,0)","v":0},932.4673914378302,{"$f":"SUMPRODUCT(C145:OFFSET(C145,-MIN(A145,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A145,60),0))","v":203.29465452732288},0,0,{"$f":"SUMPRODUCT(F145:OFFSET(F145,-MIN($A145,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A145,60),0))","v":932.46739143788159},{"$f":"IF(H145>0, SUMPRODUCT(G145:OFFSET(G145,-MIN($A145,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A145,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A145,60),0)) / H145, 0)","v":0.66234774396246432},3878892.2598188818,14030721.263120424,null,null,null,2082,0,932.46739143783032,203.2946545273229,0,0,{"$f":"SUMPRODUCT(S145:OFFSET(S145,-MIN($A145,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A145,60),0))","v":932.46739143788159},{"$f":"IF(U145>0, SUMPRODUCT(T145:OFFSET(T145,-MIN($A145,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A145,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A145,60),0)) / U145, 0)","v":0.66234774396246454},3878892.2598188818,14030721.263120424,null,null,19206.691501911246,2082,0,381.91329877483315,83.263964881496278,0,0,{"$f":"SUMPRODUCT(AF145:OFFSET(AF145,-MIN($A145,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A145,60),0))","v":381.91329877485418},{"$f":"IF(AH145>0, SUMPRODUCT(AG145:OFFSET(AG145,-MIN($A145,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A145,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A145,60),0)) / AH145, 0)","v":0.66234774396246432},1486094.274443408,7261143.2455026219,null,null,null,2082,0,126.13805458955488,27.500363515115847,0,0,{"$f":"SUMPRODUCT(AS145:OFFSET(AS145,-MIN($A145,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A145,60),0))","v":126.13805458956182},{"$f":"IF(AU145>0, SUMPRODUCT(AT145:OFFSET(AT145,-MIN($A145,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A145,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A145,60),0)) / AU145, 0)","v":0.66234774396246454},{"$f":"IF(AO145<=AR$5, HLOOKUP(AQ$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(AQ$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.405105204670642},{"$f":"IF(AO145<=AR$5, HLOOKUP(AQ$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(AQ$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.01448396572966},0,null,{"$f":"SUMPRODUCT(AP145:OFFSET(AP145,-MIN($A145,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A145,60),0),AY145:OFFSET(AY145,-MIN($A145,60),0))","v":626404251.17530656},2225943.0547256824,null,2082,0,244.12968724626398,53.224660598655994,0,0,{"$f":"SUMPRODUCT(BH145:OFFSET(BH145,-MIN($A145,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A145,60),0))","v":244.12968724627743},{"$f":"IF(BJ145>0, SUMPRODUCT(BI145:OFFSET(BI145,-MIN($A145,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A145,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A145,60),0)) / BJ145, 0)","v":0.66234774396246443},{"$f":"IF(BD145<=BG$5, HLOOKUP(BF$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(BF$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.3107593090762872},{"$f":"IF(BD145<=BG$5, HLOOKUP(BF$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(BF$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.2857360104874145},1229758.3341450305,4888220.3121423349,null,null,null,2082,0,11.645556939014286,2.5389407677244469,0,0,{"$f":"SUMPRODUCT(BW145:OFFSET(BW145,-MIN($A145,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A145,60),0))","v":11.645556939014929},{"$f":"IF(BY145>0, SUMPRODUCT(BX145:OFFSET(BX145,-MIN($A145,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A145,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A145,60),0)) / BY145, 0)","v":0.66234774396246432},{"$f":"IF(BS145<=BV$5, HLOOKUP(BU$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":0.9477335074188632},{"$f":"IF(BS145<=BV$5, HLOOKUP(BU$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":1.4407662120543863},256335.94029837745,146979.87863460474,null,null,null,2082,0,550.55409266299716,120.03068964582661,0,0,{"$f":"SUMPRODUCT(CL145:OFFSET(CL145,-MIN($A145,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A145,60),0))","v":550.55409266302752},{"$f":"IF(CN145>0, SUMPRODUCT(CM145:OFFSET(CM145,-MIN($A145,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A145,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A145,60),0)) / CN145, 0)","v":0.66234774396246443},2392797.9853754737,6769578.0176178012,null,null,null,2082,0,143.0034566165227,31.177324350443275,0,0,{"$f":"SUMPRODUCT(CY145:OFFSET(CY145,-MIN($A145,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A145,60),0))","v":143.00345661653054},{"$f":"IF(DA145>0, SUMPRODUCT(CZ145:OFFSET(CZ145,-MIN($A145,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A145,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A145,60),0)) / DA145, 0)","v":0.66234774396246454},{"$f":"IF(CU145<=CX$5, HLOOKUP(CW$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(CW$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.3268705563499219},{"$f":"IF(CU145<=CX$5, HLOOKUP(CW$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(CW$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.012908797639569},729207.82642072265,2521591.5434266371,null,null,null,2082,0,407.55063604647449,88.853365295383341,0,0,{"$f":"SUMPRODUCT(DN145:OFFSET(DN145,-MIN($A145,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A145,60),0))","v":407.55063604649695},{"$f":"IF(DP145>0, SUMPRODUCT(DO145:OFFSET(DO145,-MIN($A145,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A145,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A145,60),0)) / DP145, 0)","v":0.66234774396246432},{"$f":"IF(DJ145<=DM$5, HLOOKUP(DL$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(DL$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.0621565665996704},{"$f":"IF(DJ145<=DM$5, HLOOKUP(DL$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(DL$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":1.1898643258451089},1663590.1589547512,4247986.4741911637]
[133,2083,{"$f":"OFFSET('2012 NIA Shipments Data'!$Q$14,A146,0)","v":0},729.1727369105073,{"$f":"SUMPRODUCT(C146:OFFSET(C146,-MIN(A146,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A146,60),0))","v":166.74157579537535},0,0,{"$f":"SUMPRODUCT(F146:OFFSET(F146,-MIN($A146,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A146,60),0))","v":729.17273691055857},{"$f":"IF(H146>0, SUMPRODUCT(G146:OFFSET(G146,-MIN($A146,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A146,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A146,60),0)) / H146, 0)","v":0.67213691153886734},3120539.2967747548,10971771.794059824,null,null,null,2083,0,729.17273691050741,166.74157579537541,0,0,{"$f":"SUMPRODUCT(S146:OFFSET(S146,-MIN($A146,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A146,60),0))","v":729.17273691055868},{"$f":"IF(U146>0, SUMPRODUCT(T146:OFFSET(T146,-MIN($A146,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A146,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A146,60),0)) / U146, 0)","v":0.67213691153886745},3120539.2967747548,10971771.794059824,null,null,19326.437176659227,2083,0,298.6493338933368,68.292817357111232,0,0,{"$f":"SUMPRODUCT(AF146:OFFSET(AF146,-MIN($A146,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A146,60),0))","v":298.64933389335789},{"$f":"IF(AH146>0, SUMPRODUCT(AG146:OFFSET(AG146,-MIN($A146,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A146,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A146,60),0)) / AH146, 0)","v":0.67213691153886723},1193696.9925758191,5678083.4826388424,null,null,null,2083,0,98.637691074439033,22.555703484273256,0,0,{"$f":"SUMPRODUCT(AS146:OFFSET(AS146,-MIN($A146,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A146,60),0))","v":98.637691074445968},{"$f":"IF(AU146>0, SUMPRODUCT(AT146:OFFSET(AT146,-MIN($A146,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A146,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A146,60),0)) / AU146, 0)","v":0.67213691153886745},{"$f":"IF(AO146<=AR$5, HLOOKUP(AQ$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(AQ$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.405105204670642},{"$f":"IF(AO146<=AR$5, HLOOKUP(AQ$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(AQ$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.01448396572966},0,null,{"$f":"SUMPRODUCT(AP146:OFFSET(AP146,-MIN($A146,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A146,60),0),AY146:OFFSET(AY146,-MIN($A146,60),0))","v":490463786.79252201},1740647.4524739468,null,2083,0,190.90502664760797,43.654683395529993,0,0,{"$f":"SUMPRODUCT(BH146:OFFSET(BH146,-MIN($A146,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A146,60),0))","v":190.90502664762141},{"$f":"IF(BJ146>0, SUMPRODUCT(BI146:OFFSET(BI146,-MIN($A146,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A146,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A146,60),0)) / BJ146, 0)","v":0.67213691153886734},{"$f":"IF(BD146<=BG$5, HLOOKUP(BF$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(BF$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.3107593090762872},{"$f":"IF(BD146<=BG$5, HLOOKUP(BF$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(BF$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.2857360104874145},990284.34354019607,3822500.4073657827,null,null,null,2083,0,9.1066161712898381,2.0824304773079825,0,0,{"$f":"SUMPRODUCT(BW146:OFFSET(BW146,-MIN($A146,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A146,60),0))","v":9.1066161712904794},{"$f":"IF(BY146>0, SUMPRODUCT(BX146:OFFSET(BX146,-MIN($A146,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A146,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A146,60),0)) / BY146, 0)","v":0.67213691153886745},{"$f":"IF(BS146<=BV$5, HLOOKUP(BU$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":0.9477335074188632},{"$f":"IF(BS146<=BV$5, HLOOKUP(BU$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":1.4407662120543863},203412.64903562306,114935.6227991122,null,null,null,2083,0,430.52340301717055,98.448758438264164,0,0,{"$f":"SUMPRODUCT(CL146:OFFSET(CL146,-MIN($A146,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A146,60),0))","v":430.52340301720085},{"$f":"IF(CN146>0, SUMPRODUCT(CM146:OFFSET(CM146,-MIN($A146,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A146,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A146,60),0)) / CN146, 0)","v":0.67213691153886734},1926842.3041989356,5293688.3114209808,null,null,null,2083,0,111.82613226607941,25.571534103361049,0,0,{"$f":"SUMPRODUCT(CY146:OFFSET(CY146,-MIN($A146,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A146,60),0))","v":111.82613226608728},{"$f":"IF(DA146>0, SUMPRODUCT(CZ146:OFFSET(CZ146,-MIN($A146,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A146,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A146,60),0)) / DA146, 0)","v":0.67213691153886734},{"$f":"IF(CU146<=CX$5, HLOOKUP(CW$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(CW$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.3268705563499219},{"$f":"IF(CU146<=CX$5, HLOOKUP(CW$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(CW$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.012908797639569},587207.31841468916,1971839.2556930594,null,null,null,2083,0,318.69727075109114,72.877224334903119,0,0,{"$f":"SUMPRODUCT(DN146:OFFSET(DN146,-MIN($A146,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A146,60),0))","v":318.69727075111359},{"$f":"IF(DP146>0, SUMPRODUCT(DO146:OFFSET(DO146,-MIN($A146,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A146,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A146,60),0)) / DP146, 0)","v":0.67213691153886723},{"$f":"IF(DJ146<=DM$5, HLOOKUP(DL$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(DL$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.0621565665996704},{"$f":"IF(DJ146<=DM$5, HLOOKUP(DL$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(DL$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":1.1898643258451089},1339634.9857842464,3321849.0557279214]
[134,2084,{"$f":"OFFSET('2012 NIA Shipments Data'!$Q$14,A147,0)","v":0},562.431161115132,{"$f":"SUMPRODUCT(C147:OFFSET(C147,-MIN(A147,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A147,60),0))","v":135.00297714177844},0,0,{"$f":"SUMPRODUCT(F147:OFFSET(F147,-MIN($A147,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A147,60),0))","v":562.43116111518327},{"$f":"IF(H147>0, SUMPRODUCT(G147:OFFSET(G147,-MIN($A147,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A147,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A147,60),0)) / H147, 0)","v":0.68055020936313626},2465604.0929254615,8462831.9700614531,null,null,null,2084,0,562.431161115132,135.00297714177847,0,0,{"$f":"SUMPRODUCT(S147:OFFSET(S147,-MIN($A147,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A147,60),0))","v":562.43116111518339},{"$f":"IF(U147>0, SUMPRODUCT(T147:OFFSET(T147,-MIN($A147,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A147,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A147,60),0)) / U147, 0)","v":0.68055020936313615},2465604.0929254615,8462831.9700614531,null,null,19430.708713432788,2084,0,230.35651653622563,55.293550013729991,0,0,{"$f":"SUMPRODUCT(AF147:OFFSET(AF147,-MIN($A147,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A147,60),0))","v":230.35651653624666},{"$f":"IF(AH147>0, SUMPRODUCT(AG147:OFFSET(AG147,-MIN($A147,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A147,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A147,60),0)) / AH147, 0)","v":0.68055020936313615},941937.39134417928,4379663.314868602,null,null,null,2084,0,76.081987590165781,18.262314646954007,0,0,{"$f":"SUMPRODUCT(AS147:OFFSET(AS147,-MIN($A147,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A147,60),0))","v":76.081987590172716},{"$f":"IF(AU147>0, SUMPRODUCT(AT147:OFFSET(AT147,-MIN($A147,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A147,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A147,60),0)) / AU147, 0)","v":0.68055020936313626},{"$f":"IF(AO147<=AR$5, HLOOKUP(AQ$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(AQ$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.405105204670642},{"$f":"IF(AO147<=AR$5, HLOOKUP(AQ$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(AQ$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.01448396572966},0,null,{"$f":"SUMPRODUCT(AP147:OFFSET(AP147,-MIN($A147,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A147,60),0),AY147:OFFSET(AY147,-MIN($A147,60),0))","v":378790973.59383565},1342609.6701517142,null,2084,0,147.25034325207801,35.345187284368755,0,0,{"$f":"SUMPRODUCT(BH147:OFFSET(BH147,-MIN($A147,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A147,60),0))","v":147.25034325209145},{"$f":"IF(BJ147>0, SUMPRODUCT(BI147:OFFSET(BI147,-MIN($A147,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A147,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A147,60),0)) / BJ147, 0)","v":0.68055020936313615},{"$f":"IF(BD147<=BG$5, HLOOKUP(BF$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(BF$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.3107593090762872},{"$f":"IF(BD147<=BG$5, HLOOKUP(BF$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(BF$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.2857360104874145},783075.6445721538,2948400.610240736,null,null,null,2084,0,7.024185693981857,1.6860480824072295,0,0,{"$f":"SUMPRODUCT(BW147:OFFSET(BW147,-MIN($A147,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A147,60),0))","v":7.0241856939824974},{"$f":"IF(BY147>0, SUMPRODUCT(BX147:OFFSET(BX147,-MIN($A147,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A147,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A147,60),0)) / BY147, 0)","v":0.68055020936313637},{"$f":"IF(BS147<=BV$5, HLOOKUP(BU$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":0.9477335074188632},{"$f":"IF(BS147<=BV$5, HLOOKUP(BU$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":1.4407662120543863},158861.74677202551,88653.03447615137,null,null,null,2084,0,332.07464457890637,79.709427128048475,0,0,{"$f":"SUMPRODUCT(CL147:OFFSET(CL147,-MIN($A147,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A147,60),0))","v":332.07464457893673},{"$f":"IF(CN147>0, SUMPRODUCT(CM147:OFFSET(CM147,-MIN($A147,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A147,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A147,60),0)) / CN147, 0)","v":0.68055020936313626},1523666.7015812823,4083168.6551928511,null,null,null,2084,0,86.254598162718366,20.704093850431327,0,0,{"$f":"SUMPRODUCT(CY147:OFFSET(CY147,-MIN($A147,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A147,60),0))","v":86.254598162726239},{"$f":"IF(DA147>0, SUMPRODUCT(CZ147:OFFSET(CZ147,-MIN($A147,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A147,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A147,60),0)) / DA147, 0)","v":0.68055020936313615},{"$f":"IF(CU147<=CX$5, HLOOKUP(CW$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(CW$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.3268705563499219},{"$f":"IF(CU147<=CX$5, HLOOKUP(CW$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(CW$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.012908797639569},464339.10862532392,1520934.321832689,null,null,null,2084,0,245.82004641618803,59.005333277617154,0,0,{"$f":"SUMPRODUCT(DN147:OFFSET(DN147,-MIN($A147,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A147,60),0))","v":245.82004641621049},{"$f":"IF(DP147>0, SUMPRODUCT(DO147:OFFSET(DO147,-MIN($A147,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A147,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A147,60),0)) / DP147, 0)","v":0.68055020936313615},{"$f":"IF(DJ147<=DM$5, HLOOKUP(DL$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(DL$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.0621565665996704},{"$f":"IF(DJ147<=DM$5, HLOOKUP(DL$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(DL$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":1.1898643258451089},1059327.5929559583,2562234.3333601621]
[135,2085,{"$f":"OFFSET('2012 NIA Shipments Data'!$Q$14,A148,0)","v":0},427.42818397335355,{"$f":"SUMPRODUCT(C148:OFFSET(C148,-MIN(A148,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A148,60),0))","v":107.83236978857801},0,0,{"$f":"SUMPRODUCT(F148:OFFSET(F148,-MIN($A148,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A148,60),0))","v":427.42818397340483},{"$f":"IF(H148>0, SUMPRODUCT(G148:OFFSET(G148,-MIN($A148,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A148,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A148,60),0)) / H148, 0)","v":0.68689499181162672},1907738.8960983641,6431458.906123165,null,null,null,2085,0,427.42818397335361,107.83236978857802,0,0,{"$f":"SUMPRODUCT(S148:OFFSET(S148,-MIN($A148,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A148,60),0))","v":427.42818397340483},{"$f":"IF(U148>0, SUMPRODUCT(T148:OFFSET(T148,-MIN($A148,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A148,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A148,60),0)) / U148, 0)","v":0.68689499181162683},1907738.8960983641,6431458.906123165,null,null,19510.172971514687,2085,0,175.06296652249569,44.165207747545374,0,0,{"$f":"SUMPRODUCT(AF148:OFFSET(AF148,-MIN($A148,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A148,60),0))","v":175.06296652251666},{"$f":"IF(AH148>0, SUMPRODUCT(AG148:OFFSET(AG148,-MIN($A148,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A148,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A148,60),0)) / AH148, 0)","v":0.68689499181162672},728113.50092478713,3328392.2842707741,null,null,null,2085,0,57.819672943211785,14.586853622773127,0,0,{"$f":"SUMPRODUCT(AS148:OFFSET(AS148,-MIN($A148,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A148,60),0))","v":57.81967294321872},{"$f":"IF(AU148>0, SUMPRODUCT(AT148:OFFSET(AT148,-MIN($A148,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A148,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A148,60),0)) / AU148, 0)","v":0.68689499181162661},{"$f":"IF(AO148<=AR$5, HLOOKUP(AQ$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(AQ$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.405105204670642},{"$f":"IF(AO148<=AR$5, HLOOKUP(AQ$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(AQ$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.01448396572966},0,null,{"$f":"SUMPRODUCT(AP148:OFFSET(AP148,-MIN($A148,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A148,60),0),AY148:OFFSET(AY148,-MIN($A148,60),0))","v":288238012.49312431},1020336.8034591412,null,2085,0,111.90515596770926,28.231638932613748,0,0,{"$f":"SUMPRODUCT(BH148:OFFSET(BH148,-MIN($A148,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A148,60),0))","v":111.90515596772266},{"$f":"IF(BJ148>0, SUMPRODUCT(BI148:OFFSET(BI148,-MIN($A148,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A148,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A148,60),0)) / BJ148, 0)","v":0.68689499181162672},{"$f":"IF(BD148<=BG$5, HLOOKUP(BF$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(BF$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.3107593090762872},{"$f":"IF(BD148<=BG$5, HLOOKUP(BF$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(BF$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.2857360104874145},606258.51816579385,2240682.2480505966,null,null,null,2085,0,5.338137611574628,1.3467151921584961,0,0,{"$f":"SUMPRODUCT(BW148:OFFSET(BW148,-MIN($A148,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A148,60),0))","v":5.3381376115752683},{"$f":"IF(BY148>0, SUMPRODUCT(BX148:OFFSET(BX148,-MIN($A148,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A148,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A148,60),0)) / BY148, 0)","v":0.68689499181162661},{"$f":"IF(BS148<=BV$5, HLOOKUP(BU$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":0.9477335074188632},{"$f":"IF(BS148<=BV$5, HLOOKUP(BU$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":1.4407662120543863},121854.9827589933,67373.232761036095,null,null,null,2085,0,252.36521745085795,63.667162041032647,0,0,{"$f":"SUMPRODUCT(CL148:OFFSET(CL148,-MIN($A148,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A148,60),0))","v":252.36521745088822},{"$f":"IF(CN148>0, SUMPRODUCT(CM148:OFFSET(CM148,-MIN($A148,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A148,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A148,60),0)) / CN148, 0)","v":0.68689499181162672},1179625.3951735771,3103066.6218523914,null,null,null,2085,0,65.550504312287046,16.537202004608503,0,0,{"$f":"SUMPRODUCT(CY148:OFFSET(CY148,-MIN($A148,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A148,60),0))","v":65.550504312294919},{"$f":"IF(DA148>0, SUMPRODUCT(CZ148:OFFSET(CZ148,-MIN($A148,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A148,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A148,60),0)) / DA148, 0)","v":0.68689499181162661},{"$f":"IF(CU148<=CX$5, HLOOKUP(CW$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(CW$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.3268705563499219},{"$f":"IF(CU148<=CX$5, HLOOKUP(CW$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(CW$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.012908797639569},359492.14085878222,1155857.3565425777,null,null,null,2085,0,186.81471313857091,47.129960036424144,0,0,{"$f":"SUMPRODUCT(DN148:OFFSET(DN148,-MIN($A148,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A148,60),0))","v":186.81471313859331},{"$f":"IF(DP148>0, SUMPRODUCT(DO148:OFFSET(DO148,-MIN($A148,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A148,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A148,60),0)) / DP148, 0)","v":0.68689499181162661},{"$f":"IF(DJ148<=DM$5, HLOOKUP(DL$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(DL$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.0621565665996704},{"$f":"IF(DJ148<=DM$5, HLOOKUP(DL$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(DL$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":1.1898643258451089},820133.25431479502,1947209.2653098137]
[136,2086,{"$f":"OFFSET('2012 NIA Shipments Data'!$Q$14,A149,0)","v":0},319.59581418477558,{"$f":"SUMPRODUCT(C149:OFFSET(C149,-MIN(A149,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A149,60),0))","v":84.925494526782899},0,0,{"$f":"SUMPRODUCT(F149:OFFSET(F149,-MIN($A149,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A149,60),0))","v":319.59581418482679},{"$f":"IF(H149>0, SUMPRODUCT(G149:OFFSET(G149,-MIN($A149,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A149,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A149,60),0)) / H149, 0)","v":0.69005022519851078},1439165.3896251344,4808918.6033333326,null,null,null,2086,0,319.59581418477558,84.925494526782913,0,0,{"$f":"SUMPRODUCT(S149:OFFSET(S149,-MIN($A149,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A149,60),0))","v":319.59581418482685},{"$f":"IF(U149>0, SUMPRODUCT(T149:OFFSET(T149,-MIN($A149,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A149,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A149,60),0)) / U149, 0)","v":0.69005022519851067},1439165.3896251344,4808918.6033333326,null,null,19549.95564912221,2086,0,130.89775877495029,34.783174256415975,0,0,{"$f":"SUMPRODUCT(AF149:OFFSET(AF149,-MIN($A149,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A149,60),0))","v":130.89775877497127},{"$f":"IF(AH149>0, SUMPRODUCT(AG149:OFFSET(AG149,-MIN($A149,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A149,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A149,60),0)) / AH149, 0)","v":0.69005022519851067},549016.31495508959,2488699.3462373107,null,null,null,2086,0,43.232819320438658,11.488162227470774,0,0,{"$f":"SUMPRODUCT(AS149:OFFSET(AS149,-MIN($A149,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A149,60),0))","v":43.232819320445586},{"$f":"IF(AU149>0, SUMPRODUCT(AT149:OFFSET(AT149,-MIN($A149,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A149,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A149,60),0)) / AU149, 0)","v":0.69005022519851067},{"$f":"IF(AO149<=AR$5, HLOOKUP(AQ$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(AQ$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.405105204670642},{"$f":"IF(AO149<=AR$5, HLOOKUP(AQ$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(AQ$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.01448396572966},0,null,{"$f":"SUMPRODUCT(AP149:OFFSET(AP149,-MIN($A149,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A149,60),0),AY149:OFFSET(AY149,-MIN($A149,60),0))","v":215807729.33266646},762924.35471348779,null,2086,0,83.673517035095514,22.234380106406238,0,0,{"$f":"SUMPRODUCT(BH149:OFFSET(BH149,-MIN($A149,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A149,60),0))","v":83.673517035108915},{"$f":"IF(BJ149>0, SUMPRODUCT(BI149:OFFSET(BI149,-MIN($A149,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A149,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A149,60),0)) / BJ149, 0)","v":0.69005022519851078},{"$f":"IF(BD149<=BG$5, HLOOKUP(BF$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(BF$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.3107593090762872},{"$f":"IF(BD149<=BG$5, HLOOKUP(BF$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(BF$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.2857360104874145},457484.60584531986,1675398.8020588178,null,null,null,2086,0,3.9914224194161325,1.0606319225389615,0,0,{"$f":"SUMPRODUCT(BW149:OFFSET(BW149,-MIN($A149,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A149,60),0))","v":3.9914224194167724},{"$f":"IF(BY149>0, SUMPRODUCT(BX149:OFFSET(BX149,-MIN($A149,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A149,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A149,60),0)) / BY149, 0)","v":0.69005022519851078},{"$f":"IF(BS149<=BV$5, HLOOKUP(BU$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":0.9477335074188632},{"$f":"IF(BS149<=BV$5, HLOOKUP(BU$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":1.4407662120543863},91531.709109769741,50376.18946500482,null,null,null,2086,0,188.69805540982532,50.142320270366938,0,0,{"$f":"SUMPRODUCT(CL149:OFFSET(CL149,-MIN($A149,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A149,60),0))","v":188.69805540985558},{"$f":"IF(CN149>0, SUMPRODUCT(CM149:OFFSET(CM149,-MIN($A149,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A149,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A149,60),0)) / CN149, 0)","v":0.69005022519851078},890149.07467004471,2320219.2570960219,null,null,null,2086,0,49.013302307678558,13.024197289592026,0,0,{"$f":"SUMPRODUCT(CY149:OFFSET(CY149,-MIN($A149,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A149,60),0))","v":49.013302307686402},{"$f":"IF(DA149>0, SUMPRODUCT(CZ149:OFFSET(CZ149,-MIN($A149,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A149,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A149,60),0)) / DA149, 0)","v":0.69005022519851078},{"$f":"IF(CU149<=CX$5, HLOOKUP(CW$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(CW$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.3268705563499219},{"$f":"IF(CU149<=CX$5, HLOOKUP(CW$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(CW$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.012908797639569},271273.91275728791,864255.53296862543,null,null,null,2086,0,139.68475310214677,37.118122980774913,0,0,{"$f":"SUMPRODUCT(DN149:OFFSET(DN149,-MIN($A149,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A149,60),0))","v":139.68475310216917},{"$f":"IF(DP149>0, SUMPRODUCT(DO149:OFFSET(DO149,-MIN($A149,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A149,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A149,60),0)) / DP149, 0)","v":0.69005022519851078},{"$f":"IF(DJ149<=DM$5, HLOOKUP(DL$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(DL$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.0621565665996704},{"$f":"IF(DJ149<=DM$5, HLOOKUP(DL$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(DL$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":1.1898643258451089},618875.16191275674,1455963.7241273965]
[137,2087,{"$f":"OFFSET('2012 NIA Shipments Data'!$Q$14,A150,0)","v":0},234.67031965799268,{"$f":"SUMPRODUCT(C150:OFFSET(C150,-MIN(A150,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A150,60),0))","v":65.919163213612535},0,0,{"$f":"SUMPRODUCT(F150:OFFSET(F150,-MIN($A150,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A150,60),0))","v":234.67031965804392},{"$f":"IF(H150>0, SUMPRODUCT(G150:OFFSET(G150,-MIN($A150,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A150,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A150,60),0)) / H150, 0)","v":0.68819978297799056},1051258.9581912225,3531055.2133862227,null,null,null,2087,0,234.67031965799271,65.919163213612549,0,0,{"$f":"SUMPRODUCT(S150:OFFSET(S150,-MIN($A150,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A150,60),0))","v":234.67031965804398},{"$f":"IF(U150>0, SUMPRODUCT(T150:OFFSET(T150,-MIN($A150,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A150,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A150,60),0)) / U150, 0)","v":0.68819978297799034},1051258.9581912225,3531055.2133862227,null,null,19526.60301590199,2087,0,96.114584518534315,26.998697548627252,0,0,{"$f":"SUMPRODUCT(AF150:OFFSET(AF150,-MIN($A150,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A150,60),0))","v":96.114584518555318},{"$f":"IF(AH150>0, SUMPRODUCT(AG150:OFFSET(AG150,-MIN($A150,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A150,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A150,60),0)) / AH150, 0)","v":0.68819978297799056},401148.0011110733,1827382.7290382634,null,null,null,2087,0,31.744657092967884,8.9171107582809359,0,0,{"$f":"SUMPRODUCT(AS150:OFFSET(AS150,-MIN($A150,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A150,60),0))","v":31.744657092974812},{"$f":"IF(AU150>0, SUMPRODUCT(AT150:OFFSET(AT150,-MIN($A150,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A150,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A150,60),0)) / AU150, 0)","v":0.68819978297799067},{"$f":"IF(AO150<=AR$5, HLOOKUP(AQ$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(AQ$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.405105204670642},{"$f":"IF(AO150<=AR$5, HLOOKUP(AQ$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(AQ$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.01448396572966},0,null,{"$f":"SUMPRODUCT(AP150:OFFSET(AP150,-MIN($A150,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A150,60),0),AY150:OFFSET(AY150,-MIN($A150,60),0))","v":158684952.70013925},560194.13975172455,null,2087,0,61.439136928689273,17.25832436248534,0,0,{"$f":"SUMPRODUCT(BH150:OFFSET(BH150,-MIN($A150,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A150,60),0))","v":61.439136928702681},{"$f":"IF(BJ150>0, SUMPRODUCT(BI150:OFFSET(BI150,-MIN($A150,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A150,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A150,60),0)) / BJ150, 0)","v":0.68819978297799067},{"$f":"IF(BD150<=BG$5, HLOOKUP(BF$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(BF$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.3107593090762872},{"$f":"IF(BD150<=BG$5, HLOOKUP(BF$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(BF$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.2857360104874145},334119.04075256182,1230198.7541253369,null,null,null,2087,0,2.9307904968771705,0.8232624278609777,0,0,{"$f":"SUMPRODUCT(BW150:OFFSET(BW150,-MIN($A150,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A150,60),0))","v":2.93079049687781},{"$f":"IF(BY150>0, SUMPRODUCT(BX150:OFFSET(BX150,-MIN($A150,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A150,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A150,60),0)) / BY150, 0)","v":0.68819978297799067},{"$f":"IF(BS150<=BV$5, HLOOKUP(BU$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":0.9477335074188632},{"$f":"IF(BS150<=BV$5, HLOOKUP(BU$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":1.4407662120543863},67028.960358511467,36989.835161201925,null,null,null,2087,0,138.55573513945839,38.920465664985294,0,0,{"$f":"SUMPRODUCT(CL150:OFFSET(CL150,-MIN($A150,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A150,60),0))","v":138.55573513948866},{"$f":"IF(CN150>0, SUMPRODUCT(CM150:OFFSET(CM150,-MIN($A150,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A150,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A150,60),0)) / CN150, 0)","v":0.68819978297799045},650110.95708014921,1703672.4843479595,null,null,null,2087,0,35.989105018086526,10.109381071524384,0,0,{"$f":"SUMPRODUCT(CY150:OFFSET(CY150,-MIN($A150,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A150,60),0))","v":35.989105018094385},{"$f":"IF(DA150>0, SUMPRODUCT(CZ150:OFFSET(CZ150,-MIN($A150,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A150,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A150,60),0)) / DA150, 0)","v":0.68819978297799056},{"$f":"IF(CU150<=CX$5, HLOOKUP(CW$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(CW$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.3268705563499219},{"$f":"IF(CU150<=CX$5, HLOOKUP(CW$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(CW$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.012908797639569},198122.03154723134,634598.80632444576,null,null,null,2087,0,102.56663012137186,28.811084593460908,0,0,{"$f":"SUMPRODUCT(DN150:OFFSET(DN150,-MIN($A150,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A150,60),0))","v":102.56663012139427},{"$f":"IF(DP150>0, SUMPRODUCT(DO150:OFFSET(DO150,-MIN($A150,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A150,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A150,60),0)) / DP150, 0)","v":0.68819978297799045},{"$f":"IF(DJ150<=DM$5, HLOOKUP(DL$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(DL$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.0621565665996704},{"$f":"IF(DJ150<=DM$5, HLOOKUP(DL$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(DL$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":1.1898643258451089},451988.9255329179,1069073.6780235136]
[138,2088,{"$f":"OFFSET('2012 NIA Shipments Data'!$Q$14,A151,0)","v":0},168.75115644438014,{"$f":"SUMPRODUCT(C151:OFFSET(C151,-MIN(A151,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A151,60),0))","v":50.407182740825284},0,0,{"$f":"SUMPRODUCT(F151:OFFSET(F151,-MIN($A151,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A151,60),0))","v":168.75115644443139},{"$f":"IF(H151>0, SUMPRODUCT(G151:OFFSET(G151,-MIN($A151,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A151,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A151,60),0)) / H151, 0)","v":0.67858586446781721},735649.58282261901,2539177.7349447124,null,null,null,2088,0,168.75115644438017,50.407182740825291,0,0,{"$f":"SUMPRODUCT(S151:OFFSET(S151,-MIN($A151,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A151,60),0))","v":168.75115644443142},{"$f":"IF(U151>0, SUMPRODUCT(T151:OFFSET(T151,-MIN($A151,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A151,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A151,60),0)) / U151, 0)","v":0.67858586446781732},735649.58282261901,2539177.7349447124,null,null,19406.251114170642,2088,0,69.115886969907081,20.645411967500358,0,0,{"$f":"SUMPRODUCT(AF151:OFFSET(AF151,-MIN($A151,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A151,60),0))","v":69.115886969928056},{"$f":"IF(AH151>0, SUMPRODUCT(AG151:OFFSET(AG151,-MIN($A151,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A151,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A151,60),0)) / AH151, 0)","v":0.67858586446781732},281125.77825656952,1314068.8146721825,null,null,null,2088,0,22.82754633468695,6.8187520836130053,0,0,{"$f":"SUMPRODUCT(AS151:OFFSET(AS151,-MIN($A151,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A151,60),0))","v":22.827546334693878},{"$f":"IF(AU151>0, SUMPRODUCT(AT151:OFFSET(AT151,-MIN($A151,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A151,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A151,60),0)) / AU151, 0)","v":0.67858586446781721},{"$f":"IF(AO151<=AR$5, HLOOKUP(AQ$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(AQ$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.405105204670642},{"$f":"IF(AO151<=AR$5, HLOOKUP(AQ$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(AQ$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.01448396572966},0,null,{"$f":"SUMPRODUCT(AP151:OFFSET(AP151,-MIN($A151,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A151,60),0),AY151:OFFSET(AY151,-MIN($A151,60),0))","v":114279723.85947806},402834.9603573592,null,2088,0,44.180812566203933,13.197126109158333,0,0,{"$f":"SUMPRODUCT(BH151:OFFSET(BH151,-MIN($A151,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A151,60),0))","v":44.180812566217348},{"$f":"IF(BJ151>0, SUMPRODUCT(BI151:OFFSET(BI151,-MIN($A151,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A151,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A151,60),0)) / BJ151, 0)","v":0.67858586446781721},{"$f":"IF(BD151<=BG$5, HLOOKUP(BF$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(BF$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.3107593090762872},{"$f":"IF(BD151<=BG$5, HLOOKUP(BF$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(BF$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.2857360104874145},233598.67408309277,884634.50647553324,null,null,null,2088,0,2.1075280690161931,0.62953377472901906,0,0,{"$f":"SUMPRODUCT(BW151:OFFSET(BW151,-MIN($A151,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A151,60),0))","v":2.1075280690168325},{"$f":"IF(BY151>0, SUMPRODUCT(BX151:OFFSET(BX151,-MIN($A151,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A151,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A151,60),0)) / BY151, 0)","v":0.67858586446781732},{"$f":"IF(BS151<=BV$5, HLOOKUP(BU$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":0.9477335074188632},{"$f":"IF(BS151<=BV$5, HLOOKUP(BU$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":1.4407662120543863},47527.104173476771,26599.347839290131,null,null,null,2088,0,99.635269474473091,29.761770773324937,0,0,{"$f":"SUMPRODUCT(CL151:OFFSET(CL151,-MIN($A151,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A151,60),0))","v":99.635269474503346},{"$f":"IF(CN151>0, SUMPRODUCT(CM151:OFFSET(CM151,-MIN($A151,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A151,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A151,60),0)) / CN151, 0)","v":0.67858586446781732},454523.80456604954,1225108.9202725296,null,null,null,2088,0,25.879723946562144,7.7304594631707735,0,0,{"$f":"SUMPRODUCT(CY151:OFFSET(CY151,-MIN($A151,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A151,60),0))","v":25.879723946570003},{"$f":"IF(DA151>0, SUMPRODUCT(CZ151:OFFSET(CZ151,-MIN($A151,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A151,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A151,60),0)) / DA151, 0)","v":0.6785858644678171},{"$f":"IF(CU151<=CX$5, HLOOKUP(CW$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(CW$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.3268705563499219},{"$f":"IF(CU151<=CX$5, HLOOKUP(CW$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(CW$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.012908797639569},138516.63099426957,456339.27034979948,null,null,null,2088,0,73.755545527910954,22.031311310154162,0,0,{"$f":"SUMPRODUCT(DN151:OFFSET(DN151,-MIN($A151,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A151,60),0))","v":73.75554552793335},{"$f":"IF(DP151>0, SUMPRODUCT(DO151:OFFSET(DO151,-MIN($A151,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A151,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A151,60),0)) / DP151, 0)","v":0.67858586446781732},{"$f":"IF(DJ151<=DM$5, HLOOKUP(DL$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(DL$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.0621565665996704},{"$f":"IF(DJ151<=DM$5, HLOOKUP(DL$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(DL$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":1.1898643258451089},316007.17357177997,768769.64992273005]
[139,2089,{"$f":"OFFSET('2012 NIA Shipments Data'!$Q$14,A152,0)","v":0},118.34397370355487,{"$f":"SUMPRODUCT(C152:OFFSET(C152,-MIN(A152,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A152,60),0))","v":37.935035922103665},0,0,{"$f":"SUMPRODUCT(F152:OFFSET(F152,-MIN($A152,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A152,60),0))","v":118.34397370360611},{"$f":"IF(H152>0, SUMPRODUCT(G152:OFFSET(G152,-MIN($A152,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A152,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A152,60),0)) / H152, 0)","v":0.65632605158014723},483671.63116601168,1780707.1040252727,null,null,null,2089,0,118.34397370355489,37.935035922103673,0,0,{"$f":"SUMPRODUCT(S152:OFFSET(S152,-MIN($A152,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A152,60),0))","v":118.34397370360611},{"$f":"IF(U152>0, SUMPRODUCT(T152:OFFSET(T152,-MIN($A152,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A152,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A152,60),0)) / U152, 0)","v":0.65632605158014723},483671.63116601168,1780707.1040252727,null,null,19133.874453653614,2089,0,48.470475002406715,15.537159627440278,0,0,{"$f":"SUMPRODUCT(AF152:OFFSET(AF152,-MIN($A152,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A152,60),0))","v":48.470475002427705},{"$f":"IF(AH152>0, SUMPRODUCT(AG152:OFFSET(AG152,-MIN($A152,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A152,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A152,60),0)) / AH152, 0)","v":0.65632605158014712},185486.70029854876,921547.01943925768,null,null,null,2089,0,16.008794251073944,5.1316021084883889,0,0,{"$f":"SUMPRODUCT(AS152:OFFSET(AS152,-MIN($A152,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A152,60),0))","v":16.008794251080872},{"$f":"IF(AU152>0, SUMPRODUCT(AT152:OFFSET(AT152,-MIN($A152,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A152,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A152,60),0)) / AU152, 0)","v":0.65632605158014712},{"$f":"IF(AO152<=AR$5, HLOOKUP(AQ$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(AQ$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.405105204670642},{"$f":"IF(AO152<=AR$5, HLOOKUP(AQ$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(AQ$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.01448396572966},0,null,{"$f":"SUMPRODUCT(AP152:OFFSET(AP152,-MIN($A152,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A152,60),0),AY152:OFFSET(AY152,-MIN($A152,60),0))","v":80261694.705308914},282505.26372613595,null,2089,0,30.983686457045604,9.9317880071481461,0,0,{"$f":"SUMPRODUCT(BH152:OFFSET(BH152,-MIN($A152,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A152,60),0))","v":30.983686457059015},{"$f":"IF(BJ152>0, SUMPRODUCT(BI152:OFFSET(BI152,-MIN($A152,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A152,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A152,60),0)) / BJ152, 0)","v":0.65632605158014712},{"$f":"IF(BD152<=BG$5, HLOOKUP(BF$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(BF$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.3107593090762872},{"$f":"IF(BD152<=BG$5, HLOOKUP(BF$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(BF$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.2857360104874145},153249.62913372766,620387.8241635469,null,null,null,2089,0,1.4779942942871738,0.47376951180374305,0,0,{"$f":"SUMPRODUCT(BW152:OFFSET(BW152,-MIN($A152,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A152,60),0))","v":1.4779942942878135},{"$f":"IF(BY152>0, SUMPRODUCT(BX152:OFFSET(BX152,-MIN($A152,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A152,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A152,60),0)) / BY152, 0)","v":0.65632605158014723},{"$f":"IF(BS152<=BV$5, HLOOKUP(BU$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":0.9477335074188632},{"$f":"IF(BS152<=BV$5, HLOOKUP(BU$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":1.4407662120543863},32237.071164821107,18653.931549574871,null,null,null,2089,0,69.873498701148179,22.397876294663394,0,0,{"$f":"SUMPRODUCT(CL152:OFFSET(CL152,-MIN($A152,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A152,60),0))","v":69.87349870117842},{"$f":"IF(CN152>0, SUMPRODUCT(CM152:OFFSET(CM152,-MIN($A152,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A152,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A152,60),0)) / CN152, 0)","v":0.65632605158014712},298184.93086746288,859160.08458601485,null,null,null,2089,0,18.149264483391374,5.8177275833398063,0,0,{"$f":"SUMPRODUCT(CY152:OFFSET(CY152,-MIN($A152,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A152,60),0))","v":18.149264483399229},{"$f":"IF(DA152>0, SUMPRODUCT(CZ152:OFFSET(CZ152,-MIN($A152,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A152,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A152,60),0)) / DA152, 0)","v":0.65632605158014712},{"$f":"IF(CU152<=CX$5, HLOOKUP(CW$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(CW$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.3268705563499219},{"$f":"IF(CU152<=CX$5, HLOOKUP(CW$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(CW$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.012908797639569},90872.186719580466,320027.45194805786,null,null,null,2089,0,51.724234217756802,16.580148711323588,0,0,{"$f":"SUMPRODUCT(DN152:OFFSET(DN152,-MIN($A152,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A152,60),0))","v":51.724234217779191},{"$f":"IF(DP152>0, SUMPRODUCT(DO152:OFFSET(DO152,-MIN($A152,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A152,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A152,60),0)) / DP152, 0)","v":0.65632605158014712},{"$f":"IF(DJ152<=DM$5, HLOOKUP(DL$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(DL$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.0621565665996704},{"$f":"IF(DJ152<=DM$5, HLOOKUP(DL$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(DL$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":1.1898643258451089},207312.74414788245,539132.63263795699]
[140,2090,{"$f":"OFFSET('2012 NIA Shipments Data'!$Q$14,A153,0)","v":0},80.408937781451201,{"$f":"SUMPRODUCT(C153:OFFSET(C153,-MIN(A153,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A153,60),0))","v":28.093473310268184},0,0,{"$f":"SUMPRODUCT(F153:OFFSET(F153,-MIN($A153,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A153,60),0))","v":80.408937781502431},{"$f":"IF(H153>0, SUMPRODUCT(G153:OFFSET(G153,-MIN($A153,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A153,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A153,60),0)) / H153, 0)","v":0.61309415086276386},288111.22623094311,1209903.3204111895,null,null,null,2090,0,80.408937781451215,28.093473310268188,0,0,{"$f":"SUMPRODUCT(S153:OFFSET(S153,-MIN($A153,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A153,60),0))","v":80.408937781502445},{"$f":"IF(U153>0, SUMPRODUCT(T153:OFFSET(T153,-MIN($A153,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A153,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A153,60),0)) / U153, 0)","v":0.61309415086276386},288111.22623094311,1209903.3204111895,null,null,18629.950699171419,2090,0,32.93331537496644,11.506323078411477,0,0,{"$f":"SUMPRODUCT(AF153:OFFSET(AF153,-MIN($A153,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A153,60),0))","v":32.933315374987416},{"$f":"IF(AH153>0, SUMPRODUCT(AG153:OFFSET(AG153,-MIN($A153,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A153,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A153,60),0)) / AH153, 0)","v":0.61309415086276386},111320.7242818486,626146.094556586,null,null,null,2090,0,10.877192142585553,3.8003002598907236,0,0,{"$f":"SUMPRODUCT(AS153:OFFSET(AS153,-MIN($A153,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A153,60),0))","v":10.877192142592484},{"$f":"IF(AU153>0, SUMPRODUCT(AT153:OFFSET(AT153,-MIN($A153,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A153,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A153,60),0)) / AU153, 0)","v":0.61309415086276375},{"$f":"IF(AO153<=AR$5, HLOOKUP(AQ$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(AQ$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.405105204670642},{"$f":"IF(AO153<=AR$5, HLOOKUP(AQ$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(AQ$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.01448396572966},0,null,{"$f":"SUMPRODUCT(AP153:OFFSET(AP153,-MIN($A153,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A153,60),0),AY153:OFFSET(AY153,-MIN($A153,60),0))","v":54614063.00455378},191948.49947149967,null,2090,0,21.051898449897454,7.3551642833553235,0,0,{"$f":"SUMPRODUCT(BH153:OFFSET(BH153,-MIN($A153,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A153,60),0))","v":21.051898449910869},{"$f":"IF(BJ153>0, SUMPRODUCT(BI153:OFFSET(BI153,-MIN($A153,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A153,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A153,60),0)) / BJ153, 0)","v":0.61309415086276375},{"$f":"IF(BD153<=BG$5, HLOOKUP(BF$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(BF$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.3107593090762872},{"$f":"IF(BD153<=BG$5, HLOOKUP(BF$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(BF$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.2857360104874145},90859.986717794978,421523.16161450854,null,null,null,2090,0,1.0042247824834307,0.35085853516542953,0,0,{"$f":"SUMPRODUCT(BW153:OFFSET(BW153,-MIN($A153,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A153,60),0))","v":1.0042247824840707},{"$f":"IF(BY153>0, SUMPRODUCT(BX153:OFFSET(BX153,-MIN($A153,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A153,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A153,60),0)) / BY153, 0)","v":0.61309415086276375},{"$f":"IF(BS153<=BV$5, HLOOKUP(BU$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":0.9477335074188632},{"$f":"IF(BS153<=BV$5, HLOOKUP(BU$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":1.4407662120543863},20460.737564053619,12674.433470577858,null,null,null,2090,0,47.475622406484774,16.587150231856711,0,0,{"$f":"SUMPRODUCT(CL153:OFFSET(CL153,-MIN($A153,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A153,60),0))","v":47.475622406515029},{"$f":"IF(CN153>0, SUMPRODUCT(CM153:OFFSET(CM153,-MIN($A153,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A153,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A153,60),0)) / CN153, 0)","v":0.61309415086276375},176790.5019490945,583757.22585460346,null,null,null,2090,0,12.331536900051564,4.3084228238132747,0,0,{"$f":"SUMPRODUCT(CY153:OFFSET(CY153,-MIN($A153,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A153,60),0))","v":12.331536900059421},{"$f":"IF(DA153>0, SUMPRODUCT(CZ153:OFFSET(CZ153,-MIN($A153,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A153,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A153,60),0)) / DA153, 0)","v":0.61309415086276386},{"$f":"IF(CU153<=CX$5, HLOOKUP(CW$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(CW$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.3268705563499219},{"$f":"IF(CU153<=CX$5, HLOOKUP(CW$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(CW$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.012908797639569},53877.100551761912,217442.98984342811,null,null,null,2090,0,35.144085506433207,12.278727408043437,0,0,{"$f":"SUMPRODUCT(DN153:OFFSET(DN153,-MIN($A153,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A153,60),0))","v":35.144085506455603},{"$f":"IF(DP153>0, SUMPRODUCT(DO153:OFFSET(DO153,-MIN($A153,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A153,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A153,60),0)) / DP153, 0)","v":0.61309415086276375},{"$f":"IF(DJ153<=DM$5, HLOOKUP(DL$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(DL$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.0621565665996704},{"$f":"IF(DJ153<=DM$5, HLOOKUP(DL$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(DL$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":1.1898643258451089},122913.40139733259,366314.23601117532]
[141,2091,{"$f":"OFFSET('2012 NIA Shipments Data'!$Q$14,A154,0)","v":0},52.31546447118302,{"$f":"SUMPRODUCT(C154:OFFSET(C154,-MIN(A154,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A154,60),0))","v":20.426814938088775},0,0,{"$f":"SUMPRODUCT(F154:OFFSET(F154,-MIN($A154,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A154,60),0))","v":52.31546447123425},{"$f":"IF(H154>0, SUMPRODUCT(G154:OFFSET(G154,-MIN($A154,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A154,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A154,60),0)) / H154, 0)","v":0.53125007758000053},142283.76076583334,787184.30959252059,null,null,null,2091,0,52.315464471183027,20.426814938088778,0,0,{"$f":"SUMPRODUCT(S154:OFFSET(S154,-MIN($A154,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A154,60),0))","v":52.315464471234257},{"$f":"IF(U154>0, SUMPRODUCT(T154:OFFSET(T154,-MIN($A154,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A154,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A154,60),0)) / U154, 0)","v":0.53125007758000065},142283.76076583334,787184.30959252059,null,null,17766.602662381472,2091,0,21.426992296554964,8.3662681913618986,0,0,{"$f":"SUMPRODUCT(AF154:OFFSET(AF154,-MIN($A154,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A154,60),0))","v":21.426992296575946},{"$f":"IF(AH154>0, SUMPRODUCT(AG154:OFFSET(AG154,-MIN($A154,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A154,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A154,60),0)) / AH154, 0)","v":0.53125007758000053},55920.634179882807,407381.62531868106,null,null,null,2091,0,7.0768918826948299,2.7632051494887744,0,0,{"$f":"SUMPRODUCT(AS154:OFFSET(AS154,-MIN($A154,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A154,60),0))","v":7.0768918827017595},{"$f":"IF(AU154>0, SUMPRODUCT(AT154:OFFSET(AT154,-MIN($A154,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A154,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A154,60),0)) / AU154, 0)","v":0.53125007758000053},{"$f":"IF(AO154<=AR$5, HLOOKUP(AQ$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(AQ$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.405105204670642},{"$f":"IF(AO154<=AR$5, HLOOKUP(AQ$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(AQ$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.01448396572966},0,null,{"$f":"SUMPRODUCT(AP154:OFFSET(AP154,-MIN($A154,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A154,60),0),AY154:OFFSET(AY154,-MIN($A154,60),0))","v":35575894.879645735},124885.05857016852,null,2091,0,13.696734166542132,5.3479531703338994,0,0,{"$f":"SUMPRODUCT(BH154:OFFSET(BH154,-MIN($A154,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A154,60),0))","v":13.696734166555544},{"$f":"IF(BJ154>0, SUMPRODUCT(BI154:OFFSET(BI154,-MIN($A154,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A154,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A154,60),0)) / BJ154, 0)","v":0.53125007758000053},{"$f":"IF(BD154<=BG$5, HLOOKUP(BF$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(BF$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.3107593090762872},{"$f":"IF(BD154<=BG$5, HLOOKUP(BF$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(BF$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.2857360104874145},44385.600176451691,274250.35815258737,null,null,null,2091,0,0.65336624731800119,0.25510987153922426,0,0,{"$f":"SUMPRODUCT(BW154:OFFSET(BW154,-MIN($A154,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A154,60),0))","v":0.65336624731864101},{"$f":"IF(BY154>0, SUMPRODUCT(BX154:OFFSET(BX154,-MIN($A154,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A154,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A154,60),0)) / BY154, 0)","v":0.53125007758000042},{"$f":"IF(BS154<=BV$5, HLOOKUP(BU$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":0.9477335074188632},{"$f":"IF(BS154<=BV$5, HLOOKUP(BU$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":1.4407662120543863},11535.034003431112,8246.2085959251781,null,null,null,2091,0,30.888472174628063,12.06054674672688,0,0,{"$f":"SUMPRODUCT(CL154:OFFSET(CL154,-MIN($A154,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A154,60),0))","v":30.888472174658311},{"$f":"IF(CN154>0, SUMPRODUCT(CM154:OFFSET(CM154,-MIN($A154,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A154,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A154,60),0)) / CN154, 0)","v":0.53125007758000053},86363.126585950537,379802.68427383952,null,null,null,2091,0,8.02311407623829,3.1326619789979784,0,0,{"$f":"SUMPRODUCT(CY154:OFFSET(CY154,-MIN($A154,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A154,60),0))","v":8.0231140762461468},{"$f":"IF(DA154>0, SUMPRODUCT(CZ154:OFFSET(CZ154,-MIN($A154,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A154,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A154,60),0)) / DA154, 0)","v":0.53125007758000042},{"$f":"IF(CU154<=CX$5, HLOOKUP(CW$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(CW$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.3268705563499219},{"$f":"IF(CU154<=CX$5, HLOOKUP(CW$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(CW$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.012908797639569},26319.258126070552,141472.22091882557,null,null,null,2091,0,22.865358098389773,8.9278847677289015,0,0,{"$f":"SUMPRODUCT(DN154:OFFSET(DN154,-MIN($A154,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A154,60),0))","v":22.865358098412166},{"$f":"IF(DP154>0, SUMPRODUCT(DO154:OFFSET(DO154,-MIN($A154,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A154,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A154,60),0)) / DP154, 0)","v":0.53125007758000053},{"$f":"IF(DJ154<=DM$5, HLOOKUP(DL$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(DL$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.0621565665996704},{"$f":"IF(DJ154<=DM$5, HLOOKUP(DL$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(DL$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":1.1898643258451089},60043.868459879981,238330.46335501396]
[142,2092,{"$f":"OFFSET('2012 NIA Shipments Data'!$Q$14,A155,0)","v":0},31.888649533094245,{"$f":"SUMPRODUCT(C155:OFFSET(C155,-MIN(A155,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A155,60),0))","v":14.599286433975623},0,0,{"$f":"SUMPRODUCT(F155:OFFSET(F155,-MIN($A155,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A155,60),0))","v":31.888649533145475},{"$f":"IF(H155>0, SUMPRODUCT(G155:OFFSET(G155,-MIN($A155,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A155,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A155,60),0)) / H155, 0)","v":0.36958794680903906},43464.312497980958,479824.5570464062,null,null,null,2092,0,31.888649533094252,14.599286433975625,0,0,{"$f":"SUMPRODUCT(S155:OFFSET(S155,-MIN($A155,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A155,60),0))","v":31.888649533145479},{"$f":"IF(U155>0, SUMPRODUCT(T155:OFFSET(T155,-MIN($A155,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A155,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A155,60),0)) / U155, 0)","v":0.36958794680903906},43464.312497980958,479824.5570464062,null,null,16409.878662326977,2092,0,13.060724105193065,5.9794709101417869,0,0,{"$f":"SUMPRODUCT(AF155:OFFSET(AF155,-MIN($A155,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A155,60),0))","v":13.060724105214046},{"$f":"IF(AH155>0, SUMPRODUCT(AG155:OFFSET(AG155,-MIN($A155,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A155,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A155,60),0)) / AH155, 0)","v":0.36958794680903906},17985.922305755943,248317.5865364561,null,null,null,2092,0,4.3136867332060556,1.9748954291450351,0,0,{"$f":"SUMPRODUCT(AS155:OFFSET(AS155,-MIN($A155,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A155,60),0))","v":4.3136867332129851},{"$f":"IF(AU155>0, SUMPRODUCT(AT155:OFFSET(AT155,-MIN($A155,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A155,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A155,60),0)) / AU155, 0)","v":0.36958794680903906},{"$f":"IF(AO155<=AR$5, HLOOKUP(AQ$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(AQ$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.405105204670642},{"$f":"IF(AO155<=AR$5, HLOOKUP(AQ$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(AQ$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.01448396572966},0,null,{"$f":"SUMPRODUCT(AP155:OFFSET(AP155,-MIN($A155,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A155,60),0),AY155:OFFSET(AY155,-MIN($A155,60),0))","v":21715534.295161813},76123.110153407659,null,2092,0,8.348780996208232,3.8222454360032398,0,0,{"$f":"SUMPRODUCT(BH155:OFFSET(BH155,-MIN($A155,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A155,60),0))","v":8.3487809962216453},{"$f":"IF(BJ155>0, SUMPRODUCT(BI155:OFFSET(BI155,-MIN($A155,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A155,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A155,60),0)) / BJ155, 0)","v":0.369587946809039},{"$f":"IF(BD155<=BG$5, HLOOKUP(BF$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(BF$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.3107593090762872},{"$f":"IF(BD155<=BG$5, HLOOKUP(BF$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(BF$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.2857360104874145},13094.403652538636,167168.03805261443,null,null,null,2092,0,0.39825637577877693,0.18233004499351158,0,0,{"$f":"SUMPRODUCT(BW155:OFFSET(BW155,-MIN($A155,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A155,60),0))","v":0.39825637577941669},{"$f":"IF(BY155>0, SUMPRODUCT(BX155:OFFSET(BX155,-MIN($A155,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A155,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A155,60),0)) / BY155, 0)","v":0.36958794680903911},{"$f":"IF(BS155<=BV$5, HLOOKUP(BU$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":0.9477335074188632},{"$f":"IF(BS155<=BV$5, HLOOKUP(BU$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":1.4407662120543863},4891.5186532173047,5026.4383304339935,null,null,null,2092,0,18.827925427901185,8.6198155238338376,0,0,{"$f":"SUMPRODUCT(CL155:OFFSET(CL155,-MIN($A155,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A155,60),0))","v":18.827925427931433},{"$f":"IF(CN155>0, SUMPRODUCT(CM155:OFFSET(CM155,-MIN($A155,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A155,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A155,60),0)) / CN155, 0)","v":0.369587946809039},25478.390192225015,231506.9705099501,null,null,null,2092,0,4.8904520972403116,2.238950598555506,0,0,{"$f":"SUMPRODUCT(CY155:OFFSET(CY155,-MIN($A155,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A155,60),0))","v":4.8904520972481684},{"$f":"IF(DA155>0, SUMPRODUCT(CZ155:OFFSET(CZ155,-MIN($A155,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A155,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A155,60),0)) / DA155, 0)","v":0.36958794680903906},{"$f":"IF(CU155<=CX$5, HLOOKUP(CW$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(CW$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.3268705563499219},{"$f":"IF(CU155<=CX$5, HLOOKUP(CW$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(CW$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.012908797639569},7764.5675256852346,86233.738286634907,null,null,null,2092,0,13.937473330660872,6.380864925278332,0,0,{"$f":"SUMPRODUCT(DN155:OFFSET(DN155,-MIN($A155,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A155,60),0))","v":13.937473330683265},{"$f":"IF(DP155>0, SUMPRODUCT(DO155:OFFSET(DO155,-MIN($A155,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A155,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A155,60),0)) / DP155, 0)","v":0.36958794680903906},{"$f":"IF(DJ155<=DM$5, HLOOKUP(DL$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(DL$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.0621565665996704},{"$f":"IF(DJ155<=DM$5, HLOOKUP(DL$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(DL$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":1.1898643258451089},17713.822666539781,145273.23222331519]
[143,2093,{"$f":"OFFSET('2012 NIA Shipments Data'!$Q$14,A156,0)","v":0},17.289363099118624,{"$f":"SUMPRODUCT(C156:OFFSET(C156,-MIN(A156,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A156,60),0))","v":10.237758232619948},0,0,{"$f":"SUMPRODUCT(F156:OFFSET(F156,-MIN($A156,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A156,60),0))","v":17.289363099169851},{"$f":"IF(H156>0, SUMPRODUCT(G156:OFFSET(G156,-MIN($A156,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A156,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A156,60),0)) / H156, 0)","v":4.0604434300654186E-3},31.66109343560084,260150.90360132148,null,null,null,2093,0,17.289363099118628,10.237758232619948,0,0,{"$f":"SUMPRODUCT(S156:OFFSET(S156,-MIN($A156,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A156,60),0))","v":17.289363099169854},{"$f":"IF(U156>0, SUMPRODUCT(T156:OFFSET(T156,-MIN($A156,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A156,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A156,60),0)) / U156, 0)","v":4.0604434300654194E-3},31.66109343560084,260150.90360132148,null,null,15048.707300689966,2093,0,7.0812531950512794,4.1931075065800556,0,0,{"$f":"SUMPRODUCT(AF156:OFFSET(AF156,-MIN($A156,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A156,60),0))","v":7.081253195072259},{"$f":"IF(AH156>0, SUMPRODUCT(AG156:OFFSET(AG156,-MIN($A156,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A156,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A156,60),0)) / AH156, 0)","v":4.0604434300654203E-3},29.993745708127612,134632.63513482615,null,null,null,2093,0,2.3387913040610204,1.3848965858523306,0,0,{"$f":"SUMPRODUCT(AS156:OFFSET(AS156,-MIN($A156,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A156,60),0))","v":2.33879130406795},{"$f":"IF(AU156>0, SUMPRODUCT(AT156:OFFSET(AT156,-MIN($A156,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A156,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A156,60),0)) / AU156, 0)","v":4.0604434300654194E-3},{"$f":"IF(AO156<=AR$5, HLOOKUP(AQ$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(AQ$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.405105204670642},{"$f":"IF(AO156<=AR$5, HLOOKUP(AQ$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(AQ$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.01448396572966},0,null,{"$f":"SUMPRODUCT(AP156:OFFSET(AP156,-MIN($A156,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A156,60),0),AY156:OFFSET(AY156,-MIN($A156,60),0))","v":11789318.762766257},41272.368411599738,null,2093,0,4.5265355602049935,2.6803518690111843,0,0,{"$f":"SUMPRODUCT(BH156:OFFSET(BH156,-MIN($A156,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A156,60),0))","v":4.5265355602184041},{"$f":"IF(BJ156>0, SUMPRODUCT(BI156:OFFSET(BI156,-MIN($A156,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A156,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A156,60),0)) / BJ156, 0)","v":4.0604434300654186E-3},{"$f":"IF(BD156<=BG$5, HLOOKUP(BF$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(BF$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.3107593090762872},{"$f":"IF(BD156<=BG$5, HLOOKUP(BF$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(BF$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.2857360104874145},0.85691929544826373,90635.036314828933,null,null,null,2093,0,0.21592633078526538,0.12785905171654127,0,0,{"$f":"SUMPRODUCT(BW156:OFFSET(BW156,-MIN($A156,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A156,60),0))","v":0.21592633078590515},{"$f":"IF(BY156>0, SUMPRODUCT(BX156:OFFSET(BX156,-MIN($A156,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A156,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A156,60),0)) / BY156, 0)","v":4.0604434300654186E-3},{"$f":"IF(BS156<=BV$5, HLOOKUP(BU$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":0.9477335074188632},{"$f":"IF(BS156<=BV$5, HLOOKUP(BU$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":1.4407662120543863},29.136826412679348,2725.2304083974882,null,null,null,2093,0,10.208109904067349,6.0446507260398921,0,0,{"$f":"SUMPRODUCT(CL156:OFFSET(CL156,-MIN($A156,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A156,60),0))","v":10.208109904097594},{"$f":"IF(CN156>0, SUMPRODUCT(CM156:OFFSET(CM156,-MIN($A156,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A156,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A156,60),0)) / CN156, 0)","v":4.0604434300654194E-3},1.6673477274732267,125518.26846649533,null,null,null,2093,0,2.6515014986848064,1.57006542932448,0,0,{"$f":"SUMPRODUCT(CY156:OFFSET(CY156,-MIN($A156,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A156,60),0))","v":2.6515014986926624},{"$f":"IF(DA156>0, SUMPRODUCT(CZ156:OFFSET(CZ156,-MIN($A156,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A156,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A156,60),0)) / DA156, 0)","v":4.0604434300654186E-3},{"$f":"IF(CU156<=CX$5, HLOOKUP(CW$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(CW$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.3268705563499219},{"$f":"IF(CU156<=CX$5, HLOOKUP(CW$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(CW$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.012908797639569},0.50812605981340053,46754.140876575155,null,null,null,2093,0,7.5566084053825424,4.4745852967154125,0,0,{"$f":"SUMPRODUCT(DN156:OFFSET(DN156,-MIN($A156,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A156,60),0))","v":7.5566084054049316},{"$f":"IF(DP156>0, SUMPRODUCT(DO156:OFFSET(DO156,-MIN($A156,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A156,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A156,60),0)) / DP156, 0)","v":4.0604434300654194E-3},{"$f":"IF(DJ156<=DM$5, HLOOKUP(DL$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(DL$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.0621565665996704},{"$f":"IF(DJ156<=DM$5, HLOOKUP(DL$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(DL$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":1.1898643258451089},1.1592216676598261,78764.127589920172]
[144,2094,{"$f":"OFFSET('2012 NIA Shipments Data'!$Q$14,A157,0)","v":0},7.0516048664986766,{"$f":"SUMPRODUCT(C157:OFFSET(C157,-MIN(A157,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A157,60),0))","v":7.051604866549904},0,0,{"$f":"SUMPRODUCT(F157:OFFSET(F157,-MIN($A157,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A157,60),0))","v":7.051604866549904},{"$f":"IF(H157>0, SUMPRODUCT(G157:OFFSET(G157,-MIN($A157,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A157,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A157,60),0)) / H157, 0)","v":1.0000000000000009E-2},35.511464805281548,106104.62440692891,null,null,null,2094,0,7.0516048664986775,7.0516048665499049,0,0,{"$f":"SUMPRODUCT(S157:OFFSET(S157,-MIN($A157,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A157,60),0))","v":7.0516048665499049},{"$f":"IF(U157>0, SUMPRODUCT(T157:OFFSET(T157,-MIN($A157,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A157,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A157,60),0)) / U157, 0)","v":1.0000000000000009E-2},35.511464805281548,106104.62440692891,null,null,15051.911994561988,2094,0,2.888145688471222,2.888145688492203,0,0,{"$f":"SUMPRODUCT(AF157:OFFSET(AF157,-MIN($A157,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A157,60),0))","v":2.888145688492203},{"$f":"IF(AH157>0, SUMPRODUCT(AG157:OFFSET(AG157,-MIN($A157,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A157,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A157,60),0)) / AH157, 0)","v":1.0000000000000009E-2},31.386804121484023,54910.995834124275,null,null,null,2094,0,0.95389471820868965,0.95389471821561933,0,0,{"$f":"SUMPRODUCT(AS157:OFFSET(AS157,-MIN($A157,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A157,60),0))","v":0.95389471821561922},{"$f":"IF(AU157>0, SUMPRODUCT(AT157:OFFSET(AT157,-MIN($A157,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A157,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A157,60),0)) / AU157, 0)","v":1.0000000000000009E-2},{"$f":"IF(AO157<=AR$5, HLOOKUP(AQ$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(AQ$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.405105204670642},{"$f":"IF(AO157<=AR$5, HLOOKUP(AQ$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(AQ$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.01448396572966},0,null,{"$f":"SUMPRODUCT(AP157:OFFSET(AP157,-MIN($A157,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A157,60),0),AY157:OFFSET(AY157,-MIN($A157,60),0))","v":4817065.4465739792},16833.265185994696,null,2094,0,1.8461836911938081,1.84618369120722,0,0,{"$f":"SUMPRODUCT(BH157:OFFSET(BH157,-MIN($A157,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A157,60),0))","v":1.84618369120722},{"$f":"IF(BJ157>0, SUMPRODUCT(BI157:OFFSET(BI157,-MIN($A157,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A157,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A157,60),0)) / BJ157, 0)","v":1.0000000000000009E-2},{"$f":"IF(BD157<=BG$5, HLOOKUP(BF$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(BF$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.3107593090762872},{"$f":"IF(BD157<=BG$5, HLOOKUP(BF$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(BF$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.2857360104874145},2.1198345545348682,36966.223653910216,null,null,null,2094,0,8.806727906872408E-2,8.806727906936386E-2,0,0,{"$f":"SUMPRODUCT(BW157:OFFSET(BW157,-MIN($A157,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A157,60),0))","v":8.806727906936386E-2},{"$f":"IF(BY157>0, SUMPRODUCT(BX157:OFFSET(BX157,-MIN($A157,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A157,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A157,60),0)) / BY157, 0)","v":1.0000000000000009E-2},{"$f":"IF(BS157<=BV$5, HLOOKUP(BU$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":0.9477335074188632},{"$f":"IF(BS157<=BV$5, HLOOKUP(BU$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":1.4407662120543863},29.266969566949154,1111.5069942193663,null,null,null,2094,0,4.1634591780274555,4.1634591780577024,0,0,{"$f":"SUMPRODUCT(CL157:OFFSET(CL157,-MIN($A157,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A157,60),0))","v":4.1634591780577015},{"$f":"IF(CN157>0, SUMPRODUCT(CM157:OFFSET(CM157,-MIN($A157,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A157,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A157,60),0)) / CN157, 0)","v":1.0000000000000009E-2},4.1246606837975266,51193.628572804635,null,null,null,2094,0,1.0814360693603262,1.0814360693681826,0,0,{"$f":"SUMPRODUCT(CY157:OFFSET(CY157,-MIN($A157,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A157,60),0))","v":1.0814360693681824},{"$f":"IF(DA157>0, SUMPRODUCT(CZ157:OFFSET(CZ157,-MIN($A157,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A157,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A157,60),0)) / DA157, 0)","v":1.0000000000000009E-2},{"$f":"IF(CU157<=CX$5, HLOOKUP(CW$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(CW$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.3268705563499219},{"$f":"IF(CU157<=CX$5, HLOOKUP(CW$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(CW$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.012908797639569},1.2569948948210254,19069.049880295894,null,null,null,2094,0,3.0820231086671295,3.0820231086895196,0,0,{"$f":"SUMPRODUCT(DN157:OFFSET(DN157,-MIN($A157,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A157,60),0))","v":3.0820231086895191},{"$f":"IF(DP157>0, SUMPRODUCT(DO157:OFFSET(DO157,-MIN($A157,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A157,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A157,60),0)) / DP157, 0)","v":1.0000000000000009E-2},{"$f":"IF(DJ157<=DM$5, HLOOKUP(DL$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(DL$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.0621565665996704},{"$f":"IF(DJ157<=DM$5, HLOOKUP(DL$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(DL$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":1.1898643258451089},2.8676657889765012,32124.578692508738]
[145,2095,{"$f":"OFFSET('2012 NIA Shipments Data'!$Q$14,A158,0)","v":0},-5.1227466713044123E-11,{"$f":"SUMPRODUCT(C158:OFFSET(C158,-MIN(A158,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A158,60),0))","v":0},0,0,{"$f":"SUMPRODUCT(F158:OFFSET(F158,-MIN($A158,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A158,60),0))","v":0},{"$f":"IF(H158>0, SUMPRODUCT(G158:OFFSET(G158,-MIN($A158,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A158,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A158,60),0)) / H158, 0)","v":0},0,0,null,null,null,2095,0,-5.1227466713044123E-11,0,0,0,{"$f":"SUMPRODUCT(S158:OFFSET(S158,-MIN($A158,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A158,60),0))","v":0},{"$f":"IF(U158>0, SUMPRODUCT(T158:OFFSET(T158,-MIN($A158,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A158,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A158,60),0)) / U158, 0)","v":0},0,0,null,null,"NA",2095,0,-2.0981377986943845E-11,0,0,0,{"$f":"SUMPRODUCT(AF158:OFFSET(AF158,-MIN($A158,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A158,60),0))","v":0},{"$f":"IF(AH158>0, SUMPRODUCT(AG158:OFFSET(AG158,-MIN($A158,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A158,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A158,60),0)) / AH158, 0)","v":0},0,0,null,null,null,2095,0,-6.9297147032356937E-12,0,0,0,{"$f":"SUMPRODUCT(AS158:OFFSET(AS158,-MIN($A158,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A158,60),0))","v":0},{"$f":"IF(AU158>0, SUMPRODUCT(AT158:OFFSET(AT158,-MIN($A158,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A158,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A158,60),0)) / AU158, 0)","v":0},{"$f":"IF(AO158<=AR$5, HLOOKUP(AQ$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(AQ$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.405105204670642},{"$f":"IF(AO158<=AR$5, HLOOKUP(AQ$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(AQ$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.01448396572966},0,null,{"$f":"SUMPRODUCT(AP158:OFFSET(AP158,-MIN($A158,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A158,60),0),AY158:OFFSET(AY158,-MIN($A158,60),0))","v":0},0,null,2095,0,-1.34118850073565E-11,0,0,0,{"$f":"SUMPRODUCT(BH158:OFFSET(BH158,-MIN($A158,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A158,60),0))","v":0},{"$f":"IF(BJ158>0, SUMPRODUCT(BI158:OFFSET(BI158,-MIN($A158,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A158,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A158,60),0)) / BJ158, 0)","v":0},{"$f":"IF(BD158<=BG$5, HLOOKUP(BF$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(BF$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.3107593090762872},{"$f":"IF(BD158<=BG$5, HLOOKUP(BF$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(BF$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.2857360104874145},0,0,null,null,null,2095,0,-6.3977827635165002E-13,0,0,0,{"$f":"SUMPRODUCT(BW158:OFFSET(BW158,-MIN($A158,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A158,60),0))","v":0},{"$f":"IF(BY158>0, SUMPRODUCT(BX158:OFFSET(BX158,-MIN($A158,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A158,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A158,60),0)) / BY158, 0)","v":0},{"$f":"IF(BS158<=BV$5, HLOOKUP(BU$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":0.9477335074188632},{"$f":"IF(BS158<=BV$5, HLOOKUP(BU$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":1.4407662120543863},0,0,null,null,null,2095,0,-3.0246088726100282E-11,0,0,0,{"$f":"SUMPRODUCT(CL158:OFFSET(CL158,-MIN($A158,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A158,60),0))","v":0},{"$f":"IF(CN158>0, SUMPRODUCT(CM158:OFFSET(CM158,-MIN($A158,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A158,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A158,60),0)) / CN158, 0)","v":0},0,0,null,null,null,2095,0,-7.8562584396406608E-12,0,0,0,{"$f":"SUMPRODUCT(CY158:OFFSET(CY158,-MIN($A158,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A158,60),0))","v":0},{"$f":"IF(DA158>0, SUMPRODUCT(CZ158:OFFSET(CZ158,-MIN($A158,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A158,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A158,60),0)) / DA158, 0)","v":0},{"$f":"IF(CU158<=CX$5, HLOOKUP(CW$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(CW$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.3268705563499219},{"$f":"IF(CU158<=CX$5, HLOOKUP(CW$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(CW$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.012908797639569},0,0,null,null,null,2095,0,-2.2389830286459624E-11,0,0,0,{"$f":"SUMPRODUCT(DN158:OFFSET(DN158,-MIN($A158,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A158,60),0))","v":0},{"$f":"IF(DP158>0, SUMPRODUCT(DO158:OFFSET(DO158,-MIN($A158,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A158,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A158,60),0)) / DP158, 0)","v":0},{"$f":"IF(DJ158<=DM$5, HLOOKUP(DL$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(DL$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.0621565665996704},{"$f":"IF(DJ158<=DM$5, HLOOKUP(DL$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(DL$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":1.1898643258451089},0,0]
[146,{"$f":"B158+1","v":2096},{"$f":"OFFSET('2012 NIA Shipments Data'!$Q$14,A159,0)","v":0},-5.1227466713044123E-11,{"$f":"SUMPRODUCT(C159:OFFSET(C159,-MIN(A159,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A159,60),0))","v":0},0,0,{"$f":"SUMPRODUCT(F159:OFFSET(F159,-MIN($A159,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A159,60),0))","v":0},{"$f":"IF(H159>0, SUMPRODUCT(G159:OFFSET(G159,-MIN($A159,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A159,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A159,60),0)) / H159, 0)","v":0},0,0,null,null,null,2096,0,-5.1227466713044123E-11,0,0,0,{"$f":"SUMPRODUCT(S159:OFFSET(S159,-MIN($A159,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A159,60),0))","v":0},{"$f":"IF(U159>0, SUMPRODUCT(T159:OFFSET(T159,-MIN($A159,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A159,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A159,60),0)) / U159, 0)","v":0},0,0,null,null,"NA",2096,0,-2.0981377986943845E-11,0,0,0,{"$f":"SUMPRODUCT(AF159:OFFSET(AF159,-MIN($A159,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A159,60),0))","v":0},{"$f":"IF(AH159>0, SUMPRODUCT(AG159:OFFSET(AG159,-MIN($A159,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A159,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A159,60),0)) / AH159, 0)","v":0},0,0,null,null,null,2096,0,-6.9297147032356937E-12,0,0,0,{"$f":"SUMPRODUCT(AS159:OFFSET(AS159,-MIN($A159,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A159,60),0))","v":0},{"$f":"IF(AU159>0, SUMPRODUCT(AT159:OFFSET(AT159,-MIN($A159,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A159,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A159,60),0)) / AU159, 0)","v":0},{"$f":"IF(AO159<=AR$5, HLOOKUP(AQ$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(AQ$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.405105204670642},{"$f":"IF(AO159<=AR$5, HLOOKUP(AQ$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(AQ$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.01448396572966},0,null,null,0,null,2096,0,-1.34118850073565E-11,0,0,0,{"$f":"SUMPRODUCT(BH159:OFFSET(BH159,-MIN($A159,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A159,60),0))","v":0},{"$f":"IF(BJ159>0, SUMPRODUCT(BI159:OFFSET(BI159,-MIN($A159,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A159,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A159,60),0)) / BJ159, 0)","v":0},{"$f":"IF(BD159<=BG$5, HLOOKUP(BF$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(BF$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.3107593090762872},{"$f":"IF(BD159<=BG$5, HLOOKUP(BF$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(BF$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.2857360104874145},0,0,null,null,null,2096,0,-6.3977827635165002E-13,0,0,0,{"$f":"SUMPRODUCT(BW159:OFFSET(BW159,-MIN($A159,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A159,60),0))","v":0},{"$f":"IF(BY159>0, SUMPRODUCT(BX159:OFFSET(BX159,-MIN($A159,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A159,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A159,60),0)) / BY159, 0)","v":0},{"$f":"IF(BS159<=BV$5, HLOOKUP(BU$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":0.9477335074188632},{"$f":"IF(BS159<=BV$5, HLOOKUP(BU$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":1.4407662120543863},0,0,null,null,null,2096,0,-3.0246088726100282E-11,0,0,0,{"$f":"SUMPRODUCT(CL159:OFFSET(CL159,-MIN($A159,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A159,60),0))","v":0},{"$f":"IF(CN159>0, SUMPRODUCT(CM159:OFFSET(CM159,-MIN($A159,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A159,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A159,60),0)) / CN159, 0)","v":0},0,0,null,null,null,2096,0,-7.8562584396406608E-12,0,0,0,{"$f":"SUMPRODUCT(CY159:OFFSET(CY159,-MIN($A159,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A159,60),0))","v":0},{"$f":"IF(DA159>0, SUMPRODUCT(CZ159:OFFSET(CZ159,-MIN($A159,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A159,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A159,60),0)) / DA159, 0)","v":0},{"$f":"IF(CU159<=CX$5, HLOOKUP(CW$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(CW$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.3268705563499219},{"$f":"IF(CU159<=CX$5, HLOOKUP(CW$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(CW$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.012908797639569},0,0,null,null,null,2096,0,-2.2389830286459624E-11,0,0,0,{"$f":"SUMPRODUCT(DN159:OFFSET(DN159,-MIN($A159,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A159,60),0))","v":0},{"$f":"IF(DP159>0, SUMPRODUCT(DO159:OFFSET(DO159,-MIN($A159,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A159,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A159,60),0)) / DP159, 0)","v":0},{"$f":"IF(DJ159<=DM$5, HLOOKUP(DL$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(DL$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.0621565665996704},{"$f":"IF(DJ159<=DM$5, HLOOKUP(DL$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(DL$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":1.1898643258451089},0,0]
[147,2097,{"$f":"OFFSET('2012 NIA Shipments Data'!$Q$14,A160,0)","v":0},-5.1227466713044123E-11,{"$f":"SUMPRODUCT(C160:OFFSET(C160,-MIN(A160,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A160,60),0))","v":0},0,0,{"$f":"SUMPRODUCT(F160:OFFSET(F160,-MIN($A160,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A160,60),0))","v":0},{"$f":"IF(H160>0, SUMPRODUCT(G160:OFFSET(G160,-MIN($A160,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A160,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A160,60),0)) / H160, 0)","v":0},0,0,null,null,null,2097,0,-5.1227466713044123E-11,0,0,0,{"$f":"SUMPRODUCT(S160:OFFSET(S160,-MIN($A160,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A160,60),0))","v":0},{"$f":"IF(U160>0, SUMPRODUCT(T160:OFFSET(T160,-MIN($A160,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A160,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A160,60),0)) / U160, 0)","v":0},0,0,null,null,"NA",2097,0,-2.0981377986943845E-11,0,0,0,{"$f":"SUMPRODUCT(AF160:OFFSET(AF160,-MIN($A160,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A160,60),0))","v":0},{"$f":"IF(AH160>0, SUMPRODUCT(AG160:OFFSET(AG160,-MIN($A160,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A160,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A160,60),0)) / AH160, 0)","v":0},0,0,null,null,null,2097,0,-6.9297147032356937E-12,0,0,0,{"$f":"SUMPRODUCT(AS160:OFFSET(AS160,-MIN($A160,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A160,60),0))","v":0},{"$f":"IF(AU160>0, SUMPRODUCT(AT160:OFFSET(AT160,-MIN($A160,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A160,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A160,60),0)) / AU160, 0)","v":0},{"$f":"IF(AO160<=AR$5, HLOOKUP(AQ$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(AQ$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.405105204670642},{"$f":"IF(AO160<=AR$5, HLOOKUP(AQ$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(AQ$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.01448396572966},{"$f":"AU160*AW160*(AV160^2)*8760","v":0},null,null,0,null,2097,0,-1.34118850073565E-11,0,0,0,{"$f":"SUMPRODUCT(BH160:OFFSET(BH160,-MIN($A160,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A160,60),0))","v":0},{"$f":"IF(BJ160>0, SUMPRODUCT(BI160:OFFSET(BI160,-MIN($A160,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A160,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A160,60),0)) / BJ160, 0)","v":0},{"$f":"IF(BD160<=BG$5, HLOOKUP(BF$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(BF$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.3107593090762872},{"$f":"IF(BD160<=BG$5, HLOOKUP(BF$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(BF$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.2857360104874145},0,0,null,null,null,2097,0,-6.3977827635165002E-13,0,0,0,{"$f":"SUMPRODUCT(BW160:OFFSET(BW160,-MIN($A160,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A160,60),0))","v":0},{"$f":"IF(BY160>0, SUMPRODUCT(BX160:OFFSET(BX160,-MIN($A160,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A160,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A160,60),0)) / BY160, 0)","v":0},{"$f":"IF(BS160<=BV$5, HLOOKUP(BU$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":0.9477335074188632},{"$f":"IF(BS160<=BV$5, HLOOKUP(BU$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":1.4407662120543863},0,0,null,null,null,2097,0,-3.0246088726100282E-11,0,0,0,{"$f":"SUMPRODUCT(CL160:OFFSET(CL160,-MIN($A160,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A160,60),0))","v":0},{"$f":"IF(CN160>0, SUMPRODUCT(CM160:OFFSET(CM160,-MIN($A160,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A160,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A160,60),0)) / CN160, 0)","v":0},0,0,null,null,null,2097,0,-7.8562584396406608E-12,0,0,0,{"$f":"SUMPRODUCT(CY160:OFFSET(CY160,-MIN($A160,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A160,60),0))","v":0},{"$f":"IF(DA160>0, SUMPRODUCT(CZ160:OFFSET(CZ160,-MIN($A160,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A160,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A160,60),0)) / DA160, 0)","v":0},{"$f":"IF(CU160<=CX$5, HLOOKUP(CW$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(CW$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.3268705563499219},{"$f":"IF(CU160<=CX$5, HLOOKUP(CW$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(CW$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.012908797639569},0,0,null,null,null,2097,0,-2.2389830286459624E-11,0,0,0,{"$f":"SUMPRODUCT(DN160:OFFSET(DN160,-MIN($A160,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A160,60),0))","v":0},{"$f":"IF(DP160>0, SUMPRODUCT(DO160:OFFSET(DO160,-MIN($A160,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A160,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A160,60),0)) / DP160, 0)","v":0},{"$f":"IF(DJ160<=DM$5, HLOOKUP(DL$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(DL$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.0621565665996704},{"$f":"IF(DJ160<=DM$5, HLOOKUP(DL$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(DL$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":1.1898643258451089},0,0]
[148,2098,{"$f":"OFFSET('2012 NIA Shipments Data'!$Q$14,A161,0)","v":0},-5.1227466713044123E-11,{"$f":"SUMPRODUCT(C161:OFFSET(C161,-MIN(A161,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A161,60),0))","v":0},0,0,{"$f":"SUMPRODUCT(F161:OFFSET(F161,-MIN($A161,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A161,60),0))","v":0},{"$f":"IF(H161>0, SUMPRODUCT(G161:OFFSET(G161,-MIN($A161,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A161,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A161,60),0)) / H161, 0)","v":0},0,0,null,null,null,2098,0,-5.1227466713044123E-11,0,0,0,{"$f":"SUMPRODUCT(S161:OFFSET(S161,-MIN($A161,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A161,60),0))","v":0},{"$f":"IF(U161>0, SUMPRODUCT(T161:OFFSET(T161,-MIN($A161,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A161,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A161,60),0)) / U161, 0)","v":0},0,0,null,null,"NA",2098,0,-2.0981377986943845E-11,0,0,0,{"$f":"SUMPRODUCT(AF161:OFFSET(AF161,-MIN($A161,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A161,60),0))","v":0},{"$f":"IF(AH161>0, SUMPRODUCT(AG161:OFFSET(AG161,-MIN($A161,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A161,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A161,60),0)) / AH161, 0)","v":0},0,0,null,null,null,2098,0,-6.9297147032356937E-12,0,0,0,{"$f":"SUMPRODUCT(AS161:OFFSET(AS161,-MIN($A161,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A161,60),0))","v":0},{"$f":"IF(AU161>0, SUMPRODUCT(AT161:OFFSET(AT161,-MIN($A161,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A161,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A161,60),0)) / AU161, 0)","v":0},{"$f":"IF(AO161<=AR$5, HLOOKUP(AQ$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(AQ$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.405105204670642},{"$f":"IF(AO161<=AR$5, HLOOKUP(AQ$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(AQ$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.01448396572966},0,null,null,0,null,2098,0,-1.34118850073565E-11,0,0,0,{"$f":"SUMPRODUCT(BH161:OFFSET(BH161,-MIN($A161,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A161,60),0))","v":0},{"$f":"IF(BJ161>0, SUMPRODUCT(BI161:OFFSET(BI161,-MIN($A161,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A161,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A161,60),0)) / BJ161, 0)","v":0},{"$f":"IF(BD161<=BG$5, HLOOKUP(BF$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(BF$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.3107593090762872},{"$f":"IF(BD161<=BG$5, HLOOKUP(BF$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(BF$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.2857360104874145},0,0,null,null,null,2098,0,-6.3977827635165002E-13,0,0,0,{"$f":"SUMPRODUCT(BW161:OFFSET(BW161,-MIN($A161,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A161,60),0))","v":0},{"$f":"IF(BY161>0, SUMPRODUCT(BX161:OFFSET(BX161,-MIN($A161,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A161,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A161,60),0)) / BY161, 0)","v":0},{"$f":"IF(BS161<=BV$5, HLOOKUP(BU$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":0.9477335074188632},{"$f":"IF(BS161<=BV$5, HLOOKUP(BU$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":1.4407662120543863},0,0,null,null,null,2098,0,-3.0246088726100282E-11,0,0,0,{"$f":"SUMPRODUCT(CL161:OFFSET(CL161,-MIN($A161,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A161,60),0))","v":0},{"$f":"IF(CN161>0, SUMPRODUCT(CM161:OFFSET(CM161,-MIN($A161,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A161,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A161,60),0)) / CN161, 0)","v":0},0,0,null,null,null,2098,0,-7.8562584396406608E-12,0,0,0,{"$f":"SUMPRODUCT(CY161:OFFSET(CY161,-MIN($A161,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A161,60),0))","v":0},{"$f":"IF(DA161>0, SUMPRODUCT(CZ161:OFFSET(CZ161,-MIN($A161,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A161,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A161,60),0)) / DA161, 0)","v":0},{"$f":"IF(CU161<=CX$5, HLOOKUP(CW$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(CW$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.3268705563499219},{"$f":"IF(CU161<=CX$5, HLOOKUP(CW$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(CW$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.012908797639569},0,0,null,null,null,2098,0,-2.2389830286459624E-11,0,0,0,{"$f":"SUMPRODUCT(DN161:OFFSET(DN161,-MIN($A161,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A161,60),0))","v":0},{"$f":"IF(DP161>0, SUMPRODUCT(DO161:OFFSET(DO161,-MIN($A161,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A161,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A161,60),0)) / DP161, 0)","v":0},{"$f":"IF(DJ161<=DM$5, HLOOKUP(DL$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(DL$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.0621565665996704},{"$f":"IF(DJ161<=DM$5, HLOOKUP(DL$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(DL$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":1.1898643258451089},0,0]
[149,2099,{"$f":"OFFSET('2012 NIA Shipments Data'!$Q$14,A162,0)","v":0},-5.1227466713044123E-11,{"$f":"SUMPRODUCT(C162:OFFSET(C162,-MIN(A162,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A162,60),0))","v":0},0,0,{"$f":"SUMPRODUCT(F162:OFFSET(F162,-MIN($A162,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A162,60),0))","v":0},{"$f":"IF(H162>0, SUMPRODUCT(G162:OFFSET(G162,-MIN($A162,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A162,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A162,60),0)) / H162, 0)","v":0},0,0,null,null,null,2099,0,-5.1227466713044123E-11,0,0,0,{"$f":"SUMPRODUCT(S162:OFFSET(S162,-MIN($A162,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A162,60),0))","v":0},{"$f":"IF(U162>0, SUMPRODUCT(T162:OFFSET(T162,-MIN($A162,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A162,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A162,60),0)) / U162, 0)","v":0},0,0,null,null,"NA",2099,0,-2.0981377986943845E-11,0,0,0,{"$f":"SUMPRODUCT(AF162:OFFSET(AF162,-MIN($A162,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A162,60),0))","v":0},{"$f":"IF(AH162>0, SUMPRODUCT(AG162:OFFSET(AG162,-MIN($A162,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A162,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A162,60),0)) / AH162, 0)","v":0},0,0,null,null,null,2099,0,-6.9297147032356937E-12,0,0,0,{"$f":"SUMPRODUCT(AS162:OFFSET(AS162,-MIN($A162,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A162,60),0))","v":0},{"$f":"IF(AU162>0, SUMPRODUCT(AT162:OFFSET(AT162,-MIN($A162,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A162,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A162,60),0)) / AU162, 0)","v":0},{"$f":"IF(AO162<=AR$5, HLOOKUP(AQ$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(AQ$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.405105204670642},{"$f":"IF(AO162<=AR$5, HLOOKUP(AQ$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(AQ$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.01448396572966},0,null,null,0,null,2099,0,-1.34118850073565E-11,0,0,0,{"$f":"SUMPRODUCT(BH162:OFFSET(BH162,-MIN($A162,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A162,60),0))","v":0},{"$f":"IF(BJ162>0, SUMPRODUCT(BI162:OFFSET(BI162,-MIN($A162,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A162,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A162,60),0)) / BJ162, 0)","v":0},{"$f":"IF(BD162<=BG$5, HLOOKUP(BF$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(BF$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.3107593090762872},{"$f":"IF(BD162<=BG$5, HLOOKUP(BF$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(BF$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.2857360104874145},0,0,null,null,null,2099,0,-6.3977827635165002E-13,0,0,0,{"$f":"SUMPRODUCT(BW162:OFFSET(BW162,-MIN($A162,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A162,60),0))","v":0},{"$f":"IF(BY162>0, SUMPRODUCT(BX162:OFFSET(BX162,-MIN($A162,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A162,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A162,60),0)) / BY162, 0)","v":0},{"$f":"IF(BS162<=BV$5, HLOOKUP(BU$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":0.9477335074188632},{"$f":"IF(BS162<=BV$5, HLOOKUP(BU$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":1.4407662120543863},0,0,null,null,null,2099,0,-3.0246088726100282E-11,0,0,0,{"$f":"SUMPRODUCT(CL162:OFFSET(CL162,-MIN($A162,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A162,60),0))","v":0},{"$f":"IF(CN162>0, SUMPRODUCT(CM162:OFFSET(CM162,-MIN($A162,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A162,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A162,60),0)) / CN162, 0)","v":0},0,0,null,null,null,2099,0,-7.8562584396406608E-12,0,0,0,{"$f":"SUMPRODUCT(CY162:OFFSET(CY162,-MIN($A162,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A162,60),0))","v":0},{"$f":"IF(DA162>0, SUMPRODUCT(CZ162:OFFSET(CZ162,-MIN($A162,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A162,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A162,60),0)) / DA162, 0)","v":0},{"$f":"IF(CU162<=CX$5, HLOOKUP(CW$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(CW$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.3268705563499219},{"$f":"IF(CU162<=CX$5, HLOOKUP(CW$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(CW$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.012908797639569},0,0,null,null,null,2099,0,-2.2389830286459624E-11,0,0,0,{"$f":"SUMPRODUCT(DN162:OFFSET(DN162,-MIN($A162,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A162,60),0))","v":0},{"$f":"IF(DP162>0, SUMPRODUCT(DO162:OFFSET(DO162,-MIN($A162,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A162,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A162,60),0)) / DP162, 0)","v":0},{"$f":"IF(DJ162<=DM$5, HLOOKUP(DL$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(DL$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.0621565665996704},{"$f":"IF(DJ162<=DM$5, HLOOKUP(DL$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(DL$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":1.1898643258451089},0,0]
[150,2100,{"$f":"OFFSET('2012 NIA Shipments Data'!$Q$14,A163,0)","v":0},-5.1227466713044123E-11,{"$f":"SUMPRODUCT(C163:OFFSET(C163,-MIN(A163,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A163,60),0))","v":0},0,0,{"$f":"SUMPRODUCT(F163:OFFSET(F163,-MIN($A163,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A163,60),0))","v":0},{"$f":"IF(H163>0, SUMPRODUCT(G163:OFFSET(G163,-MIN($A163,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A163,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A163,60),0)) / H163, 0)","v":0},0,0,null,null,null,2100,0,-5.1227466713044123E-11,0,0,0,{"$f":"SUMPRODUCT(S163:OFFSET(S163,-MIN($A163,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A163,60),0))","v":0},{"$f":"IF(U163>0, SUMPRODUCT(T163:OFFSET(T163,-MIN($A163,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A163,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A163,60),0)) / U163, 0)","v":0},0,0,null,null,"NA",2100,0,-2.0981377986943845E-11,0,0,0,{"$f":"SUMPRODUCT(AF163:OFFSET(AF163,-MIN($A163,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A163,60),0))","v":0},{"$f":"IF(AH163>0, SUMPRODUCT(AG163:OFFSET(AG163,-MIN($A163,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A163,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A163,60),0)) / AH163, 0)","v":0},0,0,null,null,null,2100,0,-6.9297147032356937E-12,0,0,0,{"$f":"SUMPRODUCT(AS163:OFFSET(AS163,-MIN($A163,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A163,60),0))","v":0},{"$f":"IF(AU163>0, SUMPRODUCT(AT163:OFFSET(AT163,-MIN($A163,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A163,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A163,60),0)) / AU163, 0)","v":0},{"$f":"IF(AO163<=AR$5, HLOOKUP(AQ$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(AQ$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.405105204670642},{"$f":"IF(AO163<=AR$5, HLOOKUP(AQ$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(AQ$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.01448396572966},0,null,null,0,null,2100,0,-1.34118850073565E-11,0,0,0,{"$f":"SUMPRODUCT(BH163:OFFSET(BH163,-MIN($A163,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A163,60),0))","v":0},{"$f":"IF(BJ163>0, SUMPRODUCT(BI163:OFFSET(BI163,-MIN($A163,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A163,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A163,60),0)) / BJ163, 0)","v":0},{"$f":"IF(BD163<=BG$5, HLOOKUP(BF$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(BF$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.3107593090762872},{"$f":"IF(BD163<=BG$5, HLOOKUP(BF$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(BF$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.2857360104874145},0,0,null,null,null,2100,0,-6.3977827635165002E-13,0,0,0,{"$f":"SUMPRODUCT(BW163:OFFSET(BW163,-MIN($A163,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A163,60),0))","v":0},{"$f":"IF(BY163>0, SUMPRODUCT(BX163:OFFSET(BX163,-MIN($A163,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A163,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A163,60),0)) / BY163, 0)","v":0},{"$f":"IF(BS163<=BV$5, HLOOKUP(BU$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":0.9477335074188632},{"$f":"IF(BS163<=BV$5, HLOOKUP(BU$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":1.4407662120543863},0,0,null,null,null,2100,0,-3.0246088726100282E-11,0,0,0,{"$f":"SUMPRODUCT(CL163:OFFSET(CL163,-MIN($A163,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A163,60),0))","v":0},{"$f":"IF(CN163>0, SUMPRODUCT(CM163:OFFSET(CM163,-MIN($A163,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A163,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A163,60),0)) / CN163, 0)","v":0},0,0,null,null,null,2100,0,-7.8562584396406608E-12,0,0,0,{"$f":"SUMPRODUCT(CY163:OFFSET(CY163,-MIN($A163,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A163,60),0))","v":0},{"$f":"IF(DA163>0, SUMPRODUCT(CZ163:OFFSET(CZ163,-MIN($A163,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A163,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A163,60),0)) / DA163, 0)","v":0},{"$f":"IF(CU163<=CX$5, HLOOKUP(CW$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(CW$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.3268705563499219},{"$f":"IF(CU163<=CX$5, HLOOKUP(CW$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(CW$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.012908797639569},0,0,null,null,null,2100,0,-2.2389830286459624E-11,0,0,0,{"$f":"SUMPRODUCT(DN163:OFFSET(DN163,-MIN($A163,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A163,60),0))","v":0},{"$f":"IF(DP163>0, SUMPRODUCT(DO163:OFFSET(DO163,-MIN($A163,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A163,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A163,60),0)) / DP163, 0)","v":0},{"$f":"IF(DJ163<=DM$5, HLOOKUP(DL$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(DL$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.0621565665996704},{"$f":"IF(DJ163<=DM$5, HLOOKUP(DL$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(DL$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":1.1898643258451089},0,0]
[151,2101,{"$f":"OFFSET('2012 NIA Shipments Data'!$Q$14,A164,0)","v":0},-5.1227466713044123E-11,{"$f":"SUMPRODUCT(C164:OFFSET(C164,-MIN(A164,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A164,60),0))","v":0},0,0,{"$f":"SUMPRODUCT(F164:OFFSET(F164,-MIN($A164,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A164,60),0))","v":0},{"$f":"IF(H164>0, SUMPRODUCT(G164:OFFSET(G164,-MIN($A164,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A164,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A164,60),0)) / H164, 0)","v":0},0,0,null,null,null,2101,0,-5.1227466713044123E-11,0,0,0,{"$f":"SUMPRODUCT(S164:OFFSET(S164,-MIN($A164,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A164,60),0))","v":0},{"$f":"IF(U164>0, SUMPRODUCT(T164:OFFSET(T164,-MIN($A164,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A164,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A164,60),0)) / U164, 0)","v":0},0,0,null,null,"NA",2101,0,-2.0981377986943845E-11,0,0,0,{"$f":"SUMPRODUCT(AF164:OFFSET(AF164,-MIN($A164,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A164,60),0))","v":0},{"$f":"IF(AH164>0, SUMPRODUCT(AG164:OFFSET(AG164,-MIN($A164,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A164,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A164,60),0)) / AH164, 0)","v":0},0,0,null,null,null,2101,0,-6.9297147032356937E-12,0,0,0,{"$f":"SUMPRODUCT(AS164:OFFSET(AS164,-MIN($A164,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A164,60),0))","v":0},{"$f":"IF(AU164>0, SUMPRODUCT(AT164:OFFSET(AT164,-MIN($A164,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A164,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A164,60),0)) / AU164, 0)","v":0},{"$f":"IF(AO164<=AR$5, HLOOKUP(AQ$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(AQ$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.405105204670642},{"$f":"IF(AO164<=AR$5, HLOOKUP(AQ$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(AQ$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.01448396572966},0,null,null,0,null,2101,0,-1.34118850073565E-11,0,0,0,{"$f":"SUMPRODUCT(BH164:OFFSET(BH164,-MIN($A164,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A164,60),0))","v":0},{"$f":"IF(BJ164>0, SUMPRODUCT(BI164:OFFSET(BI164,-MIN($A164,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A164,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A164,60),0)) / BJ164, 0)","v":0},{"$f":"IF(BD164<=BG$5, HLOOKUP(BF$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(BF$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.3107593090762872},{"$f":"IF(BD164<=BG$5, HLOOKUP(BF$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(BF$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.2857360104874145},0,0,null,null,null,2101,0,-6.3977827635165002E-13,0,0,0,{"$f":"SUMPRODUCT(BW164:OFFSET(BW164,-MIN($A164,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A164,60),0))","v":0},{"$f":"IF(BY164>0, SUMPRODUCT(BX164:OFFSET(BX164,-MIN($A164,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A164,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A164,60),0)) / BY164, 0)","v":0},{"$f":"IF(BS164<=BV$5, HLOOKUP(BU$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":0.9477335074188632},{"$f":"IF(BS164<=BV$5, HLOOKUP(BU$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":1.4407662120543863},0,0,null,null,null,2101,0,-3.0246088726100282E-11,0,0,0,{"$f":"SUMPRODUCT(CL164:OFFSET(CL164,-MIN($A164,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A164,60),0))","v":0},{"$f":"IF(CN164>0, SUMPRODUCT(CM164:OFFSET(CM164,-MIN($A164,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A164,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A164,60),0)) / CN164, 0)","v":0},0,0,null,null,null,2101,0,-7.8562584396406608E-12,0,0,0,{"$f":"SUMPRODUCT(CY164:OFFSET(CY164,-MIN($A164,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A164,60),0))","v":0},{"$f":"IF(DA164>0, SUMPRODUCT(CZ164:OFFSET(CZ164,-MIN($A164,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A164,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A164,60),0)) / DA164, 0)","v":0},{"$f":"IF(CU164<=CX$5, HLOOKUP(CW$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(CW$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.3268705563499219},{"$f":"IF(CU164<=CX$5, HLOOKUP(CW$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(CW$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.012908797639569},0,0,null,null,null,2101,0,-2.2389830286459624E-11,0,0,0,{"$f":"SUMPRODUCT(DN164:OFFSET(DN164,-MIN($A164,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A164,60),0))","v":0},{"$f":"IF(DP164>0, SUMPRODUCT(DO164:OFFSET(DO164,-MIN($A164,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A164,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A164,60),0)) / DP164, 0)","v":0},{"$f":"IF(DJ164<=DM$5, HLOOKUP(DL$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(DL$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.0621565665996704},{"$f":"IF(DJ164<=DM$5, HLOOKUP(DL$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(DL$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":1.1898643258451089},0,0]
[152,2102,{"$f":"OFFSET('2012 NIA Shipments Data'!$Q$14,A165,0)","v":0},{"$f":"D164 - E164 + C164","v":-5.1227466713044123E-11},{"$f":"SUMPRODUCT(C165:OFFSET(C165,-MIN(A165,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A165,60),0))","v":0},0,0,{"$f":"SUMPRODUCT(F165:OFFSET(F165,-MIN($A165,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A165,60),0))","v":0},{"$f":"IF(H165>0, SUMPRODUCT(G165:OFFSET(G165,-MIN($A165,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A165,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A165,60),0)) / H165, 0)","v":0},0,0,null,null,null,2102,0,-5.1227466713044123E-11,0,0,0,{"$f":"SUMPRODUCT(S165:OFFSET(S165,-MIN($A165,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A165,60),0))","v":0},{"$f":"IF(U165>0, SUMPRODUCT(T165:OFFSET(T165,-MIN($A165,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A165,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A165,60),0)) / U165, 0)","v":0},0,0,null,null,"NA",2102,0,-2.0981377986943845E-11,0,0,0,{"$f":"SUMPRODUCT(AF165:OFFSET(AF165,-MIN($A165,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A165,60),0))","v":0},{"$f":"IF(AH165>0, SUMPRODUCT(AG165:OFFSET(AG165,-MIN($A165,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A165,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A165,60),0)) / AH165, 0)","v":0},0,0,null,null,null,2102,0,-6.9297147032356937E-12,0,0,0,{"$f":"SUMPRODUCT(AS165:OFFSET(AS165,-MIN($A165,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A165,60),0))","v":0},{"$f":"IF(AU165>0, SUMPRODUCT(AT165:OFFSET(AT165,-MIN($A165,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A165,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A165,60),0)) / AU165, 0)","v":0},{"$f":"IF(AO165<=AR$5, HLOOKUP(AQ$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(AQ$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.405105204670642},{"$f":"IF(AO165<=AR$5, HLOOKUP(AQ$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(AQ$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.01448396572966},0,null,null,0,null,2102,0,-1.34118850073565E-11,0,0,0,{"$f":"SUMPRODUCT(BH165:OFFSET(BH165,-MIN($A165,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A165,60),0))","v":0},{"$f":"IF(BJ165>0, SUMPRODUCT(BI165:OFFSET(BI165,-MIN($A165,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A165,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A165,60),0)) / BJ165, 0)","v":0},{"$f":"IF(BD165<=BG$5, HLOOKUP(BF$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(BF$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.3107593090762872},{"$f":"IF(BD165<=BG$5, HLOOKUP(BF$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(BF$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.2857360104874145},0,0,null,null,null,2102,0,-6.3977827635165002E-13,0,0,0,{"$f":"SUMPRODUCT(BW165:OFFSET(BW165,-MIN($A165,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A165,60),0))","v":0},{"$f":"IF(BY165>0, SUMPRODUCT(BX165:OFFSET(BX165,-MIN($A165,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A165,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A165,60),0)) / BY165, 0)","v":0},{"$f":"IF(BS165<=BV$5, HLOOKUP(BU$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":0.9477335074188632},{"$f":"IF(BS165<=BV$5, HLOOKUP(BU$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":1.4407662120543863},0,0,null,null,null,2102,0,-3.0246088726100282E-11,0,0,0,{"$f":"SUMPRODUCT(CL165:OFFSET(CL165,-MIN($A165,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A165,60),0))","v":0},{"$f":"IF(CN165>0, SUMPRODUCT(CM165:OFFSET(CM165,-MIN($A165,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A165,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A165,60),0)) / CN165, 0)","v":0},0,0,null,null,null,2102,0,-7.8562584396406608E-12,0,0,0,{"$f":"SUMPRODUCT(CY165:OFFSET(CY165,-MIN($A165,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A165,60),0))","v":0},{"$f":"IF(DA165>0, SUMPRODUCT(CZ165:OFFSET(CZ165,-MIN($A165,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A165,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A165,60),0)) / DA165, 0)","v":0},{"$f":"IF(CU165<=CX$5, HLOOKUP(CW$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(CW$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.3268705563499219},{"$f":"IF(CU165<=CX$5, HLOOKUP(CW$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(CW$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.012908797639569},0,0,null,null,null,2102,0,-2.2389830286459624E-11,0,0,0,{"$f":"SUMPRODUCT(DN165:OFFSET(DN165,-MIN($A165,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A165,60),0))","v":0},{"$f":"IF(DP165>0, SUMPRODUCT(DO165:OFFSET(DO165,-MIN($A165,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A165,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A165,60),0)) / DP165, 0)","v":0},{"$f":"IF(DJ165<=DM$5, HLOOKUP(DL$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(DL$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.0621565665996704},{"$f":"IF(DJ165<=DM$5, HLOOKUP(DL$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(DL$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":1.1898643258451089},0,0]
[153,2103,{"$f":"OFFSET('2012 NIA Shipments Data'!$Q$14,A166,0)","v":0},{"$f":"D165 - E165 + C165","v":-5.1227466713044123E-11},{"$f":"SUMPRODUCT(C166:OFFSET(C166,-MIN(A166,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A166,60),0))","v":0},0,0,{"$f":"SUMPRODUCT(F166:OFFSET(F166,-MIN($A166,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A166,60),0))","v":0},{"$f":"IF(H166>0, SUMPRODUCT(G166:OFFSET(G166,-MIN($A166,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A166,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A166,60),0)) / H166, 0)","v":0},0,0,null,null,null,2103,0,-5.1227466713044123E-11,0,0,0,{"$f":"SUMPRODUCT(S166:OFFSET(S166,-MIN($A166,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A166,60),0))","v":0},{"$f":"IF(U166>0, SUMPRODUCT(T166:OFFSET(T166,-MIN($A166,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A166,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A166,60),0)) / U166, 0)","v":0},0,0,null,null,"NA",2103,0,-2.0981377986943845E-11,0,0,0,{"$f":"SUMPRODUCT(AF166:OFFSET(AF166,-MIN($A166,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A166,60),0))","v":0},{"$f":"IF(AH166>0, SUMPRODUCT(AG166:OFFSET(AG166,-MIN($A166,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A166,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A166,60),0)) / AH166, 0)","v":0},0,0,null,null,null,2103,0,-6.9297147032356937E-12,0,0,0,{"$f":"SUMPRODUCT(AS166:OFFSET(AS166,-MIN($A166,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A166,60),0))","v":0},{"$f":"IF(AU166>0, SUMPRODUCT(AT166:OFFSET(AT166,-MIN($A166,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A166,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A166,60),0)) / AU166, 0)","v":0},{"$f":"IF(AO166<=AR$5, HLOOKUP(AQ$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(AQ$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.405105204670642},{"$f":"IF(AO166<=AR$5, HLOOKUP(AQ$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(AQ$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.01448396572966},0,null,null,0,null,2103,0,-1.34118850073565E-11,0,0,0,{"$f":"SUMPRODUCT(BH166:OFFSET(BH166,-MIN($A166,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A166,60),0))","v":0},{"$f":"IF(BJ166>0, SUMPRODUCT(BI166:OFFSET(BI166,-MIN($A166,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A166,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A166,60),0)) / BJ166, 0)","v":0},{"$f":"IF(BD166<=BG$5, HLOOKUP(BF$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(BF$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.3107593090762872},{"$f":"IF(BD166<=BG$5, HLOOKUP(BF$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(BF$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.2857360104874145},0,0,null,null,null,2103,0,-6.3977827635165002E-13,0,0,0,{"$f":"SUMPRODUCT(BW166:OFFSET(BW166,-MIN($A166,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A166,60),0))","v":0},{"$f":"IF(BY166>0, SUMPRODUCT(BX166:OFFSET(BX166,-MIN($A166,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A166,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A166,60),0)) / BY166, 0)","v":0},{"$f":"IF(BS166<=BV$5, HLOOKUP(BU$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":0.9477335074188632},{"$f":"IF(BS166<=BV$5, HLOOKUP(BU$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":1.4407662120543863},0,0,null,null,null,2103,0,-3.0246088726100282E-11,0,0,0,{"$f":"SUMPRODUCT(CL166:OFFSET(CL166,-MIN($A166,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A166,60),0))","v":0},{"$f":"IF(CN166>0, SUMPRODUCT(CM166:OFFSET(CM166,-MIN($A166,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A166,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A166,60),0)) / CN166, 0)","v":0},0,0,null,null,null,2103,0,-7.8562584396406608E-12,0,0,0,{"$f":"SUMPRODUCT(CY166:OFFSET(CY166,-MIN($A166,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A166,60),0))","v":0},{"$f":"IF(DA166>0, SUMPRODUCT(CZ166:OFFSET(CZ166,-MIN($A166,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A166,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A166,60),0)) / DA166, 0)","v":0},{"$f":"IF(CU166<=CX$5, HLOOKUP(CW$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(CW$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.3268705563499219},{"$f":"IF(CU166<=CX$5, HLOOKUP(CW$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(CW$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.012908797639569},0,0,null,null,null,2103,0,-2.2389830286459624E-11,0,0,0,{"$f":"SUMPRODUCT(DN166:OFFSET(DN166,-MIN($A166,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A166,60),0))","v":0},{"$f":"IF(DP166>0, SUMPRODUCT(DO166:OFFSET(DO166,-MIN($A166,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A166,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A166,60),0)) / DP166, 0)","v":0},{"$f":"IF(DJ166<=DM$5, HLOOKUP(DL$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(DL$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.0621565665996704},{"$f":"IF(DJ166<=DM$5, HLOOKUP(DL$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(DL$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":1.1898643258451089},0,0]
[154,2104,{"$f":"OFFSET('2012 NIA Shipments Data'!$Q$14,A167,0)","v":0},{"$f":"D166 - E166 + C166","v":-5.1227466713044123E-11},{"$f":"SUMPRODUCT(C167:OFFSET(C167,-MIN(A167,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A167,60),0))","v":0},0,0,{"$f":"SUMPRODUCT(F167:OFFSET(F167,-MIN($A167,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A167,60),0))","v":0},{"$f":"IF(H167>0, SUMPRODUCT(G167:OFFSET(G167,-MIN($A167,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A167,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A167,60),0)) / H167, 0)","v":0},0,0,null,null,null,2104,0,-5.1227466713044123E-11,0,0,0,{"$f":"SUMPRODUCT(S167:OFFSET(S167,-MIN($A167,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A167,60),0))","v":0},{"$f":"IF(U167>0, SUMPRODUCT(T167:OFFSET(T167,-MIN($A167,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A167,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A167,60),0)) / U167, 0)","v":0},0,0,null,null,"NA",2104,0,-2.0981377986943845E-11,0,0,0,{"$f":"SUMPRODUCT(AF167:OFFSET(AF167,-MIN($A167,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A167,60),0))","v":0},{"$f":"IF(AH167>0, SUMPRODUCT(AG167:OFFSET(AG167,-MIN($A167,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A167,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A167,60),0)) / AH167, 0)","v":0},0,0,null,null,null,2104,0,-6.9297147032356937E-12,0,0,0,{"$f":"SUMPRODUCT(AS167:OFFSET(AS167,-MIN($A167,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A167,60),0))","v":0},{"$f":"IF(AU167>0, SUMPRODUCT(AT167:OFFSET(AT167,-MIN($A167,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A167,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A167,60),0)) / AU167, 0)","v":0},{"$f":"IF(AO167<=AR$5, HLOOKUP(AQ$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(AQ$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.405105204670642},{"$f":"IF(AO167<=AR$5, HLOOKUP(AQ$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(AQ$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.01448396572966},0,null,null,0,null,2104,0,-1.34118850073565E-11,0,0,0,{"$f":"SUMPRODUCT(BH167:OFFSET(BH167,-MIN($A167,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A167,60),0))","v":0},{"$f":"IF(BJ167>0, SUMPRODUCT(BI167:OFFSET(BI167,-MIN($A167,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A167,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A167,60),0)) / BJ167, 0)","v":0},{"$f":"IF(BD167<=BG$5, HLOOKUP(BF$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(BF$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.3107593090762872},{"$f":"IF(BD167<=BG$5, HLOOKUP(BF$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(BF$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.2857360104874145},0,0,null,null,null,2104,0,-6.3977827635165002E-13,0,0,0,{"$f":"SUMPRODUCT(BW167:OFFSET(BW167,-MIN($A167,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A167,60),0))","v":0},{"$f":"IF(BY167>0, SUMPRODUCT(BX167:OFFSET(BX167,-MIN($A167,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A167,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A167,60),0)) / BY167, 0)","v":0},{"$f":"IF(BS167<=BV$5, HLOOKUP(BU$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":0.9477335074188632},{"$f":"IF(BS167<=BV$5, HLOOKUP(BU$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":1.4407662120543863},0,0,null,null,null,2104,0,-3.0246088726100282E-11,0,0,0,{"$f":"SUMPRODUCT(CL167:OFFSET(CL167,-MIN($A167,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A167,60),0))","v":0},{"$f":"IF(CN167>0, SUMPRODUCT(CM167:OFFSET(CM167,-MIN($A167,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A167,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A167,60),0)) / CN167, 0)","v":0},0,0,null,null,null,2104,0,-7.8562584396406608E-12,0,0,0,{"$f":"SUMPRODUCT(CY167:OFFSET(CY167,-MIN($A167,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A167,60),0))","v":0},{"$f":"IF(DA167>0, SUMPRODUCT(CZ167:OFFSET(CZ167,-MIN($A167,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A167,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A167,60),0)) / DA167, 0)","v":0},{"$f":"IF(CU167<=CX$5, HLOOKUP(CW$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(CW$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.3268705563499219},{"$f":"IF(CU167<=CX$5, HLOOKUP(CW$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(CW$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.012908797639569},0,0,null,null,null,2104,0,-2.2389830286459624E-11,0,0,0,{"$f":"SUMPRODUCT(DN167:OFFSET(DN167,-MIN($A167,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A167,60),0))","v":0},{"$f":"IF(DP167>0, SUMPRODUCT(DO167:OFFSET(DO167,-MIN($A167,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A167,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A167,60),0)) / DP167, 0)","v":0},{"$f":"IF(DJ167<=DM$5, HLOOKUP(DL$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(DL$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.0621565665996704},{"$f":"IF(DJ167<=DM$5, HLOOKUP(DL$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(DL$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":1.1898643258451089},0,0]
[155,2105,{"$f":"OFFSET('2012 NIA Shipments Data'!$Q$14,A168,0)","v":0},{"$f":"D167 - E167 + C167","v":-5.1227466713044123E-11},{"$f":"SUMPRODUCT(C168:OFFSET(C168,-MIN(A168,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A168,60),0))","v":0},0,0,{"$f":"SUMPRODUCT(F168:OFFSET(F168,-MIN($A168,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A168,60),0))","v":0},{"$f":"IF(H168>0, SUMPRODUCT(G168:OFFSET(G168,-MIN($A168,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A168,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A168,60),0)) / H168, 0)","v":0},0,0,null,null,null,2105,0,-5.1227466713044123E-11,0,0,0,{"$f":"SUMPRODUCT(S168:OFFSET(S168,-MIN($A168,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A168,60),0))","v":0},{"$f":"IF(U168>0, SUMPRODUCT(T168:OFFSET(T168,-MIN($A168,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A168,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A168,60),0)) / U168, 0)","v":0},0,0,null,null,"NA",2105,0,-2.0981377986943845E-11,0,0,0,{"$f":"SUMPRODUCT(AF168:OFFSET(AF168,-MIN($A168,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A168,60),0))","v":0},{"$f":"IF(AH168>0, SUMPRODUCT(AG168:OFFSET(AG168,-MIN($A168,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A168,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A168,60),0)) / AH168, 0)","v":0},0,0,null,null,null,2105,0,-6.9297147032356937E-12,0,0,0,{"$f":"SUMPRODUCT(AS168:OFFSET(AS168,-MIN($A168,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A168,60),0))","v":0},{"$f":"IF(AU168>0, SUMPRODUCT(AT168:OFFSET(AT168,-MIN($A168,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A168,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A168,60),0)) / AU168, 0)","v":0},{"$f":"IF(AO168<=AR$5, HLOOKUP(AQ$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(AQ$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.405105204670642},{"$f":"IF(AO168<=AR$5, HLOOKUP(AQ$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(AQ$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.01448396572966},0,null,null,0,null,2105,0,-1.34118850073565E-11,0,0,0,{"$f":"SUMPRODUCT(BH168:OFFSET(BH168,-MIN($A168,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A168,60),0))","v":0},{"$f":"IF(BJ168>0, SUMPRODUCT(BI168:OFFSET(BI168,-MIN($A168,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A168,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A168,60),0)) / BJ168, 0)","v":0},{"$f":"IF(BD168<=BG$5, HLOOKUP(BF$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(BF$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.3107593090762872},{"$f":"IF(BD168<=BG$5, HLOOKUP(BF$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(BF$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.2857360104874145},0,0,null,null,null,2105,0,-6.3977827635165002E-13,0,0,0,{"$f":"SUMPRODUCT(BW168:OFFSET(BW168,-MIN($A168,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A168,60),0))","v":0},{"$f":"IF(BY168>0, SUMPRODUCT(BX168:OFFSET(BX168,-MIN($A168,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A168,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A168,60),0)) / BY168, 0)","v":0},{"$f":"IF(BS168<=BV$5, HLOOKUP(BU$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":0.9477335074188632},{"$f":"IF(BS168<=BV$5, HLOOKUP(BU$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":1.4407662120543863},0,0,null,null,null,2105,0,-3.0246088726100282E-11,0,0,0,{"$f":"SUMPRODUCT(CL168:OFFSET(CL168,-MIN($A168,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A168,60),0))","v":0},{"$f":"IF(CN168>0, SUMPRODUCT(CM168:OFFSET(CM168,-MIN($A168,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A168,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A168,60),0)) / CN168, 0)","v":0},0,0,null,null,null,2105,0,-7.8562584396406608E-12,0,0,0,{"$f":"SUMPRODUCT(CY168:OFFSET(CY168,-MIN($A168,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A168,60),0))","v":0},{"$f":"IF(DA168>0, SUMPRODUCT(CZ168:OFFSET(CZ168,-MIN($A168,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A168,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A168,60),0)) / DA168, 0)","v":0},{"$f":"IF(CU168<=CX$5, HLOOKUP(CW$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(CW$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.3268705563499219},{"$f":"IF(CU168<=CX$5, HLOOKUP(CW$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(CW$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.012908797639569},0,0,null,null,null,2105,0,-2.2389830286459624E-11,0,0,0,{"$f":"SUMPRODUCT(DN168:OFFSET(DN168,-MIN($A168,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A168,60),0))","v":0},{"$f":"IF(DP168>0, SUMPRODUCT(DO168:OFFSET(DO168,-MIN($A168,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A168,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A168,60),0)) / DP168, 0)","v":0},{"$f":"IF(DJ168<=DM$5, HLOOKUP(DL$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(DL$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.0621565665996704},{"$f":"IF(DJ168<=DM$5, HLOOKUP(DL$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(DL$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":1.1898643258451089},0,0]

{"sheet":"Stds Case Liquid Immersed","index":10,"n_rows":168,"n_cols":123,"rows_kept":168,"cut":false,"hidden":false,"merged":[[1,18,8,19],[9,22,11,22],[9,44,11,44],[9,45,11,45],[9,9,11,9],[9,31,11,31],[9,32,11,32],[9,19,11,19],[9,18,11,18],[9,20,11,20],[9,21,11,21],[1,31,8,34],[9,33,11,33],[9,34,11,34],[1,46,8,49],[9,48,11,48],[9,49,11,49],[1,61,8,64],[1,76,8,79],[9,60,11,60],[9,61,11,61],[9,62,11,62],[9,74,11,74],[9,75,11,75],[9,76,11,76],[9,77,11,77],[9,46,11,46],[9,47,11,47],[9,59,11,59],[9,63,11,63],[9,64,11,64],[9,78,11,78],[9,79,11,79],[9,106,11,106],[9,103,11,103],[9,104,11,104],[9,105,11,105],[9,102,11,102],[9,89,11,89],[9,90,11,90],[1,89,8,92],[9,91,11,91],[9,92,11,92],[1,104,8,107],[1,119,8,122],[9,107,11,107],[9,121,11,121],[9,122,11,122],[9,119,11,119],[9,120,11,120],[9,117,11,117],[9,118,11,118]]}
[null,{"$f":"D4&\" Liquid Type Transformer Standards Case Shipment for \"&D3","v":"EC1 to 2 Liquid Type Transformer Standards Case Shipment for DL1 to 5"},null,null,null,"ADAPTED FROM 2012 NIA STOCK MODEL",null,null,null,null,{"$f":"M4&\" Liquid Type Transformer Standards Case Shipment for \"&M3","v":"EC1 to 2 Liquid Type Transformer Standards Case Shipment for DL1 to 5"},null,null,null,"ADAPTED FROM 2012 NIA STOCK MODEL",null,null,null,null,null,null,null,null,{"$f":"Z4&\" Liquid Type Transformer Standards Case Shipment for \"&Z3","v":"EC1 Liquid Type Transformer Standards Case Shipment for DL1 to 3"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM4&\" Liquid Type Transformer Standards Case Shipment for \"&AM3","v":"EC1 Liquid Type Transformer Standards Case Shipment for DL1"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BB4&\" Liquid Type Transformer Standards Case Shipment for \"&BB3","v":"EC1 Liquid Type Transformer Standards Case Shipment for DL2"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BQ4&\" Liquid Type Transformer Standards Case Shipment for \"&BQ3","v":"EC1 Liquid Type Transformer Standards Case Shipment for DL3"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CF4&\" Liquid Type Transformer Standards Case Shipment for \"&CF3","v":"EC2 Liquid Type Transformer Standards Case Shipment for DL4 to 5"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CS4&\" Liquid Type Transformer Standards Case Shipment for \"&CS3","v":"EC2 Liquid Type Transformer Standards Case Shipment for DL4"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DH4&\" Liquid Type Transformer Standards Case Shipment for \"&DH3","v":"EC2 Liquid Type Transformer Standards Case Shipment for DL5"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"LIQUID IMMERSED \"&D3&\" \"&D4&\" TOTAL\"","v":"LIQUID IMMERSED DL1 to 5 EC1 to 2 TOTAL"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"LIQUID IMMERSED \"&Z3&\" \"&Z4&\" TOTAL\"","v":"LIQUID IMMERSED DL1 to 3 EC1 TOTAL"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"LIQUID IMMERSED \"&AO3&\" \"&AO4&\" TOTAL\"","v":"LIQUID IMMERSED  DL1 Share of EC1 TOTAL"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"LIQUID IMMERSED \"&BD3&\" \"&BD4&\" TOTAL\"","v":"LIQUID IMMERSED  DL2 Share of EC1 TOTAL"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"LIQUID IMMERSED \"&BS3&\" \"&BS4&\" TOTAL\"","v":"LIQUID IMMERSED  DL3 Share of EC1 TOTAL"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"LIQUID IMMERSED \"&CF3&\" \"&CF4&\" TOTAL\"","v":"LIQUID IMMERSED DL4 to 5 EC2 TOTAL"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"LIQUID IMMERSED \"&CU3&\" \"&CU4&\" TOTAL\"","v":"LIQUID IMMERSED  DL4 Share of EC2 TOTAL"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"LIQUID IMMERSED \"&DJ3&\" \"&DJ4&\" TOTAL\"","v":"LIQUID IMMERSED  DL5 Share of EC2 TOTAL"}]
[null,"Design Lines (DL)","1 to 5",{"$f":"\"DL\"&C3","v":"DL1 to 5"},null,"Used EC breakout to map each DL",null,null,null,null,"Design Lines (DL)","1 to 5",{"$f":"\"DL\"&L3","v":"DL1 to 5"},null,"Used EC breakout to map each DL",null,null,null,null,null,null,null,null,"Design Lines (DL)","1 to 3",{"$f":"\"DL\"&Y3","v":"DL1 to 3"},null,null,null,null,null,null,null,null,null,null,"Design Lines (DL)",1,{"$f":"\"DL\"&AL3","v":"DL1"},{"$f":"IF(AL3=\"13A\", 14, IF(AL3=\"13B\", 15, AL3+1))","v":2},null,null,null,null,null,null,null,null,null,null,null,"Design Lines (DL)",2,{"$f":"\"DL\"&BA3","v":"DL2"},{"$f":"IF(BA3=\"13A\", 14, IF(BA3=\"13B\", 15, BA3+1))","v":3},null,null,null,null,null,null,null,null,null,null,null,"Design Lines (DL)",3,{"$f":"\"DL\"&BP3","v":"DL3"},{"$f":"IF(BP3=\"13A\", 14, IF(BP3=\"13B\", 15, BP3+1))","v":4},null,null,null,null,null,null,null,null,null,null,null,"Design Lines (DL)","4 to 5",{"$f":"\"DL\"&CE3","v":"DL4 to 5"},null,null,null,null,null,null,null,null,null,null,"Design Lines (DL)",4,{"$f":"\"DL\"&CR3","v":"DL4"},{"$f":"IF(CR3=\"13A\", 14, IF(CR3=\"13B\", 15, CR3+1))","v":5},null,null,null,null,null,null,null,null,null,null,null,"Design Lines (DL)",5,{"$f":"\"DL\"&DG3","v":"DL5"},{"$f":"IF(DG3=\"13A\", 14, IF(DG3=\"13B\", 15, DG3+1))","v":6}]
[null,"Equipment Class (EC)","1 to 2",{"$f":"\"EC\"&C4","v":"EC1 to 2"},null,"Start Year",2005,null,null,null,"Equipment Class (EC)","1 to 2",{"$f":"\"EC\"&L4","v":"EC1 to 2"},null,"Start Year",2005,null,null,null,null,null,null,null,"Equipment Class (EC)",1,{"$f":"\"EC\"&Y4","v":"EC1"},null,{"$f":"Z4&\" Market Share\"","v":"EC1 Market Share"},{"$f":"Assumptions!$J$133","v":0.4095728196842755},null,null,null,null,null,null,null,"Equipment Class (EC)",1,{"$f":"\"EC\"&AL4","v":"EC1"},null,{"$f":"AM3&\" Share of \"&AM4","v":"DL1 Share of EC1"},{"$f":"VLOOKUP(AM3, Assumptions!$B$250:$L$268, AL4+1, FALSE)","v":0.33027929374075771},null,null,null,null,null,null,null,null,null,"Equipment Class (EC)",1,{"$f":"\"EC\"&BA4","v":"EC1"},null,{"$f":"BB3&\" Share of \"&BB4","v":"DL2 Share of EC1"},{"$f":"VLOOKUP(BB3, Assumptions!$B$250:$L$268, BA4+1, FALSE)","v":0.63922803429318897},null,null,null,null,null,null,null,null,null,"Equipment Class (EC)",1,{"$f":"\"EC\"&BP4","v":"EC1"},null,{"$f":"BQ3&\" Share of \"&BQ4","v":"DL3 Share of EC1"},{"$f":"VLOOKUP(BQ3, Assumptions!$B$250:$L$268, BP4+1, FALSE)","v":3.0492671966053281E-2},null,null,null,null,null,null,null,null,null,"Equipment Class (EC)",2,{"$f":"\"EC\"&CE4","v":"EC2"},null,{"$f":"CF4&\" Market Share\"","v":"EC2 Market Share"},{"$f":"Assumptions!$J$136","v":0.59042718031572461},null,null,null,null,null,null,null,"Equipment Class (EC)",2,{"$f":"\"EC\"&CR4","v":"EC2"},null,{"$f":"CS3&\" Share of \"&CS4","v":"DL4 Share of EC2"},{"$f":"VLOOKUP(CS3, Assumptions!$B$250:$L$268, CR4+1, FALSE)","v":0.25974460733698945},null,null,null,null,null,null,null,null,null,"Equipment Class (EC)",2,{"$f":"\"EC\"&DG4","v":"EC2"},null,{"$f":"DH3&\" Share of \"&DH4","v":"DL5 Share of EC2"},{"$f":"VLOOKUP(DH3, Assumptions!$B$250:$L$268, DG4+1, FALSE)","v":0.74025539266301066}]
[null,"Trial Standard Level (TSL)","Multi",{"$f":"IF(C5=0, \"Base Case\", \"TSL\"&C5)","v":"TSLMulti"},null,"Standards Effective 2010-2016, 2016-2034",null,null,null,null,"Trial Standard Level (TSL)","Multi",{"$f":"IF(L5=0, \"Base Case\", \"TSL\"&L5)","v":"TSLMulti"},null,"Standards Effective 2010-2016, 2016-2034",null,null,null,null,null,null,null,null,"Trial Standard Level (TSL)","Multi",{"$f":"IF(Y5=0, \"Base Case\", \"TSL\"&Y5)","v":"TSLMulti"},null,null,null,null,null,null,null,null,null,null,"Trial Standard Level (TSL)",1,{"$f":"IF(AL5=0, \"Base Case\", \"TSL\"&AL5)","v":"TSL1"},2016,null,null,null,null,null,null,null,null,null,null,null,"Trial Standard Level (TSL)",1,{"$f":"IF(BA5=0, \"Base Case\", \"TSL\"&BA5)","v":"TSL1"},2016,null,null,null,null,null,null,null,null,null,null,null,"Trial Standard Level (TSL)",1,{"$f":"IF(BP5=0, \"Base Case\", \"TSL\"&BP5)","v":"TSL1"},2016,null,null,null,null,null,null,null,null,null,null,null,"Trial Standard Level (TSL)","Multi",{"$f":"IF(CE5=0, \"Base Case\", \"TSL\"&CE5)","v":"TSLMulti"},null,null,null,null,null,null,null,null,null,null,"Trial Standard Level (TSL)",2,{"$f":"IF(CR5=0, \"Base Case\", \"TSL\"&CR5)","v":"TSL2"},2016,null,null,null,null,null,null,null,null,null,null,null,"Trial Standard Level (TSL)",3,{"$f":"IF(DG5=0, \"Base Case\", \"TSL\"&DG5)","v":"TSL3"},2016]
[]
[null,null,null,null,null,"Standards 1 Effective",2010,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Trial Standard Level (TSL)",{"$f":"Assumptions!$D$99","v":"B"},{"$f":"IF(AL7=0, \"Base Case\", \"TSL\"&AL7)","v":"TSLB"},2010,null,null,null,null,null,null,null,null,null,null,null,"Trial Standard Level (TSL)",{"$f":"Assumptions!$D$100","v":"B"},{"$f":"IF(BA7=0, \"Base Case\", \"TSL\"&BA7)","v":"TSLB"},2010,null,null,null,null,null,null,null,null,null,null,null,"Trial Standard Level (TSL)",{"$f":"Assumptions!$D$101","v":"C"},{"$f":"IF(BP7=0, \"Base Case\", \"TSL\"&BP7)","v":"TSLC"},2010,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Trial Standard Level (TSL)",{"$f":"Assumptions!$D$102","v":"2"},{"$f":"IF(CR7=0, \"Base Case\", \"TSL\"&CR7)","v":"TSL2"},2010,null,null,null,null,null,null,null,null,null,null,null,"Trial Standard Level (TSL)",{"$f":"Assumptions!$D$103","v":"3"},{"$f":"IF(DG7=0, \"Base Case\", \"TSL\"&DG7)","v":"TSL3"},2010]
[null,null,null,null,null,"Standards 2 Effective",2016]
[]
[null,"Base Case Stock Forecast",null,null,null,null,null,null,null,"% Scale Shipments to Affected Stock","Standards Case Stock Forecast",null,null,null,null,null,null,null,"LL Energy Loss (site) Shipments - kWh","NLL Energy Loss (site) Shipments - kWh","LL Energy Loss Stock - kWh","NLL Energy Loss Stock - kWh","Per Affected Stock UEC (kWh)","Standards Case Stock Forecast",null,null,null,null,null,null,null,"LL Energy Loss (site) Shipments - kWh","NLL Energy Loss (site) Shipments - kWh","LL Energy Loss Stock - kWh","NLL Energy Loss Stock - kWh",null,"Standards Case Stock Forecast",null,null,null,null,null,null,null,"LL Coeff","NLL Coeff","LL Energy Loss (site) Shipments - kWh","NLL Energy Loss (site) Shipments - kWh","LL Energy Loss Stock - kWh","NLL Energy Loss Stock - kWh",null,"Standards Case Stock Forecast",null,null,null,null,null,null,null,"LL Coeff","NLL Coeff","LL Energy Loss (site) Shipments - kWh","NLL Energy Loss (site) Shipments - kWh","LL Energy Loss Stock - kWh","NLL Energy Loss Stock - kWh",null,"Standards Case Stock Forecast",null,null,null,null,null,null,null,"LL Coeff","NLL Coeff","LL Energy Loss (site) Shipments - kWh","NLL Energy Loss (site) Shipments - kWh","LL Energy Loss Stock - kWh","NLL Energy Loss Stock - kWh",null,"Standards Case Stock Forecast",null,null,null,null,null,null,null,"LL Energy Loss (site) Shipments - kWh","NLL Energy Loss (site) Shipments - kWh","LL Energy Loss Stock - kWh","NLL Energy Loss Stock - kWh",null,"Standards Case Stock Forecast",null,null,null,null,null,null,null,"LL Coeff","NLL Coeff","LL Energy Loss (site) Shipments - kWh","NLL Energy Loss (site) Shipments - kWh","LL Energy Loss Stock - kWh","NLL Energy Loss Stock - kWh",null,"Standards Case Stock Forecast",null,null,null,null,null,null,null,"LL Coeff","NLL Coeff","LL Energy Loss (site) Shipments - kWh","NLL Energy Loss (site) Shipments - kWh","LL Energy Loss Stock - kWh","NLL Energy Loss Stock - kWh"]
[null,null,null,"Stock before",null,"Shipment","Check","Affected","Load",null,null,null,"Stock before",null,"Shipment","Check","Affected","Load",null,null,null,null,null,null,null,"Stock before",null,"Shipment","Check","Affected","Load",null,null,null,null,null,null,null,"Stock before",null,"Shipment","Check","Affected","Load",null,null,null,null,null,null,null,null,null,"Stock before",null,"Shipment","Check","Affected","Load",null,null,null,null,null,null,null,null,null,"Stock before",null,"Shipment","Check","Affected","Load",null,null,null,null,null,null,null,null,null,"Stock before",null,"Shipment","Check","Affected","Load",null,null,null,null,null,null,null,"Stock before",null,"Shipment","Check","Affected","Load",null,null,null,null,null,null,null,null,null,"Stock before",null,"Shipment","Check","Affected","Load"]
[null,"Year","Shipment","Shipment","Retirements","after Standards","Original Sheet","Stock","Growth",null,"Year","Shipment","Shipment","Retirements","after Standards","Original Sheet","Stock","Growth",null,null,null,null,null,"Year","Shipment","Shipment","Retirements","after Standards","Original Sheet","Stock","Growth",null,null,null,null,null,"Year","Shipment","Shipment","Retirements","after Standards","Original Sheet","Stock","Growth",null,null,null,null,null,null,null,"Year","Shipment","Shipment","Retirements","after Standards","Original Sheet","Stock","Growth",null,null,null,null,null,null,null,"Year","Shipment","Shipment","Retirements","after Standards","Original Sheet","Stock","Growth",null,null,null,null,null,null,null,"Year","Shipment","Shipment","Retirements","after Standards","Original Sheet","Stock","Growth",null,null,null,null,null,"Year","Shipment","Shipment","Retirements","after Standards","Original Sheet","Stock","Growth",null,null,null,null,null,null,null,"Year","Shipment","Shipment","Retirements","after Standards","Original Sheet","Stock","Growth"]
[0,1950,{"$f":"'Base Case Liquid Immersed'!$C13","v":460.88065262825347},0,{"$f":"SUMPRODUCT(C13:OFFSET(C13,-MIN($A13,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A13,60),0))","v":0},{"$f":"IF(B13<$G$4, 0, C13)","v":0},null,null,null,null,{"$f":"B13","v":1950},{"$f":"SUM(Y13, CE13)","v":460.88065262825353},{"$f":"SUM(Z13, CF13)","v":0},{"$f":"SUM(AA13, CG13)","v":0},{"$f":"SUM(AB13, CH13)","v":0},{"$f":"SUM(AC13, CI13)","v":0},{"$f":"SUM(AD13, CJ13)","v":0},null,{"$f":"SUM(AF13, CL13)","v":6007337.553388577},{"$f":"SUM(AG13, CM13)","v":8868341.0651258826},{"$f":"SUM(AH13, CN13)","v":6067410.9289224632},{"$f":"SUM(AI13, CO13)","v":8957024.4757771417},{"$f":"IFERROR(SUM(S13:T13)/Q13, \"NA\")","v":"NA"},{"$f":"$B13","v":1950},{"$f":"SUM(AL13, BA13, BP13)","v":188.76418843488284},{"$f":"SUM(AM13, BB13, BQ13)","v":0},{"$f":"SUM(AN13, BC13, BR13)","v":0},{"$f":"SUM(AO13, BD13, BS13)","v":0},{"$f":"SUM(AP13, BE13, BT13)","v":0},{"$f":"SUM(AQ13, BF13, BU13)","v":0},null,{"$f":"SUM(AU13, BJ13, BY13)","v":2607888.6987566217},{"$f":"SUM(AV13, BK13, BZ13)","v":4834973.1075200438},{"$f":"SUM(AW13, BL13, CA13)","v":2633967.5857441882},{"$f":"SUM(AX13, BM13, CB13)","v":4883322.8385952441},null,{"$f":"$X13","v":1950},{"$f":"$C13*AP$4*$AC$4","v":62.344902839820421},0,{"$f":"SUMPRODUCT(AL13:OFFSET(AL13,-MIN($A13,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A13,60),0))","v":0},{"$f":"IF(AK13<$G$4, 0, AL13)","v":0},null,null,null,{"$f":"IF(AK13<AN$7, HLOOKUP(AM$3, Assumptions!$C$484:$P$488,2, FALSE), IF(AK13<$AN$5, HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.7255707852172746},{"$f":"IF(AK13<AN$7, HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AK13<$AN$5, HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.4439098655775067},{"$f":"AL13*AS13*(1+AR13)^2*8760","v":942405.55622100772},{"$f":"AL13*AT13*8760","v":1334720.230519884},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A13,60),0),AU13:OFFSET(AU13,-MIN($A13,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A13,60),0))","v":951829.61178321776},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A13,60),0),AV13:OFFSET(AV13,-MIN($A13,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A13,60),0))","v":1348067.4328250829},null,{"$f":"$X13","v":1950},{"$f":"$C13*BE$4*$AC$4","v":120.6633611181793},0,{"$f":"SUMPRODUCT(BA13:OFFSET(BA13,-MIN($A13,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A13,60),0))","v":0},{"$f":"IF(AZ13<$G$4, 0, BA13)","v":0},null,null,null,{"$f":"IF(AZ13<BC$7, HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(AZ13<$BC$5, HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.5185677873948442},{"$f":"IF(AZ13<BC$7, HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AZ13<$BC$5, HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":3.2277536696871967},{"$f":"BA13*BH13*(1+BG13)^2*8760","v":1605142.9214206415},{"$f":"BA13*BI13*8760","v":3411771.2742189127},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A13,60),0),BJ13:OFFSET(BJ13,-MIN($A13,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A13,60),0))","v":1621194.350634848},{"$f":"SUMPRODUCT( Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A13,60),0),BK13:OFFSET(BK13,-MIN($A13,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A13,60),0))","v":3445888.9869611016},null,{"$f":"$X13","v":1950},{"$f":"$C13*BT$4*$AC$4","v":5.7559244768831519},0,{"$f":"SUMPRODUCT(BP13:OFFSET(BP13,-MIN($A13,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A13,60),0))","v":0},{"$f":"IF(BO13<$G$4, 0, BP13)","v":0},null,null,null,{"$f":"IF(BO13<BR$7, HLOOKUP(BQ$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(BO13<$BR$5, HLOOKUP(BQ$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(BQ$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.196706649467099},{"$f":"IF(BO13<BR$7, HLOOKUP(BQ$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(BO13<$BR$5, HLOOKUP(BQ$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(BQ$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":1.7548248986702943},{"$f":"BP13*BW13*(1+BV13)^2*8760","v":60340.221114972548},{"$f":"BP13*BX13*8760","v":88481.602781247013},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A13,60),0),BY13:OFFSET(BY13,-MIN($A13,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A13,60),0))","v":60943.623326122273},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A13,60),0),BZ13:OFFSET(BZ13,-MIN($A13,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A13,60),0))","v":89366.418809059483},null,{"$f":"$B13","v":1950},{"$f":"SUM(CR13, DG13)","v":272.11646419337069},{"$f":"SUM(CS13, DH13)","v":0},{"$f":"SUM(CT13, DI13)","v":0},{"$f":"SUM(CU13, DJ13)","v":0},{"$f":"SUM(CV13, DK13)","v":0},{"$f":"SUM(CW13, DL13)","v":0},null,{"$f":"SUM(DA13, DP13)","v":3399448.8546319557},{"$f":"SUM(DB13, DQ13)","v":4033367.9576058397},{"$f":"SUM(DC13, DR13)","v":3433443.343178275},4073701.6371818976,null,{"$f":"$X13","v":1950},{"$f":"$C13*$CI$4*CV$4","v":70.680784141837009},0,{"$f":"SUMPRODUCT(CR13:OFFSET(CR13,-MIN($A13,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A13,60),0))","v":0},{"$f":"IF(CQ13<$G$4, 0, CR13)","v":0},null,null,null,{"$f":"IF(CQ13<CT$7, HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(CQ13<$CT$5, HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.6949489375829578},{"$f":"IF(CQ13<CT$7, HLOOKUP(CS$3, Assumptions!$C$494:$P$498,2, FALSE), IF(CQ13<$CT$5, HLOOKUP(CS$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(CS$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.7525793714573834},{"$f":"CR13*CY13*(1+CX13)^2*8760","v":1049450.8031013364},{"$f":"CR13*CZ13*8760","v":1704297.1430723337},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A13,60),0),DA13:OFFSET(DA13,-MIN($A13,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A13,60),0))","v":1059945.3111323498},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A13,60),0),DB13:OFFSET(DB13,-MIN($A13,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A13,60),0))","v":1721340.114503057},null,{"$f":"$X13","v":1950},{"$f":"$C13*$CI$4*DK$4","v":201.43568005153367},0,{"$f":"SUMPRODUCT(DG13:OFFSET(DG13,-MIN($A13,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A13,60),0))","v":0},{"$f":"IF(DF13<$G$4, 0, DG13)","v":0},null,null,null,{"$f":"IF(DF13<DI$7, HLOOKUP(DH$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(DF13<$DI$5, HLOOKUP(DH$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(DH$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.3317631597639816},{"$f":"IF(DF13<DI$7, HLOOKUP(DH$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(DF13<$DI$5, HLOOKUP(DH$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(DH$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":1.3199035230080052},{"$f":"DG13*DN13*(1+DM13)^2*8760","v":2349998.0515306192},{"$f":"DG13*DO13*8760","v":2329070.8145335061},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A13,60),0),DP13:OFFSET(DP13,-MIN($A13,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A13,60),0))","v":2373498.0320459255},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A13,60),0),DQ13:OFFSET(DQ13,-MIN($A13,60),0),'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A13,60),0))","v":2352361.5226788409}]
[{"$f":"A13+1","v":1},{"$f":"B13+1","v":1951},{"$f":"'Base Case Liquid Immersed'!$C14","v":494.71687711390962},{"$f":"D13 - E13 + C13","v":460.88065262825347},{"$f":"SUMPRODUCT(C14:OFFSET(C14,-MIN(A14,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A14,60),0))","v":2.3045129367629777},{"$f":"IF(B14<$G$4, 0, C14)","v":0},null,null,null,null,{"$f":"B14","v":1951},{"$f":"SUM(Y14, CE14)","v":494.71687711390973},460.88065262825353,2.3045129367629786,0,0,0,null,{"$f":"SUM(AF14, CL14)","v":6448374.9908648748},{"$f":"SUM(AG14, CM14)","v":9519423.2430905122},{"$f":"SUM(AH14, CN14)","v":12640943.77898521},{"$f":"SUM(AI14, CO14)","v":18661212.196056329},{"$f":"IFERROR(SUM(S14:T14)/Q14, \"NA\")","v":"NA"},{"$f":"$B14","v":1951},{"$f":"SUM(AL14, BA14, BP14)","v":202.62258630494321},188.76418843488284,0.94386586150890339,0,0,0,null,{"$f":"SUM(AU14, BJ14, BY14)","v":2799350.6465331758},{"$f":"SUM(AV14, BK14, BZ14)","v":5189939.7013989948},{"$f":"SUM(AW14, BL14, CA14)","v":5487651.4146001367},{"$f":"SUM(AX14, BM14, CB14)","v":10173995.165394181},null,{"$f":"$X14","v":1951},66.922044700722367,{"$f":"AM13 - AN13 + AL13","v":62.344902839820421},{"$f":"SUMPRODUCT(AL14:OFFSET(AL14,-MIN($A14,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A14,60),0))","v":0.31173935012517245},{"$f":"IF(AK14<$G$4, 0, AL14)","v":0},null,null,null,{"$f":"IF(AK14<AN$7, HLOOKUP(AM$3, Assumptions!$C$484:$P$488,2, FALSE), IF(AK14<$AN$5, HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.7255707852172746},{"$f":"IF(AK14<AN$7, HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AK14<$AN$5, HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.4439098655775067},{"$f":"AL14*AS14*(1+AR14)^2*8760","v":1011593.6329497223},{"$f":"AL14*AT14*8760","v":1432710.6605539373},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A14,60),0),AU14:OFFSET(AU14,-MIN($A14,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A14,60),0))","v":1983057.4771802695},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A14,60),0),AV14:OFFSET(AV14,-MIN($A14,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A14,60),0))","v":2808585.8743128106},null,{"$f":"$X14","v":1951},129.52203754711087,{"$f":"BB13 - BC13 + BA13","v":120.6633611181793},{"$f":"SUMPRODUCT(BA14:OFFSET(BA14,-MIN($A14,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A14,60),0))","v":0.60334551928878366},{"$f":"IF(AZ14<$G$4, 0, BA14)","v":0},null,null,null,{"$f":"IF(AZ14<BC$7, HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(AZ14<$BC$5, HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.5185677873948442},{"$f":"IF(AZ14<BC$7, HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AZ14<$BC$5, HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":3.2277536696871967},1722986.8272366636,3662251.4323029178,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A14,60),0),BJ14:OFFSET(BJ14,-MIN($A14,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A14,60),0))","v":3377622.9896502267},{"$f":"SUMPRODUCT( Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A14,60),0),BK14:OFFSET(BK14,-MIN($A14,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A14,60),0))","v":7179221.8234566599},null,{"$f":"$X14","v":1951},6.1785040571099525,{"$f":"BQ13 - BR13 + BP13","v":5.7559244768831519},{"$f":"SUMPRODUCT(BP14:OFFSET(BP14,-MIN($A14,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A14,60),0))","v":2.8780992094947267E-2},{"$f":"IF(BO14<$G$4, 0, BP14)","v":0},null,null,null,{"$f":"IF(BO14<BR$7, HLOOKUP(BQ$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(BO14<$BR$5, HLOOKUP(BQ$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(BQ$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.196706649467099},{"$f":"IF(BO14<BR$7, HLOOKUP(BQ$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(BO14<$BR$5, HLOOKUP(BQ$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(BQ$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":1.7548248986702943},64770.186346789662,94977.608542139307,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A14,60),0),BY14:OFFSET(BY14,-MIN($A14,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A14,60),0))","v":126970.94776964106},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A14,60),0),BZ14:OFFSET(BZ14,-MIN($A14,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A14,60),0))","v":186187.46762471079},null,{"$f":"$B14","v":1951},{"$f":"SUM(CR14, DG14)","v":292.09429080896655},272.11646419337069,1.3606470752540751,0,0,0,null,{"$f":"SUM(DA14, DP14)","v":3649024.3443316985},{"$f":"SUM(DB14, DQ14)","v":4329483.5416915175},{"$f":"SUM(DC14, DR14)","v":7153292.3643850731},{"$f":"SUM(DD14, DS14)","v":8487217.0306621492},null,{"$f":"$X14","v":1951},75.869916871551411,{"$f":"CS13 - CT13 + CR13","v":70.680784141837009},{"$f":"SUMPRODUCT(CR14:OFFSET(CR14,-MIN($A14,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A14,60),0))","v":0.35342074028609283},{"$f":"IF(CQ14<$G$4, 0, CR14)","v":0},null,null,null,{"$f":"IF(CQ14<CT$7, HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(CQ14<$CT$5, HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.6949489375829578},{"$f":"IF(CQ14<CT$7, HLOOKUP(CS$3, Assumptions!$C$494:$P$498,2, FALSE), IF(CQ14<$CT$5, HLOOKUP(CS$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(CS$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.7525793714573834},1126497.762564464,1829420.6005106135,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A14,60),0),DA14:OFFSET(DA14,-MIN($A14,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A14,60),0))","v":2208307.5044337818},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A14,60),0),DB14:OFFSET(DB14,-MIN($A14,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A14,60),0))","v":3586268.3221638072},null,{"$f":"$X14","v":1951},216.22437393741512,{"$f":"DH13 - DI13 + DG13","v":201.43568005153367},{"$f":"SUMPRODUCT(DG14:OFFSET(DG14,-MIN($A14,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A14,60),0))","v":1.0072263349679822},{"$f":"IF(DF14<$G$4, 0, DG14)","v":0},null,null,null,{"$f":"IF(DF14<DI$7, HLOOKUP(DH$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(DF14<$DI$5, HLOOKUP(DH$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(DH$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.3317631597639816},{"$f":"IF(DF14<DI$7, HLOOKUP(DH$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(DF14<$DI$5, HLOOKUP(DH$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(DH$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":1.3199035230080052},2522526.5817672345,2500062.9411809039,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A14,60),0),DP14:OFFSET(DP14,-MIN($A14,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A14,60),0))","v":4944984.8599512912},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A14,60),0),DQ14:OFFSET(DQ14,-MIN($A14,60),0),'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A14,60),0))","v":4900948.708498342}]
[{"$f":"A14+1","v":2},{"$f":"B14+1","v":1952},{"$f":"'Base Case Liquid Immersed'!$C15","v":532.15808211291687},{"$f":"D14 - E14 + C14","v":953.29301680540016},{"$f":"SUMPRODUCT(C15:OFFSET(C15,-MIN(A15,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A15,60),0))","v":4.7684109931639771},0,null,null,null,null,1952,532.1580821129171,953.29301680540027,4.7684109931639771,0,0,0,null,6936401.4583505448,10239873.047019074,19742170.387411579,29144408.617863696,"NA",1952,217.95748620876361,390.4429088783171,1.9530115358836666,0,0,0,null,3011211.3415480726,5582725.1616933364,8570416.1926470697,15889378.956801113,null,1952,71.986844610541382,{"$f":"AM14 - AN14 + AL14","v":128.95520819041761},{"$f":"SUMPRODUCT(AL15:OFFSET(AL15,-MIN($A15,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A15,60),0))","v":0.64503927073920986},{"$f":"IF(AK15<$G$4, 0, AL15)","v":0},null,null,null,{"$f":"IF(AK15<AN$7, HLOOKUP(AM$3, Assumptions!$C$484:$P$488,2, FALSE), IF(AK15<$AN$5, HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.7255707852172746},{"$f":"IF(AK15<AN$7, HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AK15<$AN$5, HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.4439098655775067},{"$f":"AL15*AS15*(1+AR15)^2*8760","v":1088153.1487841504},{"$f":"AL15*AT15*8760","v":1541141.1912829543},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A15,60),0),AU15:OFFSET(AU15,-MIN($A15,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A15,60),0))","v":3097067.6942340061},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A15,60),0),AV15:OFFSET(AV15,-MIN($A15,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A15,60),0))","v":4386348.1910693254},null,1952,139.32453546871281,{"$f":"BB14 - BC14 + BA14","v":249.58205314600139},{"$f":"SUMPRODUCT(BA15:OFFSET(BA15,-MIN($A15,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A15,60),0))","v":1.2484197250348381},{"$f":"IF(AZ15<$G$4, 0, BA15)","v":0},null,null,null,{"$f":"IF(AZ15<BC$7, HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(AZ15<$BC$5, HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.5185677873948442},{"$f":"IF(AZ15<BC$7, HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AZ15<$BC$5, HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":3.2277536696871967},1853386.0636352703,3939418.2583766314,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A15,60),0),BJ15:OFFSET(BJ15,-MIN($A15,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A15,60),0))","v":5275049.8484905325},{"$f":"SUMPRODUCT( Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A15,60),0),BK15:OFFSET(BK15,-MIN($A15,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A15,60),0))","v":11212249.889389437},null,1952,6.6461061295094099,{"$f":"BQ14 - BR14 + BP14","v":11.905647541898158},{"$f":"SUMPRODUCT(BP15:OFFSET(BP15,-MIN($A15,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A15,60),0))","v":5.9552540109618538E-2},{"$f":"IF(BO15<$G$4, 0, BP15)","v":0},null,null,null,{"$f":"IF(BO15<BR$7, HLOOKUP(BQ$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(BO15<$BR$5, HLOOKUP(BQ$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(BQ$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.196706649467099},{"$f":"IF(BO15<BR$7, HLOOKUP(BQ$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(BO15<$BR$5, HLOOKUP(BQ$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(BQ$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":1.7548248986702943},69672.129128652086,102165.71203375096,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A15,60),0),BY15:OFFSET(BY15,-MIN($A15,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A15,60),0))","v":198298.64992253142},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A15,60),0),BZ15:OFFSET(BZ15,-MIN($A15,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A15,60),0))","v":290780.87634235155},null,1952,314.20059590415343,562.85010792708317,2.8153994572803107,0,0,0,null,3925190.1168024717,4657147.8853257373,11171754.19476451,13255029.661062583,null,1952,81.61191040817242,{"$f":"CS14 - CT14 + CR14","v":146.19728027310231},{"$f":"SUMPRODUCT(CR15:OFFSET(CR15,-MIN($A15,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A15,60),0))","v":0.7312848265280476},0,null,null,null,{"$f":"IF(CQ15<CT$7, HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(CQ15<$CT$5, HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.6949489375829578},{"$f":"IF(CQ15<CT$7, HLOOKUP(CS$3, Assumptions!$C$494:$P$498,2, FALSE), IF(CQ15<$CT$5, HLOOKUP(CS$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(CS$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.7525793714573834},1211753.4625623191,1967874.9668397284,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A15,60),0),DA15:OFFSET(DA15,-MIN($A15,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A15,60),0))","v":3448855.068306556},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A15,60),0),DB15:OFFSET(DB15,-MIN($A15,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A15,60),0))","v":5600904.6087869126},null,1952,232.588685495981,{"$f":"DH14 - DI14 + DG14","v":416.65282765398081},{"$f":"SUMPRODUCT(DG15:OFFSET(DG15,-MIN($A15,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A15,60),0))","v":2.0841146307522633},0,null,null,null,{"$f":"IF(DF15<DI$7, HLOOKUP(DH$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(DF15<$DI$5, HLOOKUP(DH$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(DH$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.3317631597639816},{"$f":"IF(DF15<DI$7, HLOOKUP(DH$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(DF15<$DI$5, HLOOKUP(DH$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(DH$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":1.3199035230080052},2713436.6542401528,2689272.9184860089,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A15,60),0),DP15:OFFSET(DP15,-MIN($A15,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A15,60),0))","v":7722899.1264579538},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A15,60),0),DQ15:OFFSET(DQ15,-MIN($A15,60),0),'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A15,60),0))","v":7654125.0522756707}]
[3,1953,{"$f":"'Base Case Liquid Immersed'!$C16","v":570.57108464290673},1480.682687925153,{"$f":"SUMPRODUCT(C16:OFFSET(C16,-MIN(A16,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A16,60),0))","v":7.413945282031257},0,null,null,null,null,1953,570.57108464290684,1480.6826879251535,7.4139452820312588,0,0,0,null,7437094.7968989713,10979022.338335212,27386712.613364283,40429675.534197405,"NA",1953,233.69040796751074,606.44738355119705,3.0365504741464733,0,0,0,null,3228570.9434580114,5985705.4845870519,11889043.638009187,22042047.38159005,null,1953,77.183102897498969,{"$f":"AM15 - AN15 + AL15","v":200.29701353021977},{"$f":"SUMPRODUCT(AL16:OFFSET(AL16,-MIN($A16,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A16,60),0))","v":1.0029097460092602},0,null,null,null,{"$f":"IF(AK16<AN$7, HLOOKUP(AM$3, Assumptions!$C$484:$P$488,2, FALSE), IF(AK16<$AN$5, HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.7255707852172746},{"$f":"IF(AK16<AN$7, HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AK16<$AN$5, HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.4439098655775067},1166699.7894577247,1652386.0684532344,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A16,60),0),AU16:OFFSET(AU16,-MIN($A16,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A16,60),0))","v":4296310.9537442373},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A16,60),0),AV16:OFFSET(AV16,-MIN($A16,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A16,60),0))","v":6084825.2736975774},null,1953,149.38146011824529,{"$f":"BB15 - BC15 + BA15","v":387.65816888967936},{"$f":"SUMPRODUCT(BA16:OFFSET(BA16,-MIN($A16,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A16,60),0))","v":1.9410481906207011},0,null,null,null,{"$f":"IF(AZ16<BC$7, HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(AZ16<$BC$5, HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.5185677873948442},{"$f":"IF(AZ16<BC$7, HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AZ16<$BC$5, HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":3.2277536696871967},{"$f":"BA16*BH16*(1+BG16)^2*8760","v":1987169.8507174763},4223779.0312599046,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A16,60),0),BJ16:OFFSET(BJ16,-MIN($A16,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A16,60),0))","v":7317649.0419664625},{"$f":"SUMPRODUCT( Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A16,60),0),BK16:OFFSET(BK16,-MIN($A16,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A16,60),0))","v":15553845.369794413},null,1953,7.1258449517664681,{"$f":"BQ15 - BR15 + BP15","v":18.49220113129795},{"$f":"SUMPRODUCT(BP16:OFFSET(BP16,-MIN($A16,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A16,60),0))","v":9.2592537516511975E-2},0,null,null,null,{"$f":"IF(BO16<BR$7, HLOOKUP(BQ$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(BO16<$BR$5, HLOOKUP(BQ$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(BQ$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.196706649467099},{"$f":"IF(BO16<BR$7, HLOOKUP(BQ$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(BO16<$BR$5, HLOOKUP(BQ$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(BQ$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":1.7548248986702943},{"$f":"BP16*BW16*(1+BV16)^2*8760","v":74701.303282810302},109540.38487391267,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A16,60),0),BY16:OFFSET(BY16,-MIN($A16,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A16,60),0))","v":275083.64229848649},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A16,60),0),BZ16:OFFSET(BZ16,-MIN($A16,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A16,60),0))","v":403376.73809806013},null,1953,336.8806766753961,874.2353043739563,4.3773948078847855,0,0,0,null,4208523.8534409599,4993316.8537481595,15497668.975355096,18387628.152607352,null,1953,87.50293908247005,{"$f":"CS15 - CT15 + CR15","v":227.07790585474669},{"$f":"SUMPRODUCT(CR16:OFFSET(CR16,-MIN($A16,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A16,60),0))","v":1.13700469553301},0,null,null,null,{"$f":"IF(CQ16<CT$7, HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(CQ16<$CT$5, HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.6949489375829578},{"$f":"IF(CQ16<CT$7, HLOOKUP(CS$3, Assumptions!$C$494:$P$498,2, FALSE), IF(CQ16<$CT$5, HLOOKUP(CS$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(CS$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.7525793714573834},{"$f":"CR16*CY16*(1+CX16)^2*8760","v":1299221.9994269975},{"$f":"CR16*CZ16*8760","v":2109922.9571282202},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A16,60),0),DA16:OFFSET(DA16,-MIN($A16,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A16,60),0))","v":4784317.0607565762},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A16,60),0),DB16:OFFSET(DB16,-MIN($A16,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A16,60),0))","v":7769680.9360698611},null,1953,249.37773759292602,{"$f":"DH15 - DI15 + DG15","v":647.15739851920955},{"$f":"SUMPRODUCT(DG16:OFFSET(DG16,-MIN($A16,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A16,60),0))","v":3.2403901123517755},0,null,null,null,{"$f":"IF(DF16<DI$7, HLOOKUP(DH$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(DF16<$DI$5, HLOOKUP(DH$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(DH$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.3317631597639816},{"$f":"IF(DF16<DI$7, HLOOKUP(DH$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(DF16<$DI$5, HLOOKUP(DH$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(DH$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":1.3199035230080052},{"$f":"DG16*DN16*(1+DM16)^2*8760","v":2909301.8540139627},2883393.8966199397,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A16,60),0),DP16:OFFSET(DP16,-MIN($A16,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A16,60),0))","v":10713351.914598519},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A16,60),0),DQ16:OFFSET(DQ16,-MIN($A16,60),0),'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A16,60),0))","v":10617947.21653749}]
[4,1954,{"$f":"'Base Case Liquid Immersed'!$C17","v":614.53123151619468},2043.8398272860284,{"$f":"SUMPRODUCT(C17:OFFSET(C17,-MIN(A17,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A17,60),0))","v":10.254238881891574},0,null,null,null,null,1954,614.53123151619479,2043.839827286029,10.254238881891574,0,0,0,null,8010092.2522236798,11824910.690389343,35650258.938365623,52628748.179323196,"NA",1954,251.69528927613817,837.10124104456133,4.1998575325724641,0,0,0,null,3477319.0077838968,6446879.3844305295,15476391.424128979,28692917.904354431,null,1954,83.129742379998618,276.4772066817095,{"$f":"SUMPRODUCT(AL17:OFFSET(AL17,-MIN($A17,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A17,60),0))","v":1.3871259796698348},0,null,null,null,{"$f":"IF(AK17<AN$7, HLOOKUP(AM$3, Assumptions!$C$484:$P$488,2, FALSE), IF(AK17<$AN$5, HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.7255707852172746},{"$f":"IF(AK17<AN$7, HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AK17<$AN$5, HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.4439098655775067},1256589.1923420203,1779695.5943224619,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A17,60),0),AU17:OFFSET(AU17,-MIN($A17,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A17,60),0))","v":5592660.9426637329},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A17,60),0),AV17:OFFSET(AV17,-MIN($A17,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A17,60),0))","v":7920833.7146742428},null,1954,160.89068500484137,535.09858081730397,{"$f":"SUMPRODUCT(BA17:OFFSET(BA17,-MIN($A17,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A17,60),0))","v":2.684666674857739},0,null,null,null,{"$f":"IF(AZ17<BC$7, HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(AZ17<$BC$5, HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.5185677873948442},{"$f":"IF(AZ17<BC$7, HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AZ17<$BC$5, HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":3.2277536696871967},2140273.0850925269,4549203.7707394846,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A17,60),0),BJ17:OFFSET(BJ17,-MIN($A17,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A17,60),0))","v":9525644.3096746169},{"$f":"SUMPRODUCT( Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A17,60),0),BK17:OFFSET(BK17,-MIN($A17,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A17,60),0))","v":20246994.327091437},null,1954,7.6748618912981694,25.525453545547904,{"$f":"SUMPRODUCT(BP17:OFFSET(BP17,-MIN($A17,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A17,60),0))","v":0.12806487804489008},0,null,null,null,{"$f":"IF(BO17<BR$7, HLOOKUP(BQ$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(BO17<$BR$5, HLOOKUP(BQ$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(BQ$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.196706649467099},{"$f":"IF(BO17<BR$7, HLOOKUP(BQ$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(BO17<$BR$5, HLOOKUP(BQ$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(BQ$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":1.7548248986702943},80456.73034934944,117980.01936858293,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A17,60),0),BY17:OFFSET(BY17,-MIN($A17,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A17,60),0))","v":358086.17179063056},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A17,60),0),BZ17:OFFSET(BZ17,-MIN($A17,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A17,60),0))","v":525089.86258875381},null,1954,362.83594224005662,1206.7385862414676,6.0543813493191108,0,0,0,null,4532773.2444397835,5378031.3059588121,20173867.514236644,23935830.274968762,null,1954,94.244679344890073,313.44384024168369,{"$f":"SUMPRODUCT(CR17:OFFSET(CR17,-MIN($A17,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A17,60),0))","v":1.5725929062472848},0,null,null,null,{"$f":"IF(CQ17<CT$7, HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(CQ17<$CT$5, HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.6949489375829578},{"$f":"IF(CQ17<CT$7, HLOOKUP(CS$3, Assumptions!$C$494:$P$498,2, FALSE), IF(CQ17<$CT$5, HLOOKUP(CS$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(CS$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.7525793714573834},1399321.6915653793,2272483.8116529952,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A17,60),0),DA17:OFFSET(DA17,-MIN($A17,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A17,60),0))","v":6227915.8680761363},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A17,60),0),DB17:OFFSET(DB17,-MIN($A17,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A17,60),0))","v":10114070.321247913},null,1954,268.59126289516655,893.2947459997838,{"$f":"SUMPRODUCT(DG17:OFFSET(DG17,-MIN($A17,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A17,60),0))","v":4.4817884430718262},0,null,null,null,{"$f":"IF(DF17<DI$7, HLOOKUP(DH$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(DF17<$DI$5, HLOOKUP(DH$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(DH$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.3317631597639816},{"$f":"IF(DF17<DI$7, HLOOKUP(DH$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(DF17<$DI$5, HLOOKUP(DH$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(DH$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":1.3199035230080052},3133451.552874404,3105547.4943058169,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A17,60),0),DP17:OFFSET(DP17,-MIN($A17,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A17,60),0))","v":13945951.646160509},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A17,60),0),DQ17:OFFSET(DQ17,-MIN($A17,60),0),'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A17,60),0))","v":13821759.953720849}]
[5,1955,{"$f":"'Base Case Liquid Immersed'!$C18","v":653.34081407784049},2648.1168199203316,{"$f":"SUMPRODUCT(C18:OFFSET(C18,-MIN(A18,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A18,60),0))","v":13.329858207966577},0,null,null,null,null,1955,653.34081407784061,2648.1168199203321,13.329858207966577,0,0,0,null,8515954.8034598287,12571691.039681744,44468214.596940868,65646268.433914363,"NA",1955,267.5906394366811,1084.5966727881271,5.4595476122284534,0,0,0,null,3696922.6539530386,6854020.1201710459,19304417.850771815,35790001.777802907,null,1955,88.379647404784791,358.21982308203826,{"$f":"SUMPRODUCT(AL18:OFFSET(AL18,-MIN($A18,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A18,60),0))","v":1.8031755295108538},0,null,null,null,{"$f":"IF(AK18<AN$7, HLOOKUP(AM$3, Assumptions!$C$484:$P$488,2, FALSE), IF(AK18<$AN$5, HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.7255707852172746},{"$f":"IF(AK18<AN$7, HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AK18<$AN$5, HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.4439098655775067},1335946.7571088232,1892088.9757492198,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A18,60),0),AU18:OFFSET(AU18,-MIN($A18,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A18,60),0))","v":6975984.309013322},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A18,60),0),AV18:OFFSET(AV18,-MIN($A18,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A18,60),0))","v":9880021.741771007},null,1955,171.05143844236716,693.30459914728749,{"$f":"SUMPRODUCT(BA18:OFFSET(BA18,-MIN($A18,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A18,60),0))","v":3.4898958882948681},0,null,null,null,{"$f":"IF(AZ18<BC$7, HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(AZ18<$BC$5, HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.5185677873948442},{"$f":"IF(AZ18<BC$7, HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AZ18<$BC$5, HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":3.2277536696871967},2275438.0705977068,4836500.3152855886,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A18,60),0),BJ18:OFFSET(BJ18,-MIN($A18,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A18,60),0))","v":11881776.120309962},{"$f":"SUMPRODUCT( Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A18,60),0),BK18:OFFSET(BK18,-MIN($A18,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A18,60),0))","v":25255011.197442442},null,1955,8.1595535895291587,33.072250558801187,{"$f":"SUMPRODUCT(BP18:OFFSET(BP18,-MIN($A18,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A18,60),0))","v":0.1664761944227317},0,null,null,null,{"$f":"IF(BO18<BR$7, HLOOKUP(BQ$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(BO18<$BR$5, HLOOKUP(BQ$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(BQ$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.196706649467099},{"$f":"IF(BO18<BR$7, HLOOKUP(BQ$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(BO18<$BR$5, HLOOKUP(BQ$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(BQ$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":1.7548248986702943},85537.826246508688,125430.8291362374,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A18,60),0),BY18:OFFSET(BY18,-MIN($A18,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A18,60),0))","v":446657.42144852993},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A18,60),0),BZ18:OFFSET(BZ18,-MIN($A18,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A18,60),0))","v":654968.83858946129},null,1955,385.7501746411595,1563.520147132205,7.8703105957381236,0,0,0,null,4819032.1495067896,5717670.919510697,25163796.746169053,29856266.65611146,null,1955,100.19652764234307,406.11592668032648,{"$f":"SUMPRODUCT(CR18:OFFSET(CR18,-MIN($A18,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A18,60),0))","v":2.0442707353101461},0,null,null,null,{"$f":"IF(CQ18<CT$7, HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(CQ18<$CT$5, HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.6949489375829578},{"$f":"IF(CQ18<CT$7, HLOOKUP(CS$3, Assumptions!$C$494:$P$498,2, FALSE), IF(CQ18<$CT$5, HLOOKUP(CS$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(CS$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.7525793714573834},1487693.263153564,2415998.3209005636,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A18,60),0),DA18:OFFSET(DA18,-MIN($A18,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A18,60),0))","v":7768367.1187943239},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A18,60),0),DB18:OFFSET(DB18,-MIN($A18,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A18,60),0))","v":12615747.062913809},null,1955,285.55364699881642,1157.4042204518785,{"$f":"SUMPRODUCT(DG18:OFFSET(DG18,-MIN($A18,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A18,60),0))","v":5.8260398604279775},0,null,null,null,{"$f":"IF(DF18<DI$7, HLOOKUP(DH$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(DF18<$DI$5, HLOOKUP(DH$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(DH$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.3317631597639816},{"$f":"IF(DF18<DI$7, HLOOKUP(DH$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(DF18<$DI$5, HLOOKUP(DH$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(DH$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":1.3199035230080052},3331338.8863532259,3301672.5986101334,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A18,60),0),DP18:OFFSET(DP18,-MIN($A18,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A18,60),0))","v":17395429.627374731},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A18,60),0),DQ18:OFFSET(DQ18,-MIN($A18,60),0),'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A18,60),0))","v":17240519.593197651}]
[6,1956,{"$f":"'Base Case Liquid Immersed'!$C19","v":701.19421783459256},3288.1277757902058,{"$f":"SUMPRODUCT(C19:OFFSET(C19,-MIN(A19,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A19,60),0))","v":16.632749840892274},0,null,null,null,null,1956,701.19421783459256,3288.1277757902062,16.632749840892277,0,0,0,null,9139698.8200637922,13492494.078867592,53961623.332846329,79660927.306074053,"NA",1956,287.19009294482413,1346.7277646125797,6.8123222514374335,0,0,0,null,3967700.6745590204,7356037.1151300808,23425670.091888186,43430720.403795153,null,1956,94.852941067159094,444.79629495731223,{"$f":"SUMPRODUCT(AL19:OFFSET(AL19,-MIN($A19,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A19,60),0))","v":2.2499689819392037},0,null,null,null,{"$f":"IF(AK19<AN$7, HLOOKUP(AM$3, Assumptions!$C$484:$P$488,2, FALSE), IF(AK19<$AN$5, HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.7255707852172746},{"$f":"IF(AK19<AN$7, HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AK19<$AN$5, HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.4439098655775067},1433797.0646174483,2030673.4568489103,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A19,60),0),AU19:OFFSET(AU19,-MIN($A19,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A19,60),0))","v":8465269.8803140055},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A19,60),0),AV19:OFFSET(AV19,-MIN($A19,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A19,60),0))","v":11989283.054922927},null,1956,183.57995858159819,860.86614170135977,{"$f":"SUMPRODUCT(BA19:OFFSET(BA19,-MIN($A19,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A19,60),0))","v":4.3546273617581024},0,null,null,null,{"$f":"IF(AZ19<BC$7, HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(AZ19<$BC$5, HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.5185677873948442},{"$f":"IF(AZ19<BC$7, HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AZ19<$BC$5, HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":3.2277536696871967},2442100.6368564619,5190745.752536728,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A19,60),0),BJ19:OFFSET(BJ19,-MIN($A19,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A19,60),0))","v":14418387.006108452},{"$f":"SUMPRODUCT( Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A19,60),0),BK19:OFFSET(BK19,-MIN($A19,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A19,60),0))","v":30646640.838981591},null,1956,8.7571932960668768,41.065327953907612,{"$f":"SUMPRODUCT(BP19:OFFSET(BP19,-MIN($A19,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A19,60),0))","v":0.20772590774012717},0,null,null,null,{"$f":"IF(BO19<BR$7, HLOOKUP(BQ$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(BO19<$BR$5, HLOOKUP(BQ$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(BQ$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.196706649467099},{"$f":"IF(BO19<BR$7, HLOOKUP(BQ$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(BO19<$BR$5, HLOOKUP(BQ$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(BQ$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":1.7548248986702943},91802.973085110134,134617.90574444304,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A19,60),0),BY19:OFFSET(BY19,-MIN($A19,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A19,60),0))","v":542013.20546573191},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A19,60),0),BZ19:OFFSET(BZ19,-MIN($A19,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A19,60),0))","v":794796.50989063387},null,1956,414.00412488976849,1941.4000111776263,9.8204275894548427,0,0,0,null,5171998.1455047708,6136456.9637375101,{"$f":"SUM(DC19, DR19)","v":30535953.240958139},36230206.9022789,null,1956,107.53533885538685,504.26818358735943,{"$f":"SUMPRODUCT(CR19:OFFSET(CR19,-MIN($A19,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A19,60),0))","v":2.5508031081042857},0,null,null,null,{"$f":"IF(CQ19<CT$7, HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(CQ19<$CT$5, HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.6949489375829578},{"$f":"IF(CQ19<CT$7, HLOOKUP(CS$3, Assumptions!$C$494:$P$498,2, FALSE), IF(CQ19<$CT$5, HLOOKUP(CS$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(CS$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.7525793714573834},1596658.1171071171,2592956.105619513,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A19,60),0),DA19:OFFSET(DA19,-MIN($A19,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A19,60),0))","v":9426816.5289569739},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A19,60),0),DB19:OFFSET(DB19,-MIN($A19,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A19,60),0))","v":15309051.583066028},null,1956,306.46878603438165,1437.131827590267,{"$f":"SUMPRODUCT(DG19:OFFSET(DG19,-MIN($A19,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A19,60),0))","v":7.2696244813505571},0,null,null,null,{"$f":"IF(DF19<DI$7, HLOOKUP(DH$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(DF19<$DI$5, HLOOKUP(DH$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(DH$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.3317631597639816},{"$f":"IF(DF19<DI$7, HLOOKUP(DH$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(DF19<$DI$5, HLOOKUP(DH$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(DH$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":1.3199035230080052},3575340.0283976542,3543500.8581179976,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A19,60),0),DP19:OFFSET(DP19,-MIN($A19,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A19,60),0))","v":21109136.712001167},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A19,60),0),DQ19:OFFSET(DQ19,-MIN($A19,60),0),'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A19,60),0))","v":20921155.319212869}]
[7,1957,{"$f":"'Base Case Liquid Immersed'!$C20","v":754.98889716239501},3972.689243783906,{"$f":"SUMPRODUCT(C20:OFFSET(C20,-MIN(A20,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A20,60),0))","v":20.231351355462284},0,null,null,null,null,1957,754.98889716239512,3972.6892437839069,20.231351355462287,0,0,0,null,9840884.2472573854,14527620.116481572,64211953.102680877,94792991.988810211,"NA",1957,309.22293144112359,1627.1055353059664,8.2862116206799765,0,0,0,null,4272097.3453070344,7920382.4101524409,27875514.790593591,51680642.826151229,null,1957,102.12993140482105,537.39926704253207,{"$f":"SUMPRODUCT(AL20:OFFSET(AL20,-MIN($A20,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A20,60),0))","v":2.7367641218646424},0,null,null,null,{"$f":"IF(AK20<AN$7, HLOOKUP(AM$3, Assumptions!$C$484:$P$488,2, FALSE), IF(AK20<$AN$5, HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.7255707852172746},{"$f":"IF(AK20<AN$7, HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AK20<$AN$5, HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.4439098655775067},1543796.0511328143,2186463.9991155267,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A20,60),0),AU20:OFFSET(AU20,-MIN($A20,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A20,60),0))","v":10073298.002978886},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A20,60),0),AV20:OFFSET(AV20,-MIN($A20,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A20,60),0))","v":14266718.339973805},null,1957,197.663966623487,1040.0914729212,{"$f":"SUMPRODUCT(BA20:OFFSET(BA20,-MIN($A20,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A20,60),0))","v":5.2967787660246408},0,null,null,null,{"$f":"IF(AZ20<BC$7, HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(AZ20<$BC$5, HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.5185677873948442},{"$f":"IF(AZ20<BC$7, HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AZ20<$BC$5, HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":3.2277536696871967},2629455.3202017047,5588972.8002328565,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A20,60),0),BJ20:OFFSET(BJ20,-MIN($A20,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A20,60),0))","v":17157244.965404637},{"$f":"SUMPRODUCT( Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A20,60),0),BK20:OFFSET(BK20,-MIN($A20,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A20,60),0))","v":36468151.674553968},null,1957,9.4290334128155671,49.614795342234359,{"$f":"SUMPRODUCT(BP20:OFFSET(BP20,-MIN($A20,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A20,60),0))","v":0.25266873279069324},0,null,null,null,{"$f":"IF(BO20<BR$7, HLOOKUP(BQ$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(BO20<$BR$5, HLOOKUP(BQ$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(BQ$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.196706649467099},{"$f":"IF(BO20<BR$7, HLOOKUP(BQ$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(BO20<$BR$5, HLOOKUP(BQ$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(BQ$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":1.7548248986702943},98845.973972515261,144945.61080405736,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A20,60),0),BY20:OFFSET(BY20,-MIN($A20,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A20,60),0))","v":644971.8222100694},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A20,60),0),BZ20:OFFSET(BZ20,-MIN($A20,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A20,60),0))","v":945772.81162345305},null,1957,445.76596572127153,2345.5837084779405,11.945139734782313,0,0,0,null,5568786.90195035,6607237.7063291315,36336438.312087283,43112349.162658982,null,1957,115.78530573046555,609.25271933464205,{"$f":"SUMPRODUCT(CR20:OFFSET(CR20,-MIN($A20,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A20,60),0))","v":3.1026856299965013},0,null,null,null,{"$f":"IF(CQ20<CT$7, HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(CQ20<$CT$5, HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.6949489375829578},{"$f":"IF(CQ20<CT$7, HLOOKUP(CS$3, Assumptions!$C$494:$P$498,2, FALSE), IF(CQ20<$CT$5, HLOOKUP(CS$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(CS$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.7525793714573834},1719151.5849955978,2791884.2180669168,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A20,60),0),DA20:OFFSET(DA20,-MIN($A20,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A20,60),0))","v":11217496.129263192},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A20,60),0),DB20:OFFSET(DB20,-MIN($A20,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A20,60),0))","v":18217096.55091108},null,1957,329.98065999080598,1736.3309891432982,{"$f":"SUMPRODUCT(DG20:OFFSET(DG20,-MIN($A20,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A20,60),0))","v":8.8424541047858103},0,null,null,null,{"$f":"IF(DF20<DI$7, HLOOKUP(DH$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(DF20<$DI$5, HLOOKUP(DH$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(DH$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.3317631597639816},{"$f":"IF(DF20<DI$7, HLOOKUP(DH$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(DF20<$DI$5, HLOOKUP(DH$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(DH$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":1.3199035230080052},3849635.316954752,3815353.4882622142,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A20,60),0),DP20:OFFSET(DP20,-MIN($A20,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A20,60),0))","v":25118942.182824086},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A20,60),0),DQ20:OFFSET(DQ20,-MIN($A20,60),0),'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A20,60),0))","v":24895252.611747902}]
[8,1958,{"$f":"'Base Case Liquid Immersed'!$C21","v":815.50207681152017},4707.4467895908383,{"$f":"SUMPRODUCT(C21:OFFSET(C21,-MIN(A21,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A21,60),0))","v":24.184109749331057},0,null,null,null,null,1958,815.50207681152028,4707.4467895908401,24.184109749331057,0,0,0,null,10629641.801969402,15692024.638570592,75310741.046267956,111177594.32195476,"NA",1958,334.0074850580769,1928.0422551264101,9.9051540215874958,0,0,0,null,4614510.5849013506,8555209.6579129249,32693689.795866977,60613442.216297321,null,1958,110.31575626910833,636.79243432548844,{"$f":"SUMPRODUCT(AL21:OFFSET(AL21,-MIN($A21,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A21,60),0))","v":3.2714672746433444},0,null,null,null,{"$f":"IF(AK21<AN$7, HLOOKUP(AM$3, Assumptions!$C$484:$P$488,2, FALSE), IF(AK21<$AN$5, HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.7255707852172746},{"$f":"IF(AK21<AN$7, HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AK21<$AN$5, HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.4439098655775067},1667532.9804239953,2361711.4620545255,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A21,60),0),AU21:OFFSET(AU21,-MIN($A21,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A21,60),0))","v":11814428.634044431},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A21,60),0),AV21:OFFSET(AV21,-MIN($A21,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A21,60),0))","v":16732665.470612371},null,1958,213.50694811288622,1232.4586607786623,{"$f":"SUMPRODUCT(BA21:OFFSET(BA21,-MIN($A21,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A21,60),0))","v":6.3316521345906507},0,null,null,null,{"$f":"IF(AZ21<BC$7, HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(AZ21<$BC$5, HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.5185677873948442},{"$f":"IF(AZ21<BC$7, HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AZ21<$BC$5, HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":3.2277536696871967},2840209.0183934923,6036935.0370097216,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A21,60),0),BJ21:OFFSET(BJ21,-MIN($A21,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A21,60),0))","v":20122808.452668399},{"$f":"SUMPRODUCT( Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A21,60),0),BK21:OFFSET(BK21,-MIN($A21,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A21,60),0))","v":42771530.758557349},null,1958,10.184780676082383,58.791160022259234,{"$f":"SUMPRODUCT(BP21:OFFSET(BP21,-MIN($A21,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A21,60),0))","v":0.30203461235350099},0,null,null,null,{"$f":"IF(BO21<BR$7, HLOOKUP(BQ$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(BO21<$BR$5, HLOOKUP(BQ$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(BQ$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.196706649467099},{"$f":"IF(BO21<BR$7, HLOOKUP(BQ$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(BO21<$BR$5, HLOOKUP(BQ$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(BQ$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":1.7548248986702943},106768.5860838626,156563.15884867645,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A21,60),0),BY21:OFFSET(BY21,-MIN($A21,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A21,60),0))","v":756452.70915414917},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A21,60),0),BZ21:OFFSET(BZ21,-MIN($A21,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A21,60),0))","v":1109245.9871276037},null,1958,481.49459175344339,2779.4045344644296,14.278955727743561,0,0,0,null,6015131.2170680501,7136814.9806576669,42617051.250400975,50564152.105657443,null,1958,125.06562366988217,721.93533943511113,{"$f":"SUMPRODUCT(CR21:OFFSET(CR21,-MIN($A21,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A21,60),0))","v":3.7088817486850072},0,null,null,null,{"$f":"IF(CQ21<CT$7, HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(CQ21<$CT$5, HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.6949489375829578},{"$f":"IF(CQ21<CT$7, HLOOKUP(CS$3, Assumptions!$C$494:$P$498,2, FALSE), IF(CQ21<$CT$5, HLOOKUP(CS$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(CS$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.7525793714573834},1856943.4506745713,3015656.7687394083,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A21,60),0),DA21:OFFSET(DA21,-MIN($A21,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A21,60),0))","v":13156396.984647749},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A21,60),0),DB21:OFFSET(DB21,-MIN($A21,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A21,60),0))","v":21365851.288881704},null,1958,356.42896808356119,2057.4691950293186,{"$f":"SUMPRODUCT(DG21:OFFSET(DG21,-MIN($A21,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A21,60),0))","v":10.570073979058554},0,null,null,null,{"$f":"IF(DF21<DI$7, HLOOKUP(DH$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(DF21<$DI$5, HLOOKUP(DH$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(DH$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.3317631597639816},{"$f":"IF(DF21<DI$7, HLOOKUP(DH$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(DF21<$DI$5, HLOOKUP(DH$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(DH$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":1.3199035230080052},4158187.7663934785,4121158.2119182586,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A21,60),0),DP21:OFFSET(DP21,-MIN($A21,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A21,60),0))","v":29460654.265753224},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A21,60),0),DQ21:OFFSET(DQ21,-MIN($A21,60),0),'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A21,60),0))","v":29198300.816775735}]
[9,1959,{"$f":"'Base Case Liquid Immersed'!$C22","v":874.30120435176559},5498.7647566530277,{"$f":"SUMPRODUCT(C22:OFFSET(C22,-MIN(A22,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A22,60),0))","v":28.559327776439677},0,null,null,null,null,1959,874.3012043517657,5498.7647566530286,28.55932777643968,0,0,0,null,11396057.586543271,16823447.089014255,87238561.994370162,128786057.87031257,"NA",1959,358.09000951971063,2252.1445861628995,11.697124405683846,0,0,0,null,4947224.8772772569,9172055.2529308554,37871762.30717475,70213484.331936061,null,1959,118.26971543979123,743.83672331995342,{"$f":"SUMPRODUCT(AL22:OFFSET(AL22,-MIN($A22,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A22,60),0))","v":3.8633179875070409},0,null,null,null,{"$f":"IF(AK22<AN$7, HLOOKUP(AM$3, Assumptions!$C$484:$P$488,2, FALSE), IF(AK22<$AN$5, HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.7255707852172746},{"$f":"IF(AK22<AN$7, HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AK22<$AN$5, HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.4439098655775067},1787765.0278724502,2531994.9934141873,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A22,60),0),AU22:OFFSET(AU22,-MIN($A22,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A22,60),0))","v":13685614.435608087},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A22,60),0),AV22:OFFSET(AV22,-MIN($A22,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A22,60),0))","v":19382808.530489322},null,1959,228.90117288531394,1439.6339567569578,{"$f":"SUMPRODUCT(BA22:OFFSET(BA22,-MIN($A22,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A22,60),0))","v":7.4771298407281712},0,null,null,null,{"$f":"IF(AZ22<BC$7, HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(AZ22<$BC$5, HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.5185677873948442},{"$f":"IF(AZ22<BC$7, HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AZ22<$BC$5, HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":3.2277536696871967},3044993.0613310947,6472208.6228001732,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A22,60),0),BJ22:OFFSET(BJ22,-MIN($A22,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A22,60),0))","v":23309887.119825941},{"$f":"SUMPRODUCT( Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A22,60),0),BK22:OFFSET(BK22,-MIN($A22,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A22,60),0))","v":49545745.876834966},null,1959,10.919121194605433,68.673906085988108,{"$f":"SUMPRODUCT(BP22:OFFSET(BP22,-MIN($A22,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A22,60),0))","v":0.3566765774486334},0,null,null,null,{"$f":"IF(BO22<BR$7, HLOOKUP(BQ$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(BO22<$BR$5, HLOOKUP(BQ$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(BQ$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.196706649467099},{"$f":"IF(BO22<BR$7, HLOOKUP(BQ$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(BO22<$BR$5, HLOOKUP(BQ$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(BQ$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":1.7548248986702943},114466.78807371196,167851.63671649515,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A22,60),0),BY22:OFFSET(BY22,-MIN($A22,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A22,60),0))","v":876260.75174072059},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A22,60),0),BZ22:OFFSET(BZ22,-MIN($A22,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A22,60),0))","v":1284929.9246117724},null,1959,516.21119483205507,3246.6201704901296,16.862203370755832,0,0,0,null,6448832.7092660144,7651391.8360833973,49366799.68719542,58572573.538376503,null,1959,134.08307410461029,843.29208135630824,{"$f":"SUMPRODUCT(CR22:OFFSET(CR22,-MIN($A22,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A22,60),0))","v":4.3798663933734332},0,null,null,null,{"$f":"IF(CQ22<CT$7, HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(CQ22<$CT$5, HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.6949489375829578},{"$f":"IF(CQ22<CT$7, HLOOKUP(CS$3, Assumptions!$C$494:$P$498,2, FALSE), IF(CQ22<$CT$5, HLOOKUP(CS$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(CS$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.7525793714573834},1990832.3246528439,3233090.9016554118,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A22,60),0),DA22:OFFSET(DA22,-MIN($A22,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A22,60),0))","v":15240125.618503846},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A22,60),0),DB22:OFFSET(DB22,-MIN($A22,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A22,60),0))","v":24749804.826412179},null,1959,382.12812072744481,2403.3280891338213,{"$f":"SUMPRODUCT(DG22:OFFSET(DG22,-MIN($A22,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A22,60),0))","v":12.482336977382399},0,null,null,null,{"$f":"IF(DF22<DI$7, HLOOKUP(DH$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(DF22<$DI$5, HLOOKUP(DH$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(DH$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.3317631597639816},{"$f":"IF(DF22<DI$7, HLOOKUP(DH$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(DF22<$DI$5, HLOOKUP(DH$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(DH$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":1.3199035230080052},4458000.3846131703,4418300.934427985,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A22,60),0),DP22:OFFSET(DP22,-MIN($A22,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A22,60),0))","v":34126674.068691574},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A22,60),0),DQ22:OFFSET(DQ22,-MIN($A22,60),0),'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A22,60),0))","v":33822768.711964324}]
[10,1960,{"$f":"'Base Case Liquid Immersed'!$C23","v":937.40592592413907},6344.5066332283532,{"$f":"SUMPRODUCT(C23:OFFSET(C23,-MIN(A23,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A23,60),0))","v":33.389468470444001},0,null,null,null,null,1960,937.40592592413918,6344.506633228355,33.389468470444008,0,0,0,null,12218594.530838966,18037718.485594258,100054024.34140378,147704903.36396468,"NA",1960,383.93598826949869,2598.5374712769262,13.675418749198963,0,0,0,null,5304302.3316860842,9834069.6595240235,43435175.237969339,80527939.822021171,null,1960,126.80610704730988,858.2431207722376,{"$f":"SUMPRODUCT(AL23:OFFSET(AL23,-MIN($A23,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A23,60),0))","v":4.5167076460945506},0,null,null,null,{"$f":"IF(AK23<AN$7, HLOOKUP(AM$3, Assumptions!$C$484:$P$488,2, FALSE), IF(AK23<$AN$5, HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.7255707852172746},{"$f":"IF(AK23<AN$7, HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AK23<$AN$5, HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.4439098655775067},1916801.1240818372,2714747.6172087663,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A23,60),0),AU23:OFFSET(AU23,-MIN($A23,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A23,60),0))","v":15696049.64322732},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A23,60),0),AV23:OFFSET(AV23,-MIN($A23,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A23,60),0))","v":22230169.229973085},null,1960,245.42264707592452,1661.0579998015437,{"$f":"SUMPRODUCT(BA23:OFFSET(BA23,-MIN($A23,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A23,60),0))","v":8.7417110451866744},0,null,null,null,{"$f":"IF(AZ23<BC$7, HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(AZ23<$BC$5, HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.5185677873948442},{"$f":"IF(AZ23<BC$7, HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AZ23<$BC$5, HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":3.2277536696871967},3264772.5130448504,6939355.3235792713,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A23,60),0),BJ23:OFFSET(BJ23,-MIN($A23,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A23,60),0))","v":26734140.957446638},{"$f":"SUMPRODUCT( Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A23,60),0),BK23:OFFSET(BK23,-MIN($A23,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A23,60),0))","v":56824082.729536079},null,1960,11.707234146264305,79.236350703144907,{"$f":"SUMPRODUCT(BP23:OFFSET(BP23,-MIN($A23,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A23,60),0))","v":0.4170000579177387},0,null,null,null,{"$f":"IF(BO23<BR$7, HLOOKUP(BQ$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(BO23<$BR$5, HLOOKUP(BQ$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(BQ$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.196706649467099},{"$f":"IF(BO23<BR$7, HLOOKUP(BQ$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(BO23<$BR$5, HLOOKUP(BQ$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(BQ$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":1.7548248986702943},122728.69455939627,179966.71873598636,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A23,60),0),BY23:OFFSET(BY23,-MIN($A23,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A23,60),0))","v":1004984.6372953826},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A23,60),0),BZ23:OFFSET(BZ23,-MIN($A23,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A23,60),0))","v":1473687.862512005},null,1960,553.46993765464049,3745.9691619514288,19.714049721245047,0,0,0,null,6914292.1991528831,8203648.826070236,56618849.103434443,67176963.54194352,null,1960,143.76083162893264,972.99528906754517,{"$f":"SUMPRODUCT(CR23:OFFSET(CR23,-MIN($A23,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A23,60),0))","v":5.12061810386668},0,null,null,null,{"$f":"IF(CQ23<CT$7, HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(CQ23<$CT$5, HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.6949489375829578},{"$f":"IF(CQ23<CT$7, HLOOKUP(CS$3, Assumptions!$C$494:$P$498,2, FALSE), IF(CQ23<$CT$5, HLOOKUP(CS$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(CS$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.7525793714573834},2134525.2749989964,3466446.7521925368,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A23,60),0),DA23:OFFSET(DA23,-MIN($A23,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A23,60),0))","v":17478920.614237528},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A23,60),0),DB23:OFFSET(DB23,-MIN($A23,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A23,60),0))","v":28385584.516015325},null,1960,409.70910602570791,2772.9738728838834,{"$f":"SUMPRODUCT(DG23:OFFSET(DG23,-MIN($A23,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A23,60),0))","v":14.593431617378366},0,null,null,null,{"$f":"IF(DF23<DI$7, HLOOKUP(DH$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(DF23<$DI$5, HLOOKUP(DH$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(DH$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.3317631597639816},{"$f":"IF(DF23<DI$7, HLOOKUP(DH$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(DF23<$DI$5, HLOOKUP(DH$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(DH$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":1.3199035230080052},4779766.9241538867,4737202.0738776987,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A23,60),0),DP23:OFFSET(DP23,-MIN($A23,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A23,60),0))","v":39139928.489196919},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A23,60),0),DQ23:OFFSET(DQ23,-MIN($A23,60),0),'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A23,60),0))","v":38791379.025928199}]
[11,1961,{"$f":"'Base Case Liquid Immersed'!$C24","v":1007.1881497651607},7248.5230906820489,{"$f":"SUMPRODUCT(C24:OFFSET(C24,-MIN(A24,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A24,60),0))","v":38.743972091599133},0,null,null,null,null,1961,1007.1881497651609,7248.5230906820507,38.74397209159914,0,0,0,null,13128169.21454188,19380479.475399368,113846982.85801935,168066779.04273054,"NA",1961,412.51689045190523,2968.7980407972259,15.868477895325135,0,0,0,null,5699164.3678581547,10566135.919477068,49422936.091795623,91629127.81225796,null,1961,136.24578723458879,980.53252017345289,{"$f":"SUMPRODUCT(AL24:OFFSET(AL24,-MIN($A24,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A24,60),0))","v":5.2410296720088114},0,null,null,null,{"$f":"IF(AK24<AN$7, HLOOKUP(AM$3, Assumptions!$C$484:$P$488,2, FALSE), IF(AK24<$AN$5, HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.7255707852172746},{"$f":"IF(AK24<AN$7, HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AK24<$AN$5, HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.4439098655775067},2059491.3305337916,2916838.4304380328,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A24,60),0),AU24:OFFSET(AU24,-MIN($A24,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A24,60),0))","v":17859830.291020658},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A24,60),0),AV24:OFFSET(AV24,-MIN($A24,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A24,60),0))","v":25294711.65117662},null,1961,263.69236099631013,1897.7389358322814,{"$f":"SUMPRODUCT(BA24:OFFSET(BA24,-MIN($A24,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A24,60),0))","v":10.143575932253606},0,null,null,null,{"$f":"IF(AZ24<BC$7, HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(AZ24<$BC$5, HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.5185677873948442},{"$f":"IF(AZ24<BC$7, HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AZ24<$BC$5, HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":3.2277536696871967},3507808.1926739411,7455933.716259053,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A24,60),0),BJ24:OFFSET(BJ24,-MIN($A24,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A24,60),0))","v":30419578.895906687},{"$f":"SUMPRODUCT( Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A24,60),0),BK24:OFFSET(BK24,-MIN($A24,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A24,60),0))","v":64657572.896396711},null,1961,12.578742221006284,90.526584791491473,{"$f":"SUMPRODUCT(BP24:OFFSET(BP24,-MIN($A24,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A24,60),0))","v":0.48387229106271684},0,null,null,null,{"$f":"IF(BO24<BR$7, HLOOKUP(BQ$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(BO24<$BR$5, HLOOKUP(BQ$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(BQ$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.196706649467099},{"$f":"IF(BO24<BR$7, HLOOKUP(BQ$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(BO24<$BR$5, HLOOKUP(BQ$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(BQ$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":1.7548248986702943},131864.84465042231,193363.77277998344,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A24,60),0),BY24:OFFSET(BY24,-MIN($A24,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A24,60),0))","v":1143526.9048682721},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A24,60),0),BZ24:OFFSET(BZ24,-MIN($A24,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A24,60),0))","v":1676843.2646846347},null,1961,594.67125931325563,4279.7250498848243,22.875494196274005,0,0,0,null,7429004.8466837257,8814343.5559222996,64424046.766223736,76437651.23047258,null,1961,154.46265274491458,1111.6355025926111,{"$f":"SUMPRODUCT(CR24:OFFSET(CR24,-MIN($A24,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A24,60),0))","v":5.9417862576507723},0,null,null,null,{"$f":"IF(CQ24<CT$7, HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(CQ24<$CT$5, HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.6949489375829578},{"$f":"IF(CQ24<CT$7, HLOOKUP(CS$3, Assumptions!$C$494:$P$498,2, FALSE), IF(CQ24<$CT$5, HLOOKUP(CS$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(CS$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.7525793714573834},2293423.2682962473,3724495.4336706363,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A24,60),0),DA24:OFFSET(DA24,-MIN($A24,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A24,60),0))","v":19888479.135589577},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A24,60),0),DB24:OFFSET(DB24,-MIN($A24,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A24,60),0))","v":32298682.387654535},null,1961,440.208606568341,3168.089547292213,{"$f":"SUMPRODUCT(DG24:OFFSET(DG24,-MIN($A24,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A24,60),0))","v":16.933707938623233},0,null,null,null,{"$f":"IF(DF24<DI$7, HLOOKUP(DH$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(DF24<$DI$5, HLOOKUP(DH$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(DH$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.3317631597639816},{"$f":"IF(DF24<DI$7, HLOOKUP(DH$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(DF24<$DI$5, HLOOKUP(DH$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(DH$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":1.3199035230080052},5135581.5783874784,5089848.1222516634,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A24,60),0),DP24:OFFSET(DP24,-MIN($A24,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A24,60),0))","v":44535567.630634159},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A24,60),0),DQ24:OFFSET(DQ24,-MIN($A24,60),0),'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A24,60),0))","v":44138968.842818044}]
[12,1962,{"$f":"'Base Case Liquid Immersed'!$C25","v":1079.8452431391133},8216.9672683556109,{"$f":"SUMPRODUCT(C25:OFFSET(C25,-MIN(A25,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A25,60),0))","v":44.711157650558604},0,null,null,null,null,1962,1079.8452431391136,8216.9672683556128,44.711157650558604,0,0,0,null,14075216.31460201,20778559.176003858,128657042.50643393,189930151.79143071,"NA",1962,442.27526105513869,3365.4464533538057,18.312474910287452,0,0,0,null,6110293.8253736384,11328361.650868291,55852238.064884461,103548924.14207485,null,1962,146.07436086030046,1111.5372777360328,{"$f":"SUMPRODUCT(AL25:OFFSET(AL25,-MIN($A25,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A25,60),0))","v":6.0482312800150861},0,null,null,null,{"$f":"IF(AK25<AN$7, HLOOKUP(AM$3, Assumptions!$C$484:$P$488,2, FALSE), IF(AK25<$AN$5, HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.7255707852172746},{"$f":"IF(AK25<AN$7, HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AK25<$AN$5, HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.4439098655775067},2208060.0502316249,3127254.9273422938,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A25,60),0),AU25:OFFSET(AU25,-MIN($A25,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A25,60),0))","v":20183169.436955225},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A25,60),0),AV25:OFFSET(AV25,-MIN($A25,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A25,60),0))","v":28585235.290354338},null,1962,282.71474574078331,2151.2877208963382,{"$f":"SUMPRODUCT(BA25:OFFSET(BA25,-MIN($A25,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A25,60),0))","v":11.705847339946391},0,null,null,null,{"$f":"IF(AZ25<BC$7, HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(AZ25<$BC$5, HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.5185677873948442},{"$f":"IF(AZ25<BC$7, HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AZ25<$BC$5, HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":3.2277536696871967},3760856.3917144607,7993793.9684259864,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A25,60),0),BJ25:OFFSET(BJ25,-MIN($A25,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A25,60),0))","v":34376783.264597587},{"$f":"SUMPRODUCT( Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A25,60),0),BK25:OFFSET(BK25,-MIN($A25,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A25,60),0))","v":73068709.382214427},null,1962,13.486154454054924,102.62145472143504,{"$f":"SUMPRODUCT(BP25:OFFSET(BP25,-MIN($A25,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A25,60),0))","v":0.55839629032597626},0,null,null,null,{"$f":"IF(BO25<BR$7, HLOOKUP(BQ$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(BO25<$BR$5, HLOOKUP(BQ$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(BQ$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.196706649467099},{"$f":"IF(BO25<BR$7, HLOOKUP(BQ$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(BO25<$BR$5, HLOOKUP(BQ$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(BQ$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":1.7548248986702943},141377.38342755288,207312.75510001052,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A25,60),0),BY25:OFFSET(BY25,-MIN($A25,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A25,60),0))","v":1292285.3633316541},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A25,60),0),BZ25:OFFSET(BZ25,-MIN($A25,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A25,60),0))","v":1894979.4695060903},null,1962,637.56998208397488,4851.5208150018061,26.398682740271155,0,0,0,null,7964922.4892283715,9450197.5251355693,72804804.44154948,86381227.649355873,null,1962,165.60536464625343,1260.1563690798748,{"$f":"SUMPRODUCT(CR25:OFFSET(CR25,-MIN($A25,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A25,60),0))","v":6.8569154825854914},0,null,null,null,{"$f":"IF(CQ25<CT$7, HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(CQ25<$CT$5, HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.6949489375829578},{"$f":"IF(CQ25<CT$7, HLOOKUP(CS$3, Assumptions!$C$494:$P$498,2, FALSE), IF(CQ25<$CT$5, HLOOKUP(CS$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(CS$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.7525793714573834},2458867.4989392012,3993175.1362248864,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A25,60),0),DA25:OFFSET(DA25,-MIN($A25,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A25,60),0))","v":22475719.964638766},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A25,60),0),DB25:OFFSET(DB25,-MIN($A25,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A25,60),0))","v":36500334.471161351},null,1962,471.96461743772142,3591.3644459219308,{"$f":"SUMPRODUCT(DG25:OFFSET(DG25,-MIN($A25,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A25,60),0))","v":19.541767257685663},0,null,null,null,{"$f":"IF(DF25<DI$7, HLOOKUP(DH$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(DF25<$DI$5, HLOOKUP(DH$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(DH$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.3317631597639816},{"$f":"IF(DF25<DI$7, HLOOKUP(DH$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(DF25<$DI$5, HLOOKUP(DH$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(DH$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":1.3199035230080052},5506054.9902891703,5457022.3889106829,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A25,60),0),DP25:OFFSET(DP25,-MIN($A25,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A25,60),0))","v":50329084.476910718},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A25,60),0),DQ25:OFFSET(DQ25,-MIN($A25,60),0),'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A25,60),0))","v":49880893.178194523}]
[13,1963,{"$f":"'Base Case Liquid Immersed'!$C26","v":1159.2278502615638},9252.1013538441657,{"$f":"SUMPRODUCT(C26:OFFSET(C26,-MIN(A26,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A26,60),0))","v":51.367534735556404},0,null,null,null,null,1963,1159.2278502615641,9252.1013538441657,51.367534735556426,0,0,0,null,15109926.958524914,22306052.314598732,144573522.94659147,213426879.891902,"NA",1963,474.78821928816978,3789.4092394986569,21.038746041871804,0,0,0,null,6559479.5371450093,12161142.910947483,62761856.360006534,116359217.25622186,null,1963,156.81271774292873,1251.5634073163183,{"$f":"SUMPRODUCT(AL26:OFFSET(AL26,-MIN($A26,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A26,60),0))","v":6.9486621839005815},0,null,null,null,{"$f":"IF(AK26<AN$7, HLOOKUP(AM$3, Assumptions!$C$484:$P$488,2, FALSE), IF(AK26<$AN$5, HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.7255707852172746},{"$f":"IF(AK26<AN$7, HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AK26<$AN$5, HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.4439098655775067},2370381.0537124304,3357148.6559540886,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A26,60),0),AU26:OFFSET(AU26,-MIN($A26,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A26,60),0))","v":22680079.169258591},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A26,60),0),AV26:OFFSET(AV26,-MIN($A26,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A26,60),0))","v":32121585.337834042},null,1963,303.49794012114035,2422.2966192971749,{"$f":"SUMPRODUCT(BA26:OFFSET(BA26,-MIN($A26,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A26,60),0))","v":13.448556276339325},0,null,null,null,{"$f":"IF(AZ26<BC$7, HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(AZ26<$BC$5, HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.5185677873948442},{"$f":"IF(AZ26<BC$7, HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AZ26<$BC$5, HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":3.2277536696871967},4037328.0317798001,8581441.3281241991,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A26,60),0),BJ26:OFFSET(BJ26,-MIN($A26,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A26,60),0))","v":38629620.013888933},{"$f":"SUMPRODUCT( Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A26,60),0),BK26:OFFSET(BK26,-MIN($A26,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A26,60),0))","v":82108219.859158665},null,1963,14.477561424100733,115.549212885164,{"$f":"SUMPRODUCT(BP26:OFFSET(BP26,-MIN($A26,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A26,60),0))","v":0.64152758163189882},0,null,null,null,{"$f":"IF(BO26<BR$7, HLOOKUP(BQ$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(BO26<$BR$5, HLOOKUP(BQ$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(BQ$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.196706649467099},{"$f":"IF(BO26<BR$7, HLOOKUP(BQ$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(BO26<$BR$5, HLOOKUP(BQ$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(BQ$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":1.7548248986702943},151770.45165277788,222552.92686919504,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A26,60),0),BY26:OFFSET(BY26,-MIN($A26,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A26,60),0))","v":1452157.176859013},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A26,60),0),BZ26:OFFSET(BZ26,-MIN($A26,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A26,60),0))","v":2129412.0592291555},null,1963,684.43963097339429,5462.6921143455093,30.328788693684622,0,0,0,null,8550447.4213799052,10144909.403651247,81811666.586584926,97067662.635680139,null,1963,177.77950319305825,1418.9048182435429,{"$f":"SUMPRODUCT(CR26:OFFSET(CR26,-MIN($A26,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A26,60),0))","v":7.8777393102476356},0,null,null,null,{"$f":"IF(CQ26<CT$7, HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(CQ26<$CT$5, HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.6949489375829578},{"$f":"IF(CQ26<CT$7, HLOOKUP(CS$3, Assumptions!$C$494:$P$498,2, FALSE), IF(CQ26<$CT$5, HLOOKUP(CS$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(CS$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.7525793714573834},2639626.0973352371,4286725.2120566703,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A26,60),0),DA26:OFFSET(DA26,-MIN($A26,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A26,60),0))","v":25256246.7840528},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A26,60),0),DB26:OFFSET(DB26,-MIN($A26,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A26,60),0))","v":41015880.984212853},null,1963,506.66012778033604,4043.7872961019666,{"$f":"SUMPRODUCT(DG26:OFFSET(DG26,-MIN($A26,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A26,60),0))","v":22.451049383436985},0,null,null,null,{"$f":"IF(DF26<DI$7, HLOOKUP(DH$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(DF26<$DI$5, HLOOKUP(DH$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(DH$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.3317631597639816},{"$f":"IF(DF26<DI$7, HLOOKUP(DH$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(DF26<$DI$5, HLOOKUP(DH$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(DH$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":1.3199035230080052},5910821.3240446681,5858184.1915945765,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A26,60),0),DP26:OFFSET(DP26,-MIN($A26,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A26,60),0))","v":56555419.802532122},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A26,60),0),DQ26:OFFSET(DQ26,-MIN($A26,60),0),'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A26,60),0))","v":56051781.651467294}]
[14,1964,{"$f":"'Base Case Liquid Immersed'!$C27","v":1242.5621428451061},10359.961669370174,{"$f":"SUMPRODUCT(C27:OFFSET(C27,-MIN(A27,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A27,60),0))","v":58.816345691753824},0,null,null,null,null,1964,1242.5621428451063,10359.961669370176,58.816345691753831,0,0,0,null,16196145.749587905,23909584.432593599,161648865.02376124,238634379.22055537,"NA",1964,508.9196804780056,4243.1587127449557,24.089576548496701,0,0,0,null,7031025.8227357669,13035380.224399274,70174556.451303378,130102213.8851115,null,1964,168.08563263904776,1401.4274628753465,{"$f":"SUMPRODUCT(AL27:OFFSET(AL27,-MIN($A27,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A27,60),0))","v":7.9562883289514108},0,null,null,null,{"$f":"IF(AK27<AN$7, HLOOKUP(AM$3, Assumptions!$C$484:$P$488,2, FALSE), IF(AK27<$AN$5, HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.7255707852172746},{"$f":"IF(AK27<AN$7, HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AK27<$AN$5, HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.4439098655775067},2540782.436167127,3598486.5502072312,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A27,60),0),AU27:OFFSET(AU27,-MIN($A27,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A27,60),0))","v":25358786.18461886},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A27,60),0),AV27:OFFSET(AV27,-MIN($A27,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A27,60),0))","v":35915413.187675819},null,1964,325.31572696507334,2712.3460031419759,{"$f":"SUMPRODUCT(BA27:OFFSET(BA27,-MIN($A27,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A27,60),0))","v":15.398732664050852},0,null,null,null,{"$f":"IF(AZ27<BC$7, HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(AZ27<$BC$5, HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.5185677873948442},{"$f":"IF(AZ27<BC$7, HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AZ27<$BC$5, HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":3.2277536696871967},4327562.4972303668,9198341.9161018282,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A27,60),0),BJ27:OFFSET(BJ27,-MIN($A27,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A27,60),0))","v":43192101.183362223},{"$f":"SUMPRODUCT( Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A27,60),0),BK27:OFFSET(BK27,-MIN($A27,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A27,60),0))","v":91805887.266492561},null,1964,15.518320873884475,129.38524672763282,{"$f":"SUMPRODUCT(BP27:OFFSET(BP27,-MIN($A27,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A27,60),0))","v":0.73455555549443996},0,null,null,null,{"$f":"IF(BO27<BR$7, HLOOKUP(BQ$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(BO27<$BR$5, HLOOKUP(BQ$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(BQ$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.196706649467099},{"$f":"IF(BO27<BR$7, HLOOKUP(BQ$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(BO27<$BR$5, HLOOKUP(BQ$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(BQ$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":1.7548248986702943},162680.88933827274,238551.75809021556,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A27,60),0),BY27:OFFSET(BY27,-MIN($A27,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A27,60),0))","v":1623669.0833223078},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A27,60),0),BZ27:OFFSET(BZ27,-MIN($A27,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A27,60),0))","v":2380913.4309431221},null,1964,733.64246236710073,6116.8029566252189,34.72676914325713,0,0,0,null,9165119.9268521387,10874204.208194327,91474308.572457865,108532165.33544388,null,1964,190.55967331328461,1588.8065821263535,{"$f":"SUMPRODUCT(CR27:OFFSET(CR27,-MIN($A27,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A27,60),0))","v":9.0200910151976039},0,null,null,null,{"$f":"IF(CQ27<CT$7, HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(CQ27<$CT$5, HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.6949489375829578},{"$f":"IF(CQ27<CT$7, HLOOKUP(CS$3, Assumptions!$C$494:$P$498,2, FALSE), IF(CQ27<$CT$5, HLOOKUP(CS$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(CS$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.7525793714573834},2829382.902657724,4594888.2819537343,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A27,60),0),DA27:OFFSET(DA27,-MIN($A27,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A27,60),0))","v":28239220.738297779},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A27,60),0),DB27:OFFSET(DB27,-MIN($A27,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A27,60),0))","v":45860199.529736884},null,1964,543.0827890538161,4527.9963744988654,{"$f":"SUMPRODUCT(DG27:OFFSET(DG27,-MIN($A27,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A27,60),0))","v":25.706678128059529},0,null,null,null,{"$f":"IF(DF27<DI$7, HLOOKUP(DH$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(DF27<$DI$5, HLOOKUP(DH$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(DH$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.3317631597639816},{"$f":"IF(DF27<DI$7, HLOOKUP(DH$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(DF27<$DI$5, HLOOKUP(DH$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(DH$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":1.3199035230080052},6335737.0241944147,6279315.9262405913,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A27,60),0),DP27:OFFSET(DP27,-MIN($A27,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A27,60),0))","v":63235087.834160089},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A27,60),0),DQ27:OFFSET(DQ27,-MIN($A27,60),0),'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A27,60),0))","v":62671965.805706993}]
[15,1965,{"$f":"'Base Case Liquid Immersed'!$C28","v":1333.6642650614485},11543.707466523527,{"$f":"SUMPRODUCT(C28:OFFSET(C28,-MIN(A28,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A28,60),0))","v":67.154443350595855},0,null,null,null,null,1965,1333.6642650614488,11543.707466523527,67.154443350595869,0,0,0,null,17383614.125321757,25662586.401680335,179984617.85043156,265702561.80687195,"NA",1965,546.2326335533744,4727.988816674464,27.50463471743149,0,0,0,null,7546526.2968951361,13991107.717931768,78134422.557528049,144859645.28216675,null,1965,180.40932842816264,1561.5568071854429,{"$f":"SUMPRODUCT(AL28:OFFSET(AL28,-MIN($A28,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A28,60),0))","v":9.0842113290707953},0,null,null,null,{"$f":"IF(AK28<AN$7, HLOOKUP(AM$3, Assumptions!$C$484:$P$488,2, FALSE), IF(AK28<$AN$5, HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.7255707852172746},{"$f":"IF(AK28<AN$7, HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AK28<$AN$5, HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.4439098655775067},2727067.4226828385,3862320.2452691211,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A28,60),0),AU28:OFFSET(AU28,-MIN($A28,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A28,60),0))","v":28235221.075746648},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A28,60),0),AV28:OFFSET(AV28,-MIN($A28,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A28,60),0))","v":39989281.190276131},null,1965,349.1672126131154,3022.2629974429983,{"$f":"SUMPRODUCT(BA28:OFFSET(BA28,-MIN($A28,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A28,60),0))","v":17.581733584375936},0,null,null,null,{"$f":"IF(AZ28<BC$7, HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(AZ28<$BC$5, HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.5185677873948442},{"$f":"IF(AZ28<BC$7, HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AZ28<$BC$5, HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":3.2277536696871967},4644850.5538412202,9872745.5861747507,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A28,60),0),BJ28:OFFSET(BJ28,-MIN($A28,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A28,60),0))","v":48091360.397129364},{"$f":"SUMPRODUCT( Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A28,60),0),BK28:OFFSET(BK28,-MIN($A28,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A28,60),0))","v":102219384.79834428},null,1965,16.656092512096436,144.16901204602286,{"$f":"SUMPRODUCT(BP28:OFFSET(BP28,-MIN($A28,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A28,60),0))","v":0.83868980398475901},0,null,null,null,{"$f":"IF(BO28<BR$7, HLOOKUP(BQ$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(BO28<$BR$5, HLOOKUP(BQ$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(BQ$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.196706649467099},{"$f":"IF(BO28<BR$7, HLOOKUP(BQ$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(BO28<$BR$5, HLOOKUP(BQ$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(BQ$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":1.7548248986702943},174608.32037107708,256041.88648789623,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A28,60),0),BY28:OFFSET(BY28,-MIN($A28,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A28,60),0))","v":1807841.0846520294},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A28,60),0),BZ28:OFFSET(BZ28,-MIN($A28,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A28,60),0))","v":2650979.2935463362},null,1965,787.43163150807436,6815.7186498490628,39.649808633164376,0,0,0,null,9837087.8284266219,11671478.683748566,101850195.29290353,120842916.5247052,null,1965,204.53111993078971,1770.3461644244405,{"$f":"SUMPRODUCT(CR28:OFFSET(CR28,-MIN($A28,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A28,60),0))","v":10.298823974408053},0,null,null,null,{"$f":"IF(CQ28<CT$7, HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(CQ28<$CT$5, HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.6949489375829578},{"$f":"IF(CQ28<CT$7, HLOOKUP(CS$3, Assumptions!$C$494:$P$498,2, FALSE), IF(CQ28<$CT$5, HLOOKUP(CS$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(CS$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.7525793714573834},3036827.4868010581,4931776.1199128944,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A28,60),0),DA28:OFFSET(DA28,-MIN($A28,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A28,60),0))","v":31442381.932155218},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A28,60),0),DB28:OFFSET(DB28,-MIN($A28,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A28,60),0))","v":51062099.852609143},null,1965,582.90051157728465,5045.372485424622,{"$f":"SUMPRODUCT(DG28:OFFSET(DG28,-MIN($A28,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A28,60),0))","v":29.350984658756321},0,null,null,null,{"$f":"IF(DF28<DI$7, HLOOKUP(DH$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(DF28<$DI$5, HLOOKUP(DH$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(DH$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.3317631597639816},{"$f":"IF(DF28<DI$7, HLOOKUP(DH$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(DF28<$DI$5, HLOOKUP(DH$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(DH$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":1.3199035230080052},6800260.3416255638,6739702.5638356721,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A28,60),0),DP28:OFFSET(DP28,-MIN($A28,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A28,60),0))","v":70407813.360748306},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A28,60),0),DQ28:OFFSET(DQ28,-MIN($A28,60),0),'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A28,60),0))","v":69780816.672096059}]
[16,1966,{"$f":"'Base Case Liquid Immersed'!$C29","v":1431.6957074427307},12810.21728823438,{"$f":"SUMPRODUCT(C29:OFFSET(C29,-MIN(A29,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A29,60),0))","v":78.582181338279227},0,null,null,null,null,1966,1431.695707442731,12810.21728823438,78.582181338279227,0,0,0,null,{"$f":"SUM(AF29, CL29)","v":18661402.554650635},27548923.485230431,199670690.41623014,294764155.93151748,"NA",1966,586.38364782719282,5246.7168155104073,32.185125587660067,0,0,0,null,8101236.2619393151,15019528.817628508,86680485.719617203,160703874.21094316,null,1966,193.67037706549445,1732.8819242845348,{"$f":"SUMPRODUCT(AL29:OFFSET(AL29,-MIN($A29,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A29,60),0))","v":10.630080548049959},0,null,null,null,{"$f":"IF(AK29<AN$7, HLOOKUP(AM$3, Assumptions!$C$484:$P$488,2, FALSE), IF(AK29<$AN$5, HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.7255707852172746},{"$f":"IF(AK29<AN$7, HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AK29<$AN$5, HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.4439098655775067},2927521.434925783,4146221.3997809836,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A29,60),0),AU29:OFFSET(AU29,-MIN($A29,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A29,60),0))","v":31323488.382402945},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A29,60),0),AV29:OFFSET(AV29,-MIN($A29,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A29,60),0))","v":44363165.4742103},null,1966,374.83286654224605,3353.8484764717377,{"$f":"SUMPRODUCT(BA29:OFFSET(BA29,-MIN($A29,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A29,60),0))","v":20.573634562879366},0,null,null,null,{"$f":"IF(AZ29<BC$7, HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(AZ29<$BC$5, HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.5185677873948442},{"$f":"IF(AZ29<BC$7, HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AZ29<$BC$5, HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":3.2277536696871967},4986271.8630622271,10598445.085989688,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A29,60),0),BJ29:OFFSET(BJ29,-MIN($A29,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A29,60),0))","v":53351421.072717771},{"$f":"SUMPRODUCT( Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A29,60),0),BK29:OFFSET(BK29,-MIN($A29,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A29,60),0))","v":113399774.82725069},null,1966,17.880404219452302,159.98641475413456,{"$f":"SUMPRODUCT(BP29:OFFSET(BP29,-MIN($A29,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A29,60),0))","v":0.98141047673074655},0,null,null,null,{"$f":"IF(BO29<BR$7, HLOOKUP(BQ$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(BO29<$BR$5, HLOOKUP(BQ$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(BQ$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.196706649467099},{"$f":"IF(BO29<BR$7, HLOOKUP(BQ$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(BO29<$BR$5, HLOOKUP(BQ$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(BQ$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":1.7548248986702943},187442.96395130455,274862.33185783838,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A29,60),0),BY29:OFFSET(BY29,-MIN($A29,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A29,60),0))","v":2005576.2644964927},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A29,60),0),BZ29:OFFSET(BZ29,-MIN($A29,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A29,60),0))","v":2940933.9094821867},null,1966,845.31205961553815,7563.5004727239721,46.39705575061916,0,0,0,null,10560166.292711321,12529394.667601924,112990204.69661295,134060281.72057432,null,1966,219.56524900205974,1964.578460380822,{"$f":"SUMPRODUCT(CR29:OFFSET(CR29,-MIN($A29,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A29,60),0))","v":12.05138502753698},0,null,null,null,{"$f":"IF(CQ29<CT$7, HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(CQ29<$CT$5, HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.6949489375829578},{"$f":"IF(CQ29<CT$7, HLOOKUP(CS$3, Assumptions!$C$494:$P$498,2, FALSE), IF(CQ29<$CT$5, HLOOKUP(CS$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(CS$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.7525793714573834},3260050.5172093259,5294287.9898056882,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A29,60),0),DA29:OFFSET(DA29,-MIN($A29,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A29,60),0))","v":34881437.001140811},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A29,60),0),DB29:OFFSET(DB29,-MIN($A29,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A29,60),0))","v":56647089.364856564},null,1966,625.74681061347837,5598.9220123431496,{"$f":"SUMPRODUCT(DG29:OFFSET(DG29,-MIN($A29,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A29,60),0))","v":34.345670723082179},0,null,null,null,{"$f":"IF(DF29<DI$7, HLOOKUP(DH$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(DF29<$DI$5, HLOOKUP(DH$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(DH$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.3317631597639816},{"$f":"IF(DF29<DI$7, HLOOKUP(DH$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(DF29<$DI$5, HLOOKUP(DH$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(DH$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":1.3199035230080052},7300115.7755019963,7235106.6777962372,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A29,60),0),DP29:OFFSET(DP29,-MIN($A29,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A29,60),0))","v":78108767.695472151},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A29,60),0),DQ29:OFFSET(DQ29,-MIN($A29,60),0),'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A29,60),0))","v":77413192.355717748}]
[17,1967,{"$f":"'Base Case Liquid Immersed'!$C30","v":1538.5925208479605},14163.330814338831,{"$f":"SUMPRODUCT(C30:OFFSET(C30,-MIN(A30,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A30,60),0))","v":91.242750802270763},0,null,null,null,null,1967,1538.5925208479607,14163.330814338831,91.242750802270763,0,0,0,null,20054746.4449718,29605849.491229117,220788973.70413148,325940053.28082067,"NA",1967,630.16567710883658,5800.9153377499397,37.37055072183572,0,0,0,null,8706110.8428591918,16140954.104514571,95848296.223721936,177700810.18574905,null,1967,208.13067477517293,1915.9222208019792,{"$f":"SUMPRODUCT(AL30:OFFSET(AL30,-MIN($A30,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A30,60),0))","v":12.342719099111067},0,null,null,null,{"$f":"IF(AK30<AN$7, HLOOKUP(AM$3, Assumptions!$C$484:$P$488,2, FALSE), IF(AK30<$AN$5, HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.7255707852172746},{"$f":"IF(AK30<AN$7, HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AK30<$AN$5, HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.4439098655775067},3146103.2962404643,4455796.8584521739,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A30,60),0),AU30:OFFSET(AU30,-MIN($A30,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A30,60),0))","v":34636434.813578807},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A30,60),0),AV30:OFFSET(AV30,-MIN($A30,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A30,60),0))","v":49055260.714024536},null,1967,402.81956705731807,3708.1077084511044,{"$f":"SUMPRODUCT(BA30:OFFSET(BA30,-MIN($A30,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A30,60),0))","v":23.88830367837296},0,null,null,null,{"$f":"IF(AZ30<BC$7, HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(AZ30<$BC$5, HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.5185677873948442},{"$f":"IF(AZ30<BC$7, HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AZ30<$BC$5, HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":3.2277536696871967},5358569.251510486,11389772.461529739,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A30,60),0),BJ30:OFFSET(BJ30,-MIN($A30,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A30,60),0))","v":58994164.239865035},{"$f":"SUMPRODUCT( Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A30,60),0),BK30:OFFSET(BK30,-MIN($A30,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A30,60),0))","v":125393566.02712043},null,1967,19.215435276345605,176.88540849685609,{"$f":"SUMPRODUCT(BP30:OFFSET(BP30,-MIN($A30,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A30,60),0))","v":1.1395279443516924},0,null,null,null,{"$f":"IF(BO30<BR$7, HLOOKUP(BQ$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(BO30<$BR$5, HLOOKUP(BQ$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(BQ$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.196706649467099},{"$f":"IF(BO30<BR$7, HLOOKUP(BQ$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(BO30<$BR$5, HLOOKUP(BQ$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(BQ$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":1.7548248986702943},201438.29510824126,295384.78453265649,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A30,60),0),BY30:OFFSET(BY30,-MIN($A30,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A30,60),0))","v":2217697.1702780901},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A30,60),0),BZ30:OFFSET(BZ30,-MIN($A30,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A30,60),0))","v":3251983.4446041002},null,1967,908.42684373912414,8362.4154765888907,53.87220008043505,0,0,0,null,11348635.60211261,13464895.386714544,124940677.48040953,148239243.09507161,null,1967,235.95897382139944,2172.0923243553448,{"$f":"SUMPRODUCT(CR30:OFFSET(CR30,-MIN($A30,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A30,60),0))","v":13.993013456272331},0,null,null,null,{"$f":"IF(CQ30<CT$7, HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(CQ30<$CT$5, HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.6949489375829578},{"$f":"IF(CQ30<CT$7, HLOOKUP(CS$3, Assumptions!$C$494:$P$498,2, FALSE), IF(CQ30<$CT$5, HLOOKUP(CS$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(CS$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.7525793714573834},3503460.4890476945,5689583.2417350831,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A30,60),0),DA30:OFFSET(DA30,-MIN($A30,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A30,60),0))","v":38570691.876473762},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A30,60),0),DB30:OFFSET(DB30,-MIN($A30,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A30,60),0))","v":62638400.749358393},null,1967,672.46786991772467,6190.3231522335454,{"$f":"SUMPRODUCT(DG30:OFFSET(DG30,-MIN($A30,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A30,60),0))","v":39.87918662416272},0,null,null,null,{"$f":"IF(DF30<DI$7, HLOOKUP(DH$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(DF30<$DI$5, HLOOKUP(DH$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(DH$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.3317631597639816},{"$f":"IF(DF30<DI$7, HLOOKUP(DH$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(DF30<$DI$5, HLOOKUP(DH$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(DH$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":1.3199035230080052},7845175.1130649159,7775312.144979462,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A30,60),0),DP30:OFFSET(DP30,-MIN($A30,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A30,60),0))","v":86369985.603935763},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A30,60),0),DQ30:OFFSET(DQ30,-MIN($A30,60),0),'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A30,60),0))","v":85600842.345713228}]
[{"$f":"A30+1","v":18},1968,{"$f":"'Base Case Liquid Immersed'!$C31","v":1655.4655214951604},15610.680584384521,{"$f":"SUMPRODUCT(C31:OFFSET(C31,-MIN(A31,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A31,60),0))","v":105.28435602865156},0,null,null,null,null,1968,1655.4655214951604,15610.68058438452,105.28435602865156,0,0,0,null,21578124.703011721,31854738.927427821,243465288.80174422,359415997.42390579,"NA",1968,678.03368152887231,6393.7104641369406,43.121610567297964,0,0,0,null,9367435.582440855,17367036.848283324,105692475.17104125,195951719.62778032,null,1968,223.94048546780181,2111.7101764780409,{"$f":"SUMPRODUCT(AL31:OFFSET(AL31,-MIN($A31,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A31,60),0))","v":14.242175083131166},0,null,null,null,{"$f":"IF(AK31<AN$7, HLOOKUP(AM$3, Assumptions!$C$484:$P$488,2, FALSE), IF(AK31<$AN$5, HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.7255707852172746},{"$f":"IF(AK31<AN$7, HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AK31<$AN$5, HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.4439098655775067},3385084.3959113648,4794263.5688159186,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A31,60),0),AU31:OFFSET(AU31,-MIN($A31,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A31,60),0))","v":38193798.646172866},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A31,60),0),AV31:OFFSET(AV31,-MIN($A31,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A31,60),0))","v":54093522.047841996},null,1968,433.4181374282752,4087.0389718300494,{"$f":"SUMPRODUCT(BA31:OFFSET(BA31,-MIN($A31,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A31,60),0))","v":27.564542358490286},0,null,null,null,{"$f":"IF(AZ31<BC$7, HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(AZ31<$BC$5, HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.5185677873948442},{"$f":"IF(AZ31<BC$7, HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AZ31<$BC$5, HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":3.2277536696871967},5765611.440468153,12254950.776275599,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A31,60),0),BJ31:OFFSET(BJ31,-MIN($A31,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A31,60),0))","v":65053208.92303016},{"$f":"SUMPRODUCT( Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A31,60),0),BK31:OFFSET(BK31,-MIN($A31,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A31,60),0))","v":138272216.47211358},null,1968,20.675058632795345,194.96131582884999,{"$f":"SUMPRODUCT(BP31:OFFSET(BP31,-MIN($A31,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A31,60),0))","v":1.3148931256765137},0,null,null,null,{"$f":"IF(BO31<BR$7, HLOOKUP(BQ$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(BO31<$BR$5, HLOOKUP(BQ$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(BQ$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.196706649467099},{"$f":"IF(BO31<BR$7, HLOOKUP(BQ$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(BO31<$BR$5, HLOOKUP(BQ$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(BQ$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":1.7548248986702943},216739.74606133785,317822.50319180597,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A31,60),0),BY31:OFFSET(BY31,-MIN($A31,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A31,60),0))","v":2445467.6018382288},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A31,60),0),BZ31:OFFSET(BZ31,-MIN($A31,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A31,60),0))","v":3585981.1078247381},null,1968,977.43183996628818,9216.970120247579,62.162745461353595,0,0,0,null,12210689.120570868,14487702.079144498,137772813.63070297,163464277.79612547,null,1968,253.88264947071463,2394.0582847204719,{"$f":"SUMPRODUCT(CR31:OFFSET(CR31,-MIN($A31,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A31,60),0))","v":16.146437910848512},0,null,null,null,{"$f":"IF(CQ31<CT$7, HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(CQ31<$CT$5, HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.6949489375829578},{"$f":"IF(CQ31<CT$7, HLOOKUP(CS$3, Assumptions!$C$494:$P$498,2, FALSE), IF(CQ31<$CT$5, HLOOKUP(CS$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(CS$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.7525793714573834},3769586.7924423362,6121769.578847345,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A31,60),0),DA31:OFFSET(DA31,-MIN($A31,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A31,60),0))","v":42532126.85146448},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A31,60),0),DB31:OFFSET(DB31,-MIN($A31,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A31,60),0))","v":69071729.772873908},null,1968,723.54919049557361,6822.9118355271075,{"$f":"SUMPRODUCT(DG31:OFFSET(DG31,-MIN($A31,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A31,60),0))","v":46.016307550505083},0,null,null,null,{"$f":"IF(DF31<DI$7, HLOOKUP(DH$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(DF31<$DI$5, HLOOKUP(DH$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(DH$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.3317631597639816},{"$f":"IF(DF31<DI$7, HLOOKUP(DH$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(DF31<$DI$5, HLOOKUP(DH$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(DH$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":1.3199035230080052},8441102.3281285316,8365932.5002971534,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A31,60),0),DP31:OFFSET(DP31,-MIN($A31,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A31,60),0))","v":95240686.779238507},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A31,60),0),DQ31:OFFSET(DQ31,-MIN($A31,60),0),'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A31,60),0))","v":94392548.023251548}]
[19,1969,{"$f":"'Base Case Liquid Immersed'!$C32","v":1781.8625276385808},17160.861749851032,{"$f":"SUMPRODUCT(C32:OFFSET(C32,-MIN(A32,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A32,60),0))","v":120.85362196811322},0,null,null,null,null,1969,1781.862527638581,17160.861749851028,120.85362196811326,0,0,0,null,23225643.376905192,34286890.838553518,267818276.45899996,395367131.94564104,"NA",1969,729.80245973468379,7028.6225350985151,49.498358718537638,0,0,0,null,10082651.814665681,18693033.333684545,116264526.55451852,215552089.9023259,null,1969,241.03864097143915,2321.4084868627115,{"$f":"SUMPRODUCT(AL32:OFFSET(AL32,-MIN($A32,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A32,60),0))","v":16.348282958885289},0,null,null,null,{"$f":"IF(AK32<AN$7, HLOOKUP(AM$3, Assumptions!$C$484:$P$488,2, FALSE), IF(AK32<$AN$5, HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.7255707852172746},{"$f":"IF(AK32<AN$7, HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AK32<$AN$5, HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.4439098655775067},3643540.1158466088,5160312.002862134,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A32,60),0),AU32:OFFSET(AU32,-MIN($A32,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A32,60),0))","v":42014191.736258775},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A32,60),0),AV32:OFFSET(AV32,-MIN($A32,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A32,60),0))","v":59504309.274440467},null,1969,466.51019175853611,4492.8925668998345,{"$f":"SUMPRODUCT(BA32:OFFSET(BA32,-MIN($A32,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A32,60),0))","v":31.640738544389947},0,null,null,null,{"$f":"IF(AZ32<BC$7, HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(AZ32<$BC$5, HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.5185677873948442},{"$f":"IF(AZ32<BC$7, HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AZ32<$BC$5, HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":3.2277536696871967},6205823.5833361251,13190632.654541014,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A32,60),0),BJ32:OFFSET(BJ32,-MIN($A32,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A32,60),0))","v":71560255.581568375},{"$f":"SUMPRODUCT( Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A32,60),0),BK32:OFFSET(BK32,-MIN($A32,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A32,60),0))","v":152103106.27845812},null,1969,22.253627004708523,214.32148133596883,{"$f":"SUMPRODUCT(BP32:OFFSET(BP32,-MIN($A32,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A32,60),0))","v":1.5093372152624014},0,null,null,null,{"$f":"IF(BO32<BR$7, HLOOKUP(BQ$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(BO32<$BR$5, HLOOKUP(BQ$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(BQ$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.196706649467099},{"$f":"IF(BO32<BR$7, HLOOKUP(BQ$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(BO32<$BR$5, HLOOKUP(BQ$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(BQ$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":1.7548248986702943},233288.11548294674,342088.67628139723,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A32,60),0),BY32:OFFSET(BY32,-MIN($A32,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A32,60),0))","v":2690079.2366913632},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A32,60),0),BZ32:OFFSET(BZ32,-MIN($A32,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A32,60),0))","v":3944674.3494273257},null,1969,1052.0600679038971,10132.239214752513,71.355263249575614,0,0,0,null,13142991.562239511,15593857.504868977,151553749.90448144,179815042.04331511,null,1969,273.26692923262419,2631.7944962803381,{"$f":"SUMPRODUCT(CR32:OFFSET(CR32,-MIN($A32,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A32,60),0))","v":18.534144834188531},0,null,null,null,{"$f":"IF(CQ32<CT$7, HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(CQ32<$CT$5, HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.6949489375829578},{"$f":"IF(CQ32<CT$7, HLOOKUP(CS$3, Assumptions!$C$494:$P$498,2, FALSE), IF(CQ32<$CT$5, HLOOKUP(CS$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(CS$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.7525793714573834},4057399.7844834886,6589174.8718112996,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A32,60),0),DA32:OFFSET(DA32,-MIN($A32,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A32,60),0))","v":46786467.851564892},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A32,60),0),DB32:OFFSET(DB32,-MIN($A32,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A32,60),0))","v":75980735.121861666},null,1969,778.79313867127303,7500.4447184721757,{"$f":"SUMPRODUCT(DG32:OFFSET(DG32,-MIN($A32,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A32,60),0))","v":52.821118415387076},0,null,null,null,{"$f":"IF(DF32<DI$7, HLOOKUP(DH$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(DF32<$DI$5, HLOOKUP(DH$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(DH$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.3317631597639816},{"$f":"IF(DF32<DI$7, HLOOKUP(DH$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(DF32<$DI$5, HLOOKUP(DH$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(DH$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":1.3199035230080052},9085591.7777560223,9004682.6330576763,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A32,60),0),DP32:OFFSET(DP32,-MIN($A32,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A32,60),0))","v":104767282.05291654},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A32,60),0),DQ32:OFFSET(DQ32,-MIN($A32,60),0),'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A32,60),0))","v":103834306.92145343}]
[20,1970,{"$f":"'Base Case Liquid Immersed'!$C33","v":1919.9813712639752},18821.870655521499,{"$f":"SUMPRODUCT(C33:OFFSET(C33,-MIN(A33,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A33,60),0))","v":138.1199528244328},0,null,null,null,null,1970,1919.9813712639755,18821.870655521496,138.11995282443286,0,0,0,null,25025950.053720057,36944596.267943233,293994204.63556963,434009385.14067185,"NA",1970,786.37218396986805,7708.926636114662,56.570178532962061,0,0,0,null,10864195.950488921,20142000.416078426,127627947.81467979,236619643.98486644,null,1970,259.72244953894528,2546.0988448752655,{"$f":"SUMPRODUCT(AL33:OFFSET(AL33,-MIN($A33,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A33,60),0))","v":18.683958612655282},0,null,null,null,{"$f":"IF(AK33<AN$7, HLOOKUP(AM$3, Assumptions!$C$484:$P$488,2, FALSE), IF(AK33<$AN$5, HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.7255707852172746},{"$f":"IF(AK33<AN$7, HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AK33<$AN$5, HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.4439098655775067},3925964.5676197726,5560307.1290440159,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A33,60),0),AU33:OFFSET(AU33,-MIN($A33,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A33,60),0))","v":46120559.979029916},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A33,60),0),AV33:OFFSET(AV33,-MIN($A33,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A33,60),0))","v":65320120.451922193},null,1970,502.67114538190077,4927.7620201139807,{"$f":"SUMPRODUCT(BA33:OFFSET(BA33,-MIN($A33,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A33,60),0))","v":36.161244023240094},0,null,null,null,{"$f":"IF(AZ33<BC$7, HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(AZ33<$BC$5, HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.5185677873948442},{"$f":"IF(AZ33<BC$7, HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AZ33<$BC$5, HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":3.2277536696871967},6686860.231101268,14213088.035174118,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A33,60),0),BJ33:OFFSET(BJ33,-MIN($A33,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A33,60),0))","v":78554386.584001482},{"$f":"SUMPRODUCT( Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A33,60),0),BK33:OFFSET(BK33,-MIN($A33,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A33,60),0))","v":166969305.99424776},null,1970,23.978589049022094,235.06577112541495,{"$f":"SUMPRODUCT(BP33:OFFSET(BP33,-MIN($A33,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A33,60),0))","v":1.7249758970666813},0,null,null,null,{"$f":"IF(BO33<BR$7, HLOOKUP(BQ$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(BO33<$BR$5, HLOOKUP(BQ$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(BQ$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.196706649467099},{"$f":"IF(BO33<BR$7, HLOOKUP(BQ$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(BO33<$BR$5, HLOOKUP(BQ$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(BQ$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":1.7548248986702943},251371.15176788045,368605.25186029181,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A33,60),0),BY33:OFFSET(BY33,-MIN($A33,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A33,60),0))","v":2953001.2516483753},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A33,60),0),BZ33:OFFSET(BZ33,-MIN($A33,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A33,60),0))","v":4330217.5386964632},null,1970,1133.6091872941074,11112.944019406834,81.549774291470783,0,0,0,null,14161754.103231136,16802595.851864811,166366256.82088983,197389741.15580541,null,1970,294.44887322731165,2886.5272806787734,{"$f":"SUMPRODUCT(CR33:OFFSET(CR33,-MIN($A33,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A33,60),0))","v":21.182114101758192},0,null,null,null,{"$f":"IF(CQ33<CT$7, HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(CQ33<$CT$5, HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.6949489375829578},{"$f":"IF(CQ33<CT$7, HLOOKUP(CS$3, Assumptions!$C$494:$P$498,2, FALSE), IF(CQ33<$CT$5, HLOOKUP(CS$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(CS$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.7525793714573834},4371904.0504783867,7099926.5148946652,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A33,60),0),DA33:OFFSET(DA33,-MIN($A33,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A33,60),0))","v":51359267.132891893},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A33,60),0),DB33:OFFSET(DB33,-MIN($A33,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A33,60),0))","v":83406913.393370673},null,1970,839.16031406679588,8226.4167387280613,{"$f":"SUMPRODUCT(DG33:OFFSET(DG33,-MIN($A33,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A33,60),0))","v":60.367660189712588},0,null,null,null,{"$f":"IF(DF33<DI$7, HLOOKUP(DH$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(DF33<$DI$5, HLOOKUP(DH$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(DH$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.3317631597639816},{"$f":"IF(DF33<DI$7, HLOOKUP(DH$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(DF33<$DI$5, HLOOKUP(DH$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(DH$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":1.3199035230080052},9789850.05275275,9702669.3369701467,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A33,60),0),DP33:OFFSET(DP33,-MIN($A33,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A33,60),0))","v":115006989.68799792},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A33,60),0),DQ33:OFFSET(DQ33,-MIN($A33,60),0),'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A33,60),0))","v":113982827.76243475}]
[21,1971,{"$f":"'Base Case Liquid Immersed'!$C34","v":2064.4074775413414},20603.732073961044,{"$f":"SUMPRODUCT(C34:OFFSET(C34,-MIN(A34,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A34,60),0))","v":157.21867351455106},0,null,null,null,null,1971,2064.4074775413419,20603.732073961037,157.21867351455103,0,0,0,null,26908468.590746887,39723667.079164535,322066624.1816445,475451336.56180835,"NA",1971,845.52519155390974,8438.7286415515664,64.392495418376186,0,0,0,null,11681429.670798656,21657135.269088067,139814668.64238951,259213578.87899122,null,1971,279.25946310644423,2787.1373358015553,{"$f":"SUMPRODUCT(AL34:OFFSET(AL34,-MIN($A34,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A34,60),0))","v":21.267507908986264},0,null,null,null,{"$f":"IF(AK34<AN$7, HLOOKUP(AM$3, Assumptions!$C$484:$P$488,2, FALSE), IF(AK34<$AN$5, HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.7255707852172746},{"$f":"IF(AK34<AN$7, HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AK34<$AN$5, HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.4439098655775067},4221286.0662398078,5978568.2228094386,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A34,60),0),AU34:OFFSET(AU34,-MIN($A34,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A34,60),0))","v":50524441.718930699},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A34,60),0),AV34:OFFSET(AV34,-MIN($A34,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A34,60),0))","v":71557297.230285987},null,1971,540.48340614237782,5394.2719214726412,{"$f":"SUMPRODUCT(BA34:OFFSET(BA34,-MIN($A34,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A34,60),0))","v":41.16148826952179},0,null,null,null,{"$f":"IF(AZ34<BC$7, HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(AZ34<$BC$5, HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.5185677873948442},{"$f":"IF(AZ34<BC$7, HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AZ34<$BC$5, HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":3.2277536696871967},7189863.6460579149,15282234.326810397,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A34,60),0),BJ34:OFFSET(BJ34,-MIN($A34,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A34,60),0))","v":86055254.501123175},{"$f":"SUMPRODUCT( Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A34,60),0),BK34:OFFSET(BK34,-MIN($A34,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A34,60),0))","v":182912587.64838004},null,1971,25.782322305087739,257.31938427737038,{"$f":"SUMPRODUCT(BP34:OFFSET(BP34,-MIN($A34,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A34,60),0))","v":1.9634992398681341},0,null,null,null,{"$f":"IF(BO34<BR$7, HLOOKUP(BQ$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(BO34<$BR$5, HLOOKUP(BQ$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(BQ$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.196706649467099},{"$f":"IF(BO34<BR$7, HLOOKUP(BQ$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(BO34<$BR$5, HLOOKUP(BQ$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(BQ$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":1.7548248986702943},270279.95850093302,396332.71946823166,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A34,60),0),BY34:OFFSET(BY34,-MIN($A34,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A34,60),0))","v":3234972.4223356224},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A34,60),0),BZ34:OFFSET(BZ34,-MIN($A34,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A34,60),0))","v":4743694.000325162},null,1971,1218.8822859874319,12165.003432409472,92.826178096174857,0,0,0,null,15227038.919948233,18066531.810076468,182251955.53925499,216237757.68281716,null,1971,316.59810076381751,3159.794039804327,{"$f":"SUMPRODUCT(CR34:OFFSET(CR34,-MIN($A34,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A34,60),0))","v":24.111099180184389},0,null,null,null,{"$f":"IF(CQ34<CT$7, HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(CQ34<$CT$5, HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.6949489375829578},{"$f":"IF(CQ34<CT$7, HLOOKUP(CS$3, Assumptions!$C$494:$P$498,2, FALSE), IF(CQ34<$CT$5, HLOOKUP(CS$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(CS$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.7525793714573834},4700770.3032864332,7634001.8745564148,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A34,60),0),DA34:OFFSET(DA34,-MIN($A34,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A34,60),0))","v":56263373.648599155},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A34,60),0),DB34:OFFSET(DB34,-MIN($A34,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A34,60),0))","v":91371131.15311949},null,1971,902.28418522361437,9005.2093926051457,{"$f":"SUMPRODUCT(DG34:OFFSET(DG34,-MIN($A34,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A34,60),0))","v":68.715078915990475},0,null,null,null,{"$f":"IF(DF34<DI$7, HLOOKUP(DH$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(DF34<$DI$5, HLOOKUP(DH$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(DH$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.3317631597639816},{"$f":"IF(DF34<DI$7, HLOOKUP(DH$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(DF34<$DI$5, HLOOKUP(DH$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(DH$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":1.3199035230080052},10526268.6166618,10432529.935520053,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A34,60),0),DP34:OFFSET(DP34,-MIN($A34,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A34,60),0))","v":125988581.89065583},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A34,60),0),DQ34:OFFSET(DQ34,-MIN($A34,60),0),'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A34,60),0))","v":124866626.52969769}]
[22,1972,{"$f":"'Base Case Liquid Immersed'!$C35","v":2213.2105920189315},22510.920877987835,{"$f":"SUMPRODUCT(C35:OFFSET(C35,-MIN(A35,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A35,60),0))","v":178.32555368789696},0,null,null,null,null,1972,2213.2105920189319,22510.920877987832,178.32555368789696,0,0,0,null,28848039.13371658,42586960.999650843,352082019.2263388,519761608.47431141,"NA",1972,906.47090272829837,9219.8613376871017,73.037299845711601,0,0,0,null,12523430.649518207,23218188.120214563,152844868.59871125,283371307.08436346,null,1972,299.3885695496495,3045.1292909990134,{"$f":"SUMPRODUCT(AL35:OFFSET(AL35,-MIN($A35,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A35,60),0))","v":24.12270780977358},0,null,null,null,{"$f":"IF(AK35<AN$7, HLOOKUP(AM$3, Assumptions!$C$484:$P$488,2, FALSE), IF(AK35<$AN$5, HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.7255707852172746},{"$f":"IF(AK35<AN$7, HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AK35<$AN$5, HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.4439098655775067},4525557.6408155002,6409505.2259684866,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A35,60),0),AU35:OFFSET(AU35,-MIN($A35,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A35,60),0))","v":55233129.188362598},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A35,60),0),AV35:OFFSET(AV35,-MIN($A35,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A35,60),0))","v":78226167.530507714},null,1972,579.44161329498274,5893.5938393454971,{"$f":"SUMPRODUCT(BA35:OFFSET(BA35,-MIN($A35,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A35,60),0))","v":46.68748961045646},0,null,null,null,{"$f":"IF(AZ35<BC$7, HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(AZ35<$BC$5, HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.5185677873948442},{"$f":"IF(AZ35<BC$7, HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AZ35<$BC$5, HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":3.2277536696871967},7708111.1891625412,16383782.392657386,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A35,60),0),BJ35:OFFSET(BJ35,-MIN($A35,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A35,60),0))","v":94075279.755482122},{"$f":"SUMPRODUCT( Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A35,60),0),BK35:OFFSET(BK35,-MIN($A35,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A35,60),0))","v":199959351.15845719},null,1972,27.640719883666197,281.13820734258996,{"$f":"SUMPRODUCT(BP35:OFFSET(BP35,-MIN($A35,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A35,60),0))","v":2.2271024254815579},0,null,null,null,{"$f":"IF(BO35<BR$7, HLOOKUP(BQ$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(BO35<$BR$5, HLOOKUP(BQ$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(BQ$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.196706649467099},{"$f":"IF(BO35<BR$7, HLOOKUP(BQ$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(BO35<$BR$5, HLOOKUP(BQ$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(BQ$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":1.7548248986702943},289761.81954016542,424900.50158868986,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A35,60),0),BY35:OFFSET(BY35,-MIN($A35,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A35,60),0))","v":3536459.6548665278},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A35,60),0),BZ35:OFFSET(BZ35,-MIN($A35,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A35,60),0))","v":5185788.3953985311},null,1972,1306.7396892906336,13291.05954030073,105.28825384218537,0,0,0,null,16324608.484198373,19368772.879436281,199237150.62762755,236390301.38994795,null,1972,339.41858748645518,3452.2810413879602,{"$f":"SUMPRODUCT(CR35:OFFSET(CR35,-MIN($A35,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A35,60),0))","v":27.34805615143571},0,null,null,null,{"$f":"IF(CQ35<CT$7, HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(CQ35<$CT$5, HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.6949489375829578},{"$f":"IF(CQ35<CT$7, HLOOKUP(CS$3, Assumptions!$C$494:$P$498,2, FALSE), IF(CQ35<$CT$5, HLOOKUP(CS$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(CS$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.7525793714573834},5039603.2464832207,8184263.0353107164,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A35,60),0),DA35:OFFSET(DA35,-MIN($A35,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A35,60),0))","v":61506907.935646214},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A35,60),0),DB35:OFFSET(DB35,-MIN($A35,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A35,60),0))","v":99886576.068314031},null,1972,967.32110180417828,9838.7784989127704,{"$f":"SUMPRODUCT(DG35:OFFSET(DG35,-MIN($A35,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A35,60),0))","v":77.940197690749656},0,null,null,null,{"$f":"IF(DF35<DI$7, HLOOKUP(DH$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(DF35<$DI$5, HLOOKUP(DH$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(DH$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.3317631597639816},{"$f":"IF(DF35<DI$7, HLOOKUP(DH$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(DF35<$DI$5, HLOOKUP(DH$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(DH$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":1.3199035230080052},11285005.237715151,11184509.844125565,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A35,60),0),DP35:OFFSET(DP35,-MIN($A35,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A35,60),0))","v":137730242.69198135},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A35,60),0),DQ35:OFFSET(DQ35,-MIN($A35,60),0),'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A35,60),0))","v":136503725.32163391}]
[23,1973,{"$f":"'Base Case Liquid Immersed'!$C36","v":2374.3931384509165},24545.80591631887,{"$f":"SUMPRODUCT(C36:OFFSET(C36,-MIN(A36,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A36,60),0))","v":201.59373062563998},0,null,null,null,null,1973,2374.3931384509169,24545.805916318866,201.59373062563998,0,0,0,null,30948969.078616381,45688461.97903195,384189567.61124551,567160424.89037406,"NA",1973,972.48689275433821,10053.294940569687,82.567312683015629,0,0,0,null,13435480.523774568,24909110.212422334,166783308.35403147,309212893.57917535,null,1973,321.19228411104683,3320.3951527388895,{"$f":"SUMPRODUCT(AL36:OFFSET(AL36,-MIN($A36,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A36,60),0))","v":27.270273719018711},0,null,null,null,{"$f":"IF(AK36<AN$7, HLOOKUP(AM$3, Assumptions!$C$484:$P$488,2, FALSE), IF(AK36<$AN$5, HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.7255707852172746},{"$f":"IF(AK36<AN$7, HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AK36<$AN$5, HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.4439098655775067},4855142.5918372469,6876293.3289245199,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A36,60),0),AU36:OFFSET(AU36,-MIN($A36,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A36,60),0))","v":60270024.772414297},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A36,60),0),AV36:OFFSET(AV36,-MIN($A36,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A36,60),0))","v":85359875.933085799},null,1973,621.64088483124692,6426.3479630300235,{"$f":"SUMPRODUCT(BA36:OFFSET(BA36,-MIN($A36,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A36,60),0))","v":52.779340983235173},0,null,null,null,{"$f":"IF(AZ36<BC$7, HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(AZ36<$BC$5, HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.5185677873948442},{"$f":"IF(AZ36<BC$7, HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AZ36<$BC$5, HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":3.2277536696871967},8269473.4897634722,17576971.949836884,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A36,60),0),BJ36:OFFSET(BJ36,-MIN($A36,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A36,60),0))","v":102654322.2274892},{"$f":"SUMPRODUCT( Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A36,60),0),BK36:OFFSET(BK36,-MIN($A36,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A36,60),0))","v":218194319.69346619},null,1973,29.653723812044472,306.55182480077457,{"$f":"SUMPRODUCT(BP36:OFFSET(BP36,-MIN($A36,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A36,60),0))","v":2.517697980761747},0,null,null,null,{"$f":"IF(BO36<BR$7, HLOOKUP(BQ$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(BO36<$BR$5, HLOOKUP(BQ$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(BQ$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.196706649467099},{"$f":"IF(BO36<BR$7, HLOOKUP(BQ$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(BO36<$BR$5, HLOOKUP(BQ$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(BQ$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":1.7548248986702943},310864.44217384997,455844.9336609302,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A36,60),0),BY36:OFFSET(BY36,-MIN($A36,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A36,60),0))","v":3858961.3541279798},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A36,60),0),BZ36:OFFSET(BZ36,-MIN($A36,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A36,60),0))","v":5658697.9526233431},null,1973,1401.9062456965787,14492.510975749177,119.02641794262433,0,0,0,null,17513488.554841813,20779351.766609617,217406259.25721401,257947531.31119871,null,1973,364.13758731173084,3764.3515727229797,{"$f":"SUMPRODUCT(CR36:OFFSET(CR36,-MIN($A36,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A36,60),0))","v":30.916470191235348},0,null,null,null,{"$f":"IF(CQ36<CT$7, HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(CQ36<$CT$5, HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.6949489375829578},{"$f":"IF(CQ36<CT$7, HLOOKUP(CS$3, Assumptions!$C$494:$P$498,2, FALSE), IF(CQ36<$CT$5, HLOOKUP(CS$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(CS$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.7525793714573834},5406624.842712828,8780302.2741692215,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A36,60),0),DA36:OFFSET(DA36,-MIN($A36,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A36,60),0))","v":67115930.591472939},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A36,60),0),DB36:OFFSET(DB36,-MIN($A36,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A36,60),0))","v":108995570.2770025},null,1973,1037.7686583848479,10728.159403026199,{"$f":"SUMPRODUCT(DG36:OFFSET(DG36,-MIN($A36,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A36,60),0))","v":88.109947751388987},0,null,null,null,{"$f":"IF(DF36<DI$7, HLOOKUP(DH$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(DF36<$DI$5, HLOOKUP(DH$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(DH$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.3317631597639816},{"$f":"IF(DF36<DI$7, HLOOKUP(DH$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(DF36<$DI$5, HLOOKUP(DH$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(DH$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":1.3199035230080052},12106863.712128984,11999049.492440397,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A36,60),0),DP36:OFFSET(DP36,-MIN($A36,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A36,60),0))","v":150290328.66574109},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A36,60),0),DQ36:OFFSET(DQ36,-MIN($A36,60),0),'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A36,60),0))","v":148951961.03419623}]
[24,1974,{"$f":"'Base Case Liquid Immersed'!$C37","v":2547.6629429814561},26718.605324144148,{"$f":"SUMPRODUCT(C37:OFFSET(C37,-MIN(A37,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A37,60),0))","v":227.22008826594572},0,null,null,null,null,1974,2547.6629429814566,26718.60532414414,227.22008826594572,0,0,0,null,33207450.092494372,49022547.960080832,418533256.73206151,617860347.41865766,"NA",1974,1043.4534951620544,10943.21452064101,93.063172239993335,0,0,0,null,14415926.030640829,26726836.429552443,181692495.31677604,336854225.83933932,null,1974,344.63108343344851,3614.3171631309174,{"$f":"SUMPRODUCT(AL37:OFFSET(AL37,-MIN($A37,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A37,60),0))","v":30.736838800699491},0,null,null,null,{"$f":"IF(AK37<AN$7, HLOOKUP(AM$3, Assumptions!$C$484:$P$488,2, FALSE), IF(AK37<$AN$5, HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.7255707852172746},{"$f":"IF(AK37<AN$7, HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AK37<$AN$5, HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.4439098655775067},5209443.4842346935,7378086.3899399852,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A37,60),0),AU37:OFFSET(AU37,-MIN($A37,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A37,60),0))","v":65657716.601105914},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A37,60),0),AV37:OFFSET(AV37,-MIN($A37,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A37,60),0))","v":92990413.796632707},null,1974,667.00472658879767,6995.2095068780354,{"$f":"SUMPRODUCT(BA37:OFFSET(BA37,-MIN($A37,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A37,60),0))","v":59.488588656059413},0,null,null,null,{"$f":"IF(AZ37<BC$7, HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(AZ37<$BC$5, HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.5185677873948442},{"$f":"IF(AZ37<BC$7, HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AZ37<$BC$5, HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":3.2277536696871967},8872932.972499596,18859640.116564304,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A37,60),0),BJ37:OFFSET(BJ37,-MIN($A37,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A37,60),0))","v":111830854.92568152},{"$f":"SUMPRODUCT( Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A37,60),0),BK37:OFFSET(BK37,-MIN($A37,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A37,60),0))","v":237699268.59166995},null,1974,31.817685139808294,333.68785063205729,{"$f":"SUMPRODUCT(BP37:OFFSET(BP37,-MIN($A37,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A37,60),0))","v":2.8377447832344331},0,null,null,null,{"$f":"IF(BO37<BR$7, HLOOKUP(BQ$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(BO37<$BR$5, HLOOKUP(BQ$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(BQ$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.196706649467099},{"$f":"IF(BO37<BR$7, HLOOKUP(BQ$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(BO37<$BR$5, HLOOKUP(BQ$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(BQ$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":1.7548248986702943},333549.57390654163,489109.92304815381,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A37,60),0),BY37:OFFSET(BY37,-MIN($A37,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A37,60),0))","v":4203923.7899886016},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A37,60),0),BZ37:OFFSET(BZ37,-MIN($A37,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A37,60),0))","v":6164543.4510366274},null,1974,1504.2094478194022,15775.390803503133,134.1569160259524,0,0,0,null,18791524.061853543,22295711.530528389,236840761.41528547,281006121.57931834,null,1974,390.71029237644029,4097.572689843475,{"$f":"SUMPRODUCT(CR37:OFFSET(CR37,-MIN($A37,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A37,60),0))","v":34.846535474702478},0,null,null,null,{"$f":"IF(CQ37<CT$7, HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(CQ37<$CT$5, HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.6949489375829578},{"$f":"IF(CQ37<CT$7, HLOOKUP(CS$3, Assumptions!$C$494:$P$498,2, FALSE), IF(CQ37<$CT$5, HLOOKUP(CS$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(CS$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.7525793714573834},5801169.7959036874,9421039.1572604999,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A37,60),0),DA37:OFFSET(DA37,-MIN($A37,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A37,60),0))","v":73115595.469464138},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A37,60),0),DB37:OFFSET(DB37,-MIN($A37,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A37,60),0))","v":118738963.37435804},null,1974,1113.4991554429619,11677.818113659658,{"$f":"SUMPRODUCT(DG37:OFFSET(DG37,-MIN($A37,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A37,60),0))","v":99.310380551249921},0,null,null,null,{"$f":"IF(DF37<DI$7, HLOOKUP(DH$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(DF37<$DI$5, HLOOKUP(DH$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(DH$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.3317631597639816},{"$f":"IF(DF37<DI$7, HLOOKUP(DH$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(DF37<$DI$5, HLOOKUP(DH$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(DH$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":1.3199035230080052},12990354.265949856,12874672.373267889,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A37,60),0),DP37:OFFSET(DP37,-MIN($A37,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A37,60),0))","v":163725165.94582134},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A37,60),0),DQ37:OFFSET(DQ37,-MIN($A37,60),0),'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A37,60),0))","v":162267158.20496029}]
[25,1975,{"$f":"'Base Case Liquid Immersed'!$C38","v":2736.6179882724805},29039.048178859659,{"$f":"SUMPRODUCT(C38:OFFSET(C38,-MIN(A38,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A38,60),0))","v":255.36069653172319},0,null,null,null,null,1975,2736.6179882724809,29039.048178859652,255.36069653172319,0,0,0,null,35670379.992037356,52658451.9149573,455302409.55037689,672140864.36490798,"NA",1975,1120.8443458554693,11893.604843563071,104.58880051503844,0,0,0,null,15485126.320081014,28709112.225471441,197654617.84535792,366447679.42554069,null,1975,370.19167894246601,3928.2114077636666,{"$f":"SUMPRODUCT(AL38:OFFSET(AL38,-MIN($A38,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A38,60),0))","v":34.543515167299887},0,null,null,null,{"$f":"IF(AK38<AN$7, HLOOKUP(AM$3, Assumptions!$C$484:$P$488,2, FALSE), IF(AK38<$AN$5, HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.7255707852172746},{"$f":"IF(AK38<AN$7, HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AK38<$AN$5, HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.4439098655775067},5595817.4479555944,7925304.243782416,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A38,60),0),AU38:OFFSET(AU38,-MIN($A38,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A38,60),0))","v":71425904.85514763},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A38,60),0),AV38:OFFSET(AV38,-MIN($A38,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A38,60),0))","v":101159845.21105357},null,1975,716.47512794982697,7602.7256448107737,{"$f":"SUMPRODUCT(BA38:OFFSET(BA38,-MIN($A38,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A38,60),0))","v":66.856093362310503},0,null,null,null,{"$f":"IF(AZ38<BC$7, HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(AZ38<$BC$5, HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.5185677873948442},{"$f":"IF(AZ38<BC$7, HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AZ38<$BC$5, HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":3.2277536696871967},9531020.5960220508,20258421.757681806,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A38,60),0),BJ38:OFFSET(BJ38,-MIN($A38,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A38,60),0))","v":121655464.38843118},{"$f":"SUMPRODUCT( Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A38,60),0),BK38:OFFSET(BK38,-MIN($A38,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A38,60),0))","v":258581720.80082405},null,1975,34.177538963176403,362.66779098863117,{"$f":"SUMPRODUCT(BP38:OFFSET(BP38,-MIN($A38,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A38,60),0))","v":3.1891919854280526},0,null,null,null,{"$f":"IF(BO38<BR$7, HLOOKUP(BQ$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(BO38<$BR$5, HLOOKUP(BQ$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(BQ$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.196706649467099},{"$f":"IF(BO38<BR$7, HLOOKUP(BQ$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(BO38<$BR$5, HLOOKUP(BQ$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(BQ$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":1.7548248986702943},358288.2761033696,525386.22400721919,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A38,60),0),BY38:OFFSET(BY38,-MIN($A38,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A38,60),0))","v":4573248.6017791238},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A38,60),0),BZ38:OFFSET(BZ38,-MIN($A38,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A38,60),0))","v":6706113.41366308},null,1975,1615.7736424170116,17145.443335296583,150.77189601668476,0,0,0,null,20185253.671956345,23949339.689485863,257647791.70501894,305693184.93936735,null,1975,419.68849029506384,4453.4364467452133,{"$f":"SUMPRODUCT(CR38:OFFSET(CR38,-MIN($A38,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A38,60),0))","v":39.162186928307179},0,null,null,null,{"$f":"IF(CQ38<CT$7, HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(CQ38<$CT$5, HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.6949489375829578},{"$f":"IF(CQ38<CT$7, HLOOKUP(CS$3, Assumptions!$C$494:$P$498,2, FALSE), IF(CQ38<$CT$5, HLOOKUP(CS$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(CS$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.7525793714573834},6231430.9120947868,10119778.716020737,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A38,60),0),DA38:OFFSET(DA38,-MIN($A38,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A38,60),0))","v":79538976.311909184},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A38,60),0),DB38:OFFSET(DB38,-MIN($A38,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A38,60),0))","v":129170466.77241448},null,1975,1196.0851521219477,12692.00688855137,{"$f":"SUMPRODUCT(DG38:OFFSET(DG38,-MIN($A38,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A38,60),0))","v":111.60970908837757},0,null,null,null,{"$f":"IF(DF38<DI$7, HLOOKUP(DH$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(DF38<$DI$5, HLOOKUP(DH$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(DH$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.3317631597639816},{"$f":"IF(DF38<DI$7, HLOOKUP(DH$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(DF38<$DI$5, HLOOKUP(DH$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(DH$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":1.3199035230080052},13953822.759861559,13829560.973465124,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A38,60),0),DP38:OFFSET(DP38,-MIN($A38,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A38,60),0))","v":178108815.39310977},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A38,60),0),DQ38:OFFSET(DQ38,-MIN($A38,60),0),'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A38,60),0))","v":176522718.16695288}]
[26,1976,{"$f":"'Base Case Liquid Immersed'!$C39","v":2921.9289167488755},31520.305470600415,{"$f":"SUMPRODUCT(C39:OFFSET(C39,-MIN(A39,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A39,60),0))","v":286.21512390833692},0,null,null,null,null,1976,2921.928916748876,31520.305470600415,286.21512390833698,0,0,0,null,38085810.740412645,56224235.17674543,494430895.03079844,729904349.68902934,"NA",1976,1196.7426653498576,12909.860388903504,117.22593533542185,0,0,0,null,16533706.409901997,30653158.586722434,214640967.31831107,397940029.13196135,null,1976,395.25932230118292,4263.8595715388328,{"$f":"SUMPRODUCT(AL39:OFFSET(AL39,-MIN($A39,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A39,60),0))","v":38.717299130682868},0,null,null,null,{"$f":"IF(AK39<AN$7, HLOOKUP(AM$3, Assumptions!$C$484:$P$488,2, FALSE), IF(AK39<$AN$5, HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.7255707852172746},{"$f":"IF(AK39<AN$7, HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AK39<$AN$5, HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.4439098655775067},5974739.9469338525,8461968.6573640611,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A39,60),0),AU39:OFFSET(AU39,-MIN($A39,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A39,60),0))","v":77564215.179071769},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A39,60),0),AV39:OFFSET(AV39,-MIN($A39,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A39,60),0))","v":109853477.07311916},null,1976,764.99146152638116,8252.3446793982912,{"$f":"SUMPRODUCT(BA39:OFFSET(BA39,-MIN($A39,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A39,60),0))","v":74.934104212642183},0,null,null,null,{"$f":"IF(AZ39<BC$7, HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(AZ39<$BC$5, HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.5185677873948442},{"$f":"IF(AZ39<BC$7, HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AZ39<$BC$5, HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":3.2277536696871967},10176416.586089127,21630227.015657261,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A39,60),0),BJ39:OFFSET(BJ39,-MIN($A39,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A39,60),0))","v":132110480.59763041},{"$f":"SUMPRODUCT( Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A39,60),0),BK39:OFFSET(BK39,-MIN($A39,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A39,60),0))","v":280804118.25716335},null,1976,36.49188152229349,393.6561379663795,{"$f":"SUMPRODUCT(BP39:OFFSET(BP39,-MIN($A39,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A39,60),0))","v":3.5745319920967931},0,null,null,null,{"$f":"IF(BO39<BR$7, HLOOKUP(BQ$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(BO39<$BR$5, HLOOKUP(BQ$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(BQ$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.196706649467099},{"$f":"IF(BO39<BR$7, HLOOKUP(BQ$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(BO39<$BR$5, HLOOKUP(BQ$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(BQ$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":1.7548248986702943},382549.87687901704,560962.91370110831,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A39,60),0),BY39:OFFSET(BY39,-MIN($A39,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A39,60),0))","v":4966271.5416089064},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A39,60),0),BZ39:OFFSET(BZ39,-MIN($A39,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A39,60),0))","v":7282433.8016788233},null,1976,1725.1862513990181,18610.445081696911,168.98918857291511,0,0,0,null,21552104.330510646,25571076.590023,279789927.71248734,331964320.55706799,null,1976,448.10782545281074,4833.9627501119703,{"$f":"SUMPRODUCT(CR39:OFFSET(CR39,-MIN($A39,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A39,60),0))","v":43.894030430068305},0,null,null,null,{"$f":"IF(CQ39<CT$7, HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(CQ39<$CT$5, HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.6949489375829578},{"$f":"IF(CQ39<CT$7, HLOOKUP(CS$3, Assumptions!$C$494:$P$498,2, FALSE), IF(CQ39<$CT$5, HLOOKUP(CS$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(CS$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.7525793714573834},6653394.1722229356,10805042.643203085,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A39,60),0),DA39:OFFSET(DA39,-MIN($A39,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A39,60),0))","v":86374520.36892736},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A39,60),0),DB39:OFFSET(DB39,-MIN($A39,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A39,60),0))","v":140271318.9260301},null,1976,1277.0784259462075,13776.482331584941,{"$f":"SUMPRODUCT(DG39:OFFSET(DG39,-MIN($A39,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A39,60),0))","v":125.09515814284681},0,null,null,null,{"$f":"IF(DF39<DI$7, HLOOKUP(DH$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(DF39<$DI$5, HLOOKUP(DH$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(DH$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.3317631597639816},{"$f":"IF(DF39<DI$7, HLOOKUP(DH$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(DF39<$DI$5, HLOOKUP(DH$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(DH$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":1.3199035230080052},14898710.158287711,14766033.946819915,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A39,60),0),DP39:OFFSET(DP39,-MIN($A39,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A39,60),0))","v":193415407.34355995},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A39,60),0),DQ39:OFFSET(DQ39,-MIN($A39,60),0),'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A39,60),0))","v":191693001.63103792}]
[27,1977,{"$f":"'Base Case Liquid Immersed'!$C40","v":3138.9447658293625},34156.019263440954,{"$f":"SUMPRODUCT(C40:OFFSET(C40,-MIN(A40,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A40,60),0))","v":319.89327764106156},0,null,null,null,null,1977,3138.944765829363,34156.019263440954,319.89327764106156,0,0,0,null,40914498.498137362,60400089.717847221,536313735.50627267,791733955.70197117,"NA",1977,1285.62645857393,13989.377118917941,131.01959172149435,0,0,0,null,17761688.48517599,32929812.61467123,232823029.73399881,431649206.54471457,null,1977,424.61579875222907,4620.401594709333,{"$f":"SUMPRODUCT(AL40:OFFSET(AL40,-MIN($A40,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A40,60),0))","v":43.273058219977585},0,null,null,null,{"$f":"IF(AK40<AN$7, HLOOKUP(AM$3, Assumptions!$C$484:$P$488,2, FALSE), IF(AK40<$AN$5, HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.7255707852172746},{"$f":"IF(AK40<AN$7, HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AK40<$AN$5, HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.4439098655775067},6418492.447272446,9090451.1993396562,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A40,60),0),AU40:OFFSET(AU40,-MIN($A40,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A40,60),0))","v":84134616.995786875},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A40,60),0),AV40:OFFSET(AV40,-MIN($A40,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A40,60),0))","v":119159076.10054852},null,1977,821.80847394952718,8942.4020367120302,{"$f":"SUMPRODUCT(BA40:OFFSET(BA40,-MIN($A40,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A40,60),0))","v":83.751396070027013},0,null,null,null,{"$f":"IF(AZ40<BC$7, HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(AZ40<$BC$5, HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.5185677873948442},{"$f":"IF(AZ40<BC$7, HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AZ40<$BC$5, HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":3.2277536696871967},10932233.633303314,23236734.981918644,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A40,60),0),BJ40:OFFSET(BJ40,-MIN($A40,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A40,60),0))","v":143301452.35853571},{"$f":"SUMPRODUCT( Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A40,60),0),BK40:OFFSET(BK40,-MIN($A40,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A40,60),0))","v":304590807.57618016},null,1977,39.202185872173629,426.57348749657621,{"$f":"SUMPRODUCT(BP40:OFFSET(BP40,-MIN($A40,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A40,60),0))","v":3.9951374314897588},0,null,null,null,{"$f":"IF(BO40<BR$7, HLOOKUP(BQ$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(BO40<$BR$5, HLOOKUP(BQ$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(BQ$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.196706649467099},{"$f":"IF(BO40<BR$7, HLOOKUP(BQ$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(BO40<$BR$5, HLOOKUP(BQ$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(BQ$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":1.7548248986702943},410962.40460022801,602626.43341293035,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A40,60),0),BY40:OFFSET(BY40,-MIN($A40,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A40,60),0))","v":5386960.3796762303},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A40,60),0),BZ40:OFFSET(BZ40,-MIN($A40,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A40,60),0))","v":7899322.8679858912},null,1977,1853.3183072554332,20166.642144523015,188.87368591956724,0,0,0,null,23152810.012961373,27470277.10317599,303490705.7722739,360084749.1572566,null,1977,481.38943598851642,5238.1765451347128,{"$f":"SUMPRODUCT(CR40:OFFSET(CR40,-MIN($A40,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A40,60),0))","v":49.058921385467869},0,null,null,null,{"$f":"IF(CQ40<CT$7, HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(CQ40<$CT$5, HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.6949489375829578},{"$f":"IF(CQ40<CT$7, HLOOKUP(CS$3, Assumptions!$C$494:$P$498,2, FALSE), IF(CQ40<$CT$5, HLOOKUP(CS$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(CS$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.7525793714573834},7147551.2946893824,11607548.648781976,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A40,60),0),DA40:OFFSET(DA40,-MIN($A40,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A40,60),0))","v":93691235.999191627},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A40,60),0),DB40:OFFSET(DB40,-MIN($A40,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A40,60),0))","v":152153588.68892056},null,1977,1371.9288712669168,14928.465599388301,{"$f":"SUMPRODUCT(DG40:OFFSET(DG40,-MIN($A40,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A40,60),0))","v":139.81476453409937},0,null,null,null,{"$f":"IF(DF40<DI$7, HLOOKUP(DH$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(DF40<$DI$5, HLOOKUP(DH$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(DH$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.3317631597639816},{"$f":"IF(DF40<DI$7, HLOOKUP(DH$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(DF40<$DI$5, HLOOKUP(DH$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(DH$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":1.3199035230080052},16005258.718271989,15862728.454394013,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A40,60),0),DP40:OFFSET(DP40,-MIN($A40,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A40,60),0))","v":209799469.77308226},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A40,60),0),DQ40:OFFSET(DQ40,-MIN($A40,60),0),'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A40,60),0))","v":207931160.46833608}]
[28,1978,{"$f":"'Base Case Liquid Immersed'!$C41","v":3328.4744141316378},36975.07075162926,{"$f":"SUMPRODUCT(C41:OFFSET(C41,-MIN(A41,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A41,60),0))","v":356.65986702047525},0,null,null,null,null,1978,3328.4744141316382,36975.070751629253,356.65986702047536,0,0,0,null,43384918.046525642,64047050.278054722,580568273.27784359,857064783.40224051,"NA",1978,1363.2526510428618,15143.983985770376,146.0781874037948,0,0,0,null,18834140.160177197,34918116.413916148,252034686.79463422,467267231.68641502,null,1978,450.25412277665203,5001.7443352415848,{"$f":"SUMPRODUCT(AL41:OFFSET(AL41,-MIN($A41,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A41,60),0))","v":48.246600566655395},0,null,null,null,{"$f":"IF(AK41<AN$7, HLOOKUP(AM$3, Assumptions!$C$484:$P$488,2, FALSE), IF(AK41<$AN$5, HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.7255707852172746},{"$f":"IF(AK41<AN$7, HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AK41<$AN$5, HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.4439098655775067},6806041.3552383184,9639333.1157962587,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A41,60),0),AU41:OFFSET(AU41,-MIN($A41,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A41,60),0))","v":91077080.593557537},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A41,60),0),AV41:OFFSET(AV41,-MIN($A41,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A41,60),0))","v":128991622.77052943},null,1978,871.42931237110736,9680.459114591531,{"$f":"SUMPRODUCT(BA41:OFFSET(BA41,-MIN($A41,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A41,60),0))","v":93.37727258723983},0,null,null,null,{"$f":"IF(AZ41<BC$7, HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(AZ41<$BC$5, HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.5185677873948442},{"$f":"IF(AZ41<BC$7, HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AZ41<$BC$5, HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":3.2277536696871967},11592322.46896361,24639770.249298569,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A41,60),0),BJ41:OFFSET(BJ41,-MIN($A41,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A41,60),0))","v":155126134.65971765},{"$f":"SUMPRODUCT( Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A41,60),0),BK41:OFFSET(BK41,-MIN($A41,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A41,60),0))","v":329724464.43848085},null,1978,41.569215895102495,461.78053593726008,{"$f":"SUMPRODUCT(BP41:OFFSET(BP41,-MIN($A41,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A41,60),0))","v":4.4543142498995723},0,null,null,null,{"$f":"IF(BO41<BR$7, HLOOKUP(BQ$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(BO41<$BR$5, HLOOKUP(BQ$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(BQ$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.196706649467099},{"$f":"IF(BO41<BR$7, HLOOKUP(BQ$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(BO41<$BR$5, HLOOKUP(BQ$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(BQ$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":1.7548248986702943},435776.3359752706,639013.04882131901,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A41,60),0),BY41:OFFSET(BY41,-MIN($A41,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A41,60),0))","v":5831471.5413590344},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A41,60),0),BZ41:OFFSET(BZ41,-MIN($A41,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A41,60),0))","v":8551144.4774047062},null,1978,1965.2217630887765,21831.08676585888,210.58167961668056,0,0,0,null,24550777.886348449,29128933.864138573,328533586.48320937,389797551.71582556,null,1978,510.45575518360027,5670.5070597377608,{"$f":"SUMPRODUCT(CR41:OFFSET(CR41,-MIN($A41,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A41,60),0))","v":54.697455684398385},0,null,null,null,{"$f":"IF(CQ41<CT$7, HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(CQ41<$CT$5, HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.6949489375829578},{"$f":"IF(CQ41<CT$7, HLOOKUP(CS$3, Assumptions!$C$494:$P$498,2, FALSE), IF(CQ41<$CT$5, HLOOKUP(CS$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(CS$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.7525793714573834},7579120.813800375,12308413.040218288,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A41,60),0),DA41:OFFSET(DA41,-MIN($A41,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A41,60),0))","v":101422274.88164234},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A41,60),0),DB41:OFFSET(DB41,-MIN($A41,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A41,60),0))","v":164708715.08589336},null,1978,1454.7660079051761,16160.579706121118,{"$f":"SUMPRODUCT(DG41:OFFSET(DG41,-MIN($A41,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A41,60),0))","v":155.88422393228217},0,null,null,null,{"$f":"IF(DF41<DI$7, HLOOKUP(DH$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(DF41<$DI$5, HLOOKUP(DH$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(DH$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.3317631597639816},{"$f":"IF(DF41<DI$7, HLOOKUP(DH$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(DF41<$DI$5, HLOOKUP(DH$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(DH$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":1.3199035230080052},16971657.072548073,16820520.823920283,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A41,60),0),DP41:OFFSET(DP41,-MIN($A41,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A41,60),0))","v":227111311.60156706},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A41,60),0),DQ41:OFFSET(DQ41,-MIN($A41,60),0),'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A41,60),0))","v":225088836.62993222}]
[29,1979,{"$f":"'Base Case Liquid Immersed'!$C42","v":3480.9633808902176},39946.885298740424,{"$f":"SUMPRODUCT(C42:OFFSET(C42,-MIN(A42,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A42,60),0))","v":396.49457561962134},0,null,null,null,null,1979,3480.9633808902181,39946.885298740417,396.4945756196214,0,0,0,null,45372531.740574822,66981267.972314313,626677810.92703128,925134057.45154059,"NA",1979,1425.707987128915,16361.158449409442,162.39340132604852,0,0,0,null,19696997.498247188,36517836.535094552,272051631.25156432,504378243.43707836,null,1979,470.88182706949533,5403.7518574515816,{"$f":"SUMPRODUCT(AL42:OFFSET(AL42,-MIN($A42,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A42,60),0))","v":53.63517789812672},0,null,null,null,{"$f":"IF(AK42<AN$7, HLOOKUP(AM$3, Assumptions!$C$484:$P$488,2, FALSE), IF(AK42<$AN$5, HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.7255707852172746},{"$f":"IF(AK42<AN$7, HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AK42<$AN$5, HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.4439098655775067},7117849.7349482812,10080944.426019598,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A42,60),0),AU42:OFFSET(AU42,-MIN($A42,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A42,60),0))","v":98310548.679742411},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A42,60),0),AV42:OFFSET(AV42,-MIN($A42,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A42,60),0))","v":139236316.39284369},null,1979,911.35251408851559,10458.511154375397,{"$f":"SUMPRODUCT(BA42:OFFSET(BA42,-MIN($A42,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A42,60),0))","v":103.80641471183495},0,null,null,null,{"$f":"IF(AZ42<BC$7, HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(AZ42<$BC$5, HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.5185677873948442},{"$f":"IF(AZ42<BC$7, HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AZ42<$BC$5, HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":3.2277536696871967},12123407.000699662,25768603.654336043,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A42,60),0),BJ42:OFFSET(BJ42,-MIN($A42,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A42,60),0))","v":167446467.47101837},{"$f":"SUMPRODUCT( Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A42,60),0),BK42:OFFSET(BK42,-MIN($A42,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A42,60),0))","v":355911638.80997533},null,1979,43.473645970904123,498.89543758246299,{"$f":"SUMPRODUCT(BP42:OFFSET(BP42,-MIN($A42,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A42,60),0))","v":4.9518087160868394},0,null,null,null,{"$f":"IF(BO42<BR$7, HLOOKUP(BQ$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(BO42<$BR$5, HLOOKUP(BQ$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(BQ$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.196706649467099},{"$f":"IF(BO42<BR$7, HLOOKUP(BQ$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(BO42<$BR$5, HLOOKUP(BQ$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(BQ$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":1.7548248986702943},455740.76259924541,668288.45473890787,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A42,60),0),BY42:OFFSET(BY42,-MIN($A42,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A42,60),0))","v":6294615.1008035559},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A42,60),0),BZ42:OFFSET(BZ42,-MIN($A42,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A42,60),0))","v":9230288.2342593614},null,1979,2055.2553937613029,23585.726849330975,234.10117429357291,0,0,0,null,25675534.242327634,30463431.437219758,354626179.67546695,420755814.01446223,null,1979,533.84150522975926,6126.2653592369634,{"$f":"SUMPRODUCT(CR42:OFFSET(CR42,-MIN($A42,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A42,60),0))","v":60.806517594012227},0,null,null,null,{"$f":"IF(CQ42<CT$7, HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(CQ42<$CT$5, HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.6949489375829578},{"$f":"IF(CQ42<CT$7, HLOOKUP(CS$3, Assumptions!$C$494:$P$498,2, FALSE), IF(CQ42<$CT$5, HLOOKUP(CS$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(CS$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.7525793714573834},7926346.6470313594,12872304.166727182,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A42,60),0),DA42:OFFSET(DA42,-MIN($A42,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A42,60),0))","v":109477372.64941734},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A42,60),0),DB42:OFFSET(DB42,-MIN($A42,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A42,60),0))","v":177790109.72794563},null,1979,1521.4138885315438,17459.461490094011,{"$f":"SUMPRODUCT(DG42:OFFSET(DG42,-MIN($A42,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A42,60),0))","v":173.29465669956068},0,null,null,null,{"$f":"IF(DF42<DI$7, HLOOKUP(DH$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(DF42<$DI$5, HLOOKUP(DH$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(DH$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.3317631597639816},{"$f":"IF(DF42<DI$7, HLOOKUP(DH$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(DF42<$DI$5, HLOOKUP(DH$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(DH$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":1.3199035230080052},17749187.595296275,17591127.270492576,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A42,60),0),DP42:OFFSET(DP42,-MIN($A42,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A42,60),0))","v":245148807.02604961},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A42,60),0),DQ42:OFFSET(DQ42,-MIN($A42,60),0),'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A42,60),0))","v":242965704.28651661}]
[30,1980,{"$f":"'Base Case Liquid Immersed'!$C43","v":3808.5395366473294},43031.354104011014,{"$f":"SUMPRODUCT(C43:OFFSET(C43,-MIN(A43,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A43,60),0))","v":439.3103302234706},0,null,null,null,null,1980,3808.5395366473304,43031.354104011014,439.31033022347049,0,0,0,null,49642315.101738483,73284542.057460353,676912461.38233495,999293035.46231043,"NA",1980,1559.8742769036908,17624.473035212308,179.929570666057,0,0,0,null,21550583.99555276,39954348.557715602,293859358.2261337,544809329.89734554,null,1980,515.19417450012611,5820.9985066229501,{"$f":"SUMPRODUCT(AL43:OFFSET(AL43,-MIN($A43,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A43,60),0))","v":59.427011522663072},0,null,null,null,{"$f":"IF(AK43<AN$7, HLOOKUP(AM$3, Assumptions!$C$484:$P$488,2, FALSE), IF(AK43<$AN$5, HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.7255707852172746},{"$f":"IF(AK43<AN$7, HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AK43<$AN$5, HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.4439098655775067},7787675.1821883628,11029611.981560519,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A43,60),0),AU43:OFFSET(AU43,-MIN($A43,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A43,60),0))","v":106191146.91201493},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A43,60),0),AV43:OFFSET(AV43,-MIN($A43,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A43,60),0))","v":150397534.42660779},null,1980,997.11536776965579,11266.057253752078,{"$f":"SUMPRODUCT(BA43:OFFSET(BA43,-MIN($A43,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A43,60),0))","v":115.01602576808105},0,null,null,null,{"$f":"IF(AZ43<BC$7, HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(AZ43<$BC$5, HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.5185677873948442},{"$f":"IF(AZ43<BC$7, HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AZ43<$BC$5, HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":3.2277536696871967},13264280.553627536,28193558.817799244,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A43,60),0),BJ43:OFFSET(BJ43,-MIN($A43,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A43,60),0))","v":180869018.28854111},{"$f":"SUMPRODUCT( Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A43,60),0),BK43:OFFSET(BK43,-MIN($A43,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A43,60),0))","v":384441605.01724428},null,1980,47.564734633908806,537.41727483728027,{"$f":"SUMPRODUCT(BP43:OFFSET(BP43,-MIN($A43,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A43,60),0))","v":5.4865333753128791},0,null,null,null,{"$f":"IF(BO43<BR$7, HLOOKUP(BQ$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(BO43<$BR$5, HLOOKUP(BQ$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(BQ$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.196706649467099},{"$f":"IF(BO43<BR$7, HLOOKUP(BQ$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(BO43<$BR$5, HLOOKUP(BQ$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(BQ$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":1.7548248986702943},498628.25973686139,731177.75835584127,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A43,60),0),BY43:OFFSET(BY43,-MIN($A43,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A43,60),0))","v":6799193.0255776653},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A43,60),0),BZ43:OFFSET(BZ43,-MIN($A43,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A43,60),0))","v":9970190.4534935299},null,1980,2248.6652597436396,25406.881068798706,259.38075955741351,0,0,0,null,28091731.106185719,33330193.499744751,383053103.15620124,454483705.56496489,null,1980,584.07867492444097,6599.3003468727111,{"$f":"SUMPRODUCT(CR43:OFFSET(CR43,-MIN($A43,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A43,60),0))","v":67.372753542010457},0,null,null,null,{"$f":"IF(CQ43<CT$7, HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(CQ43<$CT$5, HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.6949489375829578},{"$f":"IF(CQ43<CT$7, HLOOKUP(CS$3, Assumptions!$C$494:$P$498,2, FALSE), IF(CQ43<$CT$5, HLOOKUP(CS$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(CS$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.7525793714573834},8672255.7186656576,14083652.70828937,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A43,60),0),DA43:OFFSET(DA43,-MIN($A43,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A43,60),0))","v":118253106.29103634},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A43,60),0),DB43:OFFSET(DB43,-MIN($A43,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A43,60),0))","v":192041809.5023188},null,1980,1664.5865848191984,18807.580721925995,{"$f":"SUMPRODUCT(DG43:OFFSET(DG43,-MIN($A43,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A43,60),0))","v":192.00800601540308},0,null,null,null,{"$f":"IF(DF43<DI$7, HLOOKUP(DH$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(DF43<$DI$5, HLOOKUP(DH$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(DH$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.3317631597639816},{"$f":"IF(DF43<DI$7, HLOOKUP(DH$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(DF43<$DI$5, HLOOKUP(DH$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(DH$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":1.3199035230080052},19419475.387520064,19246540.791455381,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A43,60),0),DP43:OFFSET(DP43,-MIN($A43,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A43,60),0))","v":264799996.86516494},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A43,60),0),DQ43:OFFSET(DQ43,-MIN($A43,60),0),'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A43,60),0))","v":262441896.06264606}]
[31,1981,{"$f":"'Base Case Liquid Immersed'!$C44","v":3701.8385653386954},46400.583310434871,{"$f":"SUMPRODUCT(C44:OFFSET(C44,-MIN(A44,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A44,60),0))","v":486.09089938498551},0,null,null,null,null,1981,3701.8385653386963,46400.583310434871,486.09089938498568,0,0,0,null,48251523.910418034,71231384.47718668,725543185.38219893,1071084214.6397691,"NA",1981,1516.1724592217624,19004.417741449943,199.089620283974,0,0,0,null,20946817.585235272,38834977.796800561,314970793.10131556,583949504.83323574,null,1981,500.76036902095154,6276.7656696004133,{"$f":"SUMPRODUCT(AL44:OFFSET(AL44,-MIN($A44,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A44,60),0))","v":65.755179178506566},0,null,null,null,{"$f":"IF(AK44<AN$7, HLOOKUP(AM$3, Assumptions!$C$484:$P$488,2, FALSE), IF(AK44<$AN$5, HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.7255707852172746},{"$f":"IF(AK44<AN$7, HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AK44<$AN$5, HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.4439098655775067},7569493.777432058,10720603.685791098,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A44,60),0),AU44:OFFSET(AU44,-MIN($A44,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A44,60),0))","v":113820127.98611332},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A44,60),0),AV44:OFFSET(AV44,-MIN($A44,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A44,60),0))","v":161202389.41779003},null,1981,969.17994075779757,12148.156595753653,{"$f":"SUMPRODUCT(BA44:OFFSET(BA44,-MIN($A44,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A44,60),0))","v":127.26366662230211},0,null,null,null,{"$f":"IF(AZ44<BC$7, HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(AZ44<$BC$5, HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.5185677873948442},{"$f":"IF(AZ44<BC$7, HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AZ44<$BC$5, HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":3.2277536696871967},12892665.238842545,27403681.206825443,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A44,60),0),BJ44:OFFSET(BJ44,-MIN($A44,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A44,60),0))","v":193863004.67572376},{"$f":"SUMPRODUCT( Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A44,60),0),BK44:OFFSET(BK44,-MIN($A44,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A44,60),0))","v":412060646.84944737},null,1981,46.232149443013505,579.49547609587614,{"$f":"SUMPRODUCT(BP44:OFFSET(BP44,-MIN($A44,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A44,60),0))","v":6.0707744831653274},0,null,null,null,{"$f":"IF(BO44<BR$7, HLOOKUP(BQ$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(BO44<$BR$5, HLOOKUP(BQ$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(BQ$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.196706649467099},{"$f":"IF(BO44<BR$7, HLOOKUP(BQ$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(BO44<$BR$5, HLOOKUP(BQ$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(BQ$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":1.7548248986702943},484658.56896067149,710692.90418401954,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A44,60),0),BY44:OFFSET(BY44,-MIN($A44,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A44,60),0))","v":7287660.4394784831},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A44,60),0),BZ44:OFFSET(BZ44,-MIN($A44,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A44,60),0))","v":10686468.565998338},null,1981,2185.6661061169339,27396.165568984929,287.00127910101168,0,0,0,null,27304706.325182766,32396406.680386122,410572392.28088337,487134709.80653334,null,1981,567.71498450310958,7116.0062682551415,{"$f":"SUMPRODUCT(CR44:OFFSET(CR44,-MIN($A44,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A44,60),0))","v":74.547034545305976},0,null,null,null,{"$f":"IF(CQ44<CT$7, HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(CQ44<$CT$5, HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.6949489375829578},{"$f":"IF(CQ44<CT$7, HLOOKUP(CS$3, Assumptions!$C$494:$P$498,2, FALSE), IF(CQ44<$CT$5, HLOOKUP(CS$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(CS$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.7525793714573834},8429291.6901412066,13689081.663644046,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A44,60),0),DA44:OFFSET(DA44,-MIN($A44,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A44,60),0))","v":126748642.27573711},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A44,60),0),DB44:OFFSET(DB44,-MIN($A44,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A44,60),0))","v":205838471.20842788},null,1981,1617.9511216138242,20280.159300729789,{"$f":"SUMPRODUCT(DG44:OFFSET(DG44,-MIN($A44,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A44,60),0))","v":212.45424455570569},0,null,null,null,{"$f":"IF(DF44<DI$7, HLOOKUP(DH$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(DF44<$DI$5, HLOOKUP(DH$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(DH$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.3317631597639816},{"$f":"IF(DF44<DI$7, HLOOKUP(DH$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(DF44<$DI$5, HLOOKUP(DH$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(DH$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":1.3199035230080052},18875414.635041557,18707325.016742077,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A44,60),0),DP44:OFFSET(DP44,-MIN($A44,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A44,60),0))","v":283823750.00514627},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A44,60),0),DQ44:OFFSET(DQ44,-MIN($A44,60),0),'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A44,60),0))","v":281296238.59810543}]
[32,1982,{"$f":"'Base Case Liquid Immersed'!$C45","v":3203.0967101404672},49616.330976388577,{"$f":"SUMPRODUCT(C45:OFFSET(C45,-MIN(A45,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A45,60),0))","v":534.75608729874443},0,null,null,null,null,1982,3203.0967101404676,49616.330976388585,534.75608729874466,0,0,0,null,41750685.441514745,61634511.946025953,767325649.71103144,1132765640.2158182,"NA",1982,1311.9013512936576,20321.500580387732,219.02155851827735,0,0,0,null,18124691.639285695,33602813.149127379,333109280.50292671,617577895.0477773,null,1982,{"$f":"$C45*AP$4*$AC$4","v":433.29385176281488},6711.7708594428586,{"$f":"SUMPRODUCT(AL45:OFFSET(AL45,-MIN($A45,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A45,60),0))","v":72.338285661416691},0,null,null,null,{"$f":"IF(AK45<AN$7, HLOOKUP(AM$3, Assumptions!$C$484:$P$488,2, FALSE), IF(AK45<$AN$5, HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.7255707852172746},{"$f":"IF(AK45<AN$7, HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AK45<$AN$5, HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.4439098655775067},6549669.8972617183,9276236.6025908552,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A45,60),0),AU45:OFFSET(AU45,-MIN($A45,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A45,60),0))","v":120374783.22000925},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A45,60),0),AV45:OFFSET(AV45,-MIN($A45,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A45,60),0))","v":170485686.70632195},null,1982,{"$f":"$C45*BE$4*$AC$4","v":838.6041219740232},12990.072869889149,{"$f":"SUMPRODUCT(BA45:OFFSET(BA45,-MIN($A45,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A45,60),0))","v":140.0047203194691},0,null,null,null,{"$f":"IF(AZ45<BC$7, HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(AZ45<$BC$5, HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.5185677873948442},{"$f":"IF(AZ45<BC$7, HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AZ45<$BC$5, HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":3.2277536696871967},11155660.324615087,23711633.981340215,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A45,60),0),BJ45:OFFSET(BJ45,-MIN($A45,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A45,60),0))","v":205027156.22554061},{"$f":"SUMPRODUCT( Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A45,60),0),BK45:OFFSET(BK45,-MIN($A45,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A45,60),0))","v":435790329.14152652},null,1982,{"$f":"$C45*BT$4*$AC$4","v":40.00337755681953},619.65685105572436,{"$f":"SUMPRODUCT(BP45:OFFSET(BP45,-MIN($A45,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A45,60),0))","v":6.6785525373915737},0,null,null,null,{"$f":"IF(BO45<BR$7, HLOOKUP(BQ$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(BO45<$BR$5, HLOOKUP(BQ$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(BQ$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.196706649467099},{"$f":"IF(BO45<BR$7, HLOOKUP(BQ$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(BO45<$BR$5, HLOOKUP(BQ$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(BQ$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":1.7548248986702943},419361.41740888631,614942.56519631052,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A45,60),0),BY45:OFFSET(BY45,-MIN($A45,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A45,60),0))","v":7707341.057376856},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A45,60),0),BZ45:OFFSET(BZ45,-MIN($A45,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A45,60),0))","v":11301879.199928839},null,1982,1891.1953588468102,29294.830396000852,315.73452878046726,0,0,0,null,23625993.802229051,28031698.796898574,434216369.20810473,515187745.16804093,null,1982,{"$f":"$C45*$CI$4*CV$4","v":491.22779588120153},7609.1742182129456,{"$f":"SUMPRODUCT(CR45:OFFSET(CR45,-MIN($A45,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A45,60),0))","v":82.010341200811837},0,null,null,null,{"$f":"IF(CQ45<CT$7, HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(CQ45<$CT$5, HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.6949489375829578},{"$f":"IF(CQ45<CT$7, HLOOKUP(CS$3, Assumptions!$C$494:$P$498,2, FALSE), IF(CQ45<$CT$5, HLOOKUP(CS$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(CS$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.7525793714573834},7293628.8292829311,11844777.039230686,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A45,60),0),DA45:OFFSET(DA45,-MIN($A45,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A45,60),0))","v":134047822.7122871},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A45,60),0),DB45:OFFSET(DB45,-MIN($A45,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A45,60),0))","v":217692263.99987561},null,1982,{"$f":"$C45*$CI$4*DK$4","v":1399.9675629656087},21685.656177787907,{"$f":"SUMPRODUCT(DG45:OFFSET(DG45,-MIN($A45,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A45,60),0))","v":233.72418757965539},0,null,null,null,{"$f":"IF(DF45<DI$7, HLOOKUP(DH$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(DF45<$DI$5, HLOOKUP(DH$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(DH$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.3317631597639816},{"$f":"IF(DF45<DI$7, HLOOKUP(DH$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(DF45<$DI$5, HLOOKUP(DH$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(DH$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":1.3199035230080052},16332364.97294612,16186921.757667888,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A45,60),0),DP45:OFFSET(DP45,-MIN($A45,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A45,60),0))","v":300168546.4958176},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A45,60),0),DQ45:OFFSET(DQ45,-MIN($A45,60),0),'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A45,60),0))","v":297495481.16816533}]
[33,1983,{"$f":"'Base Case Liquid Immersed'!$C46","v":3022.5553875875953},52284.6715992303,{"$f":"SUMPRODUCT(C46:OFFSET(C46,-MIN(A46,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A46,60),0))","v":583.44649969074476},0,null,null,null,null,1983,3022.5553875875958,52284.671599230307,583.44649969074499,0,0,0,null,39397424.004469506,58160506.223248906,806340330.62689567,1190361121.3809767,"NA",1983,1237.9565327461496,21414.380373163112,238.96382801325913,0,0,0,null,17103100.318280548,31708803.421530228,350046225.45430303,648978649.76652539,null,1983,408.8714093171555,7072.726425544256,{"$f":"SUMPRODUCT(AL46:OFFSET(AL46,-MIN($A46,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A46,60),0))","v":78.924804345807132},0,null,null,null,{"$f":"IF(AK46<AN$7, HLOOKUP(AM$3, Assumptions!$C$484:$P$488,2, FALSE), IF(AK46<$AN$5, HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.7255707852172746},{"$f":"IF(AK46<AN$7, HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AK46<$AN$5, HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.4439098655775067},6180500.255335887,8753385.0698091108,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A46,60),0),AU46:OFFSET(AU46,-MIN($A46,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A46,60),0))","v":126495240.3680449},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A46,60),0),AV46:OFFSET(AV46,-MIN($A46,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A46,60),0))","v":179154033.28130487},null,1983,791.33652096773301,13688.672271543703,{"$f":"SUMPRODUCT(BA46:OFFSET(BA46,-MIN($A46,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A46,60),0))","v":152.75237804809132},0,null,null,null,{"$f":"IF(AZ46<BC$7, HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(AZ46<$BC$5, HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.5185677873948442},{"$f":"IF(AZ46<BC$7, HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AZ46<$BC$5, HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":3.2277536696871967},10526875.791640967,22375136.789317232,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A46,60),0),BJ46:OFFSET(BJ46,-MIN($A46,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A46,60),0))","v":215451764.18988913},{"$f":"SUMPRODUCT( Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A46,60),0),BK46:OFFSET(BK46,-MIN($A46,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A46,60),0))","v":457948093.11576486},null,1983,37.748602461261036,652.98167607515222,{"$f":"SUMPRODUCT(BP46:OFFSET(BP46,-MIN($A46,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A46,60),0))","v":7.2866456193606854},0,null,null,null,{"$f":"IF(BO46<BR$7, HLOOKUP(BQ$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(BO46<$BR$5, HLOOKUP(BQ$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(BQ$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.196706649467099},{"$f":"IF(BO46<BR$7, HLOOKUP(BQ$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(BO46<$BR$5, HLOOKUP(BQ$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(BQ$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":1.7548248986702943},395724.27130369516,580281.56240388204,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A46,60),0),BY46:OFFSET(BY46,-MIN($A46,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A46,60),0))","v":8099220.8963689953},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A46,60),0),BZ46:OFFSET(BZ46,-MIN($A46,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A46,60),0))","v":11876523.369455718},null,1983,1784.5988548414462,30870.291226067195,344.48267167748588,0,0,0,null,22294323.686188959,26451702.801718678,456294105.17259264,541382471.61445141,null,1983,463.53992880483241,8018.3916728933355,{"$f":"SUMPRODUCT(CR46:OFFSET(CR46,-MIN($A46,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A46,60),0))","v":89.477516289265594},0,null,null,null,{"$f":"IF(CQ46<CT$7, HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(CQ46<$CT$5, HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.6949489375829578},{"$f":"IF(CQ46<CT$7, HLOOKUP(CS$3, Assumptions!$C$494:$P$498,2, FALSE), IF(CQ46<$CT$5, HLOOKUP(CS$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(CS$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.7525793714573834},6882526.2263300689,11177150.705865052,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A46,60),0),DA46:OFFSET(DA46,-MIN($A46,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A46,60),0))","v":140863485.70042747},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A46,60),0),DB46:OFFSET(DB46,-MIN($A46,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A46,60),0))","v":228760829.50528485},null,1983,1321.0589260366137,22851.899553173858,{"$f":"SUMPRODUCT(DG46:OFFSET(DG46,-MIN($A46,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A46,60),0))","v":255.00515538822026},0,null,null,null,{"$f":"IF(DF46<DI$7, HLOOKUP(DH$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(DF46<$DI$5, HLOOKUP(DH$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(DH$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.3317631597639816},{"$f":"IF(DF46<DI$7, HLOOKUP(DH$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(DF46<$DI$5, HLOOKUP(DH$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(DH$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":1.3199035230080052},15411797.459858891,15274552.095853627,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A46,60),0),DP46:OFFSET(DP46,-MIN($A46,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A46,60),0))","v":315430619.47216517},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A46,60),0),DQ46:OFFSET(DQ46,-MIN($A46,60),0),'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A46,60),0))","v":312621642.10916656}]
[{"$f":"A46+1","v":34},{"$f":"B46+1","v":1984},{"$f":"'Base Case Liquid Immersed'!$C47","v":3179.7767920102697},54723.780487127144,{"$f":"SUMPRODUCT(C47:OFFSET(C47,-MIN(A47,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A47,60),0))","v":633.85513291254995},0,null,null,null,null,1984,3179.7767920102701,54723.780487127158,633.85513291254983,0,0,0,null,41446722.541083597,61185786.258779064,846990462.13511586,1250370938.9338076,"NA",1984,1302.350146670266,22413.373077896002,259.60983405834423,0,0,0,null,17992736.108931229,33358170.254299641,367693147.67585522,681695688.04058313,null,1984,430.13928664542772,7402.6730305156043,{"$f":"SUMPRODUCT(AL47:OFFSET(AL47,-MIN($A47,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A47,60),0))","v":85.743752640945232},0,null,null,null,{"$f":"IF(AK47<AN$7, HLOOKUP(AM$3, Assumptions!$C$484:$P$488,2, FALSE), IF(AK47<$AN$5, HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.7255707852172746},{"$f":"IF(AK47<AN$7, HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AK47<$AN$5, HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.4439098655775067},6501985.4906996498,9208701.6207578294,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A47,60),0),AU47:OFFSET(AU47,-MIN($A47,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A47,60),0))","v":132872260.04672973},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A47,60),0),AV47:OFFSET(AV47,-MIN($A47,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A47,60),0))","v":188185746.98394349},null,1984,832.49872421748057,14327.256414463343,{"$f":"SUMPRODUCT(BA47:OFFSET(BA47,-MIN($A47,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A47,60),0))","v":165.94988390829636},0,null,null,null,{"$f":"IF(AZ47<BC$7, HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(AZ47<$BC$5, HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.5185677873948442},{"$f":"IF(AZ47<BC$7, HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AZ47<$BC$5, HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":3.2277536696871967},11074442.331841176,23539003.114021253,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A47,60),0),BJ47:OFFSET(BJ47,-MIN($A47,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A47,60),0))","v":226313359.74122161},{"$f":"SUMPRODUCT( Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A47,60),0),BK47:OFFSET(BK47,-MIN($A47,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A47,60),0))","v":481034685.09439212},null,1984,39.712135807357804,683.44363291705258,{"$f":"SUMPRODUCT(BP47:OFFSET(BP47,-MIN($A47,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A47,60),0))","v":7.9161975091026164},0,null,null,null,{"$f":"IF(BO47<BR$7, HLOOKUP(BQ$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(BO47<$BR$5, HLOOKUP(BQ$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(BQ$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.196706649467099},{"$f":"IF(BO47<BR$7, HLOOKUP(BQ$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(BO47<$BR$5, HLOOKUP(BQ$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(BQ$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":1.7548248986702943},416308.28639040072,610465.51952055795,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A47,60),0),BY47:OFFSET(BY47,-MIN($A47,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A47,60),0))","v":8507527.8879038971},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A47,60),0),BZ47:OFFSET(BZ47,-MIN($A47,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A47,60),0))","v":12475255.962247502},null,1984,1877.4266453400041,32310.407409231157,374.24529885420566,0,0,0,null,23453986.432152368,27827616.004479427,479297314.45926058,568675250.89322448,null,1984,487.65144679784066,8392.4540854089028,{"$f":"SUMPRODUCT(CR47:OFFSET(CR47,-MIN($A47,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A47,60),0))","v":97.208198198599874},0,null,null,null,{"$f":"IF(CQ47<CT$7, HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(CQ47<$CT$5, HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.6949489375829578},{"$f":"IF(CQ47<CT$7, HLOOKUP(CS$3, Assumptions!$C$494:$P$498,2, FALSE), IF(CQ47<$CT$5, HLOOKUP(CS$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(CS$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.7525793714573834},7240528.082548541,11758541.981153654,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A47,60),0),DA47:OFFSET(DA47,-MIN($A47,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A47,60),0))","v":147964853.44917551},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A47,60),0),DB47:OFFSET(DB47,-MIN($A47,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A47,60),0))","v":240293376.55782986},null,1984,1389.7751985421635,23917.953323822254,{"$f":"SUMPRODUCT(DG47:OFFSET(DG47,-MIN($A47,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A47,60),0))","v":277.0371006556058},0,null,null,null,{"$f":"IF(DF47<DI$7, HLOOKUP(DH$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(DF47<$DI$5, HLOOKUP(DH$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(DH$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.3317631597639816},{"$f":"IF(DF47<DI$7, HLOOKUP(DH$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(DF47<$DI$5, HLOOKUP(DH$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(DH$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":1.3199035230080052},16213458.349603828,16069074.023325773,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A47,60),0),DP47:OFFSET(DP47,-MIN($A47,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A47,60),0))","v":331332461.01008511},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A47,60),0),DQ47:OFFSET(DQ47,-MIN($A47,60),0),'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A47,60),0))","v":328381874.33539468}]
[35,1985,{"$f":"'Base Case Liquid Immersed'!$C48","v":3193.1878065472238},57269.702146224867,{"$f":"SUMPRODUCT(C48:OFFSET(C48,-MIN(A48,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A48,60),0))","v":687.74512542555317},0,null,null,null,null,1985,3193.1878065472247,57269.702146224881,687.7451254255534,0,0,0,null,41621528.080863699,61443843.19882381,887360523.6004504,1309967302.6661463,"NA",1985,1307.8429337089933,23456.113390507922,281.68171024465966,0,0,0,null,18068622.204497047,33498861.546635218,385218486.6680299,714187313.45685816,null,1985,431.95344046924691,7747.0685645200874,{"$f":"SUMPRODUCT(AL48:OFFSET(AL48,-MIN($A48,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A48,60),0))","v":93.033636319294914},0,null,null,null,{"$f":"IF(AK48<AN$7, HLOOKUP(AM$3, Assumptions!$C$484:$P$488,2, FALSE), IF(AK48<$AN$5, HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.7255707852172746},{"$f":"IF(AK48<AN$7, HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AK48<$AN$5, HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.4439098655775067},6529408.2400429174,9247540.2057845425,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A48,60),0),AU48:OFFSET(AU48,-MIN($A48,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A48,60),0))","v":139205343.52868834},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A48,60),0),AV48:OFFSET(AV48,-MIN($A48,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A48,60),0))","v":197155234.2595036},null,1985,836.00986767903726,14993.805254772527,{"$f":"SUMPRODUCT(BA48:OFFSET(BA48,-MIN($A48,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A48,60),0))","v":180.05884593603741},0,null,null,null,{"$f":"IF(AZ48<BC$7, HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(AZ48<$BC$5, HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.5185677873948442},{"$f":"IF(AZ48<BC$7, HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AZ48<$BC$5, HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":3.2277536696871967},11121149.857814122,23638281.12427051,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A48,60),0),BJ48:OFFSET(BJ48,-MIN($A48,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A48,60),0))","v":237100121.40102646},{"$f":"SUMPRODUCT( Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A48,60),0),BK48:OFFSET(BK48,-MIN($A48,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A48,60),0))","v":503962215.77196968},null,1985,39.879625560709101,715.23957121530771,{"$f":"SUMPRODUCT(BP48:OFFSET(BP48,-MIN($A48,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A48,60),0))","v":8.5892279893272736},0,null,null,null,{"$f":"IF(BO48<BR$7, HLOOKUP(BQ$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(BO48<$BR$5, HLOOKUP(BQ$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(BQ$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.196706649467099},{"$f":"IF(BO48<BR$7, HLOOKUP(BQ$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(BO48<$BR$5, HLOOKUP(BQ$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(BQ$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":1.7548248986702943},418064.10664000589,613040.21658016625,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A48,60),0),BY48:OFFSET(BY48,-MIN($A48,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A48,60),0))","v":8913021.7383150924},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A48,60),0),BZ48:OFFSET(BZ48,-MIN($A48,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A48,60),0))","v":13069863.425384874},null,1985,1885.3448728382311,33813.588755716955,406.0634151808938,0,0,0,null,23552905.876366649,27944981.652188592,502142036.93242049,595779989.209288,null,1985,489.70816369017263,8782.8973340081448,{"$f":"SUMPRODUCT(CR48:OFFSET(CR48,-MIN($A48,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A48,60),0))","v":105.47278233007816},0,null,null,null,{"$f":"IF(CQ48<CT$7, HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(CQ48<$CT$5, HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.6949489375829578},{"$f":"IF(CQ48<CT$7, HLOOKUP(CS$3, Assumptions!$C$494:$P$498,2, FALSE), IF(CQ48<$CT$5, HLOOKUP(CS$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(CS$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.7525793714573834},7271065.7063258672,11808134.76321272,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A48,60),0),DA48:OFFSET(DA48,-MIN($A48,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A48,60),0))","v":155017294.40983832},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A48,60),0),DB48:OFFSET(DB48,-MIN($A48,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A48,60),0))","v":251746467.01754844},null,1985,1395.6367091480586,25030.691421708812,{"$f":"SUMPRODUCT(DG48:OFFSET(DG48,-MIN($A48,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A48,60),0))","v":300.59063285081561},0,null,null,null,{"$f":"IF(DF48<DI$7, HLOOKUP(DH$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(DF48<$DI$5, HLOOKUP(DH$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(DH$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.3317631597639816},{"$f":"IF(DF48<DI$7, HLOOKUP(DH$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(DF48<$DI$5, HLOOKUP(DH$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(DH$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":1.3199035230080052},16281840.170040783,16136846.888975874,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A48,60),0),DP48:OFFSET(DP48,-MIN($A48,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A48,60),0))","v":347124742.52258217},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A48,60),0),DQ48:OFFSET(DQ48,-MIN($A48,60),0),'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A48,60),0))","v":344033522.19173956}]
[36,1986,{"$f":"'Base Case Liquid Immersed'!$C49","v":3281.7637175914601},59775.144827346543,{"$f":"SUMPRODUCT(C49:OFFSET(C49,-MIN(A49,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A49,60),0))","v":744.45385919069292},0,null,null,null,null,1986,3281.7637175914606,59775.14482734655,744.45385919069304,0,0,0,null,42776068.619085938,63148235.398442,928374577.58370304,1370514361.3180776,"NA",1986,1344.1212193514848,24482.274613972255,304.9080662335727,0,0,0,null,18569828.137263019,34428087.248410128,403023393.90397924,747197252.76475418,null,1986,443.93540702937446,8085.9883686700396,{"$f":"SUMPRODUCT(AL49:OFFSET(AL49,-MIN($A49,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A49,60),0))","v":100.70482077148461},0,null,null,null,{"$f":"IF(AK49<AN$7, HLOOKUP(AM$3, Assumptions!$C$484:$P$488,2, FALSE), IF(AK49<$AN$5, HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.7255707852172746},{"$f":"IF(AK49<AN$7, HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AK49<$AN$5, HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.4439098655775067},6710527.6475064307,9504057.9392439071,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A49,60),0),AU49:OFFSET(AU49,-MIN($A49,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A49,60),0))","v":145639453.81689134},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A49,60),0),AV49:OFFSET(AV49,-MIN($A49,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A49,60),0))","v":206267804.86180034},null,1986,859.19996489781374,15649.756276515527,{"$f":"SUMPRODUCT(BA49:OFFSET(BA49,-MIN($A49,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A49,60),0))","v":194.90578381862412},0,null,null,null,{"$f":"IF(AZ49<BC$7, HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(AZ49<$BC$5, HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.5185677873948442},{"$f":"IF(AZ49<BC$7, HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AZ49<$BC$5, HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":3.2277536696871967},11429639.693111503,24293983.955719691,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A49,60),0),BJ49:OFFSET(BJ49,-MIN($A49,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A49,60),0))","v":248058955.96707264},{"$f":"SUMPRODUCT( Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A49,60),0),BK49:OFFSET(BK49,-MIN($A49,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A49,60),0))","v":527255491.6992386},null,1986,40.985847424296374,746.52996878668955,{"$f":"SUMPRODUCT(BP49:OFFSET(BP49,-MIN($A49,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A49,60),0))","v":9.297461643463981},0,null,null,null,{"$f":"IF(BO49<BR$7, HLOOKUP(BQ$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(BO49<$BR$5, HLOOKUP(BQ$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(BQ$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.196706649467099},{"$f":"IF(BO49<BR$7, HLOOKUP(BQ$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(BO49<$BR$5, HLOOKUP(BQ$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(BQ$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":1.7548248986702943},429660.79664508713,630045.35344653158,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A49,60),0),BY49:OFFSET(BY49,-MIN($A49,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A49,60),0))","v":9324984.1200152729},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A49,60),0),BZ49:OFFSET(BZ49,-MIN($A49,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A49,60),0))","v":13673956.203715231},null,1986,1937.642498239976,35292.870213374292,439.54579295712034,0,0,0,null,24206240.481822923,28720148.150031872,525351183.67972374,623317108.55332339,null,1986,503.29218986480578,9167.1327153682396,{"$f":"SUMPRODUCT(CR49:OFFSET(CR49,-MIN($A49,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A49,60),0))","v":114.16964939827285},0,null,null,null,{"$f":"IF(CQ49<CT$7, HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(CQ49<$CT$5, HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.6949489375829578},{"$f":"IF(CQ49<CT$7, HLOOKUP(CS$3, Assumptions!$C$494:$P$498,2, FALSE), IF(CQ49<$CT$5, HLOOKUP(CS$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(CS$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.7525793714573834},7472757.9675451387,12135680.888824301,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A49,60),0),DA49:OFFSET(DA49,-MIN($A49,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A49,60),0))","v":162182237.53291735},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A49,60),0),DB49:OFFSET(DB49,-MIN($A49,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A49,60),0))","v":263382259.81398341},null,1986,1434.3503083751702,26125.737498006052,{"$f":"SUMPRODUCT(DG49:OFFSET(DG49,-MIN($A49,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A49,60),0))","v":325.3761435588475},0,null,null,null,{"$f":"IF(DF49<DI$7, HLOOKUP(DH$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(DF49<$DI$5, HLOOKUP(DH$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(DH$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.3317631597639816},{"$f":"IF(DF49<DI$7, HLOOKUP(DH$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(DF49<$DI$5, HLOOKUP(DH$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(DH$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":1.3199035230080052},16733482.514277784,16584467.261207571,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A49,60),0),DP49:OFFSET(DP49,-MIN($A49,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A49,60),0))","v":363168946.14680642},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A49,60),0),DQ49:OFFSET(DQ49,-MIN($A49,60),0),'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A49,60),0))","v":359934848.73934001}]
[37,1987,{"$f":"'Base Case Liquid Immersed'!$C50","v":3048.1227333668412},62312.454685747311,{"$f":"SUMPRODUCT(C50:OFFSET(C50,-MIN(A50,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A50,60),0))","v":804.37286649537157},0,null,null,null,null,1987,3048.1227333668421,62312.454685747318,804.37286649537191,0,0,0,null,39730680.945424289,58652477.281715631,965742856.29602814,1425679338.7631443,"NA",1987,1248.4282226487983,25521.48776709017,329.44926300803263,0,0,0,null,17247772.896169562,31977023.466282304,419245607.30214101,777272909.58322144,null,1987,412.32999166247447,8429.2189549279301,{"$f":"SUMPRODUCT(AL50:OFFSET(AL50,-MIN($A50,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A50,60),0))","v":108.81026990970615},0,null,null,null,{"$f":"IF(AK50<AN$7, HLOOKUP(AM$3, Assumptions!$C$484:$P$488,2, FALSE), IF(AK50<$AN$5, HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.7255707852172746},{"$f":"IF(AK50<AN$7, HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AK50<$AN$5, HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.4439098655775067},6232780.1863392396,8827428.6501973327,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A50,60),0),AU50:OFFSET(AU50,-MIN($A50,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A50,60),0))","v":151501630.39211076},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A50,60),0),AV50:OFFSET(AV50,-MIN($A50,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A50,60),0))","v":214570351.06197384},null,1987,798.03031871993096,16314.050457594718,{"$f":"SUMPRODUCT(BA50:OFFSET(BA50,-MIN($A50,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A50,60),0))","v":210.59320479196452},0,null,null,null,{"$f":"IF(AZ50<BC$7, HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(AZ50<$BC$5, HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.5185677873948442},{"$f":"IF(AZ50<BC$7, HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AZ50<$BC$5, HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":3.2277536696871967},10615921.065863345,22564404.738384325,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A50,60),0),BJ50:OFFSET(BJ50,-MIN($A50,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A50,60),0))","v":258043650.10614738},{"$f":"SUMPRODUCT( Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A50,60),0),BK50:OFFSET(BK50,-MIN($A50,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A50,60),0))","v":548478207.87669098},null,1987,38.067912266392739,778.21835456752194,{"$f":"SUMPRODUCT(BP50:OFFSET(BP50,-MIN($A50,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A50,60),0))","v":10.045788306361949},0,null,null,null,{"$f":"IF(BO50<BR$7, HLOOKUP(BQ$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(BO50<$BR$5, HLOOKUP(BQ$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(BQ$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.196706649467099},{"$f":"IF(BO50<BR$7, HLOOKUP(BQ$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(BO50<$BR$5, HLOOKUP(BQ$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(BQ$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":1.7548248986702943},399071.64396697568,585190.07770064974,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A50,60),0),BY50:OFFSET(BY50,-MIN($A50,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A50,60),0))","v":9700326.803882895},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A50,60),0),BZ50:OFFSET(BZ50,-MIN($A50,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A50,60),0))","v":14224350.64455663},null,1987,1799.6945107180436,36790.966918657148,474.92360348733928,0,0,0,null,22482908.04925473,26675453.815433327,546497248.99388719,648406429.17992282,null,1987,467.46094401299354,9556.2552558347725,{"$f":"SUMPRODUCT(CR50:OFFSET(CR50,-MIN($A50,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A50,60),0))","v":123.35884490288696},0,null,null,null,{"$f":"IF(CQ50<CT$7, HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(CQ50<$CT$5, HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.6949489375829578},{"$f":"IF(CQ50<CT$7, HLOOKUP(CS$3, Assumptions!$C$494:$P$498,2, FALSE), IF(CQ50<$CT$5, HLOOKUP(CS$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(CS$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.7525793714573834},6940744.490447225,11271696.55872093,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A50,60),0),DA50:OFFSET(DA50,-MIN($A50,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A50,60),0))","v":168710282.57061359},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A50,60),0),DB50:OFFSET(DB50,-MIN($A50,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A50,60),0))","v":273983736.77194506},null,1987,1332.23356670505,27234.711662822378,{"$f":"SUMPRODUCT(DG50:OFFSET(DG50,-MIN($A50,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A50,60),0))","v":351.56475858445231},0,null,null,null,{"$f":"IF(DF50<DI$7, HLOOKUP(DH$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(DF50<$DI$5, HLOOKUP(DH$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(DH$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.3317631597639816},{"$f":"IF(DF50<DI$7, HLOOKUP(DH$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(DF50<$DI$5, HLOOKUP(DH$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(DH$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":1.3199035230080052},15542163.558807507,15403757.256712398,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A50,60),0),DP50:OFFSET(DP50,-MIN($A50,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A50,60),0))","v":377786966.42327362},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A50,60),0),DQ50:OFFSET(DQ50,-MIN($A50,60),0),'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A50,60),0))","v":374422692.40797782}]
[38,1988,{"$f":"'Base Case Liquid Immersed'!$C51","v":3247.0129989553629},64556.204552618779,{"$f":"SUMPRODUCT(C51:OFFSET(C51,-MIN(A51,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A51,60),0))","v":865.87692054936008},0,null,null,null,null,1988,3247.0129989553634,64556.204552618787,865.87692054936053,0,0,0,null,42323111.230053931,62479556.374131314,1005063295.9291523,1483726196.6928344,"NA",1988,1329.8882695336433,26440.466726730938,354.63965184893885,0,0,0,null,18373191.533213932,34063526.946053401,436315287.37888718,808919752.55024981,null,1988,439.23455841569023,8732.7386766806994,{"$f":"SUMPRODUCT(AL51:OFFSET(AL51,-MIN($A51,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A51,60),0))","v":117.13013374513575},0,null,null,null,{"$f":"IF(AK51<AN$7, HLOOKUP(AM$3, Assumptions!$C$484:$P$488,2, FALSE), IF(AK51<$AN$5, HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.7255707852172746},{"$f":"IF(AK51<AN$7, HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AK51<$AN$5, HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.4439098655775067},6639469.6194929471,9403419.1145846397,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A51,60),0),AU51:OFFSET(AU51,-MIN($A51,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A51,60),0))","v":157670053.66681194},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A51,60),0),AV51:OFFSET(AV51,-MIN($A51,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A51,60),0))","v":223306631.61635402},null,1988,850.10186436356162,16901.487571522684,{"$f":"SUMPRODUCT(BA51:OFFSET(BA51,-MIN($A51,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A51,60),0))","v":226.69560753381808},0,null,null,null,{"$f":"IF(AZ51<BC$7, HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(AZ51<$BC$5, HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.5185677873948442},{"$f":"IF(AZ51<BC$7, HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AZ51<$BC$5, HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":3.2277536696871967},11308610.811306819,24036734.051812943,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A51,60),0),BJ51:OFFSET(BJ51,-MIN($A51,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A51,60),0))","v":268549955.90024334},{"$f":"SUMPRODUCT( Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A51,60),0),BK51:OFFSET(BK51,-MIN($A51,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A51,60),0))","v":570809622.62369156},null,1988,40.55184675439164,806.2404785275528,{"$f":"SUMPRODUCT(BP51:OFFSET(BP51,-MIN($A51,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A51,60),0))","v":10.813910569985032},0,null,null,null,{"$f":"IF(BO51<BR$7, HLOOKUP(BQ$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(BO51<$BR$5, HLOOKUP(BQ$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(BQ$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.196706649467099},{"$f":"IF(BO51<BR$7, HLOOKUP(BQ$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(BO51<$BR$5, HLOOKUP(BQ$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(BQ$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":1.7548248986702943},425111.10241416516,623373.77965581708,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A51,60),0),BY51:OFFSET(BY51,-MIN($A51,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A51,60),0))","v":10095277.811831884},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A51,60),0),BZ51:OFFSET(BZ51,-MIN($A51,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A51,60),0))","v":14803498.310204221},null,1988,1917.1247294217201,38115.737825887853,511.23726870042168,0,0,0,null,23949919.696839999,28416029.428077914,568748008.55026507,674806444.14258444,null,1988,497.96281005967677,9900.3573549448793,{"$f":"SUMPRODUCT(CR51:OFFSET(CR51,-MIN($A51,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A51,60),0))","v":132.79112361462592},0,null,null,null,{"$f":"IF(CQ51<CT$7, HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(CQ51<$CT$5, HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.6949489375829578},{"$f":"IF(CQ51<CT$7, HLOOKUP(CS$3, Assumptions!$C$494:$P$498,2, FALSE), IF(CQ51<$CT$5, HLOOKUP(CS$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(CS$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.7525793714573834},7393628.6541903075,12007175.710415386,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A51,60),0),DA51:OFFSET(DA51,-MIN($A51,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A51,60),0))","v":175579360.025401},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A51,60),0),DB51:OFFSET(DB51,-MIN($A51,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A51,60),0))","v":285139046.81329286},null,1988,1419.1619193620434,28215.380470942975,{"$f":"SUMPRODUCT(DG51:OFFSET(DG51,-MIN($A51,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A51,60),0))","v":378.44614508579576},0,null,null,null,{"$f":"IF(DF51<DI$7, HLOOKUP(DH$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(DF51<$DI$5, HLOOKUP(DH$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(DH$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.3317631597639816},{"$f":"IF(DF51<DI$7, HLOOKUP(DH$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(DF51<$DI$5, HLOOKUP(DH$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(DH$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":1.3199035230080052},16556291.042649692,16408853.717662528,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A51,60),0),DP51:OFFSET(DP51,-MIN($A51,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A51,60),0))","v":393168648.52486408},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A51,60),0),DQ51:OFFSET(DQ51,-MIN($A51,60),0),'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A51,60),0))","v":389667397.32929158}]
[39,1989,{"$f":"'Base Case Liquid Immersed'!$C52","v":3276.6941313750399},66937.340631024781,{"$f":"SUMPRODUCT(C52:OFFSET(C52,-MIN(A52,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A52,60),0))","v":931.13942315007978},0,null,null,null,null,1989,3276.6941313750403,66937.340631024796,931.13942315008057,0,0,0,null,42709989.221991777,63050685.589462414,1044089641.1703511,1541338897.3357468,"NA",1989,1342.044854630193,27415.715344415647,381.36939905876812,0,0,0,null,18541141.932871975,34374903.60339734,453257296.01479077,840329895.23809552,null,1989,443.24962675567804,9054.8431013512545,{"$f":"SUMPRODUCT(AL52:OFFSET(AL52,-MIN($A52,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A52,60),0))","v":125.95841577546716},0,null,null,null,{"$f":"IF(AK52<AN$7, HLOOKUP(AM$3, Assumptions!$C$484:$P$488,2, FALSE), IF(AK52<$AN$5, HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.7255707852172746},{"$f":"IF(AK52<AN$7, HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AK52<$AN$5, HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.4439098655775067},6700161.3928353982,9489376.3090977222,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A52,60),0),AU52:OFFSET(AU52,-MIN($A52,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A52,60),0))","v":163792340.66457847},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A52,60),0),AV52:OFFSET(AV52,-MIN($A52,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A52,60),0))","v":231977569.79050401},null,1989,857.87269435854682,17524.893828352429,{"$f":"SUMPRODUCT(BA52:OFFSET(BA52,-MIN($A52,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A52,60),0))","v":243.78201129991109},0,null,null,null,{"$f":"IF(AZ52<BC$7, HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(AZ52<$BC$5, HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.5185677873948442},{"$f":"IF(AZ52<BC$7, HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AZ52<$BC$5, HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":3.2277536696871967},11411983.472605364,24256455.219100524,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A52,60),0),BJ52:OFFSET(BJ52,-MIN($A52,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A52,60),0))","v":278977680.53800625},{"$f":"SUMPRODUCT( Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A52,60),0),BK52:OFFSET(BK52,-MIN($A52,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A52,60),0))","v":592974011.16492915},null,1989,40.922533515968134,835.97841471195932,{"$f":"SUMPRODUCT(BP52:OFFSET(BP52,-MIN($A52,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A52,60),0))","v":11.628971983389885},0,null,null,null,{"$f":"IF(BO52<BR$7, HLOOKUP(BQ$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(BO52<$BR$5, HLOOKUP(BQ$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(BQ$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.196706649467099},{"$f":"IF(BO52<BR$7, HLOOKUP(BQ$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(BO52<$BR$5, HLOOKUP(BQ$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(BQ$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":1.7548248986702943},428997.06743120973,629072.07519909681,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A52,60),0),BY52:OFFSET(BY52,-MIN($A52,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A52,60),0))","v":10487274.812206017},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A52,60),0),BZ52:OFFSET(BZ52,-MIN($A52,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A52,60),0))","v":15378314.282662395},null,1989,1934.6492767448476,39521.625286609153,549.77002409131239,0,0,0,null,24168847.289119802,28675781.986065075,590832345.15556037,701009002.09765124,null,1989,502.51471672288102,10265.529041389929,{"$f":"SUMPRODUCT(CR52:OFFSET(CR52,-MIN($A52,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A52,60),0))","v":142.79979903324514},0,null,null,null,{"$f":"IF(CQ52<CT$7, HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(CQ52<$CT$5, HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.6949489375829578},{"$f":"IF(CQ52<CT$7, HLOOKUP(CS$3, Assumptions!$C$494:$P$498,2, FALSE), IF(CQ52<$CT$5, HLOOKUP(CS$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(CS$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.7525793714573834},7461214.2386082141,12116933.99360114,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A52,60),0),DA52:OFFSET(DA52,-MIN($A52,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A52,60),0))","v":182397060.71085426},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A52,60),0),DB52:OFFSET(DB52,-MIN($A52,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A52,60),0))","v":296210921.51785511},null,1989,1432.1345600219665,29256.096245219222,{"$f":"SUMPRODUCT(DG52:OFFSET(DG52,-MIN($A52,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A52,60),0))","v":406.97022505806723},0,null,null,null,{"$f":"IF(DF52<DI$7, HLOOKUP(DH$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(DF52<$DI$5, HLOOKUP(DH$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(DH$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.3317631597639816},{"$f":"IF(DF52<DI$7, HLOOKUP(DH$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(DF52<$DI$5, HLOOKUP(DH$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(DH$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":1.3199035230080052},16707633.050511589,16558847.992463935,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A52,60),0),DP52:OFFSET(DP52,-MIN($A52,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A52,60),0))","v":408435284.44470614},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A52,60),0),DQ52:OFFSET(DQ52,-MIN($A52,60),0),'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A52,60),0))","v":404798080.5797962}]
[40,1990,{"$f":"'Base Case Liquid Immersed'!$C53","v":3240.6469864233377},69282.89533924975,{"$f":"SUMPRODUCT(C53:OFFSET(C53,-MIN(A53,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A53,60),0))","v":999.2928463009282},0,null,null,null,null,1990,3240.6469864233381,69282.89533924975,999.29284630092843,0,0,0,null,42240133.595972538,62357060.517477497,1081886340.932934,1597136331.9982417,"NA",1990,1327.2809238307564,28376.390799987068,409.28318874979652,0,0,0,null,18337169.513101481,33996742.846484557,469665494.36974031,870750364.41949129,null,1990,438.37340611840267,9372.1343123314655,{"$f":"SUMPRODUCT(AL53:OFFSET(AL53,-MIN($A53,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A53,60),0))","v":135.17776252024802},0,null,null,null,{"$f":"IF(AK53<AN$7, HLOOKUP(AM$3, Assumptions!$C$484:$P$488,2, FALSE), IF(AK53<$AN$5, HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.7255707852172746},{"$f":"IF(AK53<AN$7, HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AK53<$AN$5, HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.4439098655775067},6626452.4412995456,9384983.0060915127,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A53,60),0),AU53:OFFSET(AU53,-MIN($A53,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A53,60),0))","v":169721726.11137816},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A53,60),0),AV53:OFFSET(AV53,-MIN($A53,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A53,60),0))","v":240375303.29085466},null,1990,848.43517589518228,18138.984511411065,{"$f":"SUMPRODUCT(BA53:OFFSET(BA53,-MIN($A53,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A53,60),0))","v":261.62528821378066},0,null,null,null,{"$f":"IF(AZ53<BC$7, HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(AZ53<$BC$5, HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.5185677873948442},{"$f":"IF(AZ53<BC$7, HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AZ53<$BC$5, HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":3.2277536696871967},11286439.431590216,23989608.231789421,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A53,60),0),BJ53:OFFSET(BJ53,-MIN($A53,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A53,60),0))","v":289076847.52134806},{"$f":"SUMPRODUCT( Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A53,60),0),BK53:OFFSET(BK53,-MIN($A53,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A53,60),0))","v":614440042.22514784},null,1990,40.472341817171412,865.27197624453754,{"$f":"SUMPRODUCT(BP53:OFFSET(BP53,-MIN($A53,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A53,60),0))","v":12.480138015767814},0,null,null,null,{"$f":"IF(BO53<BR$7, HLOOKUP(BQ$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(BO53<$BR$5, HLOOKUP(BQ$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(BQ$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.196706649467099},{"$f":"IF(BO53<BR$7, HLOOKUP(BQ$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(BO53<$BR$5, HLOOKUP(BQ$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(BQ$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":1.7548248986702943},424277.64021172182,622151.60860362195,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A53,60),0),BY53:OFFSET(BY53,-MIN($A53,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A53,60),0))","v":10866920.737014093},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A53,60),0),BZ53:OFFSET(BZ53,-MIN($A53,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A53,60),0))","v":15935018.903488722},null,1990,1913.3660625925818,40906.504539262685,590.00965755113191,0,0,0,null,23902964.082871053,28360317.670992941,612220846.5631938,726385967.57875037,null,1990,496.98651662003169,10625.243959079564,{"$f":"SUMPRODUCT(CR53:OFFSET(CR53,-MIN($A53,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A53,60),0))","v":153.2518268256504},0,null,null,null,{"$f":"IF(CQ53<CT$7, HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(CQ53<$CT$5, HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.6949489375829578},{"$f":"IF(CQ53<CT$7, HLOOKUP(CS$3, Assumptions!$C$494:$P$498,2, FALSE), IF(CQ53<$CT$5, HLOOKUP(CS$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(CS$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.7525793714573834},7379132.8906424372,11983634.741817068,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A53,60),0),DA53:OFFSET(DA53,-MIN($A53,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A53,60),0))","v":188999948.69041327},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A53,60),0),DB53:OFFSET(DB53,-MIN($A53,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A53,60),0))","v":306933942.63169241},null,1990,1416.37954597255,30281.260580183123,{"$f":"SUMPRODUCT(DG53:OFFSET(DG53,-MIN($A53,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A53,60),0))","v":436.75783072548154},0,null,null,null,{"$f":"IF(DF53<DI$7, HLOOKUP(DH$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(DF53<$DI$5, HLOOKUP(DH$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(DH$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.3317631597639816},{"$f":"IF(DF53<DI$7, HLOOKUP(DH$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(DF53<$DI$5, HLOOKUP(DH$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(DH$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":1.3199035230080052},16523831.192228617,16376682.929175872,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A53,60),0),DP53:OFFSET(DP53,-MIN($A53,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A53,60),0))","v":423220897.87278056},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A53,60),0),DQ53:OFFSET(DQ53,-MIN($A53,60),0),'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A53,60),0))","v":419452024.9470579}]
[41,1991,{"$f":"'Base Case Liquid Immersed'!$C54","v":3010.072672968573},71524.249479372156,{"$f":"SUMPRODUCT(C54:OFFSET(C54,-MIN(A54,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A54,60),0))","v":1069.988595061925},0,null,null,null,null,1991,3010.0726729685734,71524.249479372171,1069.988595061925,0,0,0,null,39234718.367182605,57920311.78239131,1115824382.3151181,1647237416.4445105,"NA",1991,1232.8439521223224,29294.388535068025,438.23824590952893,0,0,0,null,17032466.998788595,31577850.670210235,484398582.66250777,898065213.29329944,null,1991,407.18282979952522,9675.3299559296192,{"$f":"SUMPRODUCT(AL54:OFFSET(AL54,-MIN($A54,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A54,60),0))","v":144.74101834918778},0,null,null,null,{"$f":"IF(AK54<AN$7, HLOOKUP(AM$3, Assumptions!$C$484:$P$488,2, FALSE), IF(AK54<$AN$5, HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.7255707852172746},{"$f":"IF(AK54<AN$7, HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AK54<$AN$5, HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.4439098655775067},6154975.687214829,8717234.8612056393,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A54,60),0),AU54:OFFSET(AU54,-MIN($A54,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A54,60),0))","v":175045781.64872473},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A54,60),0),AV54:OFFSET(AV54,-MIN($A54,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A54,60),0))","v":247915713.66640785},null,1991,788.06841610539857,18725.794399092465,{"$f":"SUMPRODUCT(BA54:OFFSET(BA54,-MIN($A54,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A54,60),0))","v":280.1341724848433},0,null,null,null,{"$f":"IF(AZ54<BC$7, HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(AZ54<$BC$5, HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.5185677873948442},{"$f":"IF(AZ54<BC$7, HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AZ54<$BC$5, HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":3.2277536696871967},10483401.324017787,22282730.725147285,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A54,60),0),BJ54:OFFSET(BJ54,-MIN($A54,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A54,60),0))","v":298144992.33714336},{"$f":"SUMPRODUCT( Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A54,60),0),BK54:OFFSET(BK54,-MIN($A54,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A54,60),0))","v":633714609.97865701},null,1991,37.592706217398678,893.2641800459412,{"$f":"SUMPRODUCT(BP54:OFFSET(BP54,-MIN($A54,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A54,60),0))","v":13.363055075497869},0,null,null,null,{"$f":"IF(BO54<BR$7, HLOOKUP(BQ$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(BO54<$BR$5, HLOOKUP(BQ$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(BQ$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.196706649467099},{"$f":"IF(BO54<BR$7, HLOOKUP(BQ$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(BO54<$BR$5, HLOOKUP(BQ$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(BQ$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":1.7548248986702943},394089.98755597963,577885.08385731373,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A54,60),0),BY54:OFFSET(BY54,-MIN($A54,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A54,60),0))","v":11207808.676639682},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A54,60),0),BZ54:OFFSET(BZ54,-MIN($A54,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A54,60),0))","v":16434889.648234552},null,1991,1777.228720846251,42229.860944304142,631.75034915239621,0,0,0,null,22202251.36839401,26342461.112181079,631425799.6526103,749172203.15121102,null,1991,461.62557624422948,10968.978648873946,{"$f":"SUMPRODUCT(CR54:OFFSET(CR54,-MIN($A54,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A54,60),0))","v":164.09374637559512},0,null,null,null,{"$f":"IF(CQ54<CT$7, HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(CQ54<$CT$5, HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.6949489375829578},{"$f":"IF(CQ54<CT$7, HLOOKUP(CS$3, Assumptions!$C$494:$P$498,2, FALSE), IF(CQ54<$CT$5, HLOOKUP(CS$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(CS$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.7525793714573834},6854102.3929425906,11130990.697321264,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A54,60),0),DA54:OFFSET(DA54,-MIN($A54,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A54,60),0))","v":194928749.00630847},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A54,60),0),DB54:OFFSET(DB54,-MIN($A54,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A54,60),0))","v":316562252.42036074},null,1991,1315.6031446020215,31260.882295430194,{"$f":"SUMPRODUCT(DG54:OFFSET(DG54,-MIN($A54,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A54,60),0))","v":467.65660277680104},0,null,null,null,{"$f":"IF(DF54<DI$7, HLOOKUP(DH$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(DF54<$DI$5, HLOOKUP(DH$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(DH$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.3317631597639816},{"$f":"IF(DF54<DI$7, HLOOKUP(DH$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(DF54<$DI$5, HLOOKUP(DH$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(DH$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":1.3199035230080052},15348148.975451421,15211470.414859815,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A54,60),0),DP54:OFFSET(DP54,-MIN($A54,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A54,60),0))","v":436497050.64630181},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A54,60),0),DQ54:OFFSET(DQ54,-MIN($A54,60),0),'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A54,60),0))","v":432609950.73085022}]
[42,1992,{"$f":"'Base Case Liquid Immersed'!$C55","v":3165.9822799072267},73464.333557278806,{"$f":"SUMPRODUCT(C55:OFFSET(C55,-MIN(A55,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A55,60),0))","v":1142.1297980827746},0,null,null,null,null,1992,3165.9822799072272,73464.333557278806,1142.1297980827751,0,0,0,null,41266918.311692074,60920349.995704979,1150902076.2125318,1699020914.6241453,"NA",1992,1296.7002894520538,30088.99424128082,467.78532184619445,0,0,0,null,17914679.996110618,33213455.793692049,499626413.74083781,926297305.32417738,null,1992,428.2732557936605,9937.7717673799561,{"$f":"SUMPRODUCT(AL55:OFFSET(AL55,-MIN($A55,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A55,60),0))","v":154.49980572165416},0,null,null,null,{"$f":"IF(AK55<AN$7, HLOOKUP(AM$3, Assumptions!$C$484:$P$488,2, FALSE), IF(AK55<$AN$5, HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.7255707852172746},{"$f":"IF(AK55<AN$7, HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AK55<$AN$5, HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.4439098655775067},6473778.5681978464,9168752.4185748249,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A55,60),0),AU55:OFFSET(AU55,-MIN($A55,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A55,60),0))","v":180548621.02383119},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A55,60),0),AV55:OFFSET(AV55,-MIN($A55,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A55,60),0))","v":255709333.92975613},null,1992,828.88717709384559,19233.72864271302,{"$f":"SUMPRODUCT(BA55:OFFSET(BA55,-MIN($A55,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A55,60),0))","v":299.02149175494958},0,null,null,null,{"$f":"IF(AZ55<BC$7, HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(AZ55<$BC$5, HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.5185677873948442},{"$f":"IF(AZ55<BC$7, HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AZ55<$BC$5, HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":3.2277536696871967},11026399.170709589,23436886.177962776,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A55,60),0),BJ55:OFFSET(BJ55,-MIN($A55,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A55,60),0))","v":307517648.95229131},{"$f":"SUMPRODUCT( Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A55,60),0),BK55:OFFSET(BK55,-MIN($A55,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A55,60),0))","v":653636425.1490953},null,1992,39.539856564547826,917.49383118784203,{"$f":"SUMPRODUCT(BP55:OFFSET(BP55,-MIN($A55,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A55,60),0))","v":14.264024369590659},0,null,null,null,{"$f":"IF(BO55<BR$7, HLOOKUP(BQ$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(BO55<$BR$5, HLOOKUP(BQ$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(BQ$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.196706649467099},{"$f":"IF(BO55<BR$7, HLOOKUP(BQ$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(BO55<$BR$5, HLOOKUP(BQ$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(BQ$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":1.7548248986702943},414502.25720318267,607817.1971544486,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A55,60),0),BY55:OFFSET(BY55,-MIN($A55,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A55,60),0))","v":11560143.764715319},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A55,60),0),BZ55:OFFSET(BZ55,-MIN($A55,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A55,60),0))","v":16951546.245325953},null,1992,1869.2819904551734,43375.33931599799,674.3444762365807,0,0,0,null,23352238.31558146,27706894.202012926,651275662.47169399,772723609.29996789,null,1992,485.53591661288499,11266.510478742581,{"$f":"SUMPRODUCT(CR55:OFFSET(CR55,-MIN($A55,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A55,60),0))","v":175.15734118993845},0,null,null,null,{"$f":"IF(CQ55<CT$7, HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(CQ55<$CT$5, HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.6949489375829578},{"$f":"IF(CQ55<CT$7, HLOOKUP(CS$3, Assumptions!$C$494:$P$498,2, FALSE), IF(CQ55<$CT$5, HLOOKUP(CS$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(CS$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.7525793714573834},7209117.2135472633,11707531.057971647,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A55,60),0),DA55:OFFSET(DA55,-MIN($A55,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A55,60),0))","v":201056640.72280082},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A55,60),0),DB55:OFFSET(DB55,-MIN($A55,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A55,60),0))","v":326513884.56415558},null,1992,1383.7460738422883,32108.828837255413,{"$f":"SUMPRODUCT(DG55:OFFSET(DG55,-MIN($A55,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A55,60),0))","v":499.1871350466422},0,null,null,null,{"$f":"IF(DF55<DI$7, HLOOKUP(DH$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(DF55<$DI$5, HLOOKUP(DH$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(DH$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.3317631597639816},{"$f":"IF(DF55<DI$7, HLOOKUP(DH$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(DF55<$DI$5, HLOOKUP(DH$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(DH$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":1.3199035230080052},16143121.102034196,15999363.144041281,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A55,60),0),DP55:OFFSET(DP55,-MIN($A55,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A55,60),0))","v":450219021.74889314},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A55,60),0),DQ55:OFFSET(DQ55,-MIN($A55,60),0),'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A55,60),0))","v":446209724.73581231}]
[43,1993,{"$f":"'Base Case Liquid Immersed'!$C56","v":3014.0220464574177},75488.186039103253,{"$f":"SUMPRODUCT(C56:OFFSET(C56,-MIN(A56,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A56,60),0))","v":1217.6720345254228},0,null,null,null,null,1993,3014.0220464574186,75488.186039103268,1217.6720345254228,0,0,0,null,39286196.378977194,57996306.274442375,1183041743.558887,1746467146.7051759,"NA",1993,1234.4615081581351,30917.909208886678,498.72536863126572,0,0,0,null,17054814.490335468,31619282.469313163,513578796.89052087,952164742.59122646,null,1993,407.71707506461945,10211.545217451961,{"$f":"SUMPRODUCT(AL56:OFFSET(AL56,-MIN($A56,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A56,60),0))","v":164.71866252213351},0,null,null,null,{"$f":"IF(AK56<AN$7, HLOOKUP(AM$3, Assumptions!$C$484:$P$488,2, FALSE), IF(AK56<$AN$5, HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.7255707852172746},{"$f":"IF(AK56<AN$7, HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AK56<$AN$5, HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.4439098655775067},6163051.338683934,8728672.3313258961,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A56,60),0),AU56:OFFSET(AU56,-MIN($A56,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A56,60),0))","v":185590555.29389986},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A56,60),0),AV56:OFFSET(AV56,-MIN($A56,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A56,60),0))","v":262850178.57651016},null,1993,789.10240327053009,19763.594328051917,{"$f":"SUMPRODUCT(BA56:OFFSET(BA56,-MIN($A56,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A56,60),0))","v":318.79923704231004},0,null,null,null,{"$f":"IF(AZ56<BC$7, HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(AZ56<$BC$5, HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.5185677873948442},{"$f":"IF(AZ56<BC$7, HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AZ56<$BC$5, HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":3.2277536696871967},10497156.09732735,22311966.838539254,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A56,60),0),BJ56:OFFSET(BJ56,-MIN($A56,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A56,60),0))","v":316105273.51630735},{"$f":"SUMPRODUCT( Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A56,60),0),BK56:OFFSET(BK56,-MIN($A56,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A56,60),0))","v":671889635.13450611},null,1993,37.642029822985414,942.76966338279919,{"$f":"SUMPRODUCT(BP56:OFFSET(BP56,-MIN($A56,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A56,60),0))","v":15.20746906682219},0,null,null,null,{"$f":"IF(BO56<BR$7, HLOOKUP(BQ$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(BO56<$BR$5, HLOOKUP(BQ$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(BQ$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.196706649467099},{"$f":"IF(BO56<BR$7, HLOOKUP(BQ$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(BO56<$BR$5, HLOOKUP(BQ$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(BQ$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":1.7548248986702943},394607.05432418414,578643.29944801365,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A56,60),0),BY56:OFFSET(BY56,-MIN($A56,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A56,60),0))","v":11882968.080313638},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A56,60),0),BZ56:OFFSET(BZ56,-MIN($A56,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A56,60),0))","v":17424928.880210105},null,1993,1779.5605382992833,44570.276830216586,718.94666589415704,0,0,0,null,22231381.888641726,26377023.805129215,669462946.66836607,794302404.11394954,null,1993,462.23125325294887,11576.889054165527,{"$f":"SUMPRODUCT(CR56:OFFSET(CR56,-MIN($A56,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A56,60),0))","v":186.74251942891559},0,null,null,null,{"$f":"IF(CQ56<CT$7, HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(CQ56<$CT$5, HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.6949489375829578},{"$f":"IF(CQ56<CT$7, HLOOKUP(CS$3, Assumptions!$C$494:$P$498,2, FALSE), IF(CQ56<$CT$5, HLOOKUP(CS$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(CS$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.7525793714573834},6863095.3353800299,11145595.141911376,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A56,60),0),DA56:OFFSET(DA56,-MIN($A56,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A56,60),0))","v":206671274.39508656},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A56,60),0),DB56:OFFSET(DB56,-MIN($A56,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A56,60),0))","v":335631991.00496829},null,1993,1317.3292850463345,32993.387776051059,{"$f":"SUMPRODUCT(DG56:OFFSET(DG56,-MIN($A56,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A56,60),0))","v":532.20414646524148},0,null,null,null,{"$f":"IF(DF56<DI$7, HLOOKUP(DH$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(DF56<$DI$5, HLOOKUP(DH$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(DH$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.3317631597639816},{"$f":"IF(DF56<DI$7, HLOOKUP(DH$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(DF56<$DI$5, HLOOKUP(DH$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(DH$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":1.3199035230080052},15368286.553261695,15231428.663217837,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A56,60),0),DP56:OFFSET(DP56,-MIN($A56,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A56,60),0))","v":462791672.27327949},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A56,60),0),DQ56:OFFSET(DQ56,-MIN($A56,60),0),'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A56,60),0))","v":458670413.10898131}]
[44,1994,{"$f":"'Base Case Liquid Immersed'!$C57","v":3529.2203688784562},77284.536051035248,{"$f":"SUMPRODUCT(C57:OFFSET(C57,-MIN(A57,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A57,60),0))","v":1294.8013140369417},0,null,null,null,null,1994,3529.2203688784571,77284.536051035248,1294.8013140369419,0,0,0,null,46001536.265937269,67909836.845437676,1220934944.2775464,1802407041.0486841,"NA",1994,1445.4727377687282,31653.645348413549,530.31542512101532,0,0,0,null,19970059.196309119,37024087.422048673,530028887.97257853,982662880.04468656,null,1994,477.40971495177507,10454.543629994449,{"$f":"SUMPRODUCT(AL57:OFFSET(AL57,-MIN($A57,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A57,60),0))","v":175.15220406879862},0,null,null,null,{"$f":"IF(AK57<AN$7, HLOOKUP(AM$3, Assumptions!$C$484:$P$488,2, FALSE), IF(AK57<$AN$5, HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.7255707852172746},{"$f":"IF(AK57<AN$7, HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AK57<$AN$5, HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.4439098655775067},7216525.2886892818,10220697.69568833,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A57,60),0),AU57:OFFSET(AU57,-MIN($A57,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A57,60),0))","v":191535079.40011039},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A57,60),0),AV57:OFFSET(AV57,-MIN($A57,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A57,60),0))","v":271269352.81948519},null,1994,923.98669678829833,20233.89749428014,{"$f":"SUMPRODUCT(BA57:OFFSET(BA57,-MIN($A57,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A57,60),0))","v":338.99248675546352},0,null,null,null,{"$f":"IF(AZ57<BC$7, HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(AZ57<$BC$5, HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.5185677873948442},{"$f":"IF(AZ57<BC$7, HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AZ57<$BC$5, HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":3.2277536696871967},12291475.159422915,26125836.713393088,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A57,60),0),BJ57:OFFSET(BJ57,-MIN($A57,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A57,60),0))","v":326230225.2712189},{"$f":"SUMPRODUCT( Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A57,60),0),BK57:OFFSET(BK57,-MIN($A57,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A57,60),0))","v":693410472.36916578},null,1994,44.076326028654783,965.20422413896233,{"$f":"SUMPRODUCT(BP57:OFFSET(BP57,-MIN($A57,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A57,60),0))","v":16.170734296753206},0,null,null,null,{"$f":"IF(BO57<BR$7, HLOOKUP(BQ$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(BO57<$BR$5, HLOOKUP(BQ$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(BQ$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.196706649467099},{"$f":"IF(BO57<BR$7, HLOOKUP(BQ$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(BO57<$BR$5, HLOOKUP(BQ$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(BQ$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":1.7548248986702943},462058.7481969216,677553.01296725858,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A57,60),0),BY57:OFFSET(BY57,-MIN($A57,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A57,60),0))","v":12263583.301249273},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A57,60),0),BZ57:OFFSET(BZ57,-MIN($A57,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A57,60),0))","v":17983054.85603565},null,1994,2083.7476311097289,45630.890702621706,764.48588891592658,0,0,0,null,26031477.069628153,30885749.423389003,690906056.30496788,819744161.00399756,null,1994,541.24221023197833,11852.377787989561,{"$f":"SUMPRODUCT(CR57:OFFSET(CR57,-MIN($A57,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A57,60),0))","v":198.5710870311367},0,null,null,null,{"$f":"IF(CQ57<CT$7, HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(CQ57<$CT$5, HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.6949489375829578},{"$f":"IF(CQ57<CT$7, HLOOKUP(CS$3, Assumptions!$C$494:$P$498,2, FALSE), IF(CQ57<$CT$5, HLOOKUP(CS$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(CS$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.7525793714573834},8036230.4846598348,13050754.371335724,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A57,60),0),DA57:OFFSET(DA57,-MIN($A57,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A57,60),0))","v":213291020.59260902},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A57,60),0),DB57:OFFSET(DB57,-MIN($A57,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A57,60),0))","v":346382389.6886996},null,1994,1542.5054208777503,33778.512914632149,{"$f":"SUMPRODUCT(DG57:OFFSET(DG57,-MIN($A57,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A57,60),0))","v":565.91480188478988},0,null,null,null,{"$f":"IF(DF57<DI$7, HLOOKUP(DH$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(DF57<$DI$5, HLOOKUP(DH$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(DH$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.3317631597639816},{"$f":"IF(DF57<DI$7, HLOOKUP(DH$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(DF57<$DI$5, HLOOKUP(DH$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(DH$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":1.3199035230080052},17995246.584968317,17834995.05205328,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A57,60),0),DP57:OFFSET(DP57,-MIN($A57,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A57,60),0))","v":477615035.71235889},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A57,60),0),DQ57:OFFSET(DQ57,-MIN($A57,60),0),'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A57,60),0))","v":473361771.31529802}]
[45,1995,{"$f":"'Base Case Liquid Immersed'!$C58","v":3804.5762112512157},79518.955105876754,{"$f":"SUMPRODUCT(C58:OFFSET(C58,-MIN(A58,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A58,60),0))","v":1376.52919783589},0,null,null,null,null,1995,3804.5762112512166,79518.955105876783,1376.5291978358898,0,0,0,null,49590655.234151073,73208279.100522637,1261444588.5972633,1862209464.1789684,"NA",1995,1558.2510065458782,32568.802661061265,563.78894493537916,0,0,0,null,21528157.557274051,39912770.392962366,547614822.28593326,1015266847.9656421,null,1995,514.65804191279744,10756.801140877425,{"$f":"SUMPRODUCT(AL58:OFFSET(AL58,-MIN($A58,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A58,60),0))","v":186.20781455210397},0,null,null,null,{"$f":"IF(AK58<AN$7, HLOOKUP(AM$3, Assumptions!$C$484:$P$488,2, FALSE), IF(AK58<$AN$5, HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.7255707852172746},{"$f":"IF(AK58<AN$7, HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AK58<$AN$5, HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.4439098655775067},7779571.0019562142,11018134.106418312,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A58,60),0),AU58:OFFSET(AU58,-MIN($A58,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A58,60),0))","v":197890060.04638749},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A58,60),0),AV58:OFFSET(AV58,-MIN($A58,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A58,60),0))","v":280269852.84535635},null,1995,996.07772784970496,20818.891704312977,{"$f":"SUMPRODUCT(BA58:OFFSET(BA58,-MIN($A58,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A58,60),0))","v":360.38969902727342},0,null,null,null,{"$f":"IF(AZ58<BC$7, HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(AZ58<$BC$5, HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.5185677873948442},{"$f":"IF(AZ58<BC$7, HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AZ58<$BC$5, HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":3.2277536696871967},13250477.18898513,28164219.422318593,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A58,60),0),BJ58:OFFSET(BJ58,-MIN($A58,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A58,60),0))","v":337054283.05907923},{"$f":"SUMPRODUCT( Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A58,60),0),BK58:OFFSET(BK58,-MIN($A58,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A58,60),0))","v":716417276.89621866},null,1995,47.515236783375812,993.10981587086394,{"$f":"SUMPRODUCT(BP58:OFFSET(BP58,-MIN($A58,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A58,60),0))","v":17.19143135600179},0,null,null,null,{"$f":"IF(BO58<BR$7, HLOOKUP(BQ$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(BO58<$BR$5, HLOOKUP(BQ$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(BQ$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.196706649467099},{"$f":"IF(BO58<BR$7, HLOOKUP(BQ$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(BO58<$BR$5, HLOOKUP(BQ$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(BQ$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":1.7548248986702943},498109.36633270507,730416.8642254587,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A58,60),0),BY58:OFFSET(BY58,-MIN($A58,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A58,60),0))","v":12670479.180466484},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A58,60),0),BZ58:OFFSET(BZ58,-MIN($A58,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A58,60),0))","v":18579718.224067137},null,1995,2246.3252047053384,46950.152444815511,812.74025290051065,0,0,0,null,28062497.676877022,33295508.707560278,713829766.31132996,846942616.21332622,null,1995,583.47085824737042,12195.048911190403,{"$f":"SUMPRODUCT(CR58:OFFSET(CR58,-MIN($A58,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A58,60),0))","v":211.10489785660863},0,null,null,null,{"$f":"IF(CQ58<CT$7, HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(CQ58<$CT$5, HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.6949489375829578},{"$f":"IF(CQ58<CT$7, HLOOKUP(CS$3, Assumptions!$C$494:$P$498,2, FALSE), IF(CQ58<$CT$5, HLOOKUP(CS$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(CS$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.7525793714573834},8663231.006961694,14068996.670742242,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A58,60),0),DA58:OFFSET(DA58,-MIN($A58,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A58,60),0))","v":220367845.95606735},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A58,60),0),DB58:OFFSET(DB58,-MIN($A58,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A58,60),0))","v":357875080.16387135},null,1995,1662.8543464579677,34755.103533625108,{"$f":"SUMPRODUCT(DG58:OFFSET(DG58,-MIN($A58,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A58,60),0))","v":601.635355043902},0,null,null,null,{"$f":"IF(DF58<DI$7, HLOOKUP(DH$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(DF58<$DI$5, HLOOKUP(DH$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(DH$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.3317631597639816},{"$f":"IF(DF58<DI$7, HLOOKUP(DH$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(DF58<$DI$5, HLOOKUP(DH$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(DH$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":1.3199035230080052},19399266.66991533,19226512.036818039,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A58,60),0),DP58:OFFSET(DP58,-MIN($A58,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A58,60),0))","v":493461920.35526264},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A58,60),0),DQ58:OFFSET(DQ58,-MIN($A58,60),0),'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A58,60),0))","v":489067536.04945481}]
[46,1996,{"$f":"'Base Case Liquid Immersed'!$C59","v":3575.8728725102542},81947.002119292083,{"$f":"SUMPRODUCT(C59:OFFSET(C59,-MIN(A59,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A59,60),0))","v":1462.259496144035},0,null,null,null,null,1996,3575.8728725102546,81947.002119292112,1462.2594961440345,0,0,0,null,46609627.17934116,68807531.967568398,1297884360.6862555,1916003732.3299813,"NA",1996,1464.5803352265345,33563.264722671767,598.90174494582016,0,0,0,null,20234041.935216155,37513506.10163939,563433954.96685708,1044595201.2550383,null,1996,483.72055874522204,11085.251368238118,{"$f":"SUMPRODUCT(AL59:OFFSET(AL59,-MIN($A59,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A59,60),0))","v":197.80484534081293},0,null,null,null,{"$f":"IF(AK59<AN$7, HLOOKUP(AM$3, Assumptions!$C$484:$P$488,2, FALSE), IF(AK59<$AN$5, HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.7255707852172746},{"$f":"IF(AK59<AN$7, HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AK59<$AN$5, HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.4439098655775067},7311920.0039664488,10355804.34433298,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A59,60),0),AU59:OFFSET(AU59,-MIN($A59,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A59,60),0))","v":203606576.45301464},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A59,60),0),AV59:OFFSET(AV59,-MIN($A59,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A59,60),0))","v":288366101.90252423},null,1996,936.20080875131748,21454.579733135408,{"$f":"SUMPRODUCT(BA59:OFFSET(BA59,-MIN($A59,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A59,60),0))","v":382.83478515647744},0,null,null,null,{"$f":"IF(AZ59<BC$7, HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(AZ59<$BC$5, HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.5185677873948442},{"$f":"IF(AZ59<BC$7, HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AZ59<$BC$5, HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":3.2277536696871967},12453955.262556106,26471192.221057992,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A59,60),0),BJ59:OFFSET(BJ59,-MIN($A59,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A59,60),0))","v":346790882.95995122},{"$f":"SUMPRODUCT( Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A59,60),0),BK59:OFFSET(BK59,-MIN($A59,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A59,60),0))","v":737112662.58870065},null,1996,44.658967729995069,1023.433621298238,{"$f":"SUMPRODUCT(BP59:OFFSET(BP59,-MIN($A59,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A59,60),0))","v":18.262114448529811},0,null,null,null,{"$f":"IF(BO59<BR$7, HLOOKUP(BQ$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(BO59<$BR$5, HLOOKUP(BQ$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(BQ$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.196706649467099},{"$f":"IF(BO59<BR$7, HLOOKUP(BQ$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(BO59<$BR$5, HLOOKUP(BQ$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(BQ$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":1.7548248986702943},468166.66869359807,686509.53624841478,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A59,60),0),BY59:OFFSET(BY59,-MIN($A59,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A59,60),0))","v":13036495.55389113},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A59,60),0),BZ59:OFFSET(BZ59,-MIN($A59,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A59,60),0))","v":19116436.763813354},null,1996,2111.2925372837199,48383.737396620345,863.35775119821449,0,0,0,null,26375585.244125005,31294025.865929015,734450405.71939838,871408531.07494307,null,1996,548.39685107027594,12567.414871581164,{"$f":"SUMPRODUCT(CR59:OFFSET(CR59,-MIN($A59,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A59,60),0))","v":224.2525200763265},0,null,null,null,{"$f":"IF(CQ59<CT$7, HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(CQ59<$CT$5, HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.6949489375829578},{"$f":"IF(CQ59<CT$7, HLOOKUP(CS$3, Assumptions!$C$494:$P$498,2, FALSE), IF(CQ59<$CT$5, HLOOKUP(CS$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(CS$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.7525793714573834},8142460.8224357367,13223271.330343282,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A59,60),0),DA59:OFFSET(DA59,-MIN($A59,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A59,60),0))","v":226733685.68852112},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A59,60),0),DB59:OFFSET(DB59,-MIN($A59,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A59,60),0))","v":368213137.40029949},null,1996,1562.8956862134442,35816.322525039177,{"$f":"SUMPRODUCT(DG59:OFFSET(DG59,-MIN($A59,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A59,60),0))","v":639.10523112188798},0,null,null,null,{"$f":"IF(DF59<DI$7, HLOOKUP(DH$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(DF59<$DI$5, HLOOKUP(DH$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(DH$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.3317631597639816},{"$f":"IF(DF59<DI$7, HLOOKUP(DH$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(DF59<$DI$5, HLOOKUP(DH$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(DH$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":1.3199035230080052},18233124.421689268,18070754.535585735,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A59,60),0),DP59:OFFSET(DP59,-MIN($A59,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A59,60),0))","v":507716720.03087723},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A59,60),0),DQ59:OFFSET(DQ59,-MIN($A59,60),0),'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A59,60),0))","v":503195393.67464358}]
[{"$f":"A59+1","v":47},1997,{"$f":"'Base Case Liquid Immersed'!$C60","v":3310.9370067558216},{"$f":"D59 - E59 + C59","v":84060.615495658305},{"$f":"SUMPRODUCT(C60:OFFSET(C60,-MIN(A60,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A60,60),0))","v":1547.2982159057981},0,null,null,null,null,1997,3310.937006755822,84060.615495658334,1547.2982159057976,0,0,0,null,43156327.140578479,63709592.610608988,1329666457.2396994,1962922099.9921608,"NA",1997,1356.069805653997,34428.943312952484,633.73129318098631,0,0,0,null,18734904.910790905,34734136.260802425,577231110.4767493,1070174849.6052177,null,1997,447.88177767456875,{"$f":"AM59 - AN59 + AL59","v":11371.167081642527},{"$f":"SUMPRODUCT(AL60:OFFSET(AL60,-MIN($A60,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A60,60),0))","v":209.30832393323323},0,null,null,null,{"$f":"IF(AK60<AN$7, HLOOKUP(AM$3, Assumptions!$C$484:$P$488,2, FALSE), IF(AK60<$AN$5, HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.7255707852172746},{"$f":"IF(AK60<AN$7, HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AK60<$AN$5, HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.4439098655775067},6770180.9864889905,9588544.4088243265,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A60,60),0),AU60:OFFSET(AU60,-MIN($A60,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A60,60),0))","v":208592416.53843212},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A60,60),0),AV60:OFFSET(AV60,-MIN($A60,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A60,60),0))","v":295427500.87689859},null,1997,866.83783623255124,{"$f":"BB59 - BC59 + BA59","v":22007.945756730249},{"$f":"SUMPRODUCT(BA60:OFFSET(BA60,-MIN($A60,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A60,60),0))","v":405.0988088101625},0,null,null,null,{"$f":"IF(AZ60<BC$7, HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(AZ60<$BC$5, HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.5185677873948442},{"$f":"IF(AZ60<BC$7, HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AZ60<$BC$5, HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":3.2277536696871967},11531243.651380725,24509945.700648338,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A60,60),0),BJ60:OFFSET(BJ60,-MIN($A60,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A60,60),0))","v":355282965.66003048},{"$f":"SUMPRODUCT( Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A60,60),0),BK60:OFFSET(BK60,-MIN($A60,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A60,60),0))","v":755162795.96173334},null,1997,41.350191746876952,{"$f":"BQ59 - BR59 + BP59","v":1049.8304745797032},{"$f":"SUMPRODUCT(BP60:OFFSET(BP60,-MIN($A60,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A60,60),0))","v":19.324160437590546},0,null,null,null,{"$f":"IF(BO60<BR$7, HLOOKUP(BQ$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(BO60<$BR$5, HLOOKUP(BQ$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(BQ$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.196706649467099},{"$f":"IF(BO60<BR$7, HLOOKUP(BQ$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(BO60<$BR$5, HLOOKUP(BQ$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(BQ$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":1.7548248986702943},433480.27292119036,635646.15132976475,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A60,60),0),BY60:OFFSET(BY60,-MIN($A60,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A60,60),0))","v":13355728.278286731},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A60,60),0),BZ60:OFFSET(BZ60,-MIN($A60,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A60,60),0))","v":19584552.766585805},null,1997,1954.8672011018252,49631.67218270585,913.56692272481132,0,0,0,null,24421422.229787573,28975456.349806562,752435346.76295018,892747250.38694322,null,1997,507.76621354615315,{"$f":"CS59 - CT59 + CR59","v":12891.559202575114},{"$f":"SUMPRODUCT(CR60:OFFSET(CR60,-MIN($A60,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A60,60),0))","v":237.29408161921788},0,null,null,null,{"$f":"IF(CQ60<CT$7, HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(CQ60<$CT$5, HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.6949489375829578},{"$f":"IF(CQ60<CT$7, HLOOKUP(CS$3, Assumptions!$C$494:$P$498,2, FALSE), IF(CQ60<$CT$5, HLOOKUP(CS$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(CS$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.7525793714573834},7539187.1647094246,12243561.211188251,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A60,60),0),DA60:OFFSET(DA60,-MIN($A60,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A60,60),0))","v":232285853.59249416},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A60,60),0),DB60:OFFSET(DB60,-MIN($A60,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A60,60),0))","v":377229800.08580655},null,1997,1447.1009875556722,{"$f":"DH59 - DI59 + DG59","v":36740.112980130732},{"$f":"SUMPRODUCT(DG60:OFFSET(DG60,-MIN($A60,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A60,60),0))","v":676.27284110559344},0,null,null,null,{"$f":"IF(DF60<DI$7, HLOOKUP(DH$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(DF60<$DI$5, HLOOKUP(DH$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(DH$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.3317631597639816},{"$f":"IF(DF60<DI$7, HLOOKUP(DH$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(DF60<$DI$5, HLOOKUP(DH$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(DH$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":1.3199035230080052},16882235.06507815,16731895.138618313,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A60,60),0),DP60:OFFSET(DP60,-MIN($A60,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A60,60),0))","v":520149493.17045599},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A60,60),0),DQ60:OFFSET(DQ60,-MIN($A60,60),0),'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A60,60),0))","v":515517450.30113667}]
[48,1998,{"$f":"'Base Case Liquid Immersed'!$C61","v":3297.3240213715208},85824.254286508323,{"$f":"SUMPRODUCT(C61:OFFSET(C61,-MIN(A61,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A61,60),0))","v":1629.5316215496041},0,null,null,null,null,1998,3297.3240213715217,85824.254286508338,1629.5316215496034,0,0,0,null,42978889.016746446,63447649.314412683,1360050445.9703197,2007776508.8858461,"NA",1998,1350.4942968458281,35151.281825425489,667.41186100276082,0,0,0,null,18657875.965146076,34591326.147444852,590421323.30057132,1094629238.4432273,null,1998,446.04030256316133,{"$f":"AM60 - AN60 + AL60","v":11609.740535383862},{"$f":"SUMPRODUCT(AL61:OFFSET(AL61,-MIN($A61,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A61,60),0))","v":220.43231808619672},0,null,null,null,{"$f":"IF(AK61<AN$7, HLOOKUP(AM$3, Assumptions!$C$484:$P$488,2, FALSE), IF(AK61<$AN$5, HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.7255707852172746},{"$f":"IF(AK61<AN$7, HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AK61<$AN$5, HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.4439098655775067},6742345.2485603942,9549120.911902545,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A61,60),0),AU61:OFFSET(AU61,-MIN($A61,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A61,60),0))","v":213358927.41707271},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A61,60),0),AV61:OFFSET(AV61,-MIN($A61,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A61,60),0))","v":302178265.93416941},null,1998,863.27381469692114,{"$f":"BB60 - BC60 + BA60","v":22469.68478415264},{"$f":"SUMPRODUCT(BA61:OFFSET(BA61,-MIN($A61,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A61,60),0))","v":426.62837197275383},0,null,null,null,{"$f":"IF(AZ61<BC$7, HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(AZ61<$BC$5, HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.5185677873948442},{"$f":"IF(AZ61<BC$7, HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AZ61<$BC$5, HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":3.2277536696871967},11483832.706693843,24409172.556395788,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A61,60),0),BJ61:OFFSET(BJ61,-MIN($A61,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A61,60),0))","v":363401478.06291181},{"$f":"SUMPRODUCT( Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A61,60),0),BK61:OFFSET(BK61,-MIN($A61,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A61,60),0))","v":772418896.35996187},null,1998,41.18017958574562,{"$f":"BQ60 - BR60 + BP60","v":1071.8565058889897},{"$f":"SUMPRODUCT(BP61:OFFSET(BP61,-MIN($A61,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A61,60),0))","v":20.351170943810335},0,null,null,null,{"$f":"IF(BO61<BR$7, HLOOKUP(BQ$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(BO61<$BR$5, HLOOKUP(BQ$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(BQ$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.196706649467099},{"$f":"IF(BO61<BR$7, HLOOKUP(BQ$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(BO61<$BR$5, HLOOKUP(BQ$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(BQ$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":1.7548248986702943},431698.00989183696,633032.67914651788,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A61,60),0),BY61:OFFSET(BY61,-MIN($A61,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A61,60),0))","v":13660917.820586767},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A61,60),0),BZ61:OFFSET(BZ61,-MIN($A61,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A61,60),0))","v":20032076.149095941},null,1998,1946.8297245256933,50672.972461082856,962.1197605468426,0,0,0,null,24321013.051600374,28856323.166967832,769629122.66974854,913147270.44261885,null,1998,505.67852234890552,{"$f":"CS60 - CT60 + CR60","v":13162.031334502048},{"$f":"SUMPRODUCT(CR61:OFFSET(CR61,-MIN($A61,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A61,60),0))","v":249.90541941439804},0,null,null,null,{"$f":"IF(CQ61<CT$7, HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(CQ61<$CT$5, HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.6949489375829578},{"$f":"IF(CQ61<CT$7, HLOOKUP(CS$3, Assumptions!$C$494:$P$498,2, FALSE), IF(CQ61<$CT$5, HLOOKUP(CS$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(CS$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.7525793714573834},7508189.642112866,12193221.558250243,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A61,60),0),DA61:OFFSET(DA61,-MIN($A61,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A61,60),0))","v":237593779.29025775},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A61,60),0),DB61:OFFSET(DB61,-MIN($A61,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A61,60),0))","v":385849815.97945786},null,1998,1441.1512021767878,{"$f":"DH60 - DI60 + DG60","v":37510.941126580808},{"$f":"SUMPRODUCT(DG61:OFFSET(DG61,-MIN($A61,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A61,60),0))","v":712.21434113244459},0,null,null,null,{"$f":"IF(DF61<DI$7, HLOOKUP(DH$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(DF61<$DI$5, HLOOKUP(DH$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(DH$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.3317631597639816},{"$f":"IF(DF61<DI$7, HLOOKUP(DH$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(DF61<$DI$5, HLOOKUP(DH$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(DH$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":1.3199035230080052},16812823.409487508,16663101.608717591,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A61,60),0),DP61:OFFSET(DP61,-MIN($A61,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A61,60),0))","v":532035343.37949085},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A61,60),0),DQ61:OFFSET(DQ61,-MIN($A61,60),0),'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A61,60),0))","v":527297454.46316099}]
[49,1999,{"$f":"'Base Case Liquid Immersed'!$C62","v":3176.7598593574357},87492.046686330243,{"$f":"SUMPRODUCT(C62:OFFSET(C62,-MIN(A62,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A62,60),0))","v":1711.521524340731},0,null,null,null,null,1999,3176.7598593574362,87492.046686330257,1711.521524340732,0,0,0,null,41407398.406477258,61127733.946139626,1387645031.6881101,2048513057.4019485,"NA",1999,1301.1144930568473,35834.364261268558,700.99269667456281,0,0,0,null,17975664.824802969,33326520.437453419,602400608.23349524,1116838591.367538,null,1999,429.73117584267953,11835.348519860827,{"$f":"SUMPRODUCT(AL62:OFFSET(AL62,-MIN($A62,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A62,60),0))","v":231.52337277510381},0,null,null,null,{"$f":"IF(AK62<AN$7, HLOOKUP(AM$3, Assumptions!$C$484:$P$488,2, FALSE), IF(AK62<$AN$5, HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.7255707852172746},{"$f":"IF(AK62<AN$7, HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AK62<$AN$5, HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.4439098655775067},6495816.4877732703,9199964.5192481671,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A62,60),0),AU62:OFFSET(AU62,-MIN($A62,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A62,60),0))","v":217687848.61901081},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A62,60),0),AV62:OFFSET(AV62,-MIN($A62,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A62,60),0))","v":308309276.79930294},null,1999,831.7088597871076,22906.330226876806,{"$f":"SUMPRODUCT(BA62:OFFSET(BA62,-MIN($A62,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A62,60),0))","v":448.09418354916244},0,null,null,null,{"$f":"IF(AZ62<BC$7, HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(AZ62<$BC$5, HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.5185677873948442},{"$f":"IF(AZ62<BC$7, HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AZ62<$BC$5, HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":3.2277536696871967},11063935.038761107,23516669.600773312,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A62,60),0),BJ62:OFFSET(BJ62,-MIN($A62,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A62,60),0))","v":370774670.18684387},{"$f":"SUMPRODUCT( Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A62,60),0),BK62:OFFSET(BK62,-MIN($A62,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A62,60),0))","v":788090799.93442023},null,1999,39.674457427060162,1092.685514530925,{"$f":"SUMPRODUCT(BP62:OFFSET(BP62,-MIN($A62,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A62,60),0))","v":21.37514035029653},0,null,null,null,{"$f":"IF(BO62<BR$7, HLOOKUP(BQ$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(BO62<$BR$5, HLOOKUP(BQ$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(BQ$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.196706649467099},{"$f":"IF(BO62<BR$7, HLOOKUP(BQ$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(BO62<$BR$5, HLOOKUP(BQ$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(BQ$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":1.7548248986702943},415913.29826858907,609886.31743194035,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A62,60),0),BY62:OFFSET(BY62,-MIN($A62,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A62,60),0))","v":13938089.427640598},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A62,60),0),BZ62:OFFSET(BZ62,-MIN($A62,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A62,60),0))","v":20438514.633814905},null,1999,1875.6453663005889,51657.682425061706,1010.528827666169,0,0,0,null,23431733.581674285,27801213.508686207,785244423.45461488,931674466.03441036,null,1999,487.18876917319017,13417.804437436556,{"$f":"SUMPRODUCT(CR62:OFFSET(CR62,-MIN($A62,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A62,60),0))","v":262.47941354485738},0,null,null,null,{"$f":"IF(CQ62<CT$7, HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(CQ62<$CT$5, HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.6949489375829578},{"$f":"IF(CQ62<CT$7, HLOOKUP(CS$3, Assumptions!$C$494:$P$498,2, FALSE), IF(CQ62<$CT$5, HLOOKUP(CS$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(CS$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.7525793714573834},7233658.3596010404,11747385.622838883,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A62,60),0),DA62:OFFSET(DA62,-MIN($A62,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A62,60),0))","v":242414410.70732349},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A62,60),0),DB62:OFFSET(DB62,-MIN($A62,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A62,60),0))","v":393678471.05088246},null,1999,1388.4565971273987,38239.87798762515,{"$f":"SUMPRODUCT(DG62:OFFSET(DG62,-MIN($A62,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A62,60),0))","v":748.04941412131166},0,null,null,null,{"$f":"IF(DF62<DI$7, HLOOKUP(DH$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(DF62<$DI$5, HLOOKUP(DH$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(DH$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.3317631597639816},{"$f":"IF(DF62<DI$7, HLOOKUP(DH$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(DF62<$DI$5, HLOOKUP(DH$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(DH$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":1.3199035230080052},16198075.222073244,16053827.885847323,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A62,60),0),DP62:OFFSET(DP62,-MIN($A62,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A62,60),0))","v":542830012.74729145},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A62,60),0),DQ62:OFFSET(DQ62,-MIN($A62,60),0),'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A62,60),0))","v":537995994.9835279}]
[{"$f":"A62+1","v":50},2000,{"$f":"'Base Case Liquid Immersed'!$C63","v":3436.6824119968405},88957.28502134695,{"$f":"SUMPRODUCT(C63:OFFSET(C63,-MIN(A63,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A63,60),0))","v":1794.0693060038957},0,null,null,null,null,2000,3436.6824119968414,88957.285021346965,1794.0693060038961,0,0,0,null,44795352.538504526,66129206.310360685,1417425719.2924004,2092476842.1038487,"NA",2000,1407.571705840903,36434.486057650844,734.80202436902675,0,0,0,null,19446434.065635107,36053296.979021877,615328917.64747536,1140807416.560153,null,2000,464.89178889460703,12033.556322928403,{"$f":"SUMPRODUCT(AL63:OFFSET(AL63,-MIN($A63,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A63,60),0))","v":242.68989364788126},0,null,null,null,{"$f":"IF(AK63<AN$7, HLOOKUP(AM$3, Assumptions!$C$484:$P$488,2, FALSE), IF(AK63<$AN$5, HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.7255707852172746},{"$f":"IF(AK63<AN$7, HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AK63<$AN$5, HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.4439098655775067},7027304.317426431,9952705.7927162312,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A63,60),0),AU63:OFFSET(AU63,-MIN($A63,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A63,60),0))","v":222359716.18379146},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A63,60),0),AV63:OFFSET(AV63,-MIN($A63,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A63,60),0))","v":314925999.41077304},null,2000,899.7592946513912,23289.944903114752,{"$f":"SUMPRODUCT(BA63:OFFSET(BA63,-MIN($A63,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A63,60),0))","v":469.70605363206892},0,null,null,null,{"$f":"IF(AZ63<BC$7, HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(AZ63<$BC$5, HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.5185677873948442},{"$f":"IF(AZ63<BC$7, HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AZ63<$BC$5, HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":3.2277536696871967},11969186.415896371,25440803.958680637,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A63,60),0),BJ63:OFFSET(BJ63,-MIN($A63,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A63,60),0))","v":378731982.30360723},{"$f":"SUMPRODUCT( Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A63,60),0),BK63:OFFSET(BK63,-MIN($A63,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A63,60),0))","v":805004265.10793853},null,2000,42.920622294904696,1110.9848316076886,{"$f":"SUMPRODUCT(BP63:OFFSET(BP63,-MIN($A63,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A63,60),0))","v":22.406077089076625},0,null,null,null,{"$f":"IF(BO63<BR$7, HLOOKUP(BQ$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(BO63<$BR$5, HLOOKUP(BQ$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(BQ$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.196706649467099},{"$f":"IF(BO63<BR$7, HLOOKUP(BQ$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(BO63<$BR$5, HLOOKUP(BQ$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(BQ$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":1.7548248986702943},449943.33231230569,659787.22762501368,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A63,60),0),BY63:OFFSET(BY63,-MIN($A63,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A63,60),0))","v":14237219.160076754},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A63,60),0),BZ63:OFFSET(BZ63,-MIN($A63,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A63,60),0))","v":20877152.041441333},null,2000,2029.1107061559383,52522.798963696128,1059.2672816348693,0,0,0,null,25348918.472869419,30075909.331338808,802096801.64492512,951669425.54369569,null,2000,527.05056361375546,13642.513793064889,{"$f":"SUMPRODUCT(CR63:OFFSET(CR63,-MIN($A63,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A63,60),0))","v":275.13896413316928},0,null,null,null,{"$f":"IF(CQ63<CT$7, HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(CQ63<$CT$5, HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.6949489375829578},{"$f":"IF(CQ63<CT$7, HLOOKUP(CS$3, Assumptions!$C$494:$P$498,2, FALSE), IF(CQ63<$CT$5, HLOOKUP(CS$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(CS$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.7525793714573834},7825516.4253627937,12708556.939875526,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A63,60),0),DA63:OFFSET(DA63,-MIN($A63,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A63,60),0))","v":247616942.81834215},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A63,60),0),DB63:OFFSET(DB63,-MIN($A63,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A63,60),0))","v":402127328.860461},null,2000,1502.0601425421828,38880.285170631236,{"$f":"SUMPRODUCT(DG63:OFFSET(DG63,-MIN($A63,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A63,60),0))","v":784.12831750169994},0,null,null,null,{"$f":"IF(DF63<DI$7, HLOOKUP(DH$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(DF63<$DI$5, HLOOKUP(DH$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(DH$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.3317631597639816},{"$f":"IF(DF63<DI$7, HLOOKUP(DH$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(DF63<$DI$5, HLOOKUP(DH$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(DH$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":1.3199035230080052},17523402.047506623,17367352.391463283,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A63,60),0),DP63:OFFSET(DP63,-MIN($A63,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A63,60),0))","v":554479858.82658291},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A63,60),0),DQ63:OFFSET(DQ63,-MIN($A63,60),0),'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A63,60),0))","v":549542096.68323469}]
[51,2001,{"$f":"'Base Case Liquid Immersed'!$C64","v":3169.1564883845294},90599.898127339897,{"$f":"SUMPRODUCT(C64:OFFSET(C64,-MIN(A64,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A64,60),0))","v":1878.1868472442061},0,null,null,null,null,2001,3169.1564883845299,90599.898127339926,1878.1868472442061,0,0,0,null,41308292.454171792,60981428.635539405,1442451835.6766925,2129421683.9175477,"NA",2001,1298.0003589683686,37107.255739122724,769.25428291972912,0,0,0,null,17932641.223964833,33246755.548276894,626193185.80493045,1160949550.8464916,null,2001,428.70264183532282,12255.75821817513,{"$f":"SUMPRODUCT(AL64:OFFSET(AL64,-MIN($A64,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A64,60),0))","v":254.06876126978111},0,null,null,null,{"$f":"IF(AK64<AN$7, HLOOKUP(AM$3, Assumptions!$C$484:$P$488,2, FALSE), IF(AK64<$AN$5, HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.7255707852172746},{"$f":"IF(AK64<AN$7, HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AK64<$AN$5, HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.4439098655775067},6480269.1676373221,9177944.994237056,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A64,60),0),AU64:OFFSET(AU64,-MIN($A64,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A64,60),0))","v":226285706.84464377},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A64,60),0),AV64:OFFSET(AV64,-MIN($A64,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A64,60),0))","v":320486343.49541962},null,2001,829.71821797520397,23719.998144134075,{"$f":"SUMPRODUCT(BA64:OFFSET(BA64,-MIN($A64,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A64,60),0))","v":491.7289031423951},0,null,null,null,{"$f":"IF(AZ64<BC$7, HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(AZ64<$BC$5, HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.5185677873948442},{"$f":"IF(AZ64<BC$7, HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AZ64<$BC$5, HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":3.2277536696871967},11037454.219862554,23460383.960391887,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A64,60),0),BJ64:OFFSET(BJ64,-MIN($A64,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A64,60),0))","v":385418886.97774804},{"$f":"SUMPRODUCT( Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A64,60),0),BK64:OFFSET(BK64,-MIN($A64,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A64,60),0))","v":819217447.60790038},null,2001,39.579499157841873,1131.4993768135166,{"$f":"SUMPRODUCT(BP64:OFFSET(BP64,-MIN($A64,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A64,60),0))","v":23.456618507552843},0,null,null,null,{"$f":"IF(BO64<BR$7, HLOOKUP(BQ$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(BO64<$BR$5, HLOOKUP(BQ$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(BQ$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.196706649467099},{"$f":"IF(BO64<BR$7, HLOOKUP(BQ$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(BO64<$BR$5, HLOOKUP(BQ$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(BQ$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":1.7548248986702943},414917.83646495728,608426.59364794835,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A64,60),0),BY64:OFFSET(BY64,-MIN($A64,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A64,60),0))","v":14488591.982538749},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A64,60),0),BZ64:OFFSET(BZ64,-MIN($A64,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A64,60),0))","v":21245759.743171547},null,2001,1871.1561294161613,53492.642388217195,1108.932564324477,0,0,0,null,23375651.230206959,27734673.087262511,816258649.87176204,968472133.07105613,null,2001,486.02271410140179,13894.425392545474,{"$f":"SUMPRODUCT(CR64:OFFSET(CR64,-MIN($A64,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A64,60),0))","v":288.03925348366209},0,null,null,null,{"$f":"IF(CQ64<CT$7, HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(CQ64<$CT$5, HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.6949489375829578},{"$f":"IF(CQ64<CT$7, HLOOKUP(CS$3, Assumptions!$C$494:$P$498,2, FALSE), IF(CQ64<$CT$5, HLOOKUP(CS$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(CS$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.7525793714573834},7216345.0622684434,11719269.008802375,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A64,60),0),DA64:OFFSET(DA64,-MIN($A64,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A64,60),0))","v":251988875.92591125},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A64,60),0),DB64:OFFSET(DB64,-MIN($A64,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A64,60),0))","v":409227302.56376755},null,2001,1385.1334153147595,39598.216995671719,{"$f":"SUMPRODUCT(DG64:OFFSET(DG64,-MIN($A64,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A64,60),0))","v":820.89331084081493},0,null,null,null,{"$f":"IF(DF64<DI$7, HLOOKUP(DH$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(DF64<$DI$5, HLOOKUP(DH$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(DH$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.3317631597639816},{"$f":"IF(DF64<DI$7, HLOOKUP(DH$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(DF64<$DI$5, HLOOKUP(DH$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(DH$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":1.3199035230080052},16159306.167938516,16015404.078460138,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A64,60),0),DP64:OFFSET(DP64,-MIN($A64,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A64,60),0))","v":564269773.94585085},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A64,60),0),DQ64:OFFSET(DQ64,-MIN($A64,60),0),'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A64,60),0))","v":559244830.50728858}]
[52,2002,{"$f":"'Base Case Liquid Immersed'!$C65","v":2559.5543570905629},91890.867768480224,{"$f":"SUMPRODUCT(C65:OFFSET(C65,-MIN(A65,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A65,60),0))","v":1961.3202171232938},0,null,null,null,null,2002,2559.5543570905629,91890.867768480239,1961.3202171232942,0,0,0,null,33362448.437799513,49251364.499601029,1458142433.7204921,2152584952.791913,"NA",2002,1048.3238951687547,37636.001815171367,803.30345163096285,0,0,0,null,14483213.481937662,26851586.008646384,633004744.66132867,1173578043.7368045,null,2002,346.23967570789642,12430.392098740673,{"$f":"SUMPRODUCT(AL65:OFFSET(AL65,-MIN($A65,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A65,60),0))","v":265.3144966641874},0,null,null,null,{"$f":"IF(AK65<AN$7, HLOOKUP(AM$3, Assumptions!$C$484:$P$488,2, FALSE), IF(AK65<$AN$5, HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.7255707852172746},{"$f":"IF(AK65<AN$7, HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AK65<$AN$5, HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.4439098655775067},5233758.9651815286,7412524.1796159092,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A65,60),0),AU65:OFFSET(AU65,-MIN($A65,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A65,60),0))","v":228747181.10765833},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A65,60),0),AV65:OFFSET(AV65,-MIN($A65,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A65,60),0))","v":323972506.61708438},null,2002,670.11802281130224,24057.987458966887,{"$f":"SUMPRODUCT(BA65:OFFSET(BA65,-MIN($A65,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A65,60),0))","v":513.49408632699419},0,null,null,null,{"$f":"IF(AZ65<BC$7, HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(AZ65<$BC$5, HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.5185677873948442},{"$f":"IF(AZ65<BC$7, HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AZ65<$BC$5, HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":3.2277536696871967},8914348.0743791517,18947668.947533734,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A65,60),0),BJ65:OFFSET(BJ65,-MIN($A65,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A65,60),0))","v":389611368.61525059},{"$f":"SUMPRODUCT( Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A65,60),0),BK65:OFFSET(BK65,-MIN($A65,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A65,60),0))","v":828128671.79089236},null,2002,31.966196649556068,1147.6222574638057,{"$f":"SUMPRODUCT(BP65:OFFSET(BP65,-MIN($A65,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A65,60),0))","v":24.494868639781298},0,null,null,null,{"$f":"IF(BO65<BR$7, HLOOKUP(BQ$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(BO65<$BR$5, HLOOKUP(BQ$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(BQ$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.196706649467099},{"$f":"IF(BO65<BR$7, HLOOKUP(BQ$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(BO65<$BR$5, HLOOKUP(BQ$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(BQ$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":1.7548248986702943},335106.44237698265,491392.88149674371,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A65,60),0),BY65:OFFSET(BY65,-MIN($A65,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A65,60),0))","v":14646194.938419756},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A65,60),0),BZ65:OFFSET(BZ65,-MIN($A65,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A65,60),0))","v":21476865.328827973},null,2002,1511.2304619218085,54254.865953308879,1158.0167654923314,0,0,0,null,18879234.955861852,22399778.490954645,825137689.05916345,979006909.05510867,null,2002,392.53396292757731,14092.408853163213,{"$f":"SUMPRODUCT(CR65:OFFSET(CR65,-MIN($A65,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A65,60),0))","v":300.78861004245613},0,null,null,null,{"$f":"IF(CQ65<CT$7, HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(CQ65<$CT$5, HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.6949489375829578},{"$f":"IF(CQ65<CT$7, HLOOKUP(CS$3, Assumptions!$C$494:$P$498,2, FALSE), IF(CQ65<$CT$5, HLOOKUP(CS$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(CS$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.7525793714573834},5828247.2052408904,9465012.5872095916,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A65,60),0),DA65:OFFSET(DA65,-MIN($A65,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A65,60),0))","v":254729942.25885236},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A65,60),0),DB65:OFFSET(DB65,-MIN($A65,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A65,60),0))","v":413678765.65893853},null,2002,1118.6964989942312,40162.457100145664,{"$f":"SUMPRODUCT(DG65:OFFSET(DG65,-MIN($A65,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A65,60),0))","v":857.22815544987532},0,null,null,null,{"$f":"IF(DF65<DI$7, HLOOKUP(DH$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(DF65<$DI$5, HLOOKUP(DH$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(DH$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.3317631597639816},{"$f":"IF(DF65<DI$7, HLOOKUP(DH$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(DF65<$DI$5, HLOOKUP(DH$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(DH$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":1.3199035230080052},13050987.750620959,12934765.903745053,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A65,60),0),DP65:OFFSET(DP65,-MIN($A65,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A65,60),0))","v":570407746.80031109},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A65,60),0),DQ65:OFFSET(DQ65,-MIN($A65,60),0),'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A65,60),0))","v":565328143.39617014}]
[53,2003,{"$f":"'Base Case Liquid Immersed'!$C66","v":2577.7701029773689},92489.101908447483,{"$f":"SUMPRODUCT(C66:OFFSET(C66,-MIN(A66,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A66,60),0))","v":2040.0345175778552},0,null,null,null,null,2003,2577.7701029773689,92489.101908447512,2040.0345175778557,0,0,0,null,33599881.130416915,49601874.867868021,1472673651.1088653,2174036684.2363849,"NA",2003,1055.784569574266,37881.022258709156,835.54268961761272,0,0,0,null,14586287.103203213,27042682.425894272,639312996.40671945,1185273415.383214,null,2003,348.70378198137848,12511.317277784383,{"$f":"SUMPRODUCT(AL66:OFFSET(AL66,-MIN($A66,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A66,60),0))","v":275.96244941715827},0,null,null,null,{"$f":"IF(AK66<AN$7, HLOOKUP(AM$3, Assumptions!$C$484:$P$488,2, FALSE), IF(AK66<$AN$5, HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.7255707852172746},{"$f":"IF(AK66<AN$7, HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AK66<$AN$5, HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.4439098655775067},5271006.395804923,7465277.3694286756,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A66,60),0),AU66:OFFSET(AU66,-MIN($A66,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A66,60),0))","v":231026776.66621554},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A66,60),0),AV66:OFFSET(AV66,-MIN($A66,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A66,60),0))","v":327201076.62001419},null,2003,674.88709504603878,24214.611395451193,{"$f":"SUMPRODUCT(BA66:OFFSET(BA66,-MIN($A66,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A66,60),0))","v":534.10231105231071},0,null,null,null,{"$f":"IF(AZ66<BC$7, HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(AZ66<$BC$5, HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.5185677873948442},{"$f":"IF(AZ66<BC$7, HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AZ66<$BC$5, HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":3.2277536696871967},8977789.3913488798,19082515.0474962,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A66,60),0),BJ66:OFFSET(BJ66,-MIN($A66,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A66,60),0))","v":393494067.1523779},{"$f":"SUMPRODUCT( Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A66,60),0),BK66:OFFSET(BK66,-MIN($A66,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A66,60),0))","v":836381444.27528763},null,2003,32.193692546848858,1155.0935854735803,{"$f":"SUMPRODUCT(BP66:OFFSET(BP66,-MIN($A66,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A66,60),0))","v":25.477929148143737},0,null,null,null,{"$f":"IF(BO66<BR$7, HLOOKUP(BQ$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(BO66<$BR$5, HLOOKUP(BQ$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(BQ$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.196706649467099},{"$f":"IF(BO66<BR$7, HLOOKUP(BQ$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(BO66<$BR$5, HLOOKUP(BQ$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(BQ$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":1.7548248986702943},337491.31604940951,494890.0089693967,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A66,60),0),BY66:OFFSET(BY66,-MIN($A66,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A66,60),0))","v":14792152.58812592},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A66,60),0),BZ66:OFFSET(BZ66,-MIN($A66,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A66,60),0))","v":21690894.487912059},null,2003,1521.9855334031031,54608.079649738349,1204.491827960243,0,0,0,null,19013594.027213704,22559192.44197375,833360654.70214593,988763268.85317087,null,2003,395.32753474636741,14184.154206048333,{"$f":"SUMPRODUCT(CR66:OFFSET(CR66,-MIN($A66,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A66,60),0))","v":312.86025689414595},0,null,null,null,{"$f":"IF(CQ66<CT$7, HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(CQ66<$CT$5, HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.6949489375829578},{"$f":"IF(CQ66<CT$7, HLOOKUP(CS$3, Assumptions!$C$494:$P$498,2, FALSE), IF(CQ66<$CT$5, HLOOKUP(CS$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(CS$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.7525793714573834},5869725.4687370528,9532372.8539007083,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A66,60),0),DA66:OFFSET(DA66,-MIN($A66,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A66,60),0))","v":257268470.78712964},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A66,60),0),DB66:OFFSET(DB66,-MIN($A66,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A66,60),0))","v":417801309.47477549},null,2003,1126.6579986567356,40423.925443690016,{"$f":"SUMPRODUCT(DG66:OFFSET(DG66,-MIN($A66,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A66,60),0))","v":891.63157106609697},0,null,null,null,{"$f":"IF(DF66<DI$7, HLOOKUP(DH$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(DF66<$DI$5, HLOOKUP(DH$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(DH$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.3317631597639816},{"$f":"IF(DF66<DI$7, HLOOKUP(DH$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(DF66<$DI$5, HLOOKUP(DH$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(DH$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":1.3199035230080052},13143868.558476651,13026819.588073041,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A66,60),0),DP66:OFFSET(DP66,-MIN($A66,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A66,60),0))","v":576092183.91501629},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A66,60),0),DQ66:OFFSET(DQ66,-MIN($A66,60),0),'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A66,60),0))","v":570961959.37839532}]
[54,2004,{"$f":"'Base Case Liquid Immersed'!$C67","v":2513.8542522262455},93026.837493847008,{"$f":"SUMPRODUCT(C67:OFFSET(C67,-MIN(A67,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A67,60),0))","v":2119.1707822755875},0,null,null,null,null,2004,2513.854252226246,93026.837493847022,2119.1707822755884,0,0,0,null,32766771.542751692,48371995.59067075,1485007597.2819901,2192244690.7567568,"NA",2004,1029.6063743596094,38101.264138665814,867.95475268914413,0,0,0,null,14224619.882210715,26372158.684522968,644667374.87307024,1195200325.1875448,null,2004,340.05766615447391,12584.058610348602,{"$f":"SUMPRODUCT(AL67:OFFSET(AL67,-MIN($A67,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A67,60),0))","v":286.66748271710469},{"$f":"IF(AK67<$AN$7, 0, AL67)","v":0},null,null,null,{"$f":"IF(AK67<AN$7, HLOOKUP(AM$3, Assumptions!$C$484:$P$488,2, FALSE), IF(AK67<$AN$5, HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.7255707852172746},{"$f":"IF(AK67<AN$7, HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AK67<$AN$5, HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.4439098655775067},5140311.7082866849,7280175.6981783845,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A67,60),0),AU67:OFFSET(AU67,-MIN($A67,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A67,60),0))","v":232961673.66515762},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A67,60),0),AV67:OFFSET(AV67,-MIN($A67,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A67,60),0))","v":329941453.25660372},null,2004,658.1532587776303,24355.396179444924,{"$f":"SUMPRODUCT(BA67:OFFSET(BA67,-MIN($A67,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A67,60),0))","v":554.82101041691249},{"$f":"IF(AZ67<$BC$7, 0, BA67)","v":0},null,null,null,{"$f":"IF(AZ67<BC$7, HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(AZ67<$BC$5, HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.5185677873948442},{"$f":"IF(AZ67<BC$7, HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AZ67<$BC$5, HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":3.2277536696871967},8755184.9604301956,18609363.783028092,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A67,60),0),BJ67:OFFSET(BJ67,-MIN($A67,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A67,60),0))","v":396789661.28489137},{"$f":"SUMPRODUCT( Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A67,60),0),BK67:OFFSET(BK67,-MIN($A67,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A67,60),0))","v":843386311.7190181},null,2004,31.395449427505017,1161.8093488722855,{"$f":"SUMPRODUCT(BP67:OFFSET(BP67,-MIN($A67,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A67,60),0))","v":26.466259555126975},{"$f":"IF(BO67<$BR$7, 0, BP67)","v":0},null,null,null,{"$f":"IF(BO67<BR$7, HLOOKUP(BQ$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(BO67<$BR$5, HLOOKUP(BQ$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(BQ$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.196706649467099},{"$f":"IF(BO67<BR$7, HLOOKUP(BQ$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(BO67<$BR$5, HLOOKUP(BQ$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(BQ$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":1.7548248986702943},329123.21349383279,482619.20331648941,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A67,60),0),BY67:OFFSET(BY67,-MIN($A67,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A67,60),0))","v":14916039.923021346},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A67,60),0),BZ67:OFFSET(BZ67,-MIN($A67,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A67,60),0))","v":21872560.211923212},null,2004,1484.2478778666366,54925.573355181208,1251.2160295864442,0,0,0,null,18542151.660540979,21999836.906147785,840340222.40891993,997044365.5692122,null,2004,385.52538222722939,14266.621483900555,{"$f":"SUMPRODUCT(CR67:OFFSET(CR67,-MIN($A67,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A67,60),0))","v":324.99661629867785},{"$f":"IF(CQ67<$CT$7, 0, CR67)","v":0},null,null,null,{"$f":"IF(CQ67<CT$7, HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(CQ67<$CT$5, HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.6949489375829578},{"$f":"IF(CQ67<CT$7, HLOOKUP(CS$3, Assumptions!$C$494:$P$498,2, FALSE), IF(CQ67<$CT$5, HLOOKUP(CS$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(CS$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.7525793714573834},5724185.5322716022,9296017.5171969961,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A67,60),0),DA67:OFFSET(DA67,-MIN($A67,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A67,60),0))","v":259423147.39748475},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A67,60),0),DB67:OFFSET(DB67,-MIN($A67,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A67,60),0))","v":421300481.78511256},null,2004,1098.7224956394073,40658.951871280653,{"$f":"SUMPRODUCT(DG67:OFFSET(DG67,-MIN($A67,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A67,60),0))","v":926.21941328776632},{"$f":"IF(DF67<$DI$7, 0, DG67)","v":0},null,null,null,{"$f":"IF(DF67<DI$7, HLOOKUP(DH$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(DF67<$DI$5, HLOOKUP(DH$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(DH$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.3317631597639816},{"$f":"IF(DF67<DI$7, HLOOKUP(DH$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(DF67<$DI$5, HLOOKUP(DH$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(DH$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":1.3199035230080052},12817966.128269378,12703819.388950787,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A67,60),0),DP67:OFFSET(DP67,-MIN($A67,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A67,60),0))","v":580917075.01143515},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A67,60),0),DQ67:OFFSET(DQ67,-MIN($A67,60),0),'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A67,60),0))","v":575743883.78409958}]
[55,2005,{"$f":"'Base Case Liquid Immersed'!$C68","v":3004.6093663724232},93421.520963797666,{"$f":"SUMPRODUCT(C68:OFFSET(C68,-MIN(A68,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A68,60),0))","v":2197.2163639430973},{"$f":"IF(B68<$G$4, 0, C68)","v":3004.6093663724232},{"$f":"F68","v":3004.6093663724232},{"$f":"SUMPRODUCT(F68:OFFSET(F68,-MIN($A68,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A68,60),0))","v":3004.6093663724232},null,{"$f":"O68/Q68","v":{"$error":"#DIV/0!"}},2005,3004.6093663724237,93421.52096379768,2197.2163639430973,0,0,{"$f":"SUM(AD68, CJ68)","v":0},null,39163507.031463556,57815185.941326588,1502411987.8145256,2217937948.3607197,{"$f":"IFERROR(SUM(S68:T68)/Q68, \"NA\")","v":"NA"},2005,1230.6063302349376,38262.915760336276,899.92010163660564,0,0,{"$f":"SUM(AQ68, BF68, BU68)","v":0},null,17001552.931451008,31520536.612178329,652222920.56617737,1209208154.6843438,null,2005,406.44378962290085,12637.448793785972,{"$f":"SUMPRODUCT(AL68:OFFSET(AL68,-MIN($A68,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A68,60),0))","v":297.22497559164896},{"$f":"IF(AK68<$AN$7, 0, AL68)","v":0},{"$f":"AO68","v":0},{"$f":"SUMPRODUCT(AO68:OFFSET(AO68,-MIN($A68,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A68,60),0))","v":0},null,{"$f":"IF(AK68<AN$7, HLOOKUP(AM$3, Assumptions!$C$484:$P$488,2, FALSE), IF(AK68<$AN$5, HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.7255707852172746},{"$f":"IF(AK68<AN$7, HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AK68<$AN$5, HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.4439098655775067},6143804.3558469582,8701413.0084161367,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A68,60),0),AU68:OFFSET(AU68,-MIN($A68,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A68,60),0))","v":235692000.40220767},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A68,60),0),AV68:OFFSET(AV68,-MIN($A68,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A68,60),0))","v":333808389.63851881},null,2005,786.6380654648342,24458.728427805643,{"$f":"SUMPRODUCT(BA68:OFFSET(BA68,-MIN($A68,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A68,60),0))","v":575.25415759009422},{"$f":"IF(AZ68<$BC$7, 0, BA68)","v":0},{"$f":"BD68","v":0},{"$f":"SUMPRODUCT(BD68:OFFSET(BD68,-MIN($A68,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A68,60),0))","v":0},null,{"$f":"IF(AZ68<BC$7, HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(AZ68<$BC$5, HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.5185677873948442},{"$f":"IF(AZ68<BC$7, HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AZ68<$BC$5, HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":3.2277536696871967},10464373.864608606,22242287.38607306,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A68,60),0),BJ68:OFFSET(BJ68,-MIN($A68,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A68,60),0))","v":401440063.23361832},{"$f":"SUMPRODUCT( Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A68,60),0),BK68:OFFSET(BK68,-MIN($A68,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A68,60),0))","v":853270856.9333446},null,2005,37.524475147202594,1166.7385387446636,{"$f":"SUMPRODUCT(BP68:OFFSET(BP68,-MIN($A68,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A68,60),0))","v":27.440968454862347},{"$f":"IF(BO68<$BR$7, 0, BP68)","v":0},{"$f":"BS68","v":0},{"$f":"SUMPRODUCT(BS68:OFFSET(BS68,-MIN($A68,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A68,60),0))","v":0},null,{"$f":"IF(BO68<BR$7, HLOOKUP(BQ$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(BO68<$BR$5, HLOOKUP(BQ$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(BQ$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.196706649467099},{"$f":"IF(BO68<BR$7, HLOOKUP(BQ$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(BO68<$BR$5, HLOOKUP(BQ$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(BQ$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":1.7548248986702943},393374.7109954413,576836.21768912894,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A68,60),0),BY68:OFFSET(BY68,-MIN($A68,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A68,60),0))","v":15090856.93035135},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A68,60),0),BZ68:OFFSET(BZ68,-MIN($A68,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A68,60),0))","v":22128908.112480387},null,2005,1774.0030361374861,55158.605203461404,1297.2962623064918,0,0,0,null,22161954.100012548,26294649.329148259,850189067.24834812,1008729793.6763756,null,2005,460.78772203615836,14327.150249829107,{"$f":"SUMPRODUCT(CR68:OFFSET(CR68,-MIN($A68,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A68,60),0))","v":336.96570825254378},{"$f":"IF(CQ68<$CT$7, 0, CR68)","v":0},{"$f":"CU68","v":0},{"$f":"SUMPRODUCT(CU68:OFFSET(CU68,-MIN($A68,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A68,60),0))","v":0},null,{"$f":"IF(CQ68<CT$7, HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(CQ68<$CT$5, HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.6949489375829578},{"$f":"IF(CQ68<CT$7, HLOOKUP(CS$3, Assumptions!$C$494:$P$498,2, FALSE), IF(CQ68<$CT$5, HLOOKUP(CS$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(CS$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.7525793714573834},6841662.1408681711,11110787.857886698,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A68,60),0),DA68:OFFSET(DA68,-MIN($A68,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A68,60),0))","v":262463604.41517901},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A68,60),0),DB68:OFFSET(DB68,-MIN($A68,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A68,60),0))","v":426238152.22528666},null,2005,1313.2153141013277,40831.454953632296,{"$f":"SUMPRODUCT(DG68:OFFSET(DG68,-MIN($A68,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A68,60),0))","v":960.33055405394794},{"$f":"IF(DF68<$DI$7, 0, DG68)","v":0},{"$f":"DJ68","v":0},{"$f":"SUMPRODUCT(DJ68:OFFSET(DJ68,-MIN($A68,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A68,60),0))","v":0},null,{"$f":"IF(DF68<DI$7, HLOOKUP(DH$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(DF68<$DI$5, HLOOKUP(DH$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(DH$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.3317631597639816},{"$f":"IF(DF68<DI$7, HLOOKUP(DH$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(DF68<$DI$5, HLOOKUP(DH$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(DH$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":1.3199035230080052},15320291.959144378,15183861.471261561,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A68,60),0),DP68:OFFSET(DP68,-MIN($A68,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A68,60),0))","v":587725462.8331691},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A68,60),0),DQ68:OFFSET(DQ68,-MIN($A68,60),0),'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A68,60),0))","v":582491641.45108902}]
[56,2006,{"$f":"'Base Case Liquid Immersed'!$C69","v":3014.7066422106786},94228.913966226988,{"$f":"SUMPRODUCT(C69:OFFSET(C69,-MIN(A69,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A69,60),0))","v":2276.3069269627686},3014.7066422106786,{"$f":"F69","v":3014.7066422106786},{"$f":"SUMPRODUCT(F69:OFFSET(F69,-MIN($A69,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A69,60),0))","v":6019.3160085831023},null,{"$f":"O69/Q69","v":{"$error":"#DIV/0!"}},2006,3014.7066422106791,94228.913966227003,2276.3069269627695,0,0,0,null,39295119.725518212,58009479.378145099,1518620646.0806723,2241866004.4146328,"NA",2006,1234.7418999711419,38593.601988934606,932.31344654298937,0,0,0,null,17058688.26875937,31626464.376467783,659259378.28785944,1222253605.5399556,null,2006,407.80968267459008,12746.667607817224,{"$f":"SUMPRODUCT(AL69:OFFSET(AL69,-MIN($A69,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A69,60),0))","v":307.92382666923027},{"$f":"IF(AK69<$AN$7, 0, AL69)","v":0},{"$f":"AO69","v":0},{"$f":"SUMPRODUCT(AO69:OFFSET(AO69,-MIN($A69,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A69,60),0))","v":0},null,{"$f":"IF(AK69<AN$7, HLOOKUP(AM$3, Assumptions!$C$484:$P$488,2, FALSE), IF(AK69<$AN$5, HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.7255707852172746},{"$f":"IF(AK69<AN$7, HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AK69<$AN$5, HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.4439098655775067},6164451.1953235203,8730654.9352742173,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A69,60),0),AU69:OFFSET(AU69,-MIN($A69,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A69,60),0))","v":238234745.74873608},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A69,60),0),AV69:OFFSET(AV69,-MIN($A69,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A69,60),0))","v":337409656.24042737},null,2006,789.28163757799041,24670.112335680384,{"$f":"SUMPRODUCT(BA69:OFFSET(BA69,-MIN($A69,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A69,60),0))","v":595.96089177878321},{"$f":"IF(AZ69<$BC$7, 0, BA69)","v":0},{"$f":"BD69","v":0},{"$f":"SUMPRODUCT(BD69:OFFSET(BD69,-MIN($A69,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A69,60),0))","v":0},null,{"$f":"IF(AZ69<BC$7, HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(AZ69<$BC$5, HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.5185677873948442},{"$f":"IF(AZ69<BC$7, HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AZ69<$BC$5, HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":3.2277536696871967},10499540.389271729,22317034.710475527,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A69,60),0),BJ69:OFFSET(BJ69,-MIN($A69,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A69,60),0))","v":405770969.03846288},{"$f":"SUMPRODUCT( Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A69,60),0),BK69:OFFSET(BK69,-MIN($A69,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A69,60),0))","v":862476305.1330843},null,2006,37.650579718561403,1176.8220454370039,{"$f":"SUMPRODUCT(BP69:OFFSET(BP69,-MIN($A69,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A69,60),0))","v":28.428728094975916},{"$f":"IF(BO69<$BR$7, 0, BP69)","v":0},{"$f":"BS69","v":0},{"$f":"SUMPRODUCT(BS69:OFFSET(BS69,-MIN($A69,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A69,60),0))","v":0},null,{"$f":"IF(BO69<BR$7, HLOOKUP(BQ$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(BO69<$BR$5, HLOOKUP(BQ$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(BQ$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.196706649467099},{"$f":"IF(BO69<BR$7, HLOOKUP(BQ$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(BO69<$BR$5, HLOOKUP(BQ$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(BQ$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":1.7548248986702943},394696.68416412332,578774.73071804061,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A69,60),0),BY69:OFFSET(BY69,-MIN($A69,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A69,60),0))","v":15253663.500660459},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A69,60),0),BZ69:OFFSET(BZ69,-MIN($A69,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A69,60),0))","v":22367644.166443795},null,2006,1779.9647422395371,55635.311977292389,1343.9934804197803,0,0,0,null,22236431.456758842,26383015.001677316,859361267.79281271,1019612398.8746773,null,2006,462.33624304669416,14450.972263612721,{"$f":"SUMPRODUCT(CR69:OFFSET(CR69,-MIN($A69,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A69,60),0))","v":349.09505883510957},0,{"$f":"CU69","v":0},{"$f":"SUMPRODUCT(CU69:OFFSET(CU69,-MIN($A69,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A69,60),0))","v":0},null,{"$f":"IF(CQ69<CT$7, HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(CQ69<$CT$5, HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.6949489375829578},{"$f":"IF(CQ69<CT$7, HLOOKUP(CS$3, Assumptions!$C$494:$P$498,2, FALSE), IF(CQ69<$CT$5, HLOOKUP(CS$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(CS$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.7525793714573834},6864654.1978728725,11148126.718317952,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A69,60),0),DA69:OFFSET(DA69,-MIN($A69,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A69,60),0))","v":265295173.18976998},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A69,60),0),DB69:OFFSET(DB69,-MIN($A69,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A69,60),0))","v":430836590.34042931},null,2006,1317.628499192843,41184.33971367967,{"$f":"SUMPRODUCT(DG69:OFFSET(DG69,-MIN($A69,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A69,60),0))","v":994.8984215846707},0,{"$f":"DJ69","v":0},{"$f":"SUMPRODUCT(DJ69:OFFSET(DJ69,-MIN($A69,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A69,60),0))","v":0},null,{"$f":"IF(DF69<DI$7, HLOOKUP(DH$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(DF69<$DI$5, HLOOKUP(DH$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(DH$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.3317631597639816},{"$f":"IF(DF69<DI$7, HLOOKUP(DH$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(DF69<$DI$5, HLOOKUP(DH$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(DH$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":1.3199035230080052},15371777.25888597,15234888.283359364,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A69,60),0),DP69:OFFSET(DP69,-MIN($A69,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A69,60),0))","v":594066094.60304272},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A69,60),0),DQ69:OFFSET(DQ69,-MIN($A69,60),0),'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A69,60),0))","v":588775808.53424799}]
[57,2007,{"$f":"'Base Case Liquid Immersed'!$C70","v":4061.158154348002},94967.313681474887,{"$f":"SUMPRODUCT(C70:OFFSET(C70,-MIN(A70,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A70,60),0))","v":2352.7966516277761},4061.158154348002,4061.158154348002,{"$f":"SUMPRODUCT(F70:OFFSET(F70,-MIN($A70,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A70,60),0))","v":10065.450401106349},null,{"$error":"#DIV/0!"},2007,4061.1581543480024,94967.313681474916,2352.7966516277766,0,0,0,null,52935066.273097441,78145470.908334136,1547249600.8655522,2284129541.8160181,"NA",2007,1663.3399964600994,38896.030442362768,963.64155875091024,0,0,0,null,22980023.991439275,42604501.51179681,671687700.64816833,1245295464.8080807,null,2007,549.36675928159605,12846.553463822584,{"$f":"SUMPRODUCT(AL70:OFFSET(AL70,-MIN($A70,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A70,60),0))","v":318.27085344349371},{"$f":"IF(AK70<$AN$7, 0, AL70)","v":0},0,{"$f":"SUMPRODUCT(AO70:OFFSET(AO70,-MIN($A70,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A70,60),0))","v":0},null,{"$f":"IF(AK70<AN$7, HLOOKUP(AM$3, Assumptions!$C$484:$P$488,2, FALSE), IF(AK70<$AN$5, HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.7255707852172746},{"$f":"IF(AK70<AN$7, HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AK70<$AN$5, HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.4439098655775067},8304227.9764277237,11761200.90317885,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A70,60),0),AU70:OFFSET(AU70,-MIN($A70,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A70,60),0))","v":242725934.36903462},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A70,60),0),AV70:OFFSET(AV70,-MIN($A70,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A70,60),0))","v":343770484.94206488},null,2007,1063.2535562984292,24863.43308147959,{"$f":"SUMPRODUCT(BA70:OFFSET(BA70,-MIN($A70,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A70,60),0))","v":615.98669936356873},0,0,{"$f":"SUMPRODUCT(BD70:OFFSET(BD70,-MIN($A70,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A70,60),0))","v":0},null,{"$f":"IF(AZ70<BC$7, HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(AZ70<$BC$5, HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.5185677873948442},{"$f":"IF(AZ70<BC$7, HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AZ70<$BC$5, HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":3.2277536696871967},14144093.979747573,30063624.176995903,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A70,60),0),BJ70:OFFSET(BJ70,-MIN($A70,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A70,60),0))","v":413420541.5341354},{"$f":"SUMPRODUCT( Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A70,60),0),BK70:OFFSET(BK70,-MIN($A70,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A70,60),0))","v":878735662.0741421},null,2007,50.719680880074037,1186.0438970605894,{"$f":"SUMPRODUCT(BP70:OFFSET(BP70,-MIN($A70,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A70,60),0))","v":29.384005943847765},0,0,{"$f":"SUMPRODUCT(BS70:OFFSET(BS70,-MIN($A70,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A70,60),0))","v":0},null,{"$f":"IF(BO70<BR$7, HLOOKUP(BQ$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(BO70<$BR$5, HLOOKUP(BQ$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(BQ$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.196706649467099},{"$f":"IF(BO70<BR$7, HLOOKUP(BQ$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(BO70<$BR$5, HLOOKUP(BQ$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(BQ$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":1.7548248986702943},531702.0352639769,779676.4316220585,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A70,60),0),BY70:OFFSET(BY70,-MIN($A70,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A70,60),0))","v":15541224.744998354},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A70,60),0),BZ70:OFFSET(BZ70,-MIN($A70,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A70,60),0))","v":22789317.791873604},null,2007,2397.818157887903,56071.283239112148,1389.1550928768661,0,0,0,null,29955042.281658165,35540969.396537319,875561900.21738386,1038834077.0079374,null,2007,622.8203358860967,14564.213447824306,{"$f":"SUMPRODUCT(CR70:OFFSET(CR70,-MIN($A70,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A70,60),0))","v":360.8255441294807},0,0,{"$f":"SUMPRODUCT(CU70:OFFSET(CU70,-MIN($A70,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A70,60),0))","v":0},null,{"$f":"IF(CQ70<CT$7, HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(CQ70<$CT$5, HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.6949489375829578},{"$f":"IF(CQ70<CT$7, HLOOKUP(CS$3, Assumptions!$C$494:$P$498,2, FALSE), IF(CQ70<$CT$5, HLOOKUP(CS$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(CS$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.7525793714573834},9247482.3195491564,15017814.700073842,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A70,60),0),DA70:OFFSET(DA70,-MIN($A70,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A70,60),0))","v":270296503.53352553},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A70,60),0),DB70:OFFSET(DB70,-MIN($A70,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A70,60),0))","v":438958698.58145797},null,2007,1774.9978220018065,41507.069791287839,{"$f":"SUMPRODUCT(DG70:OFFSET(DG70,-MIN($A70,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A70,60),0))","v":1028.3295487473854},0,0,{"$f":"SUMPRODUCT(DJ70:OFFSET(DJ70,-MIN($A70,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A70,60),0))","v":0},null,{"$f":"IF(DF70<DI$7, HLOOKUP(DH$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(DF70<$DI$5, HLOOKUP(DH$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(DH$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.3317631597639816},{"$f":"IF(DF70<DI$7, HLOOKUP(DH$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(DF70<$DI$5, HLOOKUP(DH$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(DH$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":1.3199035230080052},20707559.962109007,20523154.696463473,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A70,60),0),DP70:OFFSET(DP70,-MIN($A70,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A70,60),0))","v":605265396.68385839},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A70,60),0),DQ70:OFFSET(DQ70,-MIN($A70,60),0),'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A70,60),0))","v":599875378.42647946}]
[58,2008,{"$f":"'Base Case Liquid Immersed'!$C71","v":3698.1769360958942},{"$f":"D70 - E70 + C70","v":96675.675184195105},{"$f":"SUMPRODUCT(C71:OFFSET(C71,-MIN(A71,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A71,60),0))","v":2433.2688709607573},{"$f":"IF(B71<$G$4, 0, C71)","v":3698.1769360958942},3698.1769360958942,{"$f":"SUMPRODUCT(F71:OFFSET(F71,-MIN($A71,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A71,60),0))","v":13733.593240134142},null,{"$error":"#DIV/0!"},2008,3698.1769360958942,96675.675184195134,2433.2688709607573,0,0,0,null,48203796.493935205,71160926.807084844,1569905131.4246597,2317574802.7529888,"NA",2008,1514.6727554081501,39595.728880071954,996.60079252937066,0,0,0,null,20926098.291711275,38796564.644029461,681522856.66934204,1263529645.9268186,null,2008,500.2650479045713,{"$f":"AM70 - AN70 + AL70","v":13077.649369660687},{"$f":"SUMPRODUCT(AL71:OFFSET(AL71,-MIN($A71,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A71,60),0))","v":329.15660589807993},{"$f":"IF(AK71<$AN$7, 0, AL71)","v":0},0,{"$f":"SUMPRODUCT(AO71:OFFSET(AO71,-MIN($A71,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A71,60),0))","v":0},null,{"$f":"IF(AK71<AN$7, HLOOKUP(AM$3, Assumptions!$C$484:$P$488,2, FALSE), IF(AK71<$AN$5, HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.7255707852172746},{"$f":"IF(AK71<AN$7, HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AK71<$AN$5, HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.4439098655775067},7562006.5033979695,10709999.529163651,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A71,60),0),AU71:OFFSET(AU71,-MIN($A71,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A71,60),0))","v":246280037.61165902},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A71,60),0),AV71:OFFSET(AV71,-MIN($A71,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A71,60),0))","v":348804128.3326124},null,2008,968.22128803700002,{"$f":"BB70 - BC70 + BA70","v":25310.699938414451},{"$f":"SUMPRODUCT(BA71:OFFSET(BA71,-MIN($A71,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A71,60),0))","v":637.05516558358397},0,0,{"$f":"SUMPRODUCT(BD71:OFFSET(BD71,-MIN($A71,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A71,60),0))","v":0},null,{"$f":"IF(AZ71<BC$7, HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(AZ71<$BC$5, HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.5185677873948442},{"$f":"IF(AZ71<BC$7, HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AZ71<$BC$5, HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":3.2277536696871967},12879912.613566495,27376575.184048854,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A71,60),0),BJ71:OFFSET(BJ71,-MIN($A71,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A71,60),0))","v":419474032.6497575},{"$f":"SUMPRODUCT( Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A71,60),0),BK71:OFFSET(BK71,-MIN($A71,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A71,60),0))","v":891602508.27294636},null,2008,46.186419466578776,{"$f":"BQ70 - BR70 + BP70","v":1207.3795719968157},{"$f":"SUMPRODUCT(BP71:OFFSET(BP71,-MIN($A71,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A71,60),0))","v":30.38902104770683},0,0,{"$f":"SUMPRODUCT(BS71:OFFSET(BS71,-MIN($A71,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A71,60),0))","v":0},null,{"$f":"IF(BO71<BR$7, HLOOKUP(BQ$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(BO71<$BR$5, HLOOKUP(BQ$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(BQ$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.196706649467099},{"$f":"IF(BO71<BR$7, HLOOKUP(BQ$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(BO71<$BR$5, HLOOKUP(BQ$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(BQ$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":1.7548248986702943},484179.17474680784,709989.93081695342,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A71,60),0),BY71:OFFSET(BY71,-MIN($A71,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A71,60),0))","v":15768786.407925462},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A71,60),0),BZ71:OFFSET(BZ71,-MIN($A71,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A71,60),0))","v":23123009.3212598},null,2008,2183.5041806877443,57079.946304123179,1436.6680784313867,0,0,0,null,27277698.202223931,32364362.163055383,888382274.75531769,1054045156.8261704,null,2008,567.15343603141298,{"$f":"CS70 - CT70 + CR70","v":14826.208239580923},{"$f":"SUMPRODUCT(CR71:OFFSET(CR71,-MIN($A71,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A71,60),0))","v":373.1667859057477},0,0,{"$f":"SUMPRODUCT(CU71:OFFSET(CU71,-MIN($A71,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A71,60),0))","v":0},null,{"$f":"IF(CQ71<CT$7, HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(CQ71<$CT$5, HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.6949489375829578},{"$f":"IF(CQ71<CT$7, HLOOKUP(CS$3, Assumptions!$C$494:$P$498,2, FALSE), IF(CQ71<$CT$5, HLOOKUP(CS$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(CS$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.7525793714573834},8420953.9573081955,13675541.272608081,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A71,60),0),DA71:OFFSET(DA71,-MIN($A71,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A71,60),0))","v":274254307.55712837},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A71,60),0),DB71:OFFSET(DB71,-MIN($A71,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A71,60),0))","v":445386130.97784364},null,2008,1616.3507446563315,{"$f":"DH70 - DI70 + DG70","v":42253.73806454226},{"$f":"SUMPRODUCT(DG71:OFFSET(DG71,-MIN($A71,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A71,60),0))","v":1063.501292525639},0,0,{"$f":"SUMPRODUCT(DJ71:OFFSET(DJ71,-MIN($A71,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A71,60),0))","v":0},null,{"$f":"IF(DF71<DI$7, HLOOKUP(DH$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(DF71<$DI$5, HLOOKUP(DH$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(DH$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.3317631597639816},{"$f":"IF(DF71<DI$7, HLOOKUP(DH$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(DF71<$DI$5, HLOOKUP(DH$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(DH$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":1.3199035230080052},18856744.244915735,18688820.8904473,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A71,60),0),DP71:OFFSET(DP71,-MIN($A71,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A71,60),0))","v":614127967.19818938},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A71,60),0),DQ71:OFFSET(DQ71,-MIN($A71,60),0),'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A71,60),0))","v":608659025.8483268}]
[59,2009,{"$f":"'Base Case Liquid Immersed'!$C72","v":2348.137725043603},{"$f":"D71 - E71 + C71","v":97940.583249330244},{"$f":"SUMPRODUCT(C72:OFFSET(C72,-MIN(A72,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A72,60),0))","v":2508.8752836790704},2348.137725043603,2348.137725043603,{"$f":"SUMPRODUCT(F72:OFFSET(F72,-MIN($A72,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A72,60),0))","v":16031.485917754568},null,{"$error":"#DIV/0!"},2009,2348.137725043603,97940.583249330273,2508.8752836790709,0,0,0,null,30606743.537053637,45183251.010478348,1573459672.2332082,2322822198.9480534,"NA",2009,961.73338905312846,40113.800842950732,1027.5671241726236,0,0,0,null,13286914.521891769,24633671.83802484,683065944.05564225,1266390498.8531237,null,2009,317.64062450337263,{"$f":"AM71 - AN71 + AL71","v":13248.757811667178},{"$f":"SUMPRODUCT(AL72:OFFSET(AL72,-MIN($A72,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A72,60),0))","v":339.3841440429556},0,0,{"$f":"SUMPRODUCT(AO72:OFFSET(AO72,-MIN($A72,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A72,60),0))","v":0},null,{"$f":"IF(AK72<AN$7, HLOOKUP(AM$3, Assumptions!$C$484:$P$488,2, FALSE), IF(AK72<$AN$5, HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.7255707852172746},{"$f":"IF(AK72<AN$7, HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AK72<$AN$5, HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.4439098655775067},4801455.7049288265,6800257.0899642557,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A72,60),0),AU72:OFFSET(AU72,-MIN($A72,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A72,60),0))","v":246837658.8503558},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A72,60),0),AV72:OFFSET(AV72,-MIN($A72,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A72,60),0))","v":349593882.11042392},null,2009,614.76694379855815,{"$f":"BB71 - BC71 + BA71","v":25641.866060867866},{"$f":"SUMPRODUCT(BA72:OFFSET(BA72,-MIN($A72,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A72,60),0))","v":656.84971288917154},0,0,{"$f":"SUMPRODUCT(BD72:OFFSET(BD72,-MIN($A72,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A72,60),0))","v":0},null,{"$f":"IF(AZ72<BC$7, HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(AZ72<$BC$5, HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.5185677873948442},{"$f":"IF(AZ72<BC$7, HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AZ72<$BC$5, HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":3.2277536696871967},8178031.8318431629,17382610.427510045,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A72,60),0),BJ72:OFFSET(BJ72,-MIN($A72,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A72,60),0))","v":420423795.49678171},{"$f":"SUMPRODUCT( Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A72,60),0),BK72:OFFSET(BK72,-MIN($A72,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A72,60),0))","v":893621252.8691783},null,2009,29.325820751197742,{"$f":"BQ71 - BR71 + BP71","v":1223.1769704156877},{"$f":"SUMPRODUCT(BP72:OFFSET(BP72,-MIN($A72,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A72,60),0))","v":31.333267240496561},0,0,{"$f":"SUMPRODUCT(BS72:OFFSET(BS72,-MIN($A72,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A72,60),0))","v":0},null,{"$f":"IF(BO72<BR$7, HLOOKUP(BQ$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(BO72<$BR$5, HLOOKUP(BQ$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(BQ$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.196706649467099},{"$f":"IF(BO72<BR$7, HLOOKUP(BQ$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(BO72<$BR$5, HLOOKUP(BQ$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(BQ$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":1.7548248986702943},307426.98511977791,450804.32055053965,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A72,60),0),BY72:OFFSET(BY72,-MIN($A72,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A72,60),0))","v":15804489.70850477},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A72,60),0),BZ72:OFFSET(BZ72,-MIN($A72,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A72,60),0))","v":23175363.873521362},null,2009,1386.4043359904747,57826.782406379541,1481.3081595064475,0,0,0,null,17319829.015161868,20549579.172453508,890393728.17756581,1056431700.0949296,null,2009,360.11104986214542,{"$f":"CS71 - CT71 + CR71","v":15020.194889706589},{"$f":"SUMPRODUCT(CR72:OFFSET(CR72,-MIN($A72,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A72,60),0))","v":384.76180623608076},0,0,{"$f":"SUMPRODUCT(CU72:OFFSET(CU72,-MIN($A72,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A72,60),0))","v":0},null,{"$f":"IF(CQ72<CT$7, HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(CQ72<$CT$5, HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.6949489375829578},{"$f":"IF(CQ72<CT$7, HLOOKUP(CS$3, Assumptions!$C$494:$P$498,2, FALSE), IF(CQ72<$CT$5, HLOOKUP(CS$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(CS$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.7525793714573834},5346839.8104513688,8683212.0062113684,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A72,60),0),DA72:OFFSET(DA72,-MIN($A72,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A72,60),0))","v":274875267.45376062},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A72,60),0),DB72:OFFSET(DB72,-MIN($A72,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A72,60),0))","v":446394563.36425531},null,2009,1026.2932861283293,{"$f":"DH71 - DI71 + DG71","v":42806.587516672953},{"$f":"SUMPRODUCT(DG72:OFFSET(DG72,-MIN($A72,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A72,60),0))","v":1096.5463532703668},0,0,{"$f":"SUMPRODUCT(DJ72:OFFSET(DJ72,-MIN($A72,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A72,60),0))","v":0},null,{"$f":"IF(DF72<DI$7, HLOOKUP(DH$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(DF72<$DI$5, HLOOKUP(DH$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(DH$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.3317631597639816},{"$f":"IF(DF72<DI$7, HLOOKUP(DH$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(DF72<$DI$5, HLOOKUP(DH$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(DH$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":1.3199035230080052},11972989.204710498,11866367.166242141,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A72,60),0),DP72:OFFSET(DP72,-MIN($A72,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A72,60),0))","v":615518460.72380519},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A72,60),0),DQ72:OFFSET(DQ72,-MIN($A72,60),0),'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A72,60),0))","v":610037136.73067427}]
[60,2010,{"$f":"'Base Case Liquid Immersed'!$C73","v":2448.5696882714046},97779.845690694783,{"$f":"SUMPRODUCT(C73:OFFSET(C73,-MIN(A73,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A73,60),0))","v":2578.2400520468573},{"$f":"IF(B73<$G$4, 0, C73)","v":2448.5696882714046},2448.5696882714046,{"$f":"SUMPRODUCT(F73:OFFSET(F73,-MIN($A73,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A73,60),0))","v":18411.411944482468},null,1,2010,2443.0333046048618,97779.845690694798,{"$f":"SUM(AA73, CG73)","v":2578.2400520468586},2443.0333046048618,2443.0333046048618,{"$f":"SUM(AD73, CJ73)","v":2443.0333046048618},null,25957673.550005466,36769510.366787106,1570895375.7122293,2317470602.8165722,{"$f":"IFERROR(SUM(S73:T73)/Q73, \"NA\")","v":25675.943016641813},2010,1001.913611715458,40047.967107831231,1055.977047939765,1001.913611715458,1001.913611715458,{"$f":"SUM(AQ73, BF73, BU73)","v":1001.913611715458},null,11680556.919754853,19048926.229127258,682368741.3595525,1262465242.2139266,null,2010,{"$f":"$C73*$AC$4*AP$4*IF(AL$5=\"Base\", 1, VLOOKUP(AM$5, Assumptions!$B$239:$P$245, AN$3, FALSE))^Assumptions!$D$197","v":330.91132006663321},{"$f":"AM72 - AN72 + AL72","v":13227.014292127595},{"$f":"SUMPRODUCT(AL73:OFFSET(AL73,-MIN($A73,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A73,60),0))","v":348.76735359999583},{"$f":"IF(AK73<$AN$7, 0, AL73)","v":330.91132006663321},330.91132006663321,{"$f":"SUMPRODUCT(AO73:OFFSET(AO73,-MIN($A73,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A73,60),0))","v":330.91132006663321},null,{"$f":"IF(AK73<AN$7, HLOOKUP(AM$3, Assumptions!$C$484:$P$488,2, FALSE), IF(AK73<$AN$5, HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.405105204670642},{"$f":"IF(AK73<AN$7, HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AK73<$AN$5, HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.01448396572966},4073095.3106441167,5839552.2035693722,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A73,60),0),AU73:OFFSET(AU73,-MIN($A73,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A73,60),0))","v":246436358.50668502},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A73,60),0),AV73:OFFSET(AV73,-MIN($A73,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A73,60),0))","v":349097097.98571032},null,2010,{"$f":"$C73*$AC$4*BE$4*IF(BA$5=\"Base\", 1, VLOOKUP(BB$5, Assumptions!$B$239:$P$245, BC$3, FALSE))^Assumptions!$D$197","v":640.45126854846171},{"$f":"BB72 - BC72 + BA72","v":25599.78329177725},{"$f":"SUMPRODUCT(BA73:OFFSET(BA73,-MIN($A73,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A73,60),0))","v":675.01013261326057},640.45126854846171,640.45126854846171,{"$f":"SUMPRODUCT(BD73:OFFSET(BD73,-MIN($A73,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A73,60),0))","v":640.45126854846171},null,{"$f":"IF(AZ73<BC$7, HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(AZ73<$BC$5, HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.3107593090762872},{"$f":"IF(AZ73<BC$7, HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AZ73<$BC$5, HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.2857360104874145},7353822.5693942131,12823786.140756026,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A73,60),0),BJ73:OFFSET(BJ73,-MIN($A73,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A73,60),0))","v":420160811.65693158},{"$f":"SUMPRODUCT( Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A73,60),0),BK73:OFFSET(BK73,-MIN($A73,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A73,60),0))","v":890227257.73237073},null,2010,{"$f":"$C73*$AC$4*BT$4*IF(BP$5=\"Base\", 1, VLOOKUP(BQ$5, Assumptions!$B$239:$P$245, BR$3, FALSE))^Assumptions!$D$197","v":30.551023100363143},{"$f":"BQ72 - BR72 + BP72","v":1221.169523926389},{"$f":"SUMPRODUCT(BP73:OFFSET(BP73,-MIN($A73,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A73,60),0))","v":32.19956172650857},30.551023100363143,30.551023100363143,{"$f":"SUMPRODUCT(BS73:OFFSET(BS73,-MIN($A73,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A73,60),0))","v":30.551023100363143},null,{"$f":"IF(BO73<BR$7, HLOOKUP(BQ$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(BO73<$BR$5, HLOOKUP(BQ$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(BQ$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":0.9477335074188632},{"$f":"IF(BO73<BR$7, HLOOKUP(BQ$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(BO73<$BR$5, HLOOKUP(BQ$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(BQ$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":1.4407662120543863},253639.03971652279,385587.88480185921,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A73,60),0),BY73:OFFSET(BY73,-MIN($A73,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A73,60),0))","v":15771571.195935886},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A73,60),0),BZ73:OFFSET(BZ73,-MIN($A73,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A73,60),0))","v":23140886.495845538},null,2010,{"$f":"SUM(CR73, DG73)","v":1441.1196928894037},57731.878582863566,1522.2630041070936,1441.1196928894037,1441.1196928894037,1441.1196928894037,null,14277116.630250614,17720584.137659848,888526634.35267663,1055005360.6026454,null,2010,{"$f":"$C73*$CI$4*CV$4*IF(CR$5=\"Base\", 1, VLOOKUP(CS$5, Assumptions!$B$239:$P$245, CT$3, FALSE))^Assumptions!$D$197","v":374.41575920646989},{"$f":"CS72 - CT72 + CR72","v":14995.544133332653},{"$f":"SUMPRODUCT(CR73:OFFSET(CR73,-MIN($A73,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A73,60),0))","v":395.39960626542296},374.41575920646989,{"$f":"CU73","v":374.41575920646989},{"$f":"SUMPRODUCT(CU73:OFFSET(CU73,-MIN($A73,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A73,60),0))","v":374.41575920646989},null,{"$f":"IF(CQ73<CT$7, HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(CQ73<$CT$5, HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.3268705563499219},{"$f":"IF(CQ73<CT$7, HLOOKUP(CS$3, Assumptions!$C$494:$P$498,2, FALSE), IF(CQ73<$CT$5, HLOOKUP(CS$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(CS$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.012908797639569},4351978.9213063316,6602103.4349708306,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A73,60),0),DA73:OFFSET(DA73,-MIN($A73,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A73,60),0))","v":274242778.7834934},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A73,60),0),DB73:OFFSET(DB73,-MIN($A73,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A73,60),0))","v":444897288.84283233},null,2010,{"$f":"$C73*$CI$4*DK$4*IF(DG$5=\"Base\", 1, VLOOKUP(DH$5, Assumptions!$B$239:$P$245, DI$3, FALSE))^Assumptions!$D$197","v":1066.7039336829339},{"$f":"DH72 - DI72 + DG72","v":42736.334449530914},{"$f":"SUMPRODUCT(DG73:OFFSET(DG73,-MIN($A73,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A73,60),0))","v":1126.8633978416706},1066.7039336829339,{"$f":"DJ73","v":1066.7039336829339},{"$f":"SUMPRODUCT(DJ73:OFFSET(DJ73,-MIN($A73,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A73,60),0))","v":1066.7039336829339},null,{"$f":"IF(DF73<DI$7, HLOOKUP(DH$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(DF73<$DI$5, HLOOKUP(DH$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(DH$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.0621565665996704},{"$f":"IF(DF73<DI$7, HLOOKUP(DH$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(DF73<$DI$5, HLOOKUP(DH$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(DH$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":1.1898643258451089},9925137.7089442816,11118480.702689018,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A73,60),0),DP73:OFFSET(DP73,-MIN($A73,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A73,60),0))","v":614283855.56918323},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A73,60),0),DQ73:OFFSET(DQ73,-MIN($A73,60),0),'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A73,60),0))","v":610108071.75981307}]
[61,2011,{"$f":"'Base Case Liquid Immersed'!$C74","v":2365.2107158781805},97650.175326919343,{"$f":"SUMPRODUCT(C74:OFFSET(C74,-MIN(A74,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A74,60),0))","v":2645.1476568160811},2365.2107158781805,2365.2107158781805,{"$f":"SUMPRODUCT(F74:OFFSET(F74,-MIN($A74,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A74,60),0))","v":20696.226921900376},null,0.491341631171899,2011,2359.8628125540304,97644.638943252794,2645.1199735802807,2359.8628125540304,2359.8628125540304,4802.8961171588926,null,25073971.933011755,35517731.169217601,1566037779.9011374,2308771174.181201,12615.659723673516,2011,967.80451957916478,39993.903671606924,1083.3758141578855,967.80451957916478,967.80451957916478,1969.7181312946227,null,11282904.679561231,18400425.627629008,680665975.59970808,1256738991.3711946,null,2011,{"$f":"$C74*$AC$4*AP$4*IF(AL$5=\"Base\", 1, VLOOKUP(AM$5, Assumptions!$B$239:$P$245, AN$3, FALSE))^Assumptions!$D$197","v":319.64579320571988},13209.158258594231,{"$f":"SUMPRODUCT(AL74:OFFSET(AL74,-MIN($A74,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A74,60),0))","v":357.81659875588502},319.64579320571988,319.64579320571988,{"$f":"SUMPRODUCT(AO74:OFFSET(AO74,-MIN($A74,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A74,60),0))","v":650.55711327235304},null,{"$f":"IF(AK74<AN$7, HLOOKUP(AM$3, Assumptions!$C$484:$P$488,2, FALSE), IF(AK74<$AN$5, HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.405105204670642},{"$f":"IF(AK74<AN$7, HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AK74<$AN$5, HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.01448396572966},3934431.0769156311,5640750.8081025453,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A74,60),0),AU74:OFFSET(AU74,-MIN($A74,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A74,60),0))","v":245675271.67068452},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A74,60),0),AV74:OFFSET(AV74,-MIN($A74,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A74,60),0))","v":348089030.67871547},null,2011,{"$f":"$C74*$AC$4*BE$4*IF(BA$5=\"Base\", 1, VLOOKUP(BB$5, Assumptions!$B$239:$P$245, BC$3, FALSE))^Assumptions!$D$197","v":618.64778063065364},25565.224427712452,{"$f":"SUMPRODUCT(BA74:OFFSET(BA74,-MIN($A74,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A74,60),0))","v":692.52419208492825},618.64778063065364,618.64778063065364,{"$f":"SUMPRODUCT(BD74:OFFSET(BD74,-MIN($A74,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A74,60),0))","v":1259.0990491791154},null,{"$f":"IF(AZ74<BC$7, HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(AZ74<$BC$5, HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.3107593090762872},{"$f":"IF(AZ74<BC$7, HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AZ74<$BC$5, HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.2857360104874145},7103469.4365088837,12387213.867561486,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A74,60),0),BJ74:OFFSET(BJ74,-MIN($A74,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A74,60),0))","v":419274913.91266239},{"$f":"SUMPRODUCT( Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A74,60),0),BK74:OFFSET(BK74,-MIN($A74,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A74,60),0))","v":885577408.55067945},null,2011,{"$f":"$C74*$AC$4*BT$4*IF(BP$5=\"Base\", 1, VLOOKUP(BQ$5, Assumptions!$B$239:$P$245, BR$3, FALSE))^Assumptions!$D$197","v":29.510945742791261},1219.5209853002436,{"$f":"SUMPRODUCT(BP74:OFFSET(BP74,-MIN($A74,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A74,60),0))","v":33.035023317072316},29.510945742791261,29.510945742791261,{"$f":"SUMPRODUCT(BS74:OFFSET(BS74,-MIN($A74,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A74,60),0))","v":60.061968843154403},null,{"$f":"IF(BO74<BR$7, HLOOKUP(BQ$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(BO74<$BR$5, HLOOKUP(BQ$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(BQ$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":0.9477335074188632},{"$f":"IF(BO74<BR$7, HLOOKUP(BQ$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(BO74<$BR$5, HLOOKUP(BQ$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(BQ$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":1.4407662120543863},245004.16613671478,372460.95196497883,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A74,60),0),BY74:OFFSET(BY74,-MIN($A74,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A74,60),0))","v":15715790.016361257},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A74,60),0),BZ74:OFFSET(BZ74,-MIN($A74,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A74,60),0))","v":23072552.141799632},null,2011,1392.0582929748657,57650.735271645877,1561.7441594223951,1392.0582929748657,1392.0582929748657,2833.1779858642694,null,13791067.253450526,17117305.541588597,885371804.30142927,1052032182.8100061,null,2011,{"$f":"$C74*$CI$4*CV$4*IF(CR$5=\"Base\", 1, VLOOKUP(CS$5, Assumptions!$B$239:$P$245, CT$3, FALSE))^Assumptions!$D$197","v":361.66916960161615},14974.5602862737,{"$f":"SUMPRODUCT(CR74:OFFSET(CR74,-MIN($A74,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A74,60),0))","v":405.65508692432047},361.66916960161615,361.66916960161615,{"$f":"SUMPRODUCT(CU74:OFFSET(CU74,-MIN($A74,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A74,60),0))","v":736.08492880808603},null,{"$f":"IF(CQ74<CT$7, HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(CQ74<$CT$5, HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.3268705563499219},{"$f":"IF(CQ74<CT$7, HLOOKUP(CS$3, Assumptions!$C$494:$P$498,2, FALSE), IF(CQ74<$CT$5, HLOOKUP(CS$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(CS$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.012908797639569},4203820.3892070577,6377341.7871365529,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A74,60),0),DA74:OFFSET(DA74,-MIN($A74,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A74,60),0))","v":273214099.1598987},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A74,60),0),DB74:OFFSET(DB74,-MIN($A74,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A74,60),0))","v":442767907.87945485},null,2011,{"$f":"$C74*$CI$4*DK$4*IF(DG$5=\"Base\", 1, VLOOKUP(DH$5, Assumptions!$B$239:$P$245, DI$3, FALSE))^Assumptions!$D$197","v":1030.3891233732495},42676.174985372178,{"$f":"SUMPRODUCT(DG74:OFFSET(DG74,-MIN($A74,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A74,60),0))","v":1156.0890724980748},1030.3891233732495,1030.3891233732495,{"$f":"SUMPRODUCT(DJ74:OFFSET(DJ74,-MIN($A74,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A74,60),0))","v":2097.0930570561832},null,{"$f":"IF(DF74<DI$7, HLOOKUP(DH$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(DF74<$DI$5, HLOOKUP(DH$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(DH$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.0621565665996704},{"$f":"IF(DF74<DI$7, HLOOKUP(DH$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(DF74<$DI$5, HLOOKUP(DH$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(DH$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":1.1898643258451089},9587246.8642434683,10739963.754452044,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A74,60),0),DP74:OFFSET(DP74,-MIN($A74,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A74,60),0))","v":612157705.14153051},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A74,60),0),DQ74:OFFSET(DQ74,-MIN($A74,60),0),'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A74,60),0))","v":609264274.93055129}]
[62,2012,{"$f":"'Base Case Liquid Immersed'!$C75","v":2275.5533143391758},97370.238385981444,{"$f":"SUMPRODUCT(C75:OFFSET(C75,-MIN(A75,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A75,60),0))","v":2707.2336502836192},2275.5533143391758,2275.5533143391758,{"$f":"SUMPRODUCT(F75:OFFSET(F75,-MIN($A75,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A75,60),0))","v":22878.873244433558},null,0.32153797986714083,2012,2270.4081325368361,97359.381782226556,2707.1793440309557,2270.4081325368361,2270.4081325368361,7061.0885018154504,null,24123499.675007846,34171370.160528108,1558865886.8230295,2296705307.6352539,8255.790848754832,2012,931.11821596965501,39878.3323770282,1108.7999621271199,931.11821596965501,931.11821596965501,2895.8265407849867,null,10855206.669996724,17702925.68062222,677945239.16812003,1249209576.3244338,null,2012,{"$f":"$C75*$AC$4*AP$4*IF(AL$5=\"Base\", 1, VLOOKUP(AM$5, Assumptions!$B$239:$P$245, AN$3, FALSE))^Assumptions!$D$197","v":307.52906675961196},13170.987453044065,{"$f":"SUMPRODUCT(AL75:OFFSET(AL75,-MIN($A75,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A75,60),0))","v":366.2136683911242},307.52906675961196,307.52906675961196,{"$f":"SUMPRODUCT(AO75:OFFSET(AO75,-MIN($A75,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A75,60),0))","v":956.43154468620673},null,{"$f":"IF(AK75<AN$7, HLOOKUP(AM$3, Assumptions!$C$484:$P$488,2, FALSE), IF(AK75<$AN$5, HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.405105204670642},{"$f":"IF(AK75<AN$7, HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AK75<$AN$5, HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.01448396572966},3785289.6644729804,5426928.3960914705,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A75,60),0),AU75:OFFSET(AU75,-MIN($A75,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A75,60),0))","v":244551096.5488179},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A75,60),0),AV75:OFFSET(AV75,-MIN($A75,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A75,60),0))","v":346564437.49255145},null,2012,{"$f":"$C75*$AC$4*BE$4*IF(BA$5=\"Base\", 1, VLOOKUP(BB$5, Assumptions!$B$239:$P$245, BC$3, FALSE))^Assumptions!$D$197","v":595.19686688886361},25491.348016258176,{"$f":"SUMPRODUCT(BA75:OFFSET(BA75,-MIN($A75,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A75,60),0))","v":708.7760202148811},595.19686688886361,595.19686688886361,{"$f":"SUMPRODUCT(BD75:OFFSET(BD75,-MIN($A75,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A75,60),0))","v":1851.0935073200321},null,{"$f":"IF(AZ75<BC$7, HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(AZ75<$BC$5, HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.3107593090762872},{"$f":"IF(AZ75<BC$7, HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AZ75<$BC$5, HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.2857360104874145},6834200.1459067315,11917655.10891992,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A75,60),0),BJ75:OFFSET(BJ75,-MIN($A75,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A75,60),0))","v":417757150.68857503},{"$f":"SUMPRODUCT( Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A75,60),0),BK75:OFFSET(BK75,-MIN($A75,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A75,60),0))","v":879675113.34875703},null,2012,{"$f":"$C75*$AC$4*BT$4*IF(BP$5=\"Base\", 1, VLOOKUP(BQ$5, Assumptions!$B$239:$P$245, BR$3, FALSE))^Assumptions!$D$197","v":28.392282321179447},1215.9969077259627,{"$f":"SUMPRODUCT(BP75:OFFSET(BP75,-MIN($A75,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A75,60),0))","v":33.810273521114574},28.392282321179447,28.392282321179447,{"$f":"SUMPRODUCT(BS75:OFFSET(BS75,-MIN($A75,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A75,60),0))","v":88.301488778747398},null,{"$f":"IF(BO75<BR$7, HLOOKUP(BQ$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(BO75<$BR$5, HLOOKUP(BQ$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(BQ$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":0.9477335074188632},{"$f":"IF(BO75<BR$7, HLOOKUP(BQ$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(BO75<$BR$5, HLOOKUP(BQ$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(BQ$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":1.4407662120543863},235716.8596170111,358342.17561082845,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A75,60),0),BY75:OFFSET(BY75,-MIN($A75,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A75,60),0))","v":15636991.930727169},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A75,60),0),BZ75:OFFSET(BZ75,-MIN($A75,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A75,60),0))","v":22970025.483125135},null,2012,1339.2899165671809,57481.049405198348,1598.379381903836,1339.2899165671809,1339.2899165671809,4165.2619610304637,null,13268293.005011123,16468444.479905885,880920647.65490937,1047495731.3108201,null,2012,{"$f":"$C75*$CI$4*CV$4*IF(CR$5=\"Base\", 1, VLOOKUP(CS$5, Assumptions!$B$239:$P$245, CT$3, FALSE))^Assumptions!$D$197","v":347.95947441650407},14930.574368950996,{"$f":"SUMPRODUCT(CR75:OFFSET(CR75,-MIN($A75,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A75,60),0))","v":415.17133412653311},347.95947441650407,347.95947441650407,{"$f":"SUMPRODUCT(CU75:OFFSET(CU75,-MIN($A75,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A75,60),0))","v":1082.1722353305838},null,{"$f":"IF(CQ75<CT$7, HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(CQ75<$CT$5, HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.3268705563499219},{"$f":"IF(CQ75<CT$7, HLOOKUP(CS$3, Assumptions!$C$494:$P$498,2, FALSE), IF(CQ75<$CT$5, HLOOKUP(CS$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(CS$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.012908797639569},4044467.3091187775,6135597.6205291888,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A75,60),0),DA75:OFFSET(DA75,-MIN($A75,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A75,60),0))","v":271787020.53342491},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A75,60),0),DB75:OFFSET(DB75,-MIN($A75,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A75,60),0))","v":440006554.90210277},null,2012,{"$f":"$C75*$CI$4*DK$4*IF(DG$5=\"Base\", 1, VLOOKUP(DH$5, Assumptions!$B$239:$P$245, DI$3, FALSE))^Assumptions!$D$197","v":991.33044215067684},42550.47503624735,{"$f":"SUMPRODUCT(DG75:OFFSET(DG75,-MIN($A75,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A75,60),0))","v":1183.2080477773029},991.33044215067684,991.33044215067684,{"$f":"SUMPRODUCT(DJ75:OFFSET(DJ75,-MIN($A75,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A75,60),0))","v":3083.0897256998801},null,{"$f":"IF(DF75<DI$7, HLOOKUP(DH$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(DF75<$DI$5, HLOOKUP(DH$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(DH$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.0621565665996704},{"$f":"IF(DF75<DI$7, HLOOKUP(DH$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(DF75<$DI$5, HLOOKUP(DH$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(DH$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":1.1898643258451089},9223825.6958923452,10332846.859376695,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A75,60),0),DP75:OFFSET(DP75,-MIN($A75,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A75,60),0))","v":609133627.1214844},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A75,60),0),DQ75:OFFSET(DQ75,-MIN($A75,60),0),'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A75,60),0))","v":607489176.40871727}]
[63,2013,{"$f":"'Base Case Liquid Immersed'!$C76","v":2239.3576692027091},96938.558050036998,{"$f":"SUMPRODUCT(C76:OFFSET(C76,-MIN(A76,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A76,60),0))","v":2763.9883490659718},2239.3576692027091,2239.3576692027091,{"$f":"SUMPRODUCT(F76:OFFSET(F76,-MIN($A76,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A76,60),0))","v":25012.832658247105},null,0.24098730581192446,2013,2234.2943282315673,96922.610570732417,2763.9084878112517,2234.2943282315673,2234.2943282315673,9271.4191758104243,null,23739783.930716522,33627829.923363194,1550006087.6073198,2282163795.1796703,6187.5763317610063,2013,916.30756560476812,39700.650630870739,1132.0407407302544,916.30756560476812,916.30756560476812,3802.3063601528002,null,10682540.441508774,17421337.544771787,674487469.38305724,1240340828.8640194,null,2013,{"$f":"$C76*$AC$4*AP$4*IF(AL$5=\"Base\", 1, VLOOKUP(AM$5, Assumptions!$B$239:$P$245, AN$3, FALSE))^Assumptions!$D$197","v":302.63741561725578},13112.302851412553,{"$f":"SUMPRODUCT(AL76:OFFSET(AL76,-MIN($A76,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A76,60),0))","v":373.88961633415255},302.63741561725578,302.63741561725578,{"$f":"SUMPRODUCT(AO76:OFFSET(AO76,-MIN($A76,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A76,60),0))","v":1255.8230592172581},null,{"$f":"IF(AK76<AN$7, HLOOKUP(AM$3, Assumptions!$C$484:$P$488,2, FALSE), IF(AK76<$AN$5, HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.405105204670642},{"$f":"IF(AK76<AN$7, HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AK76<$AN$5, HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.01448396572966},3725079.6924320543,5340606.0176316248,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A76,60),0),AU76:OFFSET(AU76,-MIN($A76,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A76,60),0))","v":243162119.84643033},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A76,60),0),AV76:OFFSET(AV76,-MIN($A76,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A76,60),0))","v":344664071.18166614},null,2013,{"$f":"$C76*$AC$4*BE$4*IF(BA$5=\"Base\", 1, VLOOKUP(BB$5, Assumptions!$B$239:$P$245, BC$3, FALSE))^Assumptions!$D$197","v":585.72948396951324},25377.768862932156,{"$f":"SUMPRODUCT(BA76:OFFSET(BA76,-MIN($A76,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A76,60),0))","v":723.63217743680616},585.72948396951324,585.72948396951324,{"$f":"SUMPRODUCT(BD76:OFFSET(BD76,-MIN($A76,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A76,60),0))","v":2430.5408203809648},null,{"$f":"IF(AZ76<BC$7, HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(AZ76<$BC$5, HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.3107593090762872},{"$f":"IF(AZ76<BC$7, HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AZ76<$BC$5, HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.2857360104874145},6725493.2737301681,11728089.251480745,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A76,60),0),BJ76:OFFSET(BJ76,-MIN($A76,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A76,60),0))","v":415784035.97500682},{"$f":"SUMPRODUCT( Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A76,60),0),BK76:OFFSET(BK76,-MIN($A76,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A76,60),0))","v":872834153.79705727},null,2013,{"$f":"$C76*$AC$4*BT$4*IF(BP$5=\"Base\", 1, VLOOKUP(BQ$5, Assumptions!$B$239:$P$245, BR$3, FALSE))^Assumptions!$D$197","v":27.940666017999039},1210.5789165260276,{"$f":"SUMPRODUCT(BP76:OFFSET(BP76,-MIN($A76,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A76,60),0))","v":34.518946959295604},27.940666017999039,27.940666017999039,{"$f":"SUMPRODUCT(BS76:OFFSET(BS76,-MIN($A76,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A76,60),0))","v":115.94248055457739},null,{"$f":"IF(BO76<BR$7, HLOOKUP(BQ$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(BO76<$BR$5, HLOOKUP(BQ$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(BQ$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":0.9477335074188632},{"$f":"IF(BO76<BR$7, HLOOKUP(BQ$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(BO76<$BR$5, HLOOKUP(BQ$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(BQ$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":1.4407662120543863},231967.47534654971,352642.2756594157,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A76,60),0),BY76:OFFSET(BY76,-MIN($A76,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A76,60),0))","v":15541313.561620146},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A76,60),0),BZ76:OFFSET(BZ76,-MIN($A76,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A76,60),0))","v":22842603.885295797},null,2013,1317.986762626799,57221.959939861685,1631.8677470809976,1317.986762626799,1317.986762626799,5469.1128156576251,null,13057243.48920775,16206492.378591405,875518618.22426248,1041822966.3156512,null,2013,{"$f":"$C76*$CI$4*CV$4*IF(CR$5=\"Base\", 1, VLOOKUP(CS$5, Assumptions!$B$239:$P$245, CT$3, FALSE))^Assumptions!$D$197","v":342.42472487735353},14863.362509240967,{"$f":"SUMPRODUCT(CR76:OFFSET(CR76,-MIN($A76,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A76,60),0))","v":423.87018423313549},342.42472487735353,342.42472487735353,{"$f":"SUMPRODUCT(CU76:OFFSET(CU76,-MIN($A76,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A76,60),0))","v":1420.9243251368384},null,{"$f":"IF(CQ76<CT$7, HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(CQ76<$CT$5, HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.3268705563499219},{"$f":"IF(CQ76<CT$7, HLOOKUP(CS$3, Assumptions!$C$494:$P$498,2, FALSE), IF(CQ76<$CT$5, HLOOKUP(CS$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(CS$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.012908797639569},3980134.7784044114,6038002.9332180209,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A76,60),0),DA76:OFFSET(DA76,-MIN($A76,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A76,60),0))","v":270066973.71726084},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A76,60),0),DB76:OFFSET(DB76,-MIN($A76,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A76,60),0))","v":436774266.19882256},null,2013,{"$f":"$C76*$CI$4*DK$4*IF(DG$5=\"Base\", 1, VLOOKUP(DH$5, Assumptions!$B$239:$P$245, DI$3, FALSE))^Assumptions!$D$197","v":975.56203774944549},42358.597430620721,{"$f":"SUMPRODUCT(DG76:OFFSET(DG76,-MIN($A76,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A76,60),0))","v":1207.9975628478621},975.56203774944549,975.56203774944549,{"$f":"SUMPRODUCT(DJ76:OFFSET(DJ76,-MIN($A76,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A76,60),0))","v":4048.1884905207871},null,{"$f":"IF(DF76<DI$7, HLOOKUP(DH$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(DF76<$DI$5, HLOOKUP(DH$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(DH$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.0621565665996704},{"$f":"IF(DF76<DI$7, HLOOKUP(DH$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(DF76<$DI$5, HLOOKUP(DH$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(DH$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":1.1898643258451089},9077108.7108033393,10168489.445373384,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A76,60),0),DP76:OFFSET(DP76,-MIN($A76,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A76,60),0))","v":605451644.50700164},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A76,60),0),DQ76:OFFSET(DQ76,-MIN($A76,60),0),'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A76,60),0))","v":605048700.11682868}]
[64,2014,{"$f":"'Base Case Liquid Immersed'!$C77","v":2256.2043641632622},96413.92737017374,{"$f":"SUMPRODUCT(C77:OFFSET(C77,-MIN(A77,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A77,60),0))","v":2816.5559628834012},2256.2043641632622,2256.2043641632622,{"$f":"SUMPRODUCT(F77:OFFSET(F77,-MIN($A77,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A77,60),0))","v":27151.033043440522},null,0.19596480396964253,2014,2251.1029316616805,{"$f":"SUM(Z77, CF77)","v":96392.996411152737},{"$f":"SUM(AA77, CG77)","v":2816.450903442174},{"$f":"SUM(AB77, CH77)","v":2251.1029316616805},{"$f":"SUM(AC77, CI77)","v":2251.1029316616805},{"$f":"SUM(AD77, CJ77)","v":11487.281828477757},null,23918378.40171615,33880812.196224481,1540097262.0546441,2266055789.7952147,5031.5811399919248,2014,923.20095037312717,{"$f":"SUM(AM77, BB77, BQ77)","v":39484.91745574525},{"$f":"SUM(AN77, BC77, BR77)","v":1153.5666646212851},{"$f":"SUM(AO77, BD77, BS77)","v":923.20095037312717},{"$f":"SUM(AP77, BE77, BT77)","v":923.20095037312717},{"$f":"SUM(AQ77, BF77, BU77)","v":4711.0549020636545},null,10762905.227669055,17552398.323252112,670579045.14975119,1230606542.5525093,null,2014,{"$f":"$C77*$AC$4*AP$4*IF(AL$5=\"Base\", 1, VLOOKUP(AM$5, Assumptions!$B$239:$P$245, AN$3, FALSE))^Assumptions!$D$197","v":304.91415787003274},13041.050650695655,{"$f":"SUMPRODUCT(AL77:OFFSET(AL77,-MIN($A77,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A77,60),0))","v":380.99918327399934},304.91415787003274,304.91415787003274,{"$f":"SUMPRODUCT(AO77:OFFSET(AO77,-MIN($A77,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A77,60),0))","v":1555.963885827518},null,{"$f":"IF(AK77<AN$7, HLOOKUP(AM$3, Assumptions!$C$484:$P$488,2, FALSE), IF(AK77<$AN$5, HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.405105204670642},{"$f":"IF(AK77<AN$7, HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AK77<$AN$5, HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.01448396572966},3753103.4789603115,5380783.413909534,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A77,60),0),AU77:OFFSET(AU77,-MIN($A77,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A77,60),0))","v":241608587.48546904},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A77,60),0),AV77:OFFSET(AV77,-MIN($A77,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A77,60),0))","v":342531462.76862776},null,2014,{"$f":"$C77*$AC$4*BE$4*IF(BA$5=\"Base\", 1, VLOOKUP(BB$5, Assumptions!$B$239:$P$245, BC$3, FALSE))^Assumptions!$D$197","v":590.13592876461803},25239.866169464865,{"$f":"SUMPRODUCT(BA77:OFFSET(BA77,-MIN($A77,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A77,60),0))","v":737.39215145201467},590.13592876461803,590.13592876461803,{"$f":"SUMPRODUCT(BD77:OFFSET(BD77,-MIN($A77,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A77,60),0))","v":3011.4383644934414},null,{"$f":"IF(AZ77<BC$7, HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(AZ77<$BC$5, HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.3107593090762872},{"$f":"IF(AZ77<BC$7, HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AZ77<$BC$5, HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.2857360104874145},{"$f":"BA77*BH77*(1+BG77)^2*8760","v":6776089.1812977688},{"$f":"BA77*BI77*8760","v":11816319.704707174},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A77,60),0),BJ77:OFFSET(BJ77,-MIN($A77,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A77,60),0))","v":413535441.03618789},{"$f":"SUMPRODUCT( Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A77,60),0),BK77:OFFSET(BK77,-MIN($A77,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A77,60),0))","v":865375310.96685946},null,2014,{"$f":"$C77*$AC$4*BT$4*IF(BP$5=\"Base\", 1, VLOOKUP(BQ$5, Assumptions!$B$239:$P$245, BR$3, FALSE))^Assumptions!$D$197","v":28.150863738476403},1204.0006355847311,{"$f":"SUMPRODUCT(BP77:OFFSET(BP77,-MIN($A77,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A77,60),0))","v":35.175329895271048},28.150863738476403,28.150863738476403,{"$f":"SUMPRODUCT(BS77:OFFSET(BS77,-MIN($A77,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A77,60),0))","v":143.65265174269425},null,{"$f":"IF(BO77<BR$7, HLOOKUP(BQ$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(BO77<$BR$5, HLOOKUP(BQ$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(BQ$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":0.9477335074188632},{"$f":"IF(BO77<BR$7, HLOOKUP(BQ$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(BO77<$BR$5, HLOOKUP(BQ$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(BQ$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":1.4407662120543863},{"$f":"BP77*BW77*(1+BV77)^2*8760","v":233712.56741097377},{"$f":"BP77*BX77*8760","v":355295.20463540393},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A77,60),0),BY77:OFFSET(BY77,-MIN($A77,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A77,60),0))","v":15435016.628094174},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A77,60),0),BZ77:OFFSET(BZ77,-MIN($A77,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A77,60),0))","v":22699768.817022014},null,2014,1327.9019812885531,{"$f":"SUM(CS77, DH77)","v":56908.078955407487},{"$f":"SUM(CT77, DI77)","v":1662.8842388208889},{"$f":"SUM(CU77, DJ77)","v":1327.9019812885531},{"$f":"SUM(CV77, DK77)","v":1327.9019812885531},{"$f":"SUM(CW77, DL77)","v":6776.2269264141032},null,13155473.174047094,16328413.872972365,869518216.90489292,1035449247.2427053,null,2014,{"$f":"$C77*$CI$4*CV$4*IF(CR$5=\"Base\", 1, VLOOKUP(CS$5, Assumptions!$B$239:$P$245, CT$3, FALSE))^Assumptions!$D$197","v":345.00078718588776},14781.917049885185,{"$f":"SUMPRODUCT(CR77:OFFSET(CR77,-MIN($A77,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A77,60),0))","v":431.92697257056108},345.00078718588776,345.00078718588776,{"$f":"SUMPRODUCT(CU77:OFFSET(CU77,-MIN($A77,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A77,60),0))","v":1760.5242380123159},null,{"$f":"IF(CQ77<CT$7, HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(CQ77<$CT$5, HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.3268705563499219},{"$f":"IF(CQ77<CT$7, HLOOKUP(CS$3, Assumptions!$C$494:$P$498,2, FALSE), IF(CQ77<$CT$5, HLOOKUP(CS$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(CS$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.012908797639569},{"$f":"CR77*CY77*(1+CX77)^2*8760","v":4010077.3451662189},{"$f":"CR77*CZ77*8760","v":6083426.848738879},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A77,60),0),DA77:OFFSET(DA77,-MIN($A77,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A77,60),0))","v":268161562.34220058},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A77,60),0),DB77:OFFSET(DB77,-MIN($A77,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A77,60),0))","v":433235584.04414684},null,2014,{"$f":"$C77*$CI$4*DK$4*IF(DG$5=\"Base\", 1, VLOOKUP(DH$5, Assumptions!$B$239:$P$245, DI$3, FALSE))^Assumptions!$D$197","v":982.90119410266527},42126.161905522305,{"$f":"SUMPRODUCT(DG77:OFFSET(DG77,-MIN($A77,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A77,60),0))","v":1230.9572662503278},982.90119410266527,982.90119410266527,{"$f":"SUMPRODUCT(DJ77:OFFSET(DJ77,-MIN($A77,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A77,60),0))","v":5015.7026884017878},null,{"$f":"IF(DF77<DI$7, HLOOKUP(DH$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(DF77<$DI$5, HLOOKUP(DH$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(DH$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.0621565665996704},{"$f":"IF(DF77<DI$7, HLOOKUP(DH$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(DF77<$DI$5, HLOOKUP(DH$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(DH$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":1.1898643258451089},{"$f":"DG77*DN77*(1+DM77)^2*8760","v":9145395.8288808744},{"$f":"DG77*DO77*8760","v":10244987.024233487},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A77,60),0),DP77:OFFSET(DP77,-MIN($A77,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A77,60),0))","v":601356654.5626924},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A77,60),0),DQ77:OFFSET(DQ77,-MIN($A77,60),0),'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A77,60),0))","v":602213663.19855845}]
[65,2015,{"$f":"'Base Case Liquid Immersed'!$C78","v":2243.8224940278797},95853.575771453601,{"$f":"SUMPRODUCT(C78:OFFSET(C78,-MIN(A78,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A78,60),0))","v":2864.4441029787754},{"$f":"IF(B78<$G$4, 0, C78)","v":2243.8224940278797},2243.8224940278797,{"$f":"SUMPRODUCT(F78:OFFSET(F78,-MIN($A78,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A78,60),0))","v":29263.67774645926},null,0.16365517758022585,{"$f":"B78","v":2015},{"$f":"SUM(Y78, CE78)","v":2238.7490577821964},95827.648439372249,2864.313455033116,2238.7490577821964,2238.7490577821964,13679.671434072003,null,{"$f":"SUM(AF78, CL78)","v":23787116.243055791},{"$f":"SUM(AG78, CM78)","v":33694876.993120432},{"$f":"SUM(AH78, CN78)","v":1528888941.9197297},{"$f":"SUM(AI78, CO78)","v":2248030025.3986483},{"$f":"IFERROR(SUM(S78:T78)/Q78, \"NA\")","v":4202.0010139282758},{"$f":"$B78","v":2015},{"$f":"SUM(AL78, BA78, BP78)","v":918.13449697114515},39254.551741497096,1173.1759360092699,918.13449697114515,918.13449697114515,5610.1769008870124,null,{"$f":"SUM(AU78, BJ78, BY78)","v":10703839.259654295},{"$f":"SUM(AV78, BK78, BZ78)","v":17456072.157034624},{"$f":"SUM(AW78, BL78, CA78)","v":666106322.75949252},{"$f":"SUM(AX78, BM78, CB78)","v":1219827104.1436439},null,{"$f":"$X78","v":2015},{"$f":"$C78*$AC$4*AP$4*IF(AL$5=\"Base\", 1, VLOOKUP(AM$5, Assumptions!$B$239:$P$245, AN$3, FALSE))^Assumptions!$D$197","v":303.24081321865572},12964.965625291688,{"$f":"SUMPRODUCT(AL78:OFFSET(AL78,-MIN($A78,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A78,60),0))","v":387.47571957879393},303.24081321865572,303.24081321865572,{"$f":"SUMPRODUCT(AO78:OFFSET(AO78,-MIN($A78,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A78,60),0))","v":1852.9252645856754},null,{"$f":"IF(AK78<AN$7, HLOOKUP(AM$3, Assumptions!$C$484:$P$488,2, FALSE), IF(AK78<$AN$5, HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.405105204670642},{"$f":"IF(AK78<AN$7, HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AK78<$AN$5, HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.01448396572966},{"$f":"AL78*AS78*(1+AR78)^2*8760","v":3732506.7455175188},{"$f":"AL78*AT78*8760","v":5351254.1024181293},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A78,60),0),AU78:OFFSET(AU78,-MIN($A78,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A78,60),0))","v":239851195.55598506},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A78,60),0),AV78:OFFSET(AV78,-MIN($A78,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A78,60),0))","v":340110101.52442515},null,{"$f":"$X78","v":2015},{"$f":"$C78*$AC$4*BE$4*IF(BA$5=\"Base\", 1, VLOOKUP(BB$5, Assumptions!$B$239:$P$245, BC$3, FALSE))^Assumptions!$D$197","v":586.89730971563097},25092.609946777469,{"$f":"SUMPRODUCT(BA78:OFFSET(BA78,-MIN($A78,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A78,60),0))","v":749.92694745527774},586.89730971563097,586.89730971563097,{"$f":"SUMPRODUCT(BD78:OFFSET(BD78,-MIN($A78,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A78,60),0))","v":3586.1823523910602},null,{"$f":"IF(AZ78<BC$7, HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(AZ78<$BC$5, HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.3107593090762872},{"$f":"IF(AZ78<BC$7, HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AZ78<$BC$5, HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.2857360104874145},6738902.5427107476,11751472.681810778,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A78,60),0),BJ78:OFFSET(BJ78,-MIN($A78,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A78,60),0))","v":410939457.33464897},{"$f":"SUMPRODUCT( Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A78,60),0),BK78:OFFSET(BK78,-MIN($A78,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A78,60),0))","v":857179210.33115339},null,{"$f":"$X78","v":2015},{"$f":"$C78*$AC$4*BT$4*IF(BP$5=\"Base\", 1, VLOOKUP(BQ$5, Assumptions!$B$239:$P$245, BR$3, FALSE))^Assumptions!$D$197","v":27.996374036858473},1196.9761694279364,{"$f":"SUMPRODUCT(BP78:OFFSET(BP78,-MIN($A78,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A78,60),0))","v":35.773268975198192},27.996374036858473,27.996374036858473,{"$f":"SUMPRODUCT(BS78:OFFSET(BS78,-MIN($A78,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A78,60),0))","v":171.06928391027708},null,{"$f":"IF(BO78<BR$7, HLOOKUP(BQ$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(BO78<$BR$5, HLOOKUP(BQ$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(BQ$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":0.9477335074188632},{"$f":"IF(BO78<BR$7, HLOOKUP(BQ$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(BO78<$BR$5, HLOOKUP(BQ$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(BQ$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":1.4407662120543863},232429.97142602954,353345.37280571897,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A78,60),0),BY78:OFFSET(BY78,-MIN($A78,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A78,60),0))","v":15315669.868858499},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A78,60),0),BZ78:OFFSET(BZ78,-MIN($A78,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A78,60),0))","v":22537792.288065545},null,{"$f":"$B78","v":2015},{"$f":"SUM(CR78, DG78)","v":1320.6145608110514},56573.096697875153,1691.1375190238459,1320.6145608110514,1320.6145608110514,8069.4945331849904,null,{"$f":"SUM(DA78, DP78)","v":13083276.983401498},{"$f":"SUM(DB78, DQ78)","v":16238804.836085808},{"$f":"SUM(DC78, DR78)","v":862782619.16023707},{"$f":"SUM(DD78, DS78)","v":1028202921.2550046},null,{"$f":"$X78","v":2015},{"$f":"$C78*$CI$4*CV$4*IF(CR$5=\"Base\", 1, VLOOKUP(CS$5, Assumptions!$B$239:$P$245, CT$3, FALSE))^Assumptions!$D$197","v":343.10745030054557},14694.990864500511,{"$f":"SUMPRODUCT(CR78:OFFSET(CR78,-MIN($A78,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A78,60),0))","v":439.26603814706169},343.10745030054557,343.10745030054557,{"$f":"SUMPRODUCT(CU78:OFFSET(CU78,-MIN($A78,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A78,60),0))","v":2096.5267055626755},null,{"$f":"IF(CQ78<CT$7, HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(CQ78<$CT$5, HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.3268705563499219},{"$f":"IF(CQ78<CT$7, HLOOKUP(CS$3, Assumptions!$C$494:$P$498,2, FALSE), IF(CQ78<$CT$5, HLOOKUP(CS$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(CS$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.012908797639569},3988070.3595804516,6050041.4859518884,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A78,60),0),DA78:OFFSET(DA78,-MIN($A78,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A78,60),0))","v":266029209.24891436},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A78,60),0),DB78:OFFSET(DB78,-MIN($A78,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A78,60),0))","v":429328537.57403129},null,{"$f":"$X78","v":2015},{"$f":"$C78*$CI$4*DK$4*IF(DG$5=\"Base\", 1, VLOOKUP(DH$5, Assumptions!$B$239:$P$245, DI$3, FALSE))^Assumptions!$D$197","v":977.50711051050575},41878.10583337464,{"$f":"SUMPRODUCT(DG78:OFFSET(DG78,-MIN($A78,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A78,60),0))","v":1251.8714808767843},977.50711051050575,977.50711051050575,{"$f":"SUMPRODUCT(DJ78:OFFSET(DJ78,-MIN($A78,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A78,60),0))","v":5972.9678276223149},null,{"$f":"IF(DF78<DI$7, HLOOKUP(DH$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(DF78<$DI$5, HLOOKUP(DH$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(DH$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.0621565665996704},{"$f":"IF(DF78<DI$7, HLOOKUP(DH$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(DF78<$DI$5, HLOOKUP(DH$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(DH$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":1.1898643258451089},9095206.6238210462,10188763.350133918,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A78,60),0),DP78:OFFSET(DP78,-MIN($A78,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A78,60),0))","v":596753409.91132271},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A78,60),0),DQ78:OFFSET(DQ78,-MIN($A78,60),0),'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A78,60),0))","v":598874383.68097341}]
[{"$f":"A78+1","v":66},{"$f":"B78+1","v":2016},{"$f":"'Base Case Liquid Immersed'!$C79","v":2258.1122226847701},{"$f":"D78 - E78 + C78","v":95232.954162502705},{"$f":"SUMPRODUCT(C79:OFFSET(C79,-MIN(A79,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A79,60),0))","v":2909.062188228213},2258.1122226847701,2258.1122226847701,{"$f":"SUMPRODUCT(F79:OFFSET(F79,-MIN($A79,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A79,60),0))","v":31376.401288034995},null,0.14192142597894855,2016,2253.0064763844807,95202.084042121336,2908.9057032763285,2253.0064763844807,2253.0064763844807,15875.027049958426,null,26118562.0458882,26032779.727139309,1518939793.3315401,2220641077.1297612,3285.1182935882989,2016,923.98161405245082,38999.51030245897,1191.4458389938948,923.98161405245082,923.98161405245082,6510.5152916763009,null,9881670.114322193,17549343.389211327,660329481.93932092,1208251650.6493287,null,2016,{"$f":"$C79*$AC$4*AP$4*IF(AL$5=\"Base\", 1, VLOOKUP(AM$5, Assumptions!$B$239:$P$245, AN$3, FALSE))^Assumptions!$D$197","v":305.17199491868882},12880.730718931551,{"$f":"SUMPRODUCT(AL79:OFFSET(AL79,-MIN($A79,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A79,60),0))","v":393.50989023326821},305.17199491868882,305.17199491868882,{"$f":"SUMPRODUCT(AO79:OFFSET(AO79,-MIN($A79,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A79,60),0))","v":2150.2883924232519},null,{"$f":"IF(AK79<AN$7, HLOOKUP(AM$3, Assumptions!$C$484:$P$488,2, FALSE), IF(AK79<$AN$5, HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.067806975103164},{"$f":"IF(AK79<AN$7, HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AK79<$AN$5, HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.0492133686817731},2854575.5146756317,5478175.7779956497,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A79,60),0),AU79:OFFSET(AU79,-MIN($A79,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A79,60),0))","v":237035226.2109558},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A79,60),0),AV79:OFFSET(AV79,-MIN($A79,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A79,60),0))","v":337573842.26549441},null,2016,{"$f":"$C79*$AC$4*BE$4*IF(BA$5=\"Base\", 1, VLOOKUP(BB$5, Assumptions!$B$239:$P$245, BC$3, FALSE))^Assumptions!$D$197","v":590.63495087379613},24929.580309037821,{"$f":"SUMPRODUCT(BA79:OFFSET(BA79,-MIN($A79,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A79,60),0))","v":761.60558162686675},590.63495087379613,590.63495087379613,{"$f":"SUMPRODUCT(BD79:OFFSET(BD79,-MIN($A79,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A79,60),0))","v":4161.7038921339899},null,{"$f":"IF(AZ79<BC$7, HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(AZ79<$BC$5, HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.3107593090762872},{"$f":"IF(AZ79<BC$7, HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AZ79<$BC$5, HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.2857360104874145},6781819.0786831202,11826311.648078779,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A79,60),0),BJ79:OFFSET(BJ79,-MIN($A79,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A79,60),0))","v":408095995.6408478},{"$f":"SUMPRODUCT( Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A79,60),0),BK79:OFFSET(BK79,-MIN($A79,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A79,60),0))","v":848427688.84145927},null,2016,{"$f":"$C79*$AC$4*BT$4*IF(BP$5=\"Base\", 1, VLOOKUP(BQ$5, Assumptions!$B$239:$P$245, BR$3, FALSE))^Assumptions!$D$197","v":28.174668259965831},1189.1992744895967,{"$f":"SUMPRODUCT(BP79:OFFSET(BP79,-MIN($A79,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A79,60),0))","v":36.330367133759971},28.174668259965831,28.174668259965831,{"$f":"SUMPRODUCT(BS79:OFFSET(BS79,-MIN($A79,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A79,60),0))","v":198.5230071190592},null,{"$f":"IF(BO79<BR$7, HLOOKUP(BQ$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(BO79<$BR$5, HLOOKUP(BQ$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(BQ$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":0.99378237344650655},{"$f":"IF(BO79<BR$7, HLOOKUP(BQ$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(BO79<$BR$5, HLOOKUP(BQ$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(BQ$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":0.99208245177872267},245275.52096344155,244855.96313689576,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A79,60),0),BY79:OFFSET(BY79,-MIN($A79,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A79,60),0))","v":15198260.087517375},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A79,60),0),BZ79:OFFSET(BZ79,-MIN($A79,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A79,60),0))","v":22250119.542375185},null,2016,1329.0248623320299,56202.573739662359,1717.459864282434,1329.0248623320299,1329.0248623320299,9364.5117582821258,null,16236891.931566007,8483436.3379279822,858610311.39221907,1012389426.4804325,null,2016,{"$f":"$C79*$CI$4*CV$4*IF(CR$5=\"Base\", 1, VLOOKUP(CS$5, Assumptions!$B$239:$P$245, CT$3, FALSE))^Assumptions!$D$197","v":345.29252170347593},14598.832276653995,{"$f":"SUMPRODUCT(CR79:OFFSET(CR79,-MIN($A79,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A79,60),0))","v":446.10355794507507},345.29252170347593,345.29252170347593,{"$f":"SUMPRODUCT(CU79:OFFSET(CU79,-MIN($A79,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A79,60),0))","v":2432.9837395707523},null,{"$f":"IF(CQ79<CT$7, HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(CQ79<$CT$5, HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.3118309497725118},{"$f":"IF(CQ79<CT$7, HLOOKUP(CS$3, Assumptions!$C$494:$P$498,2, FALSE), IF(CQ79<$CT$5, HLOOKUP(CS$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(CS$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":1.6659129494576765},3967977.0502536003,5038991.0013288362,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A79,60),0),DA79:OFFSET(DA79,-MIN($A79,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A79,60),0))","v":263684331.53954414},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A79,60),0),DB79:OFFSET(DB79,-MIN($A79,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A79,60),0))","v":424086018.26811451},null,2016,{"$f":"$C79*$CI$4*DK$4*IF(DG$5=\"Base\", 1, VLOOKUP(DH$5, Assumptions!$B$239:$P$245, DI$3, FALSE))^Assumptions!$D$197","v":983.73234062855397},41603.741463008366,{"$f":"SUMPRODUCT(DG79:OFFSET(DG79,-MIN($A79,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A79,60),0))","v":1271.3563063373588},983.73234062855397,983.73234062855397,{"$f":"SUMPRODUCT(DJ79:OFFSET(DJ79,-MIN($A79,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A79,60),0))","v":6931.5280187113731},null,{"$f":"IF(DF79<DI$7, HLOOKUP(DH$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(DF79<$DI$5, HLOOKUP(DH$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(DH$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.423721678821358},{"$f":"IF(DF79<DI$7, HLOOKUP(DH$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(DF79<$DI$5, HLOOKUP(DH$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(DH$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":0.39970376717673978},12268914.881312408,3444445.3365991451,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A79,60),0),DP79:OFFSET(DP79,-MIN($A79,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A79,60),0))","v":594925979.85267496},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A79,60),0),DQ79:OFFSET(DQ79,-MIN($A79,60),0),'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A79,60),0))","v":588303408.21231794}]
[67,2017,{"$f":"'Base Case Liquid Immersed'!$C80","v":2269.4025662753074},94582.004196959257,{"$f":"SUMPRODUCT(C80:OFFSET(C80,-MIN(A80,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A80,60),0))","v":2947.9704072930258},2269.4025662753074,{"$f":"F80","v":2269.4025662753074},{"$f":"SUMPRODUCT(F80:OFFSET(F80,-MIN($A80,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A80,60),0))","v":33485.093455075919},null,0.12530384143683579,2017,2264.2712917353506,94546.18481522947,2947.7873006601908,2264.2712917353506,2264.2712917353506,18070.246416800743,null,26249152.340128869,26162941.118049592,1508103500.5748689,2191760064.8592768,2900.463682080645,2017,928.6014331159995,38732.046077517523,1207.3770007771909,928.6014331159995,928.6014331159995,7410.797805301896,null,9931077.5129971784,17637088.4156374,654143497.47826004,1195918299.1084991,null,2017,{"$f":"$C80*$AC$4*AP$4*IF(AL$5=\"Base\", 1, VLOOKUP(AM$5, Assumptions!$B$239:$P$245, AN$3, FALSE))^Assumptions!$D$197","v":306.69782549620777},12792.39282361697,{"$f":"SUMPRODUCT(AL80:OFFSET(AL80,-MIN($A80,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A80,60),0))","v":398.77162309552489},306.69782549620777,306.69782549620777,{"$f":"SUMPRODUCT(AO80:OFFSET(AO80,-MIN($A80,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A80,60),0))","v":2447.6330651906678},null,{"$f":"IF(AK80<AN$7, HLOOKUP(AM$3, Assumptions!$C$484:$P$488,2, FALSE), IF(AK80<$AN$5, HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.067806975103164},{"$f":"IF(AK80<AN$7, HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AK80<$AN$5, HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.0492133686817731},2868848.117269095,5505566.1291755363,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A80,60),0),AU80:OFFSET(AU80,-MIN($A80,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A80,60),0))","v":234061252.69628853},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A80,60),0),AV80:OFFSET(AV80,-MIN($A80,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A80,60),0))","v":334835212.17254353},null,2017,{"$f":"$C80*$AC$4*BE$4*IF(BA$5=\"Base\", 1, VLOOKUP(BB$5, Assumptions!$B$239:$P$245, BC$3, FALSE))^Assumptions!$D$197","v":593.58806873257856},24758.609678284749,{"$f":"SUMPRODUCT(BA80:OFFSET(BA80,-MIN($A80,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A80,60),0))","v":771.78922685760983},593.58806873257856,593.58806873257856,{"$f":"SUMPRODUCT(BD80:OFFSET(BD80,-MIN($A80,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A80,60),0))","v":4737.1897136274101},null,{"$f":"IF(AZ80<BC$7, HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(AZ80<$BC$5, HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.3107593090762872},{"$f":"IF(AZ80<BC$7, HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AZ80<$BC$5, HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.2857360104874145},6815727.5207870994,11885442.067096144,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A80,60),0),BJ80:OFFSET(BJ80,-MIN($A80,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A80,60),0))","v":405010530.40231925},{"$f":"SUMPRODUCT( Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A80,60),0),BK80:OFFSET(BK80,-MIN($A80,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A80,60),0))","v":839135840.82793331},null,2017,{"$f":"$C80*$AC$4*BT$4*IF(BP$5=\"Base\", 1, VLOOKUP(BQ$5, Assumptions!$B$239:$P$245, BR$3, FALSE))^Assumptions!$D$197","v":28.31553888721314},1181.0435756158026,{"$f":"SUMPRODUCT(BP80:OFFSET(BP80,-MIN($A80,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A80,60),0))","v":36.816150824056137},28.31553888721314,28.31553888721314,{"$f":"SUMPRODUCT(BS80:OFFSET(BS80,-MIN($A80,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A80,60),0))","v":225.97502648381831},null,{"$f":"IF(BO80<BR$7, HLOOKUP(BQ$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(BO80<$BR$5, HLOOKUP(BQ$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(BQ$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":0.99378237344650655},{"$f":"IF(BO80<BR$7, HLOOKUP(BQ$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(BO80<$BR$5, HLOOKUP(BQ$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(BQ$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":0.99208245177872267},246501.87494098337,246080.21936572067,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A80,60),0),BY80:OFFSET(BY80,-MIN($A80,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A80,60),0))","v":15071714.379652318},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A80,60),0),BZ80:OFFSET(BZ80,-MIN($A80,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A80,60),0))","v":21947246.108022284},null,2017,1335.6698586193511,55814.138737711954,1740.4102998829999,1335.6698586193511,1335.6698586193511,10659.448611498849,null,16318074.827131689,8525852.7024121936,853960003.09660888,995841765.75077796,null,2017,{"$f":"$C80*$CI$4*CV$4*IF(CR$5=\"Base\", 1, VLOOKUP(CS$5, Assumptions!$B$239:$P$245, CT$3, FALSE))^Assumptions!$D$197","v":347.01895105012738},14498.021240412396,{"$f":"SUMPRODUCT(CR80:OFFSET(CR80,-MIN($A80,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A80,60),0))","v":452.06525553005866},347.01895105012738,347.01895105012738,{"$f":"SUMPRODUCT(CU80:OFFSET(CU80,-MIN($A80,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A80,60),0))","v":2769.4198922469232},null,{"$f":"IF(CQ80<CT$7, HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(CQ80<$CT$5, HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.3118309497725118},{"$f":"IF(CQ80<CT$7, HLOOKUP(CS$3, Assumptions!$C$494:$P$498,2, FALSE), IF(CQ80<$CT$5, HLOOKUP(CS$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(CS$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":1.6659129494576765},3987816.5532715088,5064185.4709318504,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A80,60),0),DA80:OFFSET(DA80,-MIN($A80,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A80,60),0))","v":261176327.19246173},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A80,60),0),DB80:OFFSET(DB80,-MIN($A80,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A80,60),0))","v":418559499.35267961},null,2017,{"$f":"$C80*$CI$4*DK$4*IF(DG$5=\"Base\", 1, VLOOKUP(DH$5, Assumptions!$B$239:$P$245, DI$3, FALSE))^Assumptions!$D$197","v":988.6509075692237},41316.117497299558,{"$f":"SUMPRODUCT(DG80:OFFSET(DG80,-MIN($A80,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A80,60),0))","v":1288.3450443529412},988.6509075692237,988.6509075692237,{"$f":"SUMPRODUCT(DJ80:OFFSET(DJ80,-MIN($A80,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A80,60),0))","v":7890.0287192519254},null,{"$f":"IF(DF80<DI$7, HLOOKUP(DH$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(DF80<$DI$5, HLOOKUP(DH$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(DH$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.423721678821358},{"$f":"IF(DF80<DI$7, HLOOKUP(DH$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(DF80<$DI$5, HLOOKUP(DH$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(DH$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":0.39970376717673978},12330258.273860179,3461667.2314803437,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A80,60),0),DP80:OFFSET(DP80,-MIN($A80,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A80,60),0))","v":592783675.90414715},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A80,60),0),DQ80:OFFSET(DQ80,-MIN($A80,60),0),'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A80,60),0))","v":577282266.39809835}]
[68,2018,{"$f":"'Base Case Liquid Immersed'!$C81","v":2269.4759244310203},93903.436355941536,{"$f":"SUMPRODUCT(C81:OFFSET(C81,-MIN(A81,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A81,60),0))","v":2979.5462088217828},2269.4759244310203,2269.4759244310203,{"$f":"SUMPRODUCT(F81:OFFSET(F81,-MIN($A81,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A81,60),0))","v":35577.056550848691},null,0.11179854726160082,2018,2264.3444840232519,93862.668806304631,2979.3354524645983,2264.3444840232519,2264.3444840232519,20253.791659070877,null,26250000.840713695,26163786.831867389,1496333777.3523374,2161437146.1432724,2587.8506382831783,2018,928.63145004183627,38453.270509856331,1220.304826491976,928.63145004183627,928.63145004183627,8306.2926378542579,null,9931398.5338426717,17637658.532326937,647544722.87686265,1182816283.6773241,null,2018,{"$f":"$C81*$AC$4*AP$4*IF(AL$5=\"Base\", 1, VLOOKUP(AM$5, Assumptions!$B$239:$P$245, AN$3, FALSE))^Assumptions!$D$197","v":306.70773946527339},12700.319026017653,{"$f":"SUMPRODUCT(AL81:OFFSET(AL81,-MIN($A81,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A81,60),0))","v":403.04141624220767},306.70773946527339,306.70773946527339,{"$f":"SUMPRODUCT(AO81:OFFSET(AO81,-MIN($A81,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A81,60),0))","v":2743.39646603456},null,{"$f":"IF(AK81<AN$7, HLOOKUP(AM$3, Assumptions!$C$484:$P$488,2, FALSE), IF(AK81<$AN$5, HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.067806975103164},{"$f":"IF(AK81<AN$7, HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AK81<$AN$5, HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.0492133686817731},2868940.8524276922,5505744.0959159434,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A81,60),0),AU81:OFFSET(AU81,-MIN($A81,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A81,60),0))","v":230934467.64802939},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A81,60),0),AV81:OFFSET(AV81,-MIN($A81,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A81,60),0))","v":331887506.85329181},null,2018,{"$f":"$C81*$AC$4*BE$4*IF(BA$5=\"Base\", 1, VLOOKUP(BB$5, Assumptions!$B$239:$P$245, BC$3, FALSE))^Assumptions!$D$197","v":593.60725639307668},24580.408520159715,{"$f":"SUMPRODUCT(BA81:OFFSET(BA81,-MIN($A81,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A81,60),0))","v":780.05305547695684},593.60725639307668,593.60725639307668,{"$f":"SUMPRODUCT(BD81:OFFSET(BD81,-MIN($A81,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A81,60),0))","v":5309.615115159565},null,{"$f":"IF(AZ81<BC$7, HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(AZ81<$BC$5, HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.3107593090762872},{"$f":"IF(AZ81<BC$7, HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AZ81<$BC$5, HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.2857360104874145},6815947.8383315466,11885826.262532787,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A81,60),0),BJ81:OFFSET(BJ81,-MIN($A81,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A81,60),0))","v":401674548.31134135},{"$f":"SUMPRODUCT( Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A81,60),0),BK81:OFFSET(BK81,-MIN($A81,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A81,60),0))","v":829298871.0714215},null,2018,{"$f":"$C81*$AC$4*BT$4*IF(BP$5=\"Base\", 1, VLOOKUP(BQ$5, Assumptions!$B$239:$P$245, BR$3, FALSE))^Assumptions!$D$197","v":28.316454183486112},1172.5429636789595,{"$f":"SUMPRODUCT(BP81:OFFSET(BP81,-MIN($A81,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A81,60),0))","v":37.210354772811392},28.316454183486112,28.316454183486112,{"$f":"SUMPRODUCT(BS81:OFFSET(BS81,-MIN($A81,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A81,60),0))","v":253.28105666013334},null,{"$f":"IF(BO81<BR$7, HLOOKUP(BQ$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(BO81<$BR$5, HLOOKUP(BQ$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(BQ$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":0.99378237344650655},{"$f":"IF(BO81<BR$7, HLOOKUP(BQ$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(BO81<$BR$5, HLOOKUP(BQ$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(BQ$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":0.99208245177872267},246509.84308343381,246088.17387820708,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A81,60),0),BY81:OFFSET(BY81,-MIN($A81,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A81,60),0))","v":14935706.917491879},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A81,60),0),BZ81:OFFSET(BZ81,-MIN($A81,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A81,60),0))","v":21629905.752610613},null,2018,1335.7130339814157,55409.3982964483,1759.0306259726221,1335.7130339814157,1335.7130339814157,11947.499021216621,null,16318602.306871023,8526128.2995404527,848789054.4754746,978620862.46594822,null,2018,{"$f":"$C81*$CI$4*CV$4*IF(CR$5=\"Base\", 1, VLOOKUP(CS$5, Assumptions!$B$239:$P$245, CT$3, FALSE))^Assumptions!$D$197","v":347.03016839456188},14392.974935932465,{"$f":"SUMPRODUCT(CR81:OFFSET(CR81,-MIN($A81,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A81,60),0))","v":456.9022477319574},347.03016839456188,347.03016839456188,{"$f":"SUMPRODUCT(CU81:OFFSET(CU81,-MIN($A81,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A81,60),0))","v":3104.0668854357777},null,{"$f":"IF(CQ81<CT$7, HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(CQ81<$CT$5, HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.3118309497725118},{"$f":"IF(CQ81<CT$7, HLOOKUP(CS$3, Assumptions!$C$494:$P$498,2, FALSE), IF(CQ81<$CT$5, HLOOKUP(CS$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(CS$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":1.6659129494576765},3987945.4589456348,5064349.1700973734,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A81,60),0),DA81:OFFSET(DA81,-MIN($A81,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A81,60),0))","v":258502246.45389634},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A81,60),0),DB81:OFFSET(DB81,-MIN($A81,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A81,60),0))","v":412756169.8978014},null,2018,{"$f":"$C81*$CI$4*DK$4*IF(DG$5=\"Base\", 1, VLOOKUP(DH$5, Assumptions!$B$239:$P$245, DI$3, FALSE))^Assumptions!$D$197","v":988.68286558685395},41016.423360515837,{"$f":"SUMPRODUCT(DG81:OFFSET(DG81,-MIN($A81,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A81,60),0))","v":1302.1283782406647},988.68286558685395,988.68286558685395,{"$f":"SUMPRODUCT(DJ81:OFFSET(DJ81,-MIN($A81,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A81,60),0))","v":8843.432135780844},null,{"$f":"IF(DF81<DI$7, HLOOKUP(DH$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(DF81<$DI$5, HLOOKUP(DH$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(DH$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.423721678821358},{"$f":"IF(DF81<DI$7, HLOOKUP(DH$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(DF81<$DI$5, HLOOKUP(DH$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(DH$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":0.39970376717673978},12330656.847925387,3461779.1294430797,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A81,60),0),DP81:OFFSET(DP81,-MIN($A81,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A81,60),0))","v":590286808.02157819},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A81,60),0),DQ81:OFFSET(DQ81,-MIN($A81,60),0),'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A81,60),0))","v":565864692.56814682}]
[69,2019,{"$f":"'Base Case Liquid Immersed'!$C82","v":2256.4636712936363},{"$f":"D81 - E81 + C81","v":93193.366071550787},{"$f":"SUMPRODUCT(C82:OFFSET(C82,-MIN(A82,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A82,60),0))","v":3006.583723229684},2256.4636712936363,2256.4636712936363,{"$f":"SUMPRODUCT(F82:OFFSET(F82,-MIN($A82,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A82,60),0))","v":37637.489433962648},null,0.10045271605471337,2019,2251.3616524808831,93147.677837863273,3006.3440948092807,2251.3616524808831,2251.3616524808831,22412.153109475294,null,26099493.998090304,26013774.305352416,1483600069.352457,2129700890.940444,2325.2236431229153,2019,923.30705449782556,38161.597133406191,1231.3736825317239,923.30705449782556,923.30705449782556,9191.4593329156942,null,9874455.9285744522,17536531.362347856,640528340.78226364,1168941730.2053969,null,2019,{"$f":"$C82*$AC$4*AP$4*IF(AL$5=\"Base\", 1, VLOOKUP(AM$5, Assumptions!$B$239:$P$245, AN$3, FALSE))^Assumptions!$D$197","v":304.94920186540105},12603.985349240718,{"$f":"SUMPRODUCT(AL82:OFFSET(AL82,-MIN($A82,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A82,60),0))","v":406.69723019753371},304.94920186540105,304.94920186540105,{"$f":"SUMPRODUCT(AO82:OFFSET(AO82,-MIN($A82,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A82,60),0))","v":3035.7486969222909},null,{"$f":"IF(AK82<AN$7, HLOOKUP(AM$3, Assumptions!$C$484:$P$488,2, FALSE), IF(AK82<$AN$5, HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.067806975103164},{"$f":"IF(AK82<AN$7, HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AK82<$AN$5, HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.0492133686817731},2852491.5108831981,5474176.3955872087,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A82,60),0),AU82:OFFSET(AU82,-MIN($A82,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A82,60),0))","v":227657356.29985374},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A82,60),0),AV82:OFFSET(AV82,-MIN($A82,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A82,60),0))","v":328725825.48370981},null,2019,{"$f":"$C82*$AC$4*BE$4*IF(BA$5=\"Base\", 1, VLOOKUP(BB$5, Assumptions!$B$239:$P$245, BC$3, FALSE))^Assumptions!$D$197","v":590.20375349567939},24393.962721075834,{"$f":"SUMPRODUCT(BA82:OFFSET(BA82,-MIN($A82,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A82,60),0))","v":787.12857856511926},590.20375349567939,590.20375349567939,{"$f":"SUMPRODUCT(BD82:OFFSET(BD82,-MIN($A82,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A82,60),0))","v":5875.4384816654856},null,{"$f":"IF(AZ82<BC$7, HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(AZ82<$BC$5, HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.3107593090762872},{"$f":"IF(AZ82<BC$7, HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AZ82<$BC$5, HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.2857360104874145},6776867.961920958,11817677.762515627,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A82,60),0),BJ82:OFFSET(BJ82,-MIN($A82,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A82,60),0))","v":398080952.23404807},{"$f":"SUMPRODUCT( Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A82,60),0),BK82:OFFSET(BK82,-MIN($A82,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A82,60),0))","v":818917437.94036984},null,2019,{"$f":"$C82*$AC$4*BT$4*IF(BP$5=\"Base\", 1, VLOOKUP(BQ$5, Assumptions!$B$239:$P$245, BR$3, FALSE))^Assumptions!$D$197","v":28.154099136745071},1163.6490630896342,{"$f":"SUMPRODUCT(BP82:OFFSET(BP82,-MIN($A82,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A82,60),0))","v":37.54787376907089},28.154099136745071,28.154099136745071,{"$f":"SUMPRODUCT(BS82:OFFSET(BS82,-MIN($A82,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A82,60),0))","v":280.27215432791724},null,{"$f":"IF(BO82<BR$7, HLOOKUP(BQ$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(BO82<$BR$5, HLOOKUP(BQ$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(BQ$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":0.99378237344650655},{"$f":"IF(BO82<BR$7, HLOOKUP(BQ$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(BO82<$BR$5, HLOOKUP(BQ$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(BQ$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":0.99208245177872267},245096.45577029776,244677.20424502066,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A82,60),0),BY82:OFFSET(BY82,-MIN($A82,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A82,60),0))","v":14790032.248361841},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A82,60),0),BZ82:OFFSET(BZ82,-MIN($A82,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A82,60),0))","v":21298466.781317342},null,2019,1328.0545979830576,54986.08070445709,1774.9704122775568,1328.0545979830576,1328.0545979830576,13220.693776559599,null,16225038.069515852,8477242.9430045597,843071728.57019353,960759160.73504722,null,2019,{"$f":"$C82*$CI$4*CV$4*IF(CR$5=\"Base\", 1, VLOOKUP(CS$5, Assumptions!$B$239:$P$245, CT$3, FALSE))^Assumptions!$D$197","v":345.04043836533003},14283.102856595069,{"$f":"SUMPRODUCT(CR82:OFFSET(CR82,-MIN($A82,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A82,60),0))","v":461.04300464449835},345.04043836533003,345.04043836533003,{"$f":"SUMPRODUCT(CU82:OFFSET(CU82,-MIN($A82,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A82,60),0))","v":3434.8542470210318},null,{"$f":"IF(CQ82<CT$7, HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(CQ82<$CT$5, HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.3118309497725118},{"$f":"IF(CQ82<CT$7, HLOOKUP(CS$3, Assumptions!$C$494:$P$498,2, FALSE), IF(CQ82<$CT$5, HLOOKUP(CS$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(CS$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":1.6659129494576765},3965080.1995034609,5035312.2489879634,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A82,60),0),DA82:OFFSET(DA82,-MIN($A82,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A82,60),0))","v":255660273.14153963},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A82,60),0),DB82:OFFSET(DB82,-MIN($A82,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A82,60),0))","v":406681405.52063072},null,2019,{"$f":"$C82*$CI$4*DK$4*IF(DG$5=\"Base\", 1, VLOOKUP(DH$5, Assumptions!$B$239:$P$245, DI$3, FALSE))^Assumptions!$D$197","v":983.01415961772773},40702.977847862021,{"$f":"SUMPRODUCT(DG82:OFFSET(DG82,-MIN($A82,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A82,60),0))","v":1313.9274076330585},983.01415961772773,983.01415961772773,{"$f":"SUMPRODUCT(DJ82:OFFSET(DJ82,-MIN($A82,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A82,60),0))","v":9785.8395295385671},null,{"$f":"IF(DF82<DI$7, HLOOKUP(DH$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(DF82<$DI$5, HLOOKUP(DH$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(DH$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.423721678821358},{"$f":"IF(DF82<DI$7, HLOOKUP(DH$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(DF82<$DI$5, HLOOKUP(DH$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(DH$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":0.39970376717673978},12259957.870012391,3441930.6940165968,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A82,60),0),DP82:OFFSET(DP82,-MIN($A82,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A82,60),0))","v":587411455.42865396},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A82,60),0),DQ82:OFFSET(DQ82,-MIN($A82,60),0),'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A82,60),0))","v":554077755.2144165}]
[70,2020,{"$f":"'Base Case Liquid Immersed'!$C83","v":2224.0191285015667},92443.246019614729,{"$f":"SUMPRODUCT(C83:OFFSET(C83,-MIN(A83,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A83,60),0))","v":3028.6879039333994},2224.0191285015667,2224.0191285015667,{"$f":"SUMPRODUCT(F83:OFFSET(F83,-MIN($A83,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A83,60),0))","v":39645.038876854502},null,9.0477227458972756E-2,2020,2218.9904690208523,92392.695395534887,3028.41796468654,2218.9904690208523,2218.9904690208523,24525.4030361072,null,25724222.656191442,25639735.483291797,1469755525.4888821,2096444391.2633529,2094.3165771369113,2020,910.03129224161307,37853.530505372291,1240.4217312610997,910.03129224161307,910.03129224161307,10058.125318376606,null,9732476.151989188,17284382.502408985,633043222.81140399,1154207285.9815238,null,2020,{"$f":"$C83*$AC$4*AP$4*IF(AL$5=\"Base\", 1, VLOOKUP(AM$5, Assumptions!$B$239:$P$245, AN$3, FALSE))^Assumptions!$D$197","v":300.56449248354909},12502.237320908587,{"$f":"SUMPRODUCT(AL83:OFFSET(AL83,-MIN($A83,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A83,60),0))","v":409.68561334160393},300.56449248354909,300.56449248354909,{"$f":"SUMPRODUCT(AO83:OFFSET(AO83,-MIN($A83,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A83,60),0))","v":3321.990526509459},null,{"$f":"IF(AK83<AN$7, HLOOKUP(AM$3, Assumptions!$C$484:$P$488,2, FALSE), IF(AK83<$AN$5, HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.067806975103164},{"$f":"IF(AK83<AN$7, HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AK83<$AN$5, HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.0492133686817731},2811476.9871103396,5395465.9990594685,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A83,60),0),AU83:OFFSET(AU83,-MIN($A83,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A83,60),0))","v":224217742.89443606},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A83,60),0),AV83:OFFSET(AV83,-MIN($A83,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A83,60),0))","v":325320360.56981367},null,2020,{"$f":"$C83*$AC$4*BE$4*IF(BA$5=\"Base\", 1, VLOOKUP(BB$5, Assumptions!$B$239:$P$245, BC$3, FALSE))^Assumptions!$D$197","v":581.71751408489695},24197.037896006394,{"$f":"SUMPRODUCT(BA83:OFFSET(BA83,-MIN($A83,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A83,60),0))","v":792.91234496858715},581.71751408489695,581.71751408489695,{"$f":"SUMPRODUCT(BD83:OFFSET(BD83,-MIN($A83,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A83,60),0))","v":6429.4356759404336},null,{"$f":"IF(AZ83<BC$7, HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(AZ83<$BC$5, HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.3107593090762872},{"$f":"IF(AZ83<BC$7, HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AZ83<$BC$5, HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.2857360104874145},6679426.8263139753,11647757.388105603,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A83,60),0),BJ83:OFFSET(BJ83,-MIN($A83,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A83,60),0))","v":394192113.48431587},{"$f":"SUMPRODUCT( Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A83,60),0),BK83:OFFSET(BK83,-MIN($A83,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A83,60),0))","v":807934937.84398949},null,2020,{"$f":"$C83*$AC$4*BT$4*IF(BP$5=\"Base\", 1, VLOOKUP(BQ$5, Assumptions!$B$239:$P$245, BR$3, FALSE))^Assumptions!$D$197","v":27.749285673167076},1154.2552884573083,{"$f":"SUMPRODUCT(BP83:OFFSET(BP83,-MIN($A83,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A83,60),0))","v":37.823772950908612},27.749285673167076,27.749285673167076,{"$f":"SUMPRODUCT(BS83:OFFSET(BS83,-MIN($A83,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A83,60),0))","v":306.69911592671315},null,{"$f":"IF(BO83<BR$7, HLOOKUP(BQ$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(BO83<$BR$5, HLOOKUP(BQ$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(BQ$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":0.99378237344650655},{"$f":"IF(BO83<BR$7, HLOOKUP(BQ$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(BO83<$BR$5, HLOOKUP(BQ$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(BQ$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":0.99208245177872267},241572.33856487201,241159.11524391547,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A83,60),0),BY83:OFFSET(BY83,-MIN($A83,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A83,60),0))","v":14633366.432652043},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A83,60),0),BZ83:OFFSET(BZ83,-MIN($A83,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A83,60),0))","v":20951987.567720763},null,2020,1308.9591767792394,54539.164890162596,1787.9962334254403,1308.9591767792394,1308.9591767792394,14467.277717730596,null,15991746.504202254,8355352.9808828123,836712302.67747808,942237105.281829,null,2020,{"$f":"$C83*$CI$4*CV$4*IF(CR$5=\"Base\", 1, VLOOKUP(CS$5, Assumptions!$B$239:$P$245, CT$3, FALSE))^Assumptions!$D$197","v":340.07927749668619},14167.100290315901,{"$f":"SUMPRODUCT(CR83:OFFSET(CR83,-MIN($A83,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A83,60),0))","v":464.42689890938368},340.07927749668619,340.07927749668619,{"$f":"SUMPRODUCT(CU83:OFFSET(CU83,-MIN($A83,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A83,60),0))","v":3758.7278815644127},null,{"$f":"IF(CQ83<CT$7, HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(CQ83<$CT$5, HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.3118309497725118},{"$f":"IF(CQ83<CT$7, HLOOKUP(CS$3, Assumptions!$C$494:$P$498,2, FALSE), IF(CQ83<$CT$5, HLOOKUP(CS$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(CS$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":1.6659129494576765},3908068.3291847045,4962912.056681715,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A83,60),0),DA83:OFFSET(DA83,-MIN($A83,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A83,60),0))","v":252630000.62612921},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A83,60),0),DB83:OFFSET(DB83,-MIN($A83,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A83,60),0))","v":400314470.13628781},null,2020,{"$f":"$C83*$CI$4*DK$4*IF(DG$5=\"Base\", 1, VLOOKUP(DH$5, Assumptions!$B$239:$P$245, DI$3, FALSE))^Assumptions!$D$197","v":968.87989928255331},40372.064599846693,{"$f":"SUMPRODUCT(DG83:OFFSET(DG83,-MIN($A83,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A83,60),0))","v":1323.5693345160566},968.87989928255331,968.87989928255331,{"$f":"SUMPRODUCT(DJ83:OFFSET(DJ83,-MIN($A83,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A83,60),0))","v":10708.549836166183},null,{"$f":"IF(DF83<DI$7, HLOOKUP(DH$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(DF83<$DI$5, HLOOKUP(DH$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(DH$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.423721678821358},{"$f":"IF(DF83<DI$7, HLOOKUP(DH$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(DF83<$DI$5, HLOOKUP(DH$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(DH$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":0.39970376717673978},12083678.175017549,3392440.9242010973,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A83,60),0),DP83:OFFSET(DP83,-MIN($A83,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A83,60),0))","v":584082302.05134881},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A83,60),0),DQ83:OFFSET(DQ83,-MIN($A83,60),0),'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A83,60),0))","v":541922635.14554119}]
[71,2021,{"$f":"'Base Case Liquid Immersed'!$C84","v":2228.7631399394436},91638.577244182889,{"$f":"SUMPRODUCT(C84:OFFSET(C84,-MIN(A84,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A84,60),0))","v":3048.3542956747488},2228.7631399394436,2228.7631399394436,{"$f":"SUMPRODUCT(F84:OFFSET(F84,-MIN($A84,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A84,60),0))","v":41634.767502295239},null,8.3504424829238505E-2,2021,2223.7237539241473,91583.267899869199,3048.0524206044388,2223.7237539241473,2223.7237539241473,26630.011026020809,null,25779094.489327915,25694427.098502334,1455320811.4008713,2062230044.1506052,1932.9140171040206,2021,911.97246208313732,37523.140066352804,1248.4710478865377,911.97246208313732,911.97246208313732,10921.247154843179,null,9753236.3053494729,17321251.478595946,625291213.53159916,1138975303.341001,null,2021,{"$f":"$C84*$AC$4*AP$4*IF(AL$5=\"Base\", 1, VLOOKUP(AM$5, Assumptions!$B$239:$P$245, AN$3, FALSE))^Assumptions!$D$197","v":301.20562068783852},12393.116200050532,{"$f":"SUMPRODUCT(AL84:OFFSET(AL84,-MIN($A84,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A84,60),0))","v":412.34413595174959},301.20562068783852,301.20562068783852,{"$f":"SUMPRODUCT(AO84:OFFSET(AO84,-MIN($A84,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A84,60),0))","v":3607.061797069865},null,{"$f":"IF(AK84<AN$7, HLOOKUP(AM$3, Assumptions!$C$484:$P$488,2, FALSE), IF(AK84<$AN$5, HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.067806975103164},{"$f":"IF(AK84<AN$7, HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AK84<$AN$5, HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.0492133686817731},2817474.0933461864,5406974.9614079436,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A84,60),0),AU84:OFFSET(AU84,-MIN($A84,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A84,60),0))","v":220676791.70849276},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A84,60),0),AV84:OFFSET(AV84,-MIN($A84,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A84,60),0))","v":321781407.43357092},null,2021,{"$f":"$C84*$AC$4*BE$4*IF(BA$5=\"Base\", 1, VLOOKUP(BB$5, Assumptions!$B$239:$P$245, BC$3, FALSE))^Assumptions!$D$197","v":582.9583642669237},23985.843065122703,{"$f":"SUMPRODUCT(BA84:OFFSET(BA84,-MIN($A84,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A84,60),0))","v":798.05769381246921},582.9583642669237,582.9583642669237,{"$f":"SUMPRODUCT(BD84:OFFSET(BD84,-MIN($A84,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A84,60),0))","v":6981.1673508204885},null,{"$f":"IF(AZ84<BC$7, HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(AZ84<$BC$5, HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.3107593090762872},{"$f":"IF(AZ84<BC$7, HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AZ84<$BC$5, HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.2857360104874145},6693674.5802367777,11672602.990180984,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A84,60),0),BJ84:OFFSET(BJ84,-MIN($A84,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A84,60),0))","v":390143762.00046617},{"$f":"SUMPRODUCT( Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A84,60),0),BK84:OFFSET(BK84,-MIN($A84,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A84,60),0))","v":796598068.45805061},null,2021,{"$f":"$C84*$AC$4*BT$4*IF(BP$5=\"Base\", 1, VLOOKUP(BQ$5, Assumptions!$B$239:$P$245, BR$3, FALSE))^Assumptions!$D$197","v":27.808477128375067},1144.180801179567,{"$f":"SUMPRODUCT(BP84:OFFSET(BP84,-MIN($A84,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A84,60),0))","v":38.069218122319},27.808477128375067,27.808477128375067,{"$f":"SUMPRODUCT(BS84:OFFSET(BS84,-MIN($A84,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A84,60),0))","v":333.01800695282577},null,{"$f":"IF(BO84<BR$7, HLOOKUP(BQ$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(BO84<$BR$5, HLOOKUP(BQ$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(BQ$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":0.99378237344650655},{"$f":"IF(BO84<BR$7, HLOOKUP(BQ$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(BO84<$BR$5, HLOOKUP(BQ$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(BQ$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":0.99208245177872267},242087.63176650854,241673.5270070176,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A84,60),0),BY84:OFFSET(BY84,-MIN($A84,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A84,60),0))","v":14470659.822640322},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A84,60),0),BZ84:OFFSET(BZ84,-MIN($A84,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A84,60),0))","v":20595827.449379519},null,2021,1311.75129184101,54060.127833516395,1799.5813727179011,1311.75129184101,1311.75129184101,15708.763871177631,null,16025858.183978442,8373175.6199063882,830029597.86927223,923254740.80960417,null,2021,{"$f":"$C84*$CI$4*CV$4*IF(CR$5=\"Base\", 1, VLOOKUP(CS$5, Assumptions!$B$239:$P$245, CT$3, FALSE))^Assumptions!$D$197","v":340.80469391129964},14042.752668903204,{"$f":"SUMPRODUCT(CR84:OFFSET(CR84,-MIN($A84,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A84,60),0))","v":467.43661103722695},340.80469391129964,340.80469391129964,{"$f":"SUMPRODUCT(CU84:OFFSET(CU84,-MIN($A84,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A84,60),0))","v":4081.2770653558127},null,{"$f":"IF(CQ84<CT$7, HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(CQ84<$CT$5, HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.3118309497725118},{"$f":"IF(CQ84<CT$7, HLOOKUP(CS$3, Assumptions!$C$494:$P$498,2, FALSE), IF(CQ84<$CT$5, HLOOKUP(CS$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(CS$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":1.6659129494576765},3916404.552833172,4973498.3467276739,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A84,60),0),DA84:OFFSET(DA84,-MIN($A84,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A84,60),0))","v":249492628.54867345},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A84,60),0),DB84:OFFSET(DB84,-MIN($A84,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A84,60),0))","v":393764193.3800137},null,2021,{"$f":"$C84*$CI$4*DK$4*IF(DG$5=\"Base\", 1, VLOOKUP(DH$5, Assumptions!$B$239:$P$245, DI$3, FALSE))^Assumptions!$D$197","v":970.94659792971038},40017.375164613193,{"$f":"SUMPRODUCT(DG84:OFFSET(DG84,-MIN($A84,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A84,60),0))","v":1332.144761680674},970.94659792971038,970.94659792971038,{"$f":"SUMPRODUCT(DJ84:OFFSET(DJ84,-MIN($A84,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A84,60),0))","v":11627.486805821818},null,{"$f":"IF(DF84<DI$7, HLOOKUP(DH$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(DF84<$DI$5, HLOOKUP(DH$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(DH$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.423721678821358},{"$f":"IF(DF84<DI$7, HLOOKUP(DH$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(DF84<$DI$5, HLOOKUP(DH$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(DH$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":0.39970376717673978},12109453.631145271,3399677.2731787143,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A84,60),0),DP84:OFFSET(DP84,-MIN($A84,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A84,60),0))","v":580536969.32059884},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A84,60),0),DQ84:OFFSET(DQ84,-MIN($A84,60),0),'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A84,60),0))","v":529490547.42959052}]
[72,2022,{"$f":"'Base Case Liquid Immersed'!$C85","v":2248.3634539273598},90818.986088447578,{"$f":"SUMPRODUCT(C85:OFFSET(C85,-MIN(A85,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A85,60),0))","v":3063.6624669183147},2248.3634539273598,2248.3634539273598,{"$f":"SUMPRODUCT(F85:OFFSET(F85,-MIN($A85,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A85,60),0))","v":43605.687399274982},null,7.8054046375573519E-2,2022,2243.2797502605213,90758.939233188896,3063.3261654728349,2243.2797502605213,2243.2797502605213,28740.082730195783,null,26005802.450017143,25920390.472467661,1440522611.828063,2027309217.7937143,1806.751685788591,2022,919.99258153183223,37186.641480549399,1254.734926704481,919.99258153183223,919.99258153183223,11786.609717901023,null,9839008.7638747841,17473579.001229584,617360798.72429419,1123405705.3408442,null,2022,{"$f":"$C85*$AC$4*AP$4*IF(AL$5=\"Base\", 1, VLOOKUP(AM$5, Assumptions!$B$239:$P$245, AN$3, FALSE))^Assumptions!$D$197","v":303.85450007507001},12281.977684786621,{"$f":"SUMPRODUCT(AL85:OFFSET(AL85,-MIN($A85,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A85,60),0))","v":414.41296542381747},303.85450007507001,303.85450007507001,{"$f":"SUMPRODUCT(AO85:OFFSET(AO85,-MIN($A85,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A85,60),0))","v":3892.8731332263014},null,{"$f":"IF(AK85<AN$7, HLOOKUP(AM$3, Assumptions!$C$484:$P$488,2, FALSE), IF(AK85<$AN$5, HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.067806975103164},{"$f":"IF(AK85<AN$7, HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AK85<$AN$5, HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.0492133686817731},2842251.6822666069,5454525.2843064442,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A85,60),0),AU85:OFFSET(AU85,-MIN($A85,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A85,60),0))","v":217061739.33626673},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A85,60),0),AV85:OFFSET(AV85,-MIN($A85,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A85,60),0))","v":318157126.38659084},null,2022,{"$f":"$C85*$AC$4*BE$4*IF(BA$5=\"Base\", 1, VLOOKUP(BB$5, Assumptions!$B$239:$P$245, BC$3, FALSE))^Assumptions!$D$197","v":588.08504945690959},23770.743735577158,{"$f":"SUMPRODUCT(BA85:OFFSET(BA85,-MIN($A85,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A85,60),0))","v":802.06174075631395},588.08504945690959,588.08504945690959,{"$f":"SUMPRODUCT(BD85:OFFSET(BD85,-MIN($A85,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A85,60),0))","v":7534.3313609548695},null,{"$f":"IF(AZ85<BC$7, HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(AZ85<$BC$5, HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.3107593090762872},{"$f":"IF(AZ85<BC$7, HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AZ85<$BC$5, HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.2857360104874145},6752540.4691930814,11775254.85101087,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A85,60),0),BJ85:OFFSET(BJ85,-MIN($A85,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A85,60),0))","v":385994981.570737},{"$f":"SUMPRODUCT( Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A85,60),0),BK85:OFFSET(BK85,-MIN($A85,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A85,60),0))","v":785016191.68098843},null,2022,{"$f":"$C85*$AC$4*BT$4*IF(BP$5=\"Base\", 1, VLOOKUP(BQ$5, Assumptions!$B$239:$P$245, BR$3, FALSE))^Assumptions!$D$197","v":28.053031999852688},1133.920060185623,{"$f":"SUMPRODUCT(BP85:OFFSET(BP85,-MIN($A85,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A85,60),0))","v":38.260220524349677},28.053031999852688,28.053031999852688,{"$f":"SUMPRODUCT(BS85:OFFSET(BS85,-MIN($A85,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A85,60),0))","v":359.40522371985168},null,{"$f":"IF(BO85<BR$7, HLOOKUP(BQ$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(BO85<$BR$5, HLOOKUP(BQ$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(BQ$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":0.99378237344650655},{"$f":"IF(BO85<BR$7, HLOOKUP(BQ$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(BO85<$BR$5, HLOOKUP(BQ$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(BQ$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":0.99208245177872267},244216.61241509535,243798.86591226957,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A85,60),0),BY85:OFFSET(BY85,-MIN($A85,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A85,60),0))","v":14304077.817290401},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A85,60),0),BZ85:OFFSET(BZ85,-MIN($A85,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A85,60),0))","v":20232387.273264822},null,2022,1323.287168728689,53572.297752639504,1808.5912387683536,1323.287168728689,1323.287168728689,16953.473012294759,null,16166793.686142359,8446811.4712380767,823161813.10376894,903903512.45287013,null,2022,{"$f":"$C85*$CI$4*CV$4*IF(CR$5=\"Base\", 1, VLOOKUP(CS$5, Assumptions!$B$239:$P$245, CT$3, FALSE))^Assumptions!$D$197","v":343.80181769242904},13916.120751777276,{"$f":"SUMPRODUCT(CR85:OFFSET(CR85,-MIN($A85,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A85,60),0))","v":469.77745152499847},343.80181769242904,343.80181769242904,{"$f":"SUMPRODUCT(CU85:OFFSET(CU85,-MIN($A85,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A85,60),0))","v":4404.6636101113072},null,{"$f":"IF(CQ85<CT$7, HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(CQ85<$CT$5, HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.3118309497725118},{"$f":"IF(CQ85<CT$7, HLOOKUP(CS$3, Assumptions!$C$494:$P$498,2, FALSE), IF(CQ85<$CT$5, HLOOKUP(CS$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(CS$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":1.6659129494576765},3950846.4177239025,5017236.5652343268,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A85,60),0),DA85:OFFSET(DA85,-MIN($A85,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A85,60),0))","v":246283846.20158076},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A85,60),0),DB85:OFFSET(DB85,-MIN($A85,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A85,60),0))","v":387079308.87440735},null,2022,{"$f":"$C85*$CI$4*DK$4*IF(DG$5=\"Base\", 1, VLOOKUP(DH$5, Assumptions!$B$239:$P$245, DI$3, FALSE))^Assumptions!$D$197","v":979.48535103626},39656.177000862226,{"$f":"SUMPRODUCT(DG85:OFFSET(DG85,-MIN($A85,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A85,60),0))","v":1338.8137872433551},979.48535103626,979.48535103626,{"$f":"SUMPRODUCT(DJ85:OFFSET(DJ85,-MIN($A85,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A85,60),0))","v":12548.809402183451},null,{"$f":"IF(DF85<DI$7, HLOOKUP(DH$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(DF85<$DI$5, HLOOKUP(DH$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(DH$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.423721678821358},{"$f":"IF(DF85<DI$7, HLOOKUP(DH$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(DF85<$DI$5, HLOOKUP(DH$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(DH$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":0.39970376717673978},12215947.268418455,3429574.9060037504,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A85,60),0),DP85:OFFSET(DP85,-MIN($A85,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A85,60),0))","v":576877966.90218818},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A85,60),0),DQ85:OFFSET(DQ85,-MIN($A85,60),0),'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A85,60),0))","v":516824203.57846278}]
[73,2023,{"$f":"'Base Case Liquid Immersed'!$C86","v":2269.3412336716751},90003.687075456633,{"$f":"SUMPRODUCT(C86:OFFSET(C86,-MIN(A86,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A86,60),0))","v":3079.5298138439994},2269.3412336716751,2269.3412336716751,{"$f":"SUMPRODUCT(F86:OFFSET(F86,-MIN($A86,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A86,60),0))","v":45556.748213329549},null,7.3380150149308085E-2,2023,2264.2100978089334,89938.892817976594,3079.1559498395891,2264.2100978089334,2264.2100978089334,30855.893497109217,null,26248442.933662117,26162234.041517079,1425463677.5587654,1991826660.6950641,1698.5629335313001,2023,928.57633684419818,36851.899135376756,1261.2272882843467,928.57633684419818,928.57633684419818,12654.325930851941,null,9930809.1168783922,17636611.757785201,609295501.59766877,1107579925.1397498,null,2023,{"$f":"$C86*$AC$4*AP$4*IF(AL$5=\"Base\", 1, VLOOKUP(AM$5, Assumptions!$B$239:$P$245, AN$3, FALSE))^Assumptions!$D$197","v":306.68953671728173},12171.419219437874,{"$f":"SUMPRODUCT(AL86:OFFSET(AL86,-MIN($A86,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A86,60),0))","v":416.55725802112505},306.68953671728173,306.68953671728173,{"$f":"SUMPRODUCT(AO86:OFFSET(AO86,-MIN($A86,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A86,60),0))","v":4179.4618312071352},null,{"$f":"IF(AK86<AN$7, HLOOKUP(AM$3, Assumptions!$C$484:$P$488,2, FALSE), IF(AK86<$AN$5, HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.067806975103164},{"$f":"IF(AK86<AN$7, HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AK86<$AN$5, HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.0492133686817731},2868770.584121353,5505417.3364006486,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A86,60),0),AU86:OFFSET(AU86,-MIN($A86,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A86,60),0))","v":213387944.41861275},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A86,60),0),AV86:OFFSET(AV86,-MIN($A86,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A86,60),0))","v":314470114.45748925},null,2023,{"$f":"$C86*$AC$4*BE$4*IF(BA$5=\"Base\", 1, VLOOKUP(BB$5, Assumptions!$B$239:$P$245, BC$3, FALSE))^Assumptions!$D$197","v":593.57202649208693},23556.767044277753,{"$f":"SUMPRODUCT(BA86:OFFSET(BA86,-MIN($A86,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A86,60),0))","v":806.21184028693222},593.57202649208693,593.57202649208693,{"$f":"SUMPRODUCT(BD86:OFFSET(BD86,-MIN($A86,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A86,60),0))","v":8088.9998900838145},null,{"$f":"IF(AZ86<BC$7, HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(AZ86<$BC$5, HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.3107593090762872},{"$f":"IF(AZ86<BC$7, HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AZ86<$BC$5, HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.2857360104874145},6815543.3197463881,11885120.852553546,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A86,60),0),BJ86:OFFSET(BJ86,-MIN($A86,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A86,60),0))","v":381772911.82829338},{"$f":"SUMPRODUCT( Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A86,60),0),BK86:OFFSET(BK86,-MIN($A86,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A86,60),0))","v":773246717.2709856},null,2023,{"$f":"$C86*$AC$4*BT$4*IF(BP$5=\"Base\", 1, VLOOKUP(BQ$5, Assumptions!$B$239:$P$245, BR$3, FALSE))^Assumptions!$D$197","v":28.314773634829532},1123.712871661126,{"$f":"SUMPRODUCT(BP86:OFFSET(BP86,-MIN($A86,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A86,60),0))","v":38.458189976289496},28.314773634829532,28.314773634829532,{"$f":"SUMPRODUCT(BS86:OFFSET(BS86,-MIN($A86,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A86,60),0))","v":385.86420956099016},null,{"$f":"IF(BO86<BR$7, HLOOKUP(BQ$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(BO86<$BR$5, HLOOKUP(BQ$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(BQ$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":0.99378237344650655},{"$f":"IF(BO86<BR$7, HLOOKUP(BQ$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(BO86<$BR$5, HLOOKUP(BQ$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(BQ$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":0.99208245177872267},246495.21301065199,246073.56883100266,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A86,60),0),BY86:OFFSET(BY86,-MIN($A86,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A86,60),0))","v":14134645.350762559},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A86,60),0),BZ86:OFFSET(BZ86,-MIN($A86,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A86,60),0))","v":19863093.411274906},null,2023,1335.6337609647351,53086.99368259983,1817.9286615552423,1335.6337609647351,1335.6337609647351,18201.567566257276,null,16317633.816783726,8525622.2837318797,816168175.96109653,884246735.5553143,null,2023,{"$f":"$C86*$CI$4*CV$4*IF(CR$5=\"Base\", 1, VLOOKUP(CS$5, Assumptions!$B$239:$P$245, CT$3, FALSE))^Assumptions!$D$197","v":347.00957255726149},13790.145117944707,{"$f":"SUMPRODUCT(CR86:OFFSET(CR86,-MIN($A86,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A86,60),0))","v":472.20342561482346},347.00957255726149,347.00957255726149,{"$f":"SUMPRODUCT(CU86:OFFSET(CU86,-MIN($A86,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A86,60),0))","v":4728.9297153411944},null,{"$f":"IF(CQ86<CT$7, HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(CQ86<$CT$5, HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.3118309497725118},{"$f":"IF(CQ86<CT$7, HLOOKUP(CS$3, Assumptions!$C$494:$P$498,2, FALSE), IF(CQ86<$CT$5, HLOOKUP(CS$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(CS$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":1.6659129494576765},3987708.7790160039,5064048.6068580961,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A86,60),0),DA86:OFFSET(DA86,-MIN($A86,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A86,60),0))","v":243021324.92869276},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A86,60),0),DB86:OFFSET(DB86,-MIN($A86,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A86,60),0))","v":380287872.21502125},null,2023,{"$f":"$C86*$CI$4*DK$4*IF(DG$5=\"Base\", 1, VLOOKUP(DH$5, Assumptions!$B$239:$P$245, DI$3, FALSE))^Assumptions!$D$197","v":988.62418840747353},39296.848564655127,{"$f":"SUMPRODUCT(DG86:OFFSET(DG86,-MIN($A86,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A86,60),0))","v":1345.725235940419},988.62418840747353,988.62418840747353,{"$f":"SUMPRODUCT(DJ86:OFFSET(DJ86,-MIN($A86,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A86,60),0))","v":13472.637850916082},null,{"$f":"IF(DF86<DI$7, HLOOKUP(DH$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(DF86<$DI$5, HLOOKUP(DH$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(DH$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.423721678821358},{"$f":"IF(DF86<DI$7, HLOOKUP(DH$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(DF86<$DI$5, HLOOKUP(DH$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(DH$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":0.39970376717673978},12329925.037767723,3461573.6768737836,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A86,60),0),DP86:OFFSET(DP86,-MIN($A86,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A86,60),0))","v":573146851.03240383},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A86,60),0),DQ86:OFFSET(DQ86,-MIN($A86,60),0),'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A86,60),0))","v":503958863.34029299}]
[74,2024,{"$f":"'Base Case Liquid Immersed'!$C87","v":2290.3304779069281},89193.498495284308,{"$f":"SUMPRODUCT(C87:OFFSET(C87,-MIN(A87,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A87,60),0))","v":3089.6693753174845},2290.3304779069281,2290.3304779069281,{"$f":"SUMPRODUCT(F87:OFFSET(F87,-MIN($A87,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A87,60),0))","v":47480.565707715388},null,6.9297275993212296E-2,2024,2285.1518839262844,89123.946965945943,3089.2542894933345,2285.1518839262844,2285.1518839262844,32976.070865326888,null,26491216.021884888,26404209.779625356,1410155807.7223532,1955801599.2125907,1604.0548316848692,2024,937.16478323379897,36519.248183936608,1265.3730740951876,937.16478323379897,937.16478323379897,13523.832932849984,null,10022659.639362663,17799733.61278607,601100338.14819169,1091508715.5581462,null,2024,{"$f":"$C87*$AC$4*AP$4*IF(AL$5=\"Base\", 1, VLOOKUP(AM$5, Assumptions!$B$239:$P$245, AN$3, FALSE))^Assumptions!$D$197","v":309.52612272516939},12061.551498134031,{"$f":"SUMPRODUCT(AL87:OFFSET(AL87,-MIN($A87,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A87,60),0))","v":417.92652523073014},309.52612272516939,309.52612272516939,{"$f":"SUMPRODUCT(AO87:OFFSET(AO87,-MIN($A87,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A87,60),0))","v":4466.6419897296919},null,{"$f":"IF(AK87<AN$7, HLOOKUP(AM$3, Assumptions!$C$484:$P$488,2, FALSE), IF(AK87<$AN$5, HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.067806975103164},{"$f":"IF(AK87<AN$7, HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AK87<$AN$5, HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.0492133686817731},2895303.9787257472,5556337.2013271535,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A87,60),0),AU87:OFFSET(AU87,-MIN($A87,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A87,60),0))","v":209657354.60487959},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A87,60),0),AV87:OFFSET(AV87,-MIN($A87,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A87,60),0))","v":310722979.99621683},null,2024,{"$f":"$C87*$AC$4*BE$4*IF(BA$5=\"Base\", 1, VLOOKUP(BB$5, Assumptions!$B$239:$P$245, BC$3, FALSE))^Assumptions!$D$197","v":599.06200219534389},23344.127230482907,{"$f":"SUMPRODUCT(BA87:OFFSET(BA87,-MIN($A87,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A87,60),0))","v":808.86194280139637},599.06200219534389,599.06200219534389,{"$f":"SUMPRODUCT(BD87:OFFSET(BD87,-MIN($A87,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A87,60),0))","v":8644.8131417751883},null,{"$f":"IF(AZ87<BC$7, HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(AZ87<$BC$5, HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.3107593090762872},{"$f":"IF(AZ87<BC$7, HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AZ87<$BC$5, HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.2857360104874145},6878580.6017608941,11995046.896569472,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A87,60),0),BJ87:OFFSET(BJ87,-MIN($A87,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A87,60),0))","v":377480497.4808681},{"$f":"SUMPRODUCT( Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A87,60),0),BK87:OFFSET(BK87,-MIN($A87,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A87,60),0))","v":761297606.71825767},null,2024,{"$f":"$C87*$AC$4*BT$4*IF(BP$5=\"Base\", 1, VLOOKUP(BQ$5, Assumptions!$B$239:$P$245, BR$3, FALSE))^Assumptions!$D$197","v":28.576658313285662},1113.5694553196661,{"$f":"SUMPRODUCT(BP87:OFFSET(BP87,-MIN($A87,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A87,60),0))","v":38.584606063060981},28.576658313285662,28.576658313285662,{"$f":"SUMPRODUCT(BS87:OFFSET(BS87,-MIN($A87,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A87,60),0))","v":412.37780134510274},null,{"$f":"IF(BO87<BR$7, HLOOKUP(BQ$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(BO87<$BR$5, HLOOKUP(BQ$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(BQ$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":0.99378237344650655},{"$f":"IF(BO87<BR$7, HLOOKUP(BQ$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(BO87<$BR$5, HLOOKUP(BQ$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(BQ$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":0.99208245177872267},248775.05887602255,248349.51488944437,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A87,60),0),BY87:OFFSET(BY87,-MIN($A87,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A87,60),0))","v":13962486.062443955},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A87,60),0),BZ87:OFFSET(BZ87,-MIN($A87,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A87,60),0))","v":19488128.843671888},null,2024,1347.9871006924852,52604.698782009335,1823.8812153981469,1347.9871006924852,1347.9871006924852,19452.237932476906,null,16468556.382522225,8604476.1668392867,809055469.57416153,864292883.65444446,null,2024,{"$f":"$C87*$CI$4*CV$4*IF(CR$5=\"Base\", 1, VLOOKUP(CS$5, Assumptions!$B$239:$P$245, CT$3, FALSE))^Assumptions!$D$197","v":350.21908048066479},13664.951264887144,{"$f":"SUMPRODUCT(CR87:OFFSET(CR87,-MIN($A87,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A87,60),0))","v":473.75025951345975},350.21908048066479,350.21908048066479,{"$f":"SUMPRODUCT(CU87:OFFSET(CU87,-MIN($A87,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A87,60),0))","v":5053.8650395863906},null,{"$f":"IF(CQ87<CT$7, HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(CQ87<$CT$5, HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.3118309497725118},{"$f":"IF(CQ87<CT$7, HLOOKUP(CS$3, Assumptions!$C$494:$P$498,2, FALSE), IF(CQ87<$CT$5, HLOOKUP(CS$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(CS$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":1.6659129494576765},4024591.2858245587,5110886.2315623211,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A87,60),0),DA87:OFFSET(DA87,-MIN($A87,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A87,60),0))","v":239707270.1135121},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A87,60),0),DB87:OFFSET(DB87,-MIN($A87,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A87,60),0))","v":373393823.51632679},null,2024,{"$f":"$C87*$CI$4*DK$4*IF(DG$5=\"Base\", 1, VLOOKUP(DH$5, Assumptions!$B$239:$P$245, DI$3, FALSE))^Assumptions!$D$197","v":997.7680202118205},38939.747517122189,{"$f":"SUMPRODUCT(DG87:OFFSET(DG87,-MIN($A87,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A87,60),0))","v":1350.1309558846872},997.7680202118205,997.7680202118205,{"$f":"SUMPRODUCT(DJ87:OFFSET(DJ87,-MIN($A87,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A87,60),0))","v":14398.372892890517},null,{"$f":"IF(DF87<DI$7, HLOOKUP(DH$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(DF87<$DI$5, HLOOKUP(DH$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(DH$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.423721678821358},{"$f":"IF(DF87<DI$7, HLOOKUP(DH$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(DF87<$DI$5, HLOOKUP(DH$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(DH$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":0.39970376717673978},12443965.096697666,3493589.9352769647,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A87,60),0),DP87:OFFSET(DP87,-MIN($A87,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A87,60),0))","v":569348199.46064937},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A87,60),0),DQ87:OFFSET(DQ87,-MIN($A87,60),0),'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A87,60),0))","v":490899060.13811767}]
[75,2025,{"$f":"'Base Case Liquid Immersed'!$C88","v":2307.4582789724736},88394.159597873746,{"$f":"SUMPRODUCT(C88:OFFSET(C88,-MIN(A88,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A88,60),0))","v":3089.8945996268917},2307.4582789724736,2307.4582789724736,{"$f":"SUMPRODUCT(F88:OFFSET(F88,-MIN($A88,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A88,60),0))","v":49372.153644879094},null,6.5599979714790271E-2,2025,2302.2409578612451,88319.844560378886,3089.4340993413025,2302.2409578612451,2302.2409578612451,35095.147405086442,null,26689325.544673886,26601668.642772324,1394663340.9137423,1919353451.723685,1518.4718722601117,2025,944.17319190132559,36191.039893075213,1265.45749444023,944.17319190132559,944.17319190132559,14392.888473537909,null,10097612.194073264,17932845.536711615,592805724.07526195,1075251486.6206448,null,2025,{"$f":"$C88*$AC$4*AP$4*IF(AL$5=\"Base\", 1, VLOOKUP(AM$5, Assumptions!$B$239:$P$245, AN$3, FALSE))^Assumptions!$D$197","v":311.84085499012673},11953.151095628469,{"$f":"SUMPRODUCT(AL88:OFFSET(AL88,-MIN($A88,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A88,60),0))","v":417.95440752266808},311.84085499012673,311.84085499012673,{"$f":"SUMPRODUCT(AO88:OFFSET(AO88,-MIN($A88,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A88,60),0))","v":4753.673039929593},null,{"$f":"IF(AK88<AN$7, HLOOKUP(AM$3, Assumptions!$C$484:$P$488,2, FALSE), IF(AK88<$AN$5, HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.067806975103164},{"$f":"IF(AK88<AN$7, HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AK88<$AN$5, HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.0492133686817731},2916955.9591059824,5597889.2127750358,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A88,60),0),AU88:OFFSET(AU88,-MIN($A88,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A88,60),0))","v":205882394.57428762},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A88,60),0),AV88:OFFSET(AV88,-MIN($A88,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A88,60),0))","v":306930583.92194408},null,2025,{"$f":"$C88*$AC$4*BE$4*IF(BA$5=\"Base\", 1, VLOOKUP(BB$5, Assumptions!$B$239:$P$245, BC$3, FALSE))^Assumptions!$D$197","v":603.54197349141032},23134.327289876856,{"$f":"SUMPRODUCT(BA88:OFFSET(BA88,-MIN($A88,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A88,60),0))","v":808.91590665261219},603.54197349141032,603.54197349141032,{"$f":"SUMPRODUCT(BD88:OFFSET(BD88,-MIN($A88,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A88,60),0))","v":9200.3378067407357},null,{"$f":"IF(AZ88<BC$7, HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(AZ88<$BC$5, HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.3107593090762872},{"$f":"IF(AZ88<BC$7, HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AZ88<$BC$5, HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.2857360104874145},6930020.7591079446,12084749.574413624,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A88,60),0),BJ88:OFFSET(BJ88,-MIN($A88,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A88,60),0))","v":373135046.993366},{"$f":"SUMPRODUCT( Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A88,60),0),BK88:OFFSET(BK88,-MIN($A88,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A88,60),0))","v":749212201.04355097},null,2025,{"$f":"$C88*$AC$4*BT$4*IF(BP$5=\"Base\", 1, VLOOKUP(BQ$5, Assumptions!$B$239:$P$245, BR$3, FALSE))^Assumptions!$D$197","v":28.790363419788598},1103.5615075698906,{"$f":"SUMPRODUCT(BP88:OFFSET(BP88,-MIN($A88,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A88,60),0))","v":38.587180264949602},28.790363419788598,28.790363419788598,{"$f":"SUMPRODUCT(BS88:OFFSET(BS88,-MIN($A88,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A88,60),0))","v":438.87762686758083},null,{"$f":"IF(BO88<BR$7, HLOOKUP(BQ$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(BO88<$BR$5, HLOOKUP(BQ$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(BQ$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":0.99378237344650655},{"$f":"IF(BO88<BR$7, HLOOKUP(BQ$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(BO88<$BR$5, HLOOKUP(BQ$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(BQ$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":0.99208245177872267},250635.47585933574,250206.74952295385,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A88,60),0),BY88:OFFSET(BY88,-MIN($A88,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A88,60),0))","v":13788282.507608291},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A88,60),0),BZ88:OFFSET(BZ88,-MIN($A88,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A88,60),0))","v":19108701.655149601},null,2025,1358.0677659599196,52128.804667303673,1823.9766049010723,1358.0677659599196,1358.0677659599196,20702.258931548535,null,16591713.350600623,8668823.1060607098,801857616.83848035,844101965.10304022,null,2025,{"$f":"$C88*$CI$4*CV$4*IF(CR$5=\"Base\", 1, VLOOKUP(CS$5, Assumptions!$B$239:$P$245, CT$3, FALSE))^Assumptions!$D$197","v":352.83812729408061},13541.42008585435,{"$f":"SUMPRODUCT(CR88:OFFSET(CR88,-MIN($A88,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A88,60),0))","v":473.77579675394617},352.83812729408061,352.83812729408061,{"$f":"SUMPRODUCT(CU88:OFFSET(CU88,-MIN($A88,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A88,60),0))","v":5378.6316524504828},null,{"$f":"IF(CQ88<CT$7, HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(CQ88<$CT$5, HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.3118309497725118},{"$f":"IF(CQ88<CT$7, HLOOKUP(CS$3, Assumptions!$C$494:$P$498,2, FALSE), IF(CQ88<$CT$5, HLOOKUP(CS$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(CS$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":1.6659129494576765},4054688.4266427383,5149107.0226172591,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A88,60),0),DA88:OFFSET(DA88,-MIN($A88,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A88,60),0))","v":236354147.767414},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A88,60),0),DB88:OFFSET(DB88,-MIN($A88,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A88,60),0))","v":366420324.753622},null,2025,{"$f":"$C88*$CI$4*DK$4*IF(DG$5=\"Base\", 1, VLOOKUP(DH$5, Assumptions!$B$239:$P$245, DI$3, FALSE))^Assumptions!$D$197","v":1005.229638665839},38587.384581449325,{"$f":"SUMPRODUCT(DG88:OFFSET(DG88,-MIN($A88,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A88,60),0))","v":1350.2008081471261},1005.229638665839,1005.229638665839,{"$f":"SUMPRODUCT(DJ88:OFFSET(DJ88,-MIN($A88,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A88,60),0))","v":15323.627279098051},null,{"$f":"IF(DF88<DI$7, HLOOKUP(DH$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(DF88<$DI$5, HLOOKUP(DH$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(DH$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.423721678821358},{"$f":"IF(DF88<DI$7, HLOOKUP(DH$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(DF88<$DI$5, HLOOKUP(DH$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(DH$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":0.39970376717673978},12537024.923957884,3519716.0834434517,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A88,60),0),DP88:OFFSET(DP88,-MIN($A88,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A88,60),0))","v":565503469.07106638},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A88,60),0),DQ88:OFFSET(DQ88,-MIN($A88,60),0),'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A88,60),0))","v":477681640.34941828}]
[76,2026,{"$f":"'Base Case Liquid Immersed'!$C89","v":2324.455279841648},87611.723277219338,{"$f":"SUMPRODUCT(C89:OFFSET(C89,-MIN(A89,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A89,60),0))","v":3087.1174737289116},2324.455279841648,2324.455279841648,{"$f":"SUMPRODUCT(F89:OFFSET(F89,-MIN($A89,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A89,60),0))","v":51234.489276216525},null,6.2325404963763167E-2,2026,2319.1995273480325,87532.651418898837,3086.5819081870281,2319.1995273480325,2319.1995273480325,37211.142530023615,null,26885922.160792336,26797619.568153322,1379160387.490268,1882744049.5862584,1442.6738358176283,2026,951.12807932427165,35869.755590536319,1264.3071245875908,951.12807932427165,951.12807932427165,15260.680293650244,null,10171992.357217828,18064940.922336526,584487404.25234389,1058950650.1853977,null,2026,{"$f":"$C89*$AC$4*AP$4*IF(AL$5=\"Base\", 1, VLOOKUP(AM$5, Assumptions!$B$239:$P$245, AN$3, FALSE))^Assumptions!$D$197","v":314.13791029622377},11847.037543095928,{"$f":"SUMPRODUCT(AL89:OFFSET(AL89,-MIN($A89,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A89,60),0))","v":417.57446418019765},314.13791029622377,314.13791029622377,{"$f":"SUMPRODUCT(AO89:OFFSET(AO89,-MIN($A89,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A89,60),0))","v":5040.2867093903023},null,{"$f":"IF(AK89<AN$7, HLOOKUP(AM$3, Assumptions!$C$484:$P$488,2, FALSE), IF(AK89<$AN$5, HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.067806975103164},{"$f":"IF(AK89<AN$7, HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AK89<$AN$5, HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.0492133686817731},2938442.5894056843,5639123.90320569,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A89,60),0),AU89:OFFSET(AU89,-MIN($A89,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A89,60),0))","v":202090750.37441635},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A89,60),0),AV89:OFFSET(AV89,-MIN($A89,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A89,60),0))","v":303131659.35104072},null,2026,{"$f":"$C89*$AC$4*BE$4*IF(BA$5=\"Base\", 1, VLOOKUP(BB$5, Assumptions!$B$239:$P$245, BC$3, FALSE))^Assumptions!$D$197","v":607.98773250751049},22928.953356715654,{"$f":"SUMPRODUCT(BA89:OFFSET(BA89,-MIN($A89,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A89,60),0))","v":808.18055799299975},607.98773250751049,607.98773250751049,{"$f":"SUMPRODUCT(BD89:OFFSET(BD89,-MIN($A89,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A89,60),0))","v":9755.0546660868513},null,{"$f":"IF(AZ89<BC$7, HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(AZ89<$BC$5, HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.3107593090762872},{"$f":"IF(AZ89<BC$7, HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AZ89<$BC$5, HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.2857360104874145},6981068.0824504094,12173767.218152577,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A89,60),0),BJ89:OFFSET(BJ89,-MIN($A89,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A89,60),0))","v":368782860.46759439},{"$f":"SUMPRODUCT( Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A89,60),0),BK89:OFFSET(BK89,-MIN($A89,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A89,60),0))","v":737091574.74892533},null,2026,{"$f":"$C89*$AC$4*BT$4*IF(BP$5=\"Base\", 1, VLOOKUP(BQ$5, Assumptions!$B$239:$P$245, BR$3, FALSE))^Assumptions!$D$197","v":29.002436520537319},1093.7646907247295,{"$f":"SUMPRODUCT(BP89:OFFSET(BP89,-MIN($A89,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A89,60),0))","v":38.552102414393474},29.002436520537319,29.002436520537319,{"$f":"SUMPRODUCT(BS89:OFFSET(BS89,-MIN($A89,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A89,60),0))","v":465.33891817309058},null,{"$f":"IF(BO89<BR$7, HLOOKUP(BQ$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(BO89<$BR$5, HLOOKUP(BQ$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(BQ$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":0.99378237344650655},{"$f":"IF(BO89<BR$7, HLOOKUP(BQ$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(BO89<$BR$5, HLOOKUP(BQ$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(BQ$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":0.99208245177872267},252481.68536173427,252049.80097825851,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A89,60),0),BY89:OFFSET(BY89,-MIN($A89,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A89,60),0))","v":13613793.410333149},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A89,60),0),BZ89:OFFSET(BZ89,-MIN($A89,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A89,60),0))","v":18727416.085431706},null,2026,1368.0714480237607,51662.895828362525,1822.2747835994373,1368.0714480237607,1368.0714480237607,21950.462236373372,null,16713929.80357451,8732678.6458167955,794672983.2379241,823793399.40086067,null,2026,{"$f":"$C89*$CI$4*CV$4*IF(CR$5=\"Base\", 1, VLOOKUP(CS$5, Assumptions!$B$239:$P$245, CT$3, FALSE))^Assumptions!$D$197","v":355.43717318407431},13420.482416394485,{"$f":"SUMPRODUCT(CR89:OFFSET(CR89,-MIN($A89,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A89,60),0))","v":473.33501459500042},355.43717318407431,355.43717318407431,{"$f":"SUMPRODUCT(CU89:OFFSET(CU89,-MIN($A89,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A89,60),0))","v":5702.9260121250772},null,{"$f":"IF(CQ89<CT$7, HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(CQ89<$CT$5, HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.3118309497725118},{"$f":"IF(CQ89<CT$7, HLOOKUP(CS$3, Assumptions!$C$494:$P$498,2, FALSE), IF(CQ89<$CT$5, HLOOKUP(CS$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(CS$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":1.6659129494576765},4084555.7240668838,5187035.9322475865,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A89,60),0),DA89:OFFSET(DA89,-MIN($A89,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A89,60),0))","v":232992675.31184304},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A89,60),0),DB89:OFFSET(DB89,-MIN($A89,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A89,60),0))","v":359417995.0487445},null,2026,{"$f":"$C89*$CI$4*DK$4*IF(DG$5=\"Base\", 1, VLOOKUP(DH$5, Assumptions!$B$239:$P$245, DI$3, FALSE))^Assumptions!$D$197","v":1012.6342748396864},38242.413411968038,{"$f":"SUMPRODUCT(DG89:OFFSET(DG89,-MIN($A89,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A89,60),0))","v":1348.939769004437},1012.6342748396864,1012.6342748396864,{"$f":"SUMPRODUCT(DJ89:OFFSET(DJ89,-MIN($A89,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A89,60),0))","v":16247.536224248295},null,{"$f":"IF(DF89<DI$7, HLOOKUP(DH$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(DF89<$DI$5, HLOOKUP(DH$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(DH$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.423721678821358},{"$f":"IF(DF89<DI$7, HLOOKUP(DH$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(DF89<$DI$5, HLOOKUP(DH$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(DH$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":0.39970376717673978},12629374.079507627,3545642.7135692085,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A89,60),0),DP89:OFFSET(DP89,-MIN($A89,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A89,60),0))","v":561680307.92608106},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A89,60),0),DQ89:OFFSET(DQ89,-MIN($A89,60),0),'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A89,60),0))","v":464375404.35211617}]
[77,2027,{"$f":"'Base Case Liquid Immersed'!$C90","v":2345.7104174991641},86849.061083332082,{"$f":"SUMPRODUCT(C90:OFFSET(C90,-MIN(A90,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A90,60),0))","v":3080.7510050618162},2345.7104174991641,2345.7104174991641,{"$f":"SUMPRODUCT(F90:OFFSET(F90,-MIN($A90,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A90,60),0))","v":53068.106282945853},null,5.9529275413652279E-2,2027,2340.4066056844185,86765.269038059836,3080.1366661550192,2340.4066056844185,2340.4066056844185,39315.220778710776,null,27131770.717885606,27042660.674237166,1363799127.516047,1846187715.565264,1377.9505829828195,2027,959.82532483864577,35556.576545272997,1261.6860185483558,959.82532483864577,959.82532483864577,16123.584877677215,null,10265006.449456504,18230129.218024153,576206611.38231075,1042734482.9762257,null,2027,{"$f":"$C90*$AC$4*AP$4*IF(AL$5=\"Base\", 1, VLOOKUP(AM$5, Assumptions!$B$239:$P$245, AN$3, FALSE))^Assumptions!$D$197","v":317.01043040220128},11743.600989211955,{"$f":"SUMPRODUCT(AL90:OFFSET(AL90,-MIN($A90,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A90,60),0))","v":416.7087671287394},317.01043040220128,317.01043040220128,{"$f":"SUMPRODUCT(AO90:OFFSET(AO90,-MIN($A90,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A90,60),0))","v":5325.2862259683925},null,{"$f":"IF(AK90<AN$7, HLOOKUP(AM$3, Assumptions!$C$484:$P$488,2, FALSE), IF(AK90<$AN$5, HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.067806975103164},{"$f":"IF(AK90<AN$7, HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AK90<$AN$5, HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.0492133686817731},2965312.1111719976,5690688.8250477621,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A90,60),0),AU90:OFFSET(AU90,-MIN($A90,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A90,60),0))","v":198304321.25542516},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A90,60),0),AV90:OFFSET(AV90,-MIN($A90,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A90,60),0))","v":299359060.72211921},null,2027,{"$f":"$C90*$AC$4*BE$4*IF(BA$5=\"Base\", 1, VLOOKUP(BB$5, Assumptions!$B$239:$P$245, BC$3, FALSE))^Assumptions!$D$197","v":613.54725566142906},22728.760531230164,{"$f":"SUMPRODUCT(BA90:OFFSET(BA90,-MIN($A90,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A90,60),0))","v":806.50507353186549},613.54725566142906,613.54725566142906,{"$f":"SUMPRODUCT(BD90:OFFSET(BD90,-MIN($A90,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A90,60),0))","v":10306.647467116994},null,{"$f":"IF(AZ90<BC$7, HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(AZ90<$BC$5, HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.3107593090762872},{"$f":"IF(AZ90<BC$7, HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AZ90<$BC$5, HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.2857360104874145},7044903.9257878996,12285085.814073257,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A90,60),0),BJ90:OFFSET(BJ90,-MIN($A90,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A90,60),0))","v":364461726.37641782},{"$f":"SUMPRODUCT( Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A90,60),0),BK90:OFFSET(BK90,-MIN($A90,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A90,60),0))","v":725029150.11120665},null,2027,{"$f":"$C90*$AC$4*BT$4*IF(BP$5=\"Base\", 1, VLOOKUP(BQ$5, Assumptions!$B$239:$P$245, BR$3, FALSE))^Assumptions!$D$197","v":29.267638775015357},1084.2150248308733,{"$f":"SUMPRODUCT(BP90:OFFSET(BP90,-MIN($A90,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A90,60),0))","v":38.472177887750831},29.267638775015357,29.267638775015357,{"$f":"SUMPRODUCT(BS90:OFFSET(BS90,-MIN($A90,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A90,60),0))","v":491.65118459182884},null,{"$f":"IF(BO90<BR$7, HLOOKUP(BQ$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(BO90<$BR$5, HLOOKUP(BQ$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(BQ$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":0.99378237344650655},{"$f":"IF(BO90<BR$7, HLOOKUP(BQ$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(BO90<$BR$5, HLOOKUP(BQ$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(BQ$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":0.99208245177872267},254790.41249660557,254354.57890313532,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A90,60),0),BY90:OFFSET(BY90,-MIN($A90,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A90,60),0))","v":13440563.750467794},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A90,60),0),BZ90:OFFSET(BZ90,-MIN($A90,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A90,60),0))","v":18346272.142899815},null,2027,1380.5812808457727,51208.692492786846,1818.4506476066631,1380.5812808457727,1380.5812808457727,23191.635901033565,null,16866764.268429101,8812531.4562130123,787592516.13373637,803453232.58903825,null,2027,{"$f":"$C90*$CI$4*CV$4*IF(CR$5=\"Base\", 1, VLOOKUP(CS$5, Assumptions!$B$239:$P$245, CT$3, FALSE))^Assumptions!$D$197","v":358.68733941017626},13302.584574983559,{"$f":"SUMPRODUCT(CR90:OFFSET(CR90,-MIN($A90,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A90,60),0))","v":472.3430347213249},358.68733941017626,358.68733941017626,{"$f":"SUMPRODUCT(CU90:OFFSET(CU90,-MIN($A90,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A90,60),0))","v":6025.3940085404774},null,{"$f":"IF(CQ90<CT$7, HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(CQ90<$CT$5, HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.3118309497725118},{"$f":"IF(CQ90<CT$7, HLOOKUP(CS$3, Assumptions!$C$494:$P$498,2, FALSE), IF(CQ90<$CT$5, HLOOKUP(CS$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(CS$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":1.6659129494576765},4121905.4614172829,5234466.8997222167,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A90,60),0),DA90:OFFSET(DA90,-MIN($A90,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A90,60),0))","v":229649615.41321808},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A90,60),0),DB90:OFFSET(DB90,-MIN($A90,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A90,60),0))","v":352430924.13013202},null,2027,{"$f":"$C90*$CI$4*DK$4*IF(DG$5=\"Base\", 1, VLOOKUP(DH$5, Assumptions!$B$239:$P$245, DI$3, FALSE))^Assumptions!$D$197","v":1021.8939414355963},37906.107917803289,{"$f":"SUMPRODUCT(DG90:OFFSET(DG90,-MIN($A90,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A90,60),0))","v":1346.1076128853383},1021.8939414355963,1021.8939414355963,{"$f":"SUMPRODUCT(DJ90:OFFSET(DJ90,-MIN($A90,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A90,60),0))","v":17166.241892493086},null,{"$f":"IF(DF90<DI$7, HLOOKUP(DH$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(DF90<$DI$5, HLOOKUP(DH$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(DH$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.423721678821358},{"$f":"IF(DF90<DI$7, HLOOKUP(DH$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(DF90<$DI$5, HLOOKUP(DH$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(DH$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":0.39970376717673978},12744858.807011819,3578064.5564907962,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A90,60),0),DP90:OFFSET(DP90,-MIN($A90,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A90,60),0))","v":557942900.72051835},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A90,60),0),DQ90:OFFSET(DQ90,-MIN($A90,60),0),'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A90,60),0))","v":451022308.45890623}]
[78,2028,{"$f":"'Base Case Liquid Immersed'!$C91","v":2374.3316364577809},86114.020495769437,{"$f":"SUMPRODUCT(C91:OFFSET(C91,-MIN(A91,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A91,60),0))","v":3071.0494484947344},2374.3316364577809,2374.3316364577809,{"$f":"SUMPRODUCT(F91:OFFSET(F91,-MIN($A91,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A91,60),0))","v":54877.362226517376},null,5.7203237108489083E-2,2028,2368.9631101078853,86025.538977589255,3070.3521355293624,2368.9631101078853,2368.9631101078853,41413.09530464188,null,27462819.403460141,27372622.082349129,1348744593.6890435,1809892726.7926192,1324.1087410257624,2028,971.53664716526123,35254.715851563284,1257.6982273283809,971.53664716526123,971.53664716526123,16983.945249858654,null,10390255.071370684,18452564.398471203,568030539.18521571,1026726816.2184542,null,2028,{"$f":"$C91*$AC$4*AP$4*IF(AL$5=\"Base\", 1, VLOOKUP(AM$5, Assumptions!$B$239:$P$245, AN$3, FALSE))^Assumptions!$D$197","v":320.87843766900619},11643.902652485416,{"$f":"SUMPRODUCT(AL91:OFFSET(AL91,-MIN($A91,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A91,60),0))","v":415.39168226102072},320.87843766900619,320.87843766900619,{"$f":"SUMPRODUCT(AO91:OFFSET(AO91,-MIN($A91,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A91,60),0))","v":5609.4454420550128},null,{"$f":"IF(AK91<AN$7, HLOOKUP(AM$3, Assumptions!$C$484:$P$488,2, FALSE), IF(AK91<$AN$5, HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.067806975103164},{"$f":"IF(AK91<AN$7, HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AK91<$AN$5, HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.0492133686817731},3001493.408991775,5760123.8455311051,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A91,60),0),AU91:OFFSET(AU91,-MIN($A91,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A91,60),0))","v":194545400.6388686},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A91,60),0),AV91:OFFSET(AV91,-MIN($A91,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A91,60),0))","v":295648474.11383003},null,2028,{"$f":"$C91*$AC$4*BE$4*IF(BA$5=\"Base\", 1, VLOOKUP(BB$5, Assumptions!$B$239:$P$245, BC$3, FALSE))^Assumptions!$D$197","v":621.03346121124548},22535.802713359728,{"$f":"SUMPRODUCT(BA91:OFFSET(BA91,-MIN($A91,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A91,60),0))","v":803.95596558914917},621.03346121124548,621.03346121124548,{"$f":"SUMPRODUCT(BD91:OFFSET(BD91,-MIN($A91,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A91,60),0))","v":10856.613936610291},null,{"$f":"IF(AZ91<BC$7, HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(AZ91<$BC$5, HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.3107593090762872},{"$f":"IF(AZ91<BC$7, HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AZ91<$BC$5, HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.2857360104874145},7130862.4210472442,12434982.463031681,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A91,60),0),BJ91:OFFSET(BJ91,-MIN($A91,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A91,60),0))","v":360214932.70524698},{"$f":"SUMPRODUCT( Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A91,60),0),BK91:OFFSET(BK91,-MIN($A91,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A91,60),0))","v":713111047.97423851},null,2028,{"$f":"$C91*$AC$4*BT$4*IF(BP$5=\"Base\", 1, VLOOKUP(BQ$5, Assumptions!$B$239:$P$245, BR$3, FALSE))^Assumptions!$D$197","v":29.624748285009559},1075.0104857181377,{"$f":"SUMPRODUCT(BP91:OFFSET(BP91,-MIN($A91,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A91,60),0))","v":38.350579478211039},29.624748285009559,29.624748285009559,{"$f":"SUMPRODUCT(BS91:OFFSET(BS91,-MIN($A91,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A91,60),0))","v":517.88587119334875},null,{"$f":"IF(BO91<BR$7, HLOOKUP(BQ$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(BO91<$BR$5, HLOOKUP(BQ$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(BQ$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":0.99378237344650655},{"$f":"IF(BO91<BR$7, HLOOKUP(BQ$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(BO91<$BR$5, HLOOKUP(BQ$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(BQ$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":0.99208245177872267},257899.24133166543,257458.0899084174,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A91,60),0),BY91:OFFSET(BY91,-MIN($A91,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A91,60),0))","v":13270205.841100048},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A91,60),0),BZ91:OFFSET(BZ91,-MIN($A91,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A91,60),0))","v":17967294.130385756},null,2028,1397.4264629426241,50770.823126025964,1812.6539082009817,1397.4264629426241,1397.4264629426241,24429.150054783226,null,17072564.332089458,8920057.6838779263,780714054.50382781,783165910.57416511,null,2028,{"$f":"$C91*$CI$4*CV$4*IF(CR$5=\"Base\", 1, VLOOKUP(CS$5, Assumptions!$B$239:$P$245, CT$3, FALSE))^Assumptions!$D$197","v":363.06386807388384},13188.92887967241,{"$f":"SUMPRODUCT(CR91:OFFSET(CR91,-MIN($A91,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A91,60),0))","v":470.83875207698537},363.06386807388384,363.06386807388384,{"$f":"SUMPRODUCT(CU91:OFFSET(CU91,-MIN($A91,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A91,60),0))","v":6346.9112313576434},null,{"$f":"IF(CQ91<CT$7, HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(CQ91<$CT$5, HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.3118309497725118},{"$f":"IF(CQ91<CT$7, HLOOKUP(CS$3, Assumptions!$C$494:$P$498,2, FALSE), IF(CQ91<$CT$5, HLOOKUP(CS$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(CS$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":1.6659129494576765},4172198.9494189778,5298335.3219072148,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A91,60),0),DA91:OFFSET(DA91,-MIN($A91,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A91,60),0))","v":226352181.72302705},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A91,60),0),DB91:OFFSET(DB91,-MIN($A91,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A91,60),0))","v":345499507.25194478},null,2028,{"$f":"$C91*$CI$4*DK$4*IF(DG$5=\"Base\", 1, VLOOKUP(DH$5, Assumptions!$B$239:$P$245, DI$3, FALSE))^Assumptions!$D$197","v":1034.3625948687402},37581.89424635355,{"$f":"SUMPRODUCT(DG91:OFFSET(DG91,-MIN($A91,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A91,60),0))","v":1341.8151561239963},1034.3625948687402,1034.3625948687402,{"$f":"SUMPRODUCT(DJ91:OFFSET(DJ91,-MIN($A91,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A91,60),0))","v":18082.238823425581},null,{"$f":"IF(DF91<DI$7, HLOOKUP(DH$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(DF91<$DI$5, HLOOKUP(DH$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(DH$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.423721678821358},{"$f":"IF(DF91<DI$7, HLOOKUP(DH$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(DF91<$DI$5, HLOOKUP(DH$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(DH$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":0.39970376717673978},12900365.382670481,3621722.361970712,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A91,60),0),DP91:OFFSET(DP91,-MIN($A91,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A91,60),0))","v":554361872.7808007},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A91,60),0),DQ91:OFFSET(DQ91,-MIN($A91,60),0),'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A91,60),0))","v":437666403.32222033}]
[79,2029,{"$f":"'Base Case Liquid Immersed'!$C92","v":2398.6127745631879},85417.302683732472,{"$f":"SUMPRODUCT(C92:OFFSET(C92,-MIN(A92,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A92,60),0))","v":3058.5438866357231},2398.6127745631879,2398.6127745631879,{"$f":"SUMPRODUCT(F92:OFFSET(F92,-MIN($A92,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A92,60),0))","v":56654.822736514485},null,5.5017640244204767E-2,2029,2393.1893468980243,85324.149952167762,3057.7582753811275,2393.1893468980243,2393.1893468980243,43498.582205188432,null,27743668.338149868,27652548.61278116,1334022205.4974732,1773927987.6859596,1273.5177594897211,2029,981.47208126471901,34968.554271400157,1252.5610743311722,981.47208126471901,981.47208126471901,17839.225326791464,null,10496511.170756508,18641269.825159881,559973521.11415827,1010957645.9661962,null,2029,{"$f":"$C92*$AC$4*AP$4*IF(AL$5=\"Base\", 1, VLOOKUP(AM$5, Assumptions!$B$239:$P$245, AN$3, FALSE))^Assumptions!$D$197","v":324.15990582638295},11549.389407893401,{"$f":"SUMPRODUCT(AL92:OFFSET(AL92,-MIN($A92,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A92,60),0))","v":413.69498699726432},324.15990582638295,324.15990582638295,{"$f":"SUMPRODUCT(AO92:OFFSET(AO92,-MIN($A92,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A92,60),0))","v":5891.926741814922},null,{"$f":"IF(AK92<AN$7, HLOOKUP(AM$3, Assumptions!$C$484:$P$488,2, FALSE), IF(AK92<$AN$5, HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.067806975103164},{"$f":"IF(AK92<AN$7, HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AK92<$AN$5, HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.0492133686817731},3032188.2263741209,5819029.8384640245,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A92,60),0),AU92:OFFSET(AU92,-MIN($A92,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A92,60),0))","v":190820997.96297294},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A92,60),0),AV92:OFFSET(AV92,-MIN($A92,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A92,60),0))","v":292006294.4901002},null,2029,{"$f":"$C92*$AC$4*BE$4*IF(BA$5=\"Base\", 1, VLOOKUP(BB$5, Assumptions!$B$239:$P$245, BC$3, FALSE))^Assumptions!$D$197","v":627.38446922049138},22352.880208981824,{"$f":"SUMPRODUCT(BA92:OFFSET(BA92,-MIN($A92,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A92,60),0))","v":800.67215337688026},627.38446922049138,627.38446922049138,{"$f":"SUMPRODUCT(BD92:OFFSET(BD92,-MIN($A92,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A92,60),0))","v":11403.33293895818},null,{"$f":"IF(AZ92<BC$7, HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(AZ92<$BC$5, HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.3107593090762872},{"$f":"IF(AZ92<BC$7, HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AZ92<$BC$5, HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.2857360104874145},7203786.2925896458,12562148.997768017,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A92,60),0),BJ92:OFFSET(BJ92,-MIN($A92,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A92,60),0))","v":356049502.42401242},{"$f":"SUMPRODUCT( Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A92,60),0),BK92:OFFSET(BK92,-MIN($A92,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A92,60),0))","v":701360156.88285685},null,2029,{"$f":"$C92*$AC$4*BT$4*IF(BP$5=\"Base\", 1, VLOOKUP(BQ$5, Assumptions!$B$239:$P$245, BR$3, FALSE))^Assumptions!$D$197","v":29.927706217844666},1066.2846545249363,{"$f":"SUMPRODUCT(BP92:OFFSET(BP92,-MIN($A92,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A92,60),0))","v":38.193933957027717},29.927706217844666,29.927706217844666,{"$f":"SUMPRODUCT(BS92:OFFSET(BS92,-MIN($A92,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A92,60),0))","v":543.96564601836167},null,{"$f":"IF(BO92<BR$7, HLOOKUP(BQ$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(BO92<$BR$5, HLOOKUP(BQ$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(BQ$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":0.99378237344650655},{"$f":"IF(BO92<BR$7, HLOOKUP(BQ$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(BO92<$BR$5, HLOOKUP(BQ$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(BQ$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":0.99208245177872267},260536.6517927399,260090.9889278429,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A92,60),0),BY92:OFFSET(BY92,-MIN($A92,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A92,60),0))","v":13103020.727172989},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A92,60),0),BZ92:OFFSET(BZ92,-MIN($A92,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A92,60),0))","v":17591194.593239199},null,2029,1411.7172656333053,50355.595680767605,1805.1972010499555,1411.7172656333053,1411.7172656333053,25659.356878396968,null,17247157.16739336,9011278.7876212783,774048684.38331509,762970341.7197634,null,2029,{"$f":"$C92*$CI$4*CV$4*IF(CR$5=\"Base\", 1, VLOOKUP(CS$5, Assumptions!$B$239:$P$245, CT$3, FALSE))^Assumptions!$D$197","v":366.77674616825863},13081.153995669309,{"$f":"SUMPRODUCT(CR92:OFFSET(CR92,-MIN($A92,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A92,60),0))","v":468.90339090101253},366.77674616825863,366.77674616825863,{"$f":"SUMPRODUCT(CU92:OFFSET(CU92,-MIN($A92,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A92,60),0))","v":6666.5299445825076},null,{"$f":"IF(CQ92<CT$7, HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(CQ92<$CT$5, HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.3118309497725118},{"$f":"IF(CQ92<CT$7, HLOOKUP(CS$3, Assumptions!$C$494:$P$498,2, FALSE), IF(CQ92<$CT$5, HLOOKUP(CS$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(CS$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":1.6659129494576765},4214866.0045761131,5352518.8275744831,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A92,60),0),DA92:OFFSET(DA92,-MIN($A92,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A92,60),0))","v":223106369.79656857},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A92,60),0),DB92:OFFSET(DB92,-MIN($A92,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A92,60),0))","v":338637174.06319535},null,2029,{"$f":"$C92*$CI$4*DK$4*IF(DG$5=\"Base\", 1, VLOOKUP(DH$5, Assumptions!$B$239:$P$245, DI$3, FALSE))^Assumptions!$D$197","v":1044.9405194650467},37274.441685098296,{"$f":"SUMPRODUCT(DG92:OFFSET(DG92,-MIN($A92,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A92,60),0))","v":1336.2938101489431},1044.9405194650467,1044.9405194650467,{"$f":"SUMPRODUCT(DJ92:OFFSET(DJ92,-MIN($A92,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A92,60),0))","v":18992.82693381446},null,{"$f":"IF(DF92<DI$7, HLOOKUP(DH$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(DF92<$DI$5, HLOOKUP(DH$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(DH$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.423721678821358},{"$f":"IF(DF92<DI$7, HLOOKUP(DH$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(DF92<$DI$5, HLOOKUP(DH$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(DH$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":0.39970376717673978},13032291.162817247,3658759.9600467952,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A92,60),0),DP92:OFFSET(DP92,-MIN($A92,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A92,60),0))","v":550942314.58674657},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A92,60),0),DQ92:OFFSET(DQ92,-MIN($A92,60),0),'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A92,60),0))","v":424333167.65656805}]
[80,2030,{"$f":"'Base Case Liquid Immersed'!$C93","v":2426.2720504541812},84757.371571659925,{"$f":"SUMPRODUCT(C93:OFFSET(C93,-MIN(A93,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A93,60),0))","v":3043.6937150824328},2426.2720504541812,2426.2720504541812,{"$f":"SUMPRODUCT(F93:OFFSET(F93,-MIN($A93,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A93,60),0))","v":58400.448546625274},null,5.3119212755032626E-2,2030,2420.7860832729871,84659.581023684659,3042.8135353227381,2420.7860832729871,2420.7860832729871,45572.702563134968,null,28063590.663641877,27971420.203594439,1319740098.8891258,1738443517.0707862,1229.5740150500665,2030,992.78979263643123,34697.465278333708,1246.4625525033673,992.78979263643123,992.78979263643123,18689.843865247651,null,10617550.256949864,18856229.084328525,552080944.84006512,995512382.5119524,null,2030,{"$f":"$C93*$AC$4*AP$4*IF(AL$5=\"Base\", 1, VLOOKUP(AM$5, Assumptions!$B$239:$P$245, AN$3, FALSE))^Assumptions!$D$197","v":327.8979115449938},11459.85432672252,{"$f":"SUMPRODUCT(AL93:OFFSET(AL93,-MIN($A93,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A93,60),0))","v":411.68077151511437},327.8979115449938,327.8979115449938,{"$f":"SUMPRODUCT(AO93:OFFSET(AO93,-MIN($A93,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A93,60),0))","v":6172.8684319390277},null,{"$f":"IF(AK93<AN$7, HLOOKUP(AM$3, Assumptions!$C$484:$P$488,2, FALSE), IF(AK93<$AN$5, HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.067806975103164},{"$f":"IF(AK93<AN$7, HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AK93<$AN$5, HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.0492133686817731},3067153.491128861,5886131.1869713133,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A93,60),0),AU93:OFFSET(AU93,-MIN($A93,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A93,60),0))","v":187147008.53007111},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A93,60),0),AV93:OFFSET(AV93,-MIN($A93,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A93,60),0))","v":288456215.1624558},null,2030,{"$f":"$C93*$AC$4*BE$4*IF(BA$5=\"Base\", 1, VLOOKUP(BB$5, Assumptions!$B$239:$P$245, BC$3, FALSE))^Assumptions!$D$197","v":634.61906761332864},22179.592524825435,{"$f":"SUMPRODUCT(BA93:OFFSET(BA93,-MIN($A93,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A93,60),0))","v":796.77380725679825},634.61906761332864,634.61906761332864,{"$f":"SUMPRODUCT(BD93:OFFSET(BD93,-MIN($A93,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A93,60),0))","v":11947.072155228872},null,{"$f":"IF(AZ93<BC$7, HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(AZ93<$BC$5, HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.3107593090762872},{"$f":"IF(AZ93<BC$7, HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AZ93<$BC$5, HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.2857360104874145},7286855.7711814027,12707007.704683017,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A93,60),0),BJ93:OFFSET(BJ93,-MIN($A93,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A93,60),0))","v":351993851.16971445},{"$f":"SUMPRODUCT( Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A93,60),0),BK93:OFFSET(BK93,-MIN($A93,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A93,60),0))","v":689836723.66116321},null,2030,{"$f":"$C93*$AC$4*BT$4*IF(BP$5=\"Base\", 1, VLOOKUP(BQ$5, Assumptions!$B$239:$P$245, BR$3, FALSE))^Assumptions!$D$197","v":30.272813478108759},1058.0184267857533,{"$f":"SUMPRODUCT(BP93:OFFSET(BP93,-MIN($A93,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A93,60),0))","v":38.007973731454655},30.272813478108759,30.272813478108759,{"$f":"SUMPRODUCT(BS93:OFFSET(BS93,-MIN($A93,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A93,60),0))","v":569.90327807974995},null,{"$f":"IF(BO93<BR$7, HLOOKUP(BQ$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(BO93<$BR$5, HLOOKUP(BQ$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(BQ$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":0.99378237344650655},{"$f":"IF(BO93<BR$7, HLOOKUP(BQ$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(BO93<$BR$5, HLOOKUP(BQ$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(BQ$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":0.99208245177872267},263540.99463960202,263090.1926741944,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A93,60),0),BY93:OFFSET(BY93,-MIN($A93,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A93,60),0))","v":12940085.14027952},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A93,60),0),BZ93:OFFSET(BZ93,-MIN($A93,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A93,60),0))","v":17219443.688333351},null,2030,1427.9962906365558,49962.115745350951,1796.3509828193708,1427.9962906365558,1427.9962906365558,26882.858697887317,null,17446040.406692013,9115191.1192659158,767659154.04906082,742931134.55883384,null,2030,{"$f":"$C93*$CI$4*CV$4*IF(CR$5=\"Base\", 1, VLOOKUP(CS$5, Assumptions!$B$239:$P$245, CT$3, FALSE))^Assumptions!$D$197","v":371.00618216570354},12979.027350936554,{"$f":"SUMPRODUCT(CR93:OFFSET(CR93,-MIN($A93,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A93,60),0))","v":466.60721669160154},371.00618216570354,371.00618216570354,{"$f":"SUMPRODUCT(CU93:OFFSET(CU93,-MIN($A93,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A93,60),0))","v":6984.4066378892931},null,{"$f":"IF(CQ93<CT$7, HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(CQ93<$CT$5, HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.3118309497725118},{"$f":"IF(CQ93<CT$7, HLOOKUP(CS$3, Assumptions!$C$494:$P$498,2, FALSE), IF(CQ93<$CT$5, HLOOKUP(CS$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(CS$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":1.6659129494576765},4263469.1567399176,5414240.6680206051,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A93,60),0),DA93:OFFSET(DA93,-MIN($A93,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A93,60),0))","v":219930694.25419956},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A93,60),0),DB93:OFFSET(DB93,-MIN($A93,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A93,60),0))","v":331873128.63164824},null,2030,{"$f":"$C93*$CI$4*DK$4*IF(DG$5=\"Base\", 1, VLOOKUP(DH$5, Assumptions!$B$239:$P$245, DI$3, FALSE))^Assumptions!$D$197","v":1056.9901084708524},36983.088394414401,{"$f":"SUMPRODUCT(DG93:OFFSET(DG93,-MIN($A93,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A93,60),0))","v":1329.7437661277693},1056.9901084708524,1056.9901084708524,{"$f":"SUMPRODUCT(DJ93:OFFSET(DJ93,-MIN($A93,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A93,60),0))","v":19898.452059998024},null,{"$f":"IF(DF93<DI$7, HLOOKUP(DH$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(DF93<$DI$5, HLOOKUP(DH$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(DH$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.423721678821358},{"$f":"IF(DF93<DI$7, HLOOKUP(DH$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(DF93<$DI$5, HLOOKUP(DH$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(DH$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":0.39970376717673978},13182571.249952095,3700950.4512453107,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A93,60),0),DP93:OFFSET(DP93,-MIN($A93,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A93,60),0))","v":547728459.7948612},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A93,60),0),DQ93:OFFSET(DQ93,-MIN($A93,60),0),'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A93,60),0))","v":411058005.92718554}]
[81,2031,{"$f":"'Base Case Liquid Immersed'!$C94","v":2436.7372713973514},84139.949907031667,{"$f":"SUMPRODUCT(C94:OFFSET(C94,-MIN(A94,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A94,60),0))","v":3026.5898647057998},2436.7372713973514,2436.7372713973514,{"$f":"SUMPRODUCT(F94:OFFSET(F94,-MIN($A94,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A94,60),0))","v":60093.427420807871},null,5.1059547578921796E-2,2031,2431.2276416352743,84037.553571634926,3025.6087048633772,2431.2276416352743,2431.2276416352743,47615.534349915084,null,28184637.137675457,28092069.119477585,1305760038.1093102,1703342486.2596664,1181.8980302434304,2031,997.07198536420856,34443.792518466777,1239.4398802999897,997.07198536420856,997.07198536420856,19527.630632117391,null,10663346.856425753,18937561.515077826,544304758.9351176,980310725.32833254,null,2031,{"$f":"$C94*$AC$4*AP$4*IF(AL$5=\"Base\", 1, VLOOKUP(AM$5, Assumptions!$B$239:$P$245, AN$3, FALSE))^Assumptions!$D$197","v":329.31223113478592},11376.071466752401,{"$f":"SUMPRODUCT(AL94:OFFSET(AL94,-MIN($A94,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A94,60),0))","v":409.36132829960991},329.31223113478592,329.31223113478592,{"$f":"SUMPRODUCT(AO94:OFFSET(AO94,-MIN($A94,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A94,60),0))","v":6449.5720536061181},null,{"$f":"IF(AK94<AN$7, HLOOKUP(AM$3, Assumptions!$C$484:$P$488,2, FALSE), IF(AK94<$AN$5, HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.067806975103164},{"$f":"IF(AK94<AN$7, HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AK94<$AN$5, HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.0492133686817731},3080383.0211583856,5911519.7922435906,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A94,60),0),AU94:OFFSET(AU94,-MIN($A94,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A94,60),0))","v":183512253.15040734},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A94,60),0),AV94:OFFSET(AV94,-MIN($A94,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A94,60),0))","v":284970206.7251606},null,2031,{"$f":"$C94*$AC$4*BE$4*IF(BA$5=\"Base\", 1, VLOOKUP(BB$5, Assumptions!$B$239:$P$245, BC$3, FALSE))^Assumptions!$D$197","v":637.35636525317034},22017.437785181966,{"$f":"SUMPRODUCT(BA94:OFFSET(BA94,-MIN($A94,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A94,60),0))","v":792.28471830874787},637.35636525317034,637.35636525317034,{"$f":"SUMPRODUCT(BD94:OFFSET(BD94,-MIN($A94,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A94,60),0))","v":12482.608943371864},null,{"$f":"IF(AZ94<BC$7, HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(AZ94<$BC$5, HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.3107593090762872},{"$f":"IF(AZ94<BC$7, HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AZ94<$BC$5, HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.2857360104874145},7318286.1112424647,12761816.745215459,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A94,60),0),BJ94:OFFSET(BJ94,-MIN($A94,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A94,60),0))","v":348012344.71162248},{"$f":"SUMPRODUCT( Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A94,60),0),BK94:OFFSET(BK94,-MIN($A94,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A94,60),0))","v":678489333.75601923},null,2031,{"$f":"$C94*$AC$4*BT$4*IF(BP$5=\"Base\", 1, VLOOKUP(BQ$5, Assumptions!$B$239:$P$245, BR$3, FALSE))^Assumptions!$D$197","v":30.403388976252291},1050.2832665324074,{"$f":"SUMPRODUCT(BP94:OFFSET(BP94,-MIN($A94,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A94,60),0))","v":37.79383369163191},30.403388976252291,30.403388976252291,{"$f":"SUMPRODUCT(BS94:OFFSET(BS94,-MIN($A94,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A94,60),0))","v":595.44963513940934},null,{"$f":"IF(BO94<BR$7, HLOOKUP(BQ$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(BO94<$BR$5, HLOOKUP(BQ$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(BQ$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":0.99378237344650655},{"$f":"IF(BO94<BR$7, HLOOKUP(BQ$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(BO94<$BR$5, HLOOKUP(BQ$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(BQ$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":0.99208245177872267},264677.72402490326,264224.97761877684,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A94,60),0),BY94:OFFSET(BY94,-MIN($A94,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A94,60),0))","v":12780161.073087851},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A94,60),0),BZ94:OFFSET(BZ94,-MIN($A94,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A94,60),0))","v":16851184.847152703},null,2031,1434.1556562710657,49593.761053168142,1786.1688245633873,1434.1556562710657,1434.1556562710657,28087.903717797693,null,17521290.281249702,9154507.6043997575,761455279.17419255,723031760.93133402,null,2031,{"$f":"$C94*$CI$4*CV$4*IF(CR$5=\"Base\", 1, VLOOKUP(CS$5, Assumptions!$B$239:$P$245, CT$3, FALSE))^Assumptions!$D$197","v":372.60644033416378},12883.426316410656,{"$f":"SUMPRODUCT(CR94:OFFSET(CR94,-MIN($A94,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A94,60),0))","v":463.96414660786581},372.60644033416378,372.60644033416378,{"$f":"SUMPRODUCT(CU94:OFFSET(CU94,-MIN($A94,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A94,60),0))","v":7297.488089925454},null,{"$f":"IF(CQ94<CT$7, HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(CQ94<$CT$5, HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.3118309497725118},{"$f":"IF(CQ94<CT$7, HLOOKUP(CS$3, Assumptions!$C$494:$P$498,2, FALSE), IF(CQ94<$CT$5, HLOOKUP(CS$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(CS$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":1.6659129494576765},4281858.7461107066,5437593.8714751499,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A94,60),0),DA94:OFFSET(DA94,-MIN($A94,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A94,60),0))","v":216806193.77059224},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A94,60),0),DB94:OFFSET(DB94,-MIN($A94,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A94,60),0))","v":325188861.30195874},null,2031,{"$f":"$C94*$CI$4*DK$4*IF(DG$5=\"Base\", 1, VLOOKUP(DH$5, Assumptions!$B$239:$P$245, DI$3, FALSE))^Assumptions!$D$197","v":1061.5492159369019},36710.334736757482,{"$f":"SUMPRODUCT(DG94:OFFSET(DG94,-MIN($A94,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A94,60),0))","v":1322.2046779555214},1061.5492159369019,1061.5492159369019,{"$f":"SUMPRODUCT(DJ94:OFFSET(DJ94,-MIN($A94,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A94,60),0))","v":20790.41562787224},null,{"$f":"IF(DF94<DI$7, HLOOKUP(DH$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(DF94<$DI$5, HLOOKUP(DH$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(DH$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.423721678821358},{"$f":"IF(DF94<DI$7, HLOOKUP(DH$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(DF94<$DI$5, HLOOKUP(DH$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(DH$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":0.39970376717673978},13239431.535138996,3716913.732924608,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A94,60),0),DP94:OFFSET(DP94,-MIN($A94,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A94,60),0))","v":544649085.40360034},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A94,60),0),DQ94:OFFSET(DQ94,-MIN($A94,60),0),'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A94,60),0))","v":397842899.62937528}]
[{"$f":"A94+1","v":82},2032,{"$f":"'Base Case Liquid Immersed'!$C95","v":2450.484624803189},83550.097313723207,{"$f":"SUMPRODUCT(C95:OFFSET(C95,-MIN(A95,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A95,60),0))","v":3007.4712384903219},2450.484624803189,2450.484624803189,{"$f":"SUMPRODUCT(F95:OFFSET(F95,-MIN($A95,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A95,60),0))","v":61733.623338249134},null,4.9265886370755498E-2,2032,2444.9439113340732,83443.172508406802,3006.3822535156846,2444.9439113340732,2444.9439113340732,49627.523047781913,null,28343646.552393656,28250556.292723477,1292178756.1574728,1668763054.7385576,1140.3793574510585,2032,1002.6971715977666,34201.424623530991,1231.5908311980686,1002.6971715977666,1002.6971715977666,20352.768324350563,null,10723506.316144712,19044401.654902697,536685940.85824513,965430378.1229465,null,2032,{"$f":"$C95*$AC$4*AP$4*IF(AL$5=\"Base\", 1, VLOOKUP(AM$5, Assumptions!$B$239:$P$245, AN$3, FALSE))^Assumptions!$D$197","v":331.17011367116567},11296.022369587576,{"$f":"SUMPRODUCT(AL95:OFFSET(AL95,-MIN($A95,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A95,60),0))","v":406.76894990569087},331.17011367116567,331.17011367116567,{"$f":"SUMPRODUCT(AO95:OFFSET(AO95,-MIN($A95,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A95,60),0))","v":6722.0979478357685},null,{"$f":"IF(AK95<AN$7, HLOOKUP(AM$3, Assumptions!$C$484:$P$488,2, FALSE), IF(AK95<$AN$5, HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.067806975103164},{"$f":"IF(AK95<AN$7, HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AK95<$AN$5, HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.0492133686817731},3097761.6341562984,5944870.8443670608,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A95,60),0),AU95:OFFSET(AU95,-MIN($A95,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A95,60),0))","v":179931321.77369943},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A95,60),0),AV95:OFFSET(AV95,-MIN($A95,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A95,60),0))","v":281569550.66786331},null,2032,{"$f":"$C95*$AC$4*BE$4*IF(BA$5=\"Base\", 1, VLOOKUP(BB$5, Assumptions!$B$239:$P$245, BC$3, FALSE))^Assumptions!$D$197","v":640.95214199178076},21862.50943212639,{"$f":"SUMPRODUCT(BA95:OFFSET(BA95,-MIN($A95,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A95,60),0))","v":787.2673860802563},640.95214199178076,640.95214199178076,{"$f":"SUMPRODUCT(BD95:OFFSET(BD95,-MIN($A95,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A95,60),0))","v":13010.060088399292},null,{"$f":"IF(AZ95<BC$7, HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(AZ95<$BC$5, HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.3107593090762872},{"$f":"IF(AZ95<BC$7, HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AZ95<$BC$5, HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.2857360104874145},7359573.7242638692,12833815.153478984,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A95,60),0),BJ95:OFFSET(BJ95,-MIN($A95,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A95,60),0))","v":344130401.25948203},{"$f":"SUMPRODUCT( Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A95,60),0),BK95:OFFSET(BK95,-MIN($A95,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A95,60),0))","v":667373052.9830246},null,2032,{"$f":"$C95*$AC$4*BT$4*IF(BP$5=\"Base\", 1, VLOOKUP(BQ$5, Assumptions!$B$239:$P$245, BR$3, FALSE))^Assumptions!$D$197","v":30.574915934820133},1042.8928218170279,{"$f":"SUMPRODUCT(BP95:OFFSET(BP95,-MIN($A95,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A95,60),0))","v":37.554495212121608},30.574915934820133,30.574915934820133,{"$f":"SUMPRODUCT(BS95:OFFSET(BS95,-MIN($A95,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A95,60),0))","v":620.6102881155017},null,{"$f":"IF(BO95<BR$7, HLOOKUP(BQ$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(BO95<$BR$5, HLOOKUP(BQ$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(BQ$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":0.99378237344650655},{"$f":"IF(BO95<BR$7, HLOOKUP(BQ$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(BO95<$BR$5, HLOOKUP(BQ$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(BQ$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":0.99208245177872267},266170.9577245448,265715.65705665149,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A95,60),0),BY95:OFFSET(BY95,-MIN($A95,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A95,60),0))","v":12624217.825063691},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A95,60),0),BZ95:OFFSET(BZ95,-MIN($A95,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A95,60),0))","v":16487774.472058533},null,2032,1442.2467397363064,49241.747884875818,1774.791422317616,1442.2467397363064,1442.2467397363064,29274.754723431346,null,17620140.236248944,9206154.6378207803,755492815.29922771,703332676.61561108,null,2032,{"$f":"$C95*$CI$4*CV$4*IF(CR$5=\"Base\", 1, VLOOKUP(CS$5, Assumptions!$B$239:$P$245, CT$3, FALSE))^Assumptions!$D$197","v":374.70857603697078},12792.068610136954,{"$f":"SUMPRODUCT(CR95:OFFSET(CR95,-MIN($A95,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A95,60),0))","v":461.01073294354023},374.70857603697078,374.70857603697078,{"$f":"SUMPRODUCT(CU95:OFFSET(CU95,-MIN($A95,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A95,60),0))","v":7605.8425746583107},null,{"$f":"IF(CQ95<CT$7, HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(CQ95<$CT$5, HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.3118309497725118},{"$f":"IF(CQ95<CT$7, HLOOKUP(CS$3, Assumptions!$C$494:$P$498,2, FALSE), IF(CQ95<$CT$5, HLOOKUP(CS$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(CS$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":1.6659129494576765},4306015.7309886469,5468271.1732532438,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A95,60),0),DA95:OFFSET(DA95,-MIN($A95,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A95,60),0))","v":213749634.26406798},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A95,60),0),DB95:OFFSET(DB95,-MIN($A95,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A95,60),0))","v":318611313.25175232},null,2032,{"$f":"$C95*$CI$4*DK$4*IF(DG$5=\"Base\", 1, VLOOKUP(DH$5, Assumptions!$B$239:$P$245, DI$3, FALSE))^Assumptions!$D$197","v":1067.5381636993357},36449.679274738861,{"$f":"SUMPRODUCT(DG95:OFFSET(DG95,-MIN($A95,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A95,60),0))","v":1313.7806893740758},1067.5381636993357,1067.5381636993357,{"$f":"SUMPRODUCT(DJ95:OFFSET(DJ95,-MIN($A95,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A95,60),0))","v":21668.912148773037},null,{"$f":"IF(DF95<DI$7, HLOOKUP(DH$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(DF95<$DI$5, HLOOKUP(DH$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(DH$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.423721678821358},{"$f":"IF(DF95<DI$7, HLOOKUP(DH$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(DF95<$DI$5, HLOOKUP(DH$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(DH$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":0.39970376717673978},13314124.505260298,3737883.464567537,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A95,60),0),DP95:OFFSET(DP95,-MIN($A95,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A95,60),0))","v":541743181.03515971},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A95,60),0),DQ95:OFFSET(DQ95,-MIN($A95,60),0),'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A95,60),0))","v":384721363.3638587}]
[83,2033,{"$f":"'Base Case Liquid Immersed'!$C96","v":2458.652962539556},82993.110700036064,{"$f":"SUMPRODUCT(C96:OFFSET(C96,-MIN(A96,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A96,60),0))","v":2986.5477967918678},2458.652962539556,2458.652962539556,{"$f":"SUMPRODUCT(F96:OFFSET(F96,-MIN($A96,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A96,60),0))","v":63312.154788149914},null,4.7540501812306436E-2,2033,2453.0937798997061,82881.734166225186,2985.3438517672439,2453.0937798997061,2453.0937798997061,51600.081748920304,null,28438126.017956007,28344725.455306061,1278974440.6338367,1634779222.9630575,1100.4411146005639,2033,1006.0395182756479,33972.530963930687,1223.0013493050915,1006.0395182756479,1006.0395182756479,21161.735360883849,null,10759251.580743287,19107883.426275477,529229818.82905018,950877393.21366763,null,2033,{"$f":"$C96*$AC$4*AP$4*IF(AL$5=\"Base\", 1, VLOOKUP(AM$5, Assumptions!$B$239:$P$245, AN$3, FALSE))^Assumptions!$D$197","v":332.27402157137311},11220.423533353051,{"$f":"SUMPRODUCT(AL96:OFFSET(AL96,-MIN($A96,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A96,60),0))","v":403.93202189247933},332.27402157137311,332.27402157137311,{"$f":"SUMPRODUCT(AO96:OFFSET(AO96,-MIN($A96,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A96,60),0))","v":6989.2830093215343},null,{"$f":"IF(AK96<AN$7, HLOOKUP(AM$3, Assumptions!$C$484:$P$488,2, FALSE), IF(AK96<$AN$5, HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.067806975103164},{"$f":"IF(AK96<AN$7, HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AK96<$AN$5, HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.0492133686817731},3108087.5766243446,5964687.2155306917,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A96,60),0),AU96:OFFSET(AU96,-MIN($A96,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A96,60),0))","v":176411969.5398882},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A96,60),0),AV96:OFFSET(AV96,-MIN($A96,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A96,60),0))","v":278252619.63537681},null,2033,{"$f":"$C96*$AC$4*BE$4*IF(BA$5=\"Base\", 1, VLOOKUP(BB$5, Assumptions!$B$239:$P$245, BC$3, FALSE))^Assumptions!$D$197","v":643.08866368860913},21716.194188037913,{"$f":"SUMPRODUCT(BA96:OFFSET(BA96,-MIN($A96,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A96,60),0))","v":781.77674845421143},643.08866368860913,643.08866368860913,{"$f":"SUMPRODUCT(BD96:OFFSET(BD96,-MIN($A96,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A96,60),0))","v":13527.174496970452},null,{"$f":"IF(AZ96<BC$7, HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(AZ96<$BC$5, HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.3107593090762872},{"$f":"IF(AZ96<BC$7, HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AZ96<$BC$5, HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.2857360104874145},7384105.8038235614,12876594.828796528,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A96,60),0),BJ96:OFFSET(BJ96,-MIN($A96,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A96,60),0))","v":340345688.78588092},{"$f":"SUMPRODUCT( Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A96,60),0),BK96:OFFSET(BK96,-MIN($A96,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A96,60),0))","v":656494611.62265217},null,2033,{"$f":"$C96*$AC$4*BT$4*IF(BP$5=\"Base\", 1, VLOOKUP(BQ$5, Assumptions!$B$239:$P$245, BR$3, FALSE))^Assumptions!$D$197","v":30.676833015665601},1035.9132425397263,{"$f":"SUMPRODUCT(BP96:OFFSET(BP96,-MIN($A96,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A96,60),0))","v":37.292578958400725},30.676833015665601,30.676833015665601,{"$f":"SUMPRODUCT(BS96:OFFSET(BS96,-MIN($A96,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A96,60),0))","v":645.27785459186157},null,{"$f":"IF(BO96<BR$7, HLOOKUP(BQ$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(BO96<$BR$5, HLOOKUP(BQ$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(BQ$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":0.99378237344650655},{"$f":"IF(BO96<BR$7, HLOOKUP(BQ$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(BO96<$BR$5, HLOOKUP(BQ$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(BQ$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":0.99208245177872267},267058.20029538154,266601.38194825483,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A96,60),0),BY96:OFFSET(BY96,-MIN($A96,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A96,60),0))","v":12472160.50328107},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A96,60),0),BZ96:OFFSET(BZ96,-MIN($A96,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A96,60),0))","v":16130161.955638692},null,2033,1447.0542616240582,48909.203202294499,1762.3425024621522,1447.0542616240582,1447.0542616240582,30438.346388036454,null,17678874.437212721,9236842.0290305838,749744621.80478668,683901829.74939001,null,2033,{"$f":"$C96*$CI$4*CV$4*IF(CR$5=\"Base\", 1, VLOOKUP(CS$5, Assumptions!$B$239:$P$245, CT$3, FALSE))^Assumptions!$D$197","v":375.95761313387931},12705.766453230384,{"$f":"SUMPRODUCT(CR96:OFFSET(CR96,-MIN($A96,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A96,60),0))","v":457.77911781163107},375.95761313387931,375.95761313387931,{"$f":"SUMPRODUCT(CU96:OFFSET(CU96,-MIN($A96,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A96,60),0))","v":7908.1540749861842},null,{"$f":"IF(CQ96<CT$7, HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(CQ96<$CT$5, HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.3118309497725118},{"$f":"IF(CQ96<CT$7, HLOOKUP(CS$3, Assumptions!$C$494:$P$498,2, FALSE), IF(CQ96<$CT$5, HLOOKUP(CS$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(CS$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":1.6659129494576765},4320369.2145538218,5486498.8680222975,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A96,60),0),DA96:OFFSET(DA96,-MIN($A96,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A96,60),0))","v":210761798.58288649},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A96,60),0),DB96:OFFSET(DB96,-MIN($A96,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A96,60),0))","v":312152465.62294972},null,2033,{"$f":"$C96*$CI$4*DK$4*IF(DG$5=\"Base\", 1, VLOOKUP(DH$5, Assumptions!$B$239:$P$245, DI$3, FALSE))^Assumptions!$D$197","v":1071.0966484901789},36203.436749064116,{"$f":"SUMPRODUCT(DG96:OFFSET(DG96,-MIN($A96,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A96,60),0))","v":1304.5633846505211},1071.0966484901789,1071.0966484901789,{"$f":"SUMPRODUCT(DJ96:OFFSET(DJ96,-MIN($A96,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A96,60),0))","v":22530.192313050269},null,{"$f":"IF(DF96<DI$7, HLOOKUP(DH$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(DF96<$DI$5, HLOOKUP(DH$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(DH$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.423721678821358},{"$f":"IF(DF96<DI$7, HLOOKUP(DH$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(DF96<$DI$5, HLOOKUP(DH$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(DH$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":0.39970376717673978},13358505.222658901,3750343.1610082858,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A96,60),0),DP96:OFFSET(DP96,-MIN($A96,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A96,60),0))","v":538982823.22190022},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A96,60),0),DQ96:OFFSET(DQ96,-MIN($A96,60),0),'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A96,60),0))","v":371749364.12644029}]
[84,2034,{"$f":"'Base Case Liquid Immersed'!$C97","v":2469.6348329487664},82465.215865783743,{"$f":"SUMPRODUCT(C97:OFFSET(C97,-MIN(A97,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A97,60),0))","v":2963.9142011947251},2469.6348329487664,2469.6348329487664,{"$f":"SUMPRODUCT(F97:OFFSET(F97,-MIN($A97,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A97,60),0))","v":64828.755133567916},null,4.6028745628759728E-2,2034,2464.0508195482266,82349.484094357656,2962.5881358096813,2464.0508195482266,2464.0508195482266,53532.869207902899,null,28565148.342524908,28471330.594981119,1266231071.9272768,1601516585.9479847,{"$f":"IFERROR(SUM(S97:T97)/Q97, \"NA\")","v":1065.4478226451181},2034,1010.5331152918108,33755.569132901248,1213.7102010576166,1010.5331152918108,1010.5331152918108,21954.391793384188,null,10807309.077413242,19193231.095417406,521972555.14238518,936720963.81254756,null,2034,{"$f":"$C97*$AC$4*AP$4*IF(AL$5=\"Base\", 1, VLOOKUP(AM$5, Assumptions!$B$239:$P$245, AN$3, FALSE))^Assumptions!$D$197","v":333.75816362022692},11148.765533031945,{"$f":"SUMPRODUCT(AL97:OFFSET(AL97,-MIN($A97,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A97,60),0))","v":400.86334801126259},333.75816362022692,333.75816362022692,{"$f":"SUMPRODUCT(AO97:OFFSET(AO97,-MIN($A97,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A97,60),0))","v":7251.0810160268165},null,{"$f":"IF(AK97<AN$7, HLOOKUP(AM$3, Assumptions!$C$484:$P$488,2, FALSE), IF(AK97<$AN$5, HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.067806975103164},{"$f":"IF(AK97<AN$7, HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AK97<$AN$5, HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.0492133686817731},3121970.2251750003,5991329.2113838885,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A97,60),0),AU97:OFFSET(AU97,-MIN($A97,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A97,60),0))","v":172967405.21460307},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A97,60),0),AV97:OFFSET(AV97,-MIN($A97,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A97,60),0))","v":275038022.74642277},null,2034,{"$f":"$C97*$AC$4*BE$4*IF(BA$5=\"Base\", 1, VLOOKUP(BB$5, Assumptions!$B$239:$P$245, BC$3, FALSE))^Assumptions!$D$197","v":645.96109687615672},21577.50610327231,{"$f":"SUMPRODUCT(BA97:OFFSET(BA97,-MIN($A97,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A97,60),0))","v":775.8375860236514},645.96109687615672,645.96109687615672,{"$f":"SUMPRODUCT(BD97:OFFSET(BD97,-MIN($A97,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A97,60),0))","v":14033.862710187494},null,{"$f":"IF(AZ97<BC$7, HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(AZ97<$BC$5, HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.3107593090762872},{"$f":"IF(AZ97<BC$7, HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AZ97<$BC$5, HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.2857360104874145},7417087.8042363944,12934109.694813119,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A97,60),0),BJ97:OFFSET(BJ97,-MIN($A97,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A97,60),0))","v":336680311.01719481},{"$f":"SUMPRODUCT( Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A97,60),0),BK97:OFFSET(BK97,-MIN($A97,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A97,60),0))","v":645903355.54177821},null,2034,{"$f":"$C97*$AC$4*BT$4*IF(BP$5=\"Base\", 1, VLOOKUP(BQ$5, Assumptions!$B$239:$P$245, BR$3, FALSE))^Assumptions!$D$197","v":30.813854795427087},1029.2974965969911,{"$f":"SUMPRODUCT(BP97:OFFSET(BP97,-MIN($A97,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A97,60),0))","v":37.009267022702495},30.813854795427087,30.813854795427087,{"$f":"SUMPRODUCT(BS97:OFFSET(BS97,-MIN($A97,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A97,60),0))","v":669.44806716987625},null,{"$f":"IF(BO97<BR$7, HLOOKUP(BQ$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(BO97<$BR$5, HLOOKUP(BQ$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(BQ$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":0.99378237344650655},{"$f":"IF(BO97<BR$7, HLOOKUP(BQ$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(BO97<$BR$5, HLOOKUP(BQ$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(BQ$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":0.99208245177872267},268251.0480018474,267792.18922039948,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A97,60),0),BY97:OFFSET(BY97,-MIN($A97,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A97,60),0))","v":12324838.910587335},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A97,60),0),BZ97:OFFSET(BZ97,-MIN($A97,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A97,60),0))","v":15779585.524346571},null,2034,1453.517704256416,48593.914961456408,1748.8779347520644,1453.517704256416,1453.517704256416,31578.477414518715,null,17757839.265111666,9278099.4995637108,744258516.78489172,664795622.13543725,null,2034,{"$f":"$C97*$CI$4*CV$4*IF(CR$5=\"Base\", 1, VLOOKUP(CS$5, Assumptions!$B$239:$P$245, CT$3, FALSE))^Assumptions!$D$197","v":377.63687322047883},12623.944948552633,{"$f":"SUMPRODUCT(CR97:OFFSET(CR97,-MIN($A97,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A97,60),0))","v":454.2838135048554},377.63687322047883,377.63687322047883,{"$f":"SUMPRODUCT(CU97:OFFSET(CU97,-MIN($A97,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A97,60),0))","v":8204.3702921272597},null,{"$f":"IF(CQ97<CT$7, HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(CQ97<$CT$5, HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.3118309497725118},{"$f":"IF(CQ97<CT$7, HLOOKUP(CS$3, Assumptions!$C$494:$P$498,2, FALSE), IF(CQ97<$CT$5, HLOOKUP(CS$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(CS$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":1.6659129494576765},4339666.6654576557,5511004.9778665546,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A97,60),0),DA97:OFFSET(DA97,-MIN($A97,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A97,60),0))","v":207857523.54888821},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A97,60),0),DB97:OFFSET(DB97,-MIN($A97,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A97,60),0))","v":305836832.77776676},null,2034,{"$f":"$C97*$CI$4*DK$4*IF(DG$5=\"Base\", 1, VLOOKUP(DH$5, Assumptions!$B$239:$P$245, DI$3, FALSE))^Assumptions!$D$197","v":1075.880831035937},35969.970012903774,{"$f":"SUMPRODUCT(DG97:OFFSET(DG97,-MIN($A97,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A97,60),0))","v":1294.5941212472092},1075.880831035937,1075.880831035937,{"$f":"SUMPRODUCT(DJ97:OFFSET(DJ97,-MIN($A97,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A97,60),0))","v":23374.107122391455},null,{"$f":"IF(DF97<DI$7, HLOOKUP(DH$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(DF97<$DI$5, HLOOKUP(DH$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(DH$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.423721678821358},{"$f":"IF(DF97<DI$7, HLOOKUP(DH$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(DF97<$DI$5, HLOOKUP(DH$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(DH$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":0.39970376717673978},13418172.59965401,3767094.5216971561,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A97,60),0),DP97:OFFSET(DP97,-MIN($A97,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A97,60),0))","v":536400993.23600352},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A97,60),0),DQ97:OFFSET(DQ97,-MIN($A97,60),0),'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A97,60),0))","v":358958789.35767043}]
[85,2035,{"$f":"'Base Case Liquid Immersed'!$C98","v":0},81970.936497537783,{"$f":"SUMPRODUCT(C98:OFFSET(C98,-MIN(A98,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A98,60),0))","v":2939.7005210803286},0,{"$f":"F98","v":0},{"$f":"SUMPRODUCT(F98:OFFSET(F98,-MIN($A98,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A98,60),0))","v":63800.106474761458},null,null,2035,0,81850.9467780962,2938.2451658651416,0,0,52947.717944032607,null,0,80947623.572106943,1225020216.5109382,1621941726.3887205,1528.8217644747431,2035,0,33552.392047135443,1203.7706577607057,0,0,21714.415115588145,null,0,0,503973927.76204425,903536751.98449051,null,2035,{"$f":"$C98*$AC$4*AP$4*IF(AL$5=\"Base\", 1, VLOOKUP(AM$5, Assumptions!$B$239:$P$245, AN$3, FALSE))^Assumptions!$D$197","v":0},11081.660348640909,{"$f":"SUMPRODUCT(AL98:OFFSET(AL98,-MIN($A98,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A98,60),0))","v":397.58052267105319},{"$f":"IF(AK98<$G$4, 0, AL98)","v":0},0,{"$f":"SUMPRODUCT(AO98:OFFSET(AO98,-MIN($A98,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A98,60),0))","v":7171.8216883700879},null,{"$f":"IF(AK98<AN$7, HLOOKUP(AM$3, Assumptions!$C$484:$P$488,2, FALSE), IF(AK98<$AN$5, HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.067806975103164},{"$f":"IF(AK98<AN$7, HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AK98<$AN$5, HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.0492133686817731},0,0,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A98,60),0),AU98:OFFSET(AU98,-MIN($A98,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A98,60),0))","v":166440091.52318206},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A98,60),0),AV98:OFFSET(AV98,-MIN($A98,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A98,60),0))","v":265859260.26899153},null,2035,{"$f":"$C98*$AC$4*BE$4*IF(BA$5=\"Base\", 1, VLOOKUP(BB$5, Assumptions!$B$239:$P$245, BC$3, FALSE))^Assumptions!$D$197","v":0},21447.629614124813,{"$f":"SUMPRODUCT(BA98:OFFSET(BA98,-MIN($A98,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A98,60),0))","v":769.48395130019514},{"$f":"IF(AZ98<$G$4, 0, BA98)","v":0},0,{"$f":"SUMPRODUCT(BD98:OFFSET(BD98,-MIN($A98,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A98,60),0))","v":13880.462890163721},null,{"$f":"IF(AZ98<BC$7, HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(AZ98<$BC$5, HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.3107593090762872},{"$f":"IF(AZ98<BC$7, HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AZ98<$BC$5, HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.2857360104874145},0,0,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A98,60),0),BJ98:OFFSET(BJ98,-MIN($A98,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A98,60),0))","v":325623183.46527261},{"$f":"SUMPRODUCT( Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A98,60),0),BK98:OFFSET(BK98,-MIN($A98,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A98,60),0))","v":622512181.32904649},null,2035,{"$f":"$C98*$AC$4*BT$4*IF(BP$5=\"Base\", 1, VLOOKUP(BQ$5, Assumptions!$B$239:$P$245, BR$3, FALSE))^Assumptions!$D$197","v":0},1023.1020843697157,{"$f":"SUMPRODUCT(BP98:OFFSET(BP98,-MIN($A98,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A98,60),0))","v":36.706183789457391},{"$f":"IF(BO98<$G$4, 0, BP98)","v":0},0,{"$f":"SUMPRODUCT(BS98:OFFSET(BS98,-MIN($A98,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A98,60),0))","v":662.13053705433845},null,{"$f":"IF(BO98<BR$7, HLOOKUP(BQ$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(BO98<$BR$5, HLOOKUP(BQ$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(BQ$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":0.99378237344650655},{"$f":"IF(BO98<BR$7, HLOOKUP(BQ$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(BO98<$BR$5, HLOOKUP(BQ$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(BQ$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":0.99208245177872267},0,0,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A98,60),0),BY98:OFFSET(BY98,-MIN($A98,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A98,60),0))","v":11910652.773589555},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A98,60),0),BZ98:OFFSET(BZ98,-MIN($A98,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A98,60),0))","v":15165310.386452584},null,2035,0,48298.554730960757,1734.4745081044359,0,0,31233.302828444463,null,0,80947623.572106943,721046288.74889398,718404974.40423012,null,2035,{"$f":"$C98*$CI$4*CV$4*IF(CR$5=\"Base\", 1, VLOOKUP(CS$5, Assumptions!$B$239:$P$245, CT$3, FALSE))^Assumptions!$D$197","v":0},12547.298008268257,{"$f":"SUMPRODUCT(CR98:OFFSET(CR98,-MIN($A98,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A98,60),0))","v":450.544765683675},{"$f":"IF(CQ98<$G$4, 0, CR98)","v":0},0,{"$f":"SUMPRODUCT(CU98:OFFSET(CU98,-MIN($A98,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A98,60),0))","v":8114.6908537423406},null,{"$f":"IF(CQ98<CT$7, HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(CQ98<$CT$5, HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.3118309497725118},{"$f":"IF(CQ98<CT$7, HLOOKUP(CS$3, Assumptions!$C$494:$P$498,2, FALSE), IF(CQ98<$CT$5, HLOOKUP(CS$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(CS$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":1.6659129494576765},0,0,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A98,60),0),DA98:OFFSET(DA98,-MIN($A98,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A98,60),0))","v":200644073.62145704},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A98,60),0),DB98:OFFSET(DB98,-MIN($A98,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A98,60),0))","v":294091806.85798031},null,2035,{"$f":"$C98*$CI$4*DK$4*IF(DG$5=\"Base\", 1, VLOOKUP(DH$5, Assumptions!$B$239:$P$245, DI$3, FALSE))^Assumptions!$D$197","v":0},35751.256722692502,{"$f":"SUMPRODUCT(DG98:OFFSET(DG98,-MIN($A98,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A98,60),0))","v":1283.9297424207609},{"$f":"IF(DF98<$G$4, 0, DG98)","v":0},0,{"$f":"SUMPRODUCT(DJ98:OFFSET(DJ98,-MIN($A98,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A98,60),0))","v":23118.611974702122},null,{"$f":"IF(DF98<DI$7, HLOOKUP(DH$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(DF98<$DI$5, HLOOKUP(DH$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(DH$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.423721678821358},{"$f":"IF(DF98<DI$7, HLOOKUP(DH$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(DF98<$DI$5, HLOOKUP(DH$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(DH$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":0.39970376717673978},{"$f":"IF(DF98<DI$7, 0, (DL98*DN98*(DM98)^2)*(8760))","v":0},{"$f":"IF(DF98<DI$7,0,DL98*DO98*8760)","v":80947623.572106943},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A98,60),0),DP98:OFFSET(DP98,-MIN($A98,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A98,60),0))","v":520402215.12743688},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A98,60),0),DQ98:OFFSET(DQ98,-MIN($A98,60),0),'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A98,60),0))","v":424313167.54624981}]
[86,2036,{"$f":"'Base Case Liquid Immersed'!$C99","v":0},79031.23597645745,{"$f":"SUMPRODUCT(C99:OFFSET(C99,-MIN(A99,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A99,60),0))","v":2901.5427109246161},0,0,{"$f":"SUMPRODUCT(F99:OFFSET(F99,-MIN($A99,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A99,60),0))","v":62693.562757415944},null,null,2036,0,78912.70161223106,2899.979134944494,0,0,52305.515113650763,null,0,79965809.90781191,1183949660.0619705,1642679921.5282674,1528.8217644747433,2036,0,32348.621389374734,1188.1236082360331,0,0,21451.040991285801,null,0,0,486061912.32594341,870559454.08712423,null,2036,{"$f":"$C99*$AC$4*AP$4*IF(AL$5=\"Base\", 1, VLOOKUP(AM$5, Assumptions!$B$239:$P$245, AN$3, FALSE))^Assumptions!$D$197","v":0},10684.079825969857,{"$f":"SUMPRODUCT(AL99:OFFSET(AL99,-MIN($A99,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A99,60),0))","v":392.41262620491767},0,0,{"$f":"SUMPRODUCT(AO99:OFFSET(AO99,-MIN($A99,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A99,60),0))","v":7084.8346686059167},null,{"$f":"IF(AK99<AN$7, HLOOKUP(AM$3, Assumptions!$C$484:$P$488,2, FALSE), IF(AK99<$AN$5, HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.067806975103164},{"$f":"IF(AK99<AN$7, HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AK99<$AN$5, HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.0492133686817731},0,0,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A99,60),0),AU99:OFFSET(AU99,-MIN($A99,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A99,60),0))","v":159960776.62229538},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A99,60),0),AV99:OFFSET(AV99,-MIN($A99,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A99,60),0))","v":256717629.6188679},null,2036,{"$f":"$C99*$AC$4*BE$4*IF(BA$5=\"Base\", 1, VLOOKUP(BB$5, Assumptions!$B$239:$P$245, BC$3, FALSE))^Assumptions!$D$197","v":0},20678.14566282462,{"$f":"SUMPRODUCT(BA99:OFFSET(BA99,-MIN($A99,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A99,60),0))","v":759.48191859005044},0,0,{"$f":"SUMPRODUCT(BD99:OFFSET(BD99,-MIN($A99,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A99,60),0))","v":13712.106766402245},null,{"$f":"IF(AZ99<BC$7, HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(AZ99<$BC$5, HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.3107593090762872},{"$f":"IF(AZ99<BC$7, HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AZ99<$BC$5, HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.2857360104874145},0,0,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A99,60),0),BJ99:OFFSET(BJ99,-MIN($A99,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A99,60),0))","v":314602820.54961646},{"$f":"SUMPRODUCT( Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A99,60),0),BK99:OFFSET(BK99,-MIN($A99,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A99,60),0))","v":599285834.89670753},null,2036,{"$f":"$C99*$AC$4*BT$4*IF(BP$5=\"Base\", 1, VLOOKUP(BQ$5, Assumptions!$B$239:$P$245, BR$3, FALSE))^Assumptions!$D$197","v":0},986.39590058025829,{"$f":"SUMPRODUCT(BP99:OFFSET(BP99,-MIN($A99,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A99,60),0))","v":36.229063441064973},0,0,{"$f":"SUMPRODUCT(BS99:OFFSET(BS99,-MIN($A99,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A99,60),0))","v":654.09955627764054},null,{"$f":"IF(BO99<BR$7, HLOOKUP(BQ$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(BO99<$BR$5, HLOOKUP(BQ$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(BQ$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":0.99378237344650655},{"$f":"IF(BO99<BR$7, HLOOKUP(BQ$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(BO99<$BR$5, HLOOKUP(BQ$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(BQ$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":0.99208245177872267},0,0,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A99,60),0),BY99:OFFSET(BY99,-MIN($A99,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A99,60),0))","v":11498315.154031582},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A99,60),0),BZ99:OFFSET(BZ99,-MIN($A99,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A99,60),0))","v":14555989.571548786},null,2036,0,46564.080222856326,1711.8555267084607,0,0,30854.474122364962,null,0,79965809.90781191,697887747.736027,772120467.44114327,null,2036,{"$f":"$C99*$CI$4*CV$4*IF(CR$5=\"Base\", 1, VLOOKUP(CS$5, Assumptions!$B$239:$P$245, CT$3, FALSE))^Assumptions!$D$197","v":0},12096.753242584582,{"$f":"SUMPRODUCT(CR99:OFFSET(CR99,-MIN($A99,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A99,60),0))","v":444.67141908083738},0,0,{"$f":"SUMPRODUCT(CU99:OFFSET(CU99,-MIN($A99,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A99,60),0))","v":8016.2677745936689},null,{"$f":"IF(CQ99<CT$7, HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(CQ99<$CT$5, HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.3118309497725118},{"$f":"IF(CQ99<CT$7, HLOOKUP(CS$3, Assumptions!$C$494:$P$498,2, FALSE), IF(CQ99<$CT$5, HLOOKUP(CS$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(CS$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":1.6659129494576765},0,0,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A99,60),0),DA99:OFFSET(DA99,-MIN($A99,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A99,60),0))","v":193469694.08396181},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A99,60),0),DB99:OFFSET(DB99,-MIN($A99,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A99,60),0))","v":282445017.92149729},null,2036,{"$f":"$C99*$CI$4*DK$4*IF(DG$5=\"Base\", 1, VLOOKUP(DH$5, Assumptions!$B$239:$P$245, DI$3, FALSE))^Assumptions!$D$197","v":0},34467.32698027174,{"$f":"SUMPRODUCT(DG99:OFFSET(DG99,-MIN($A99,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A99,60),0))","v":1267.1841076276232},0,0,{"$f":"SUMPRODUCT(DJ99:OFFSET(DJ99,-MIN($A99,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A99,60),0))","v":22838.206347771291},null,{"$f":"IF(DF99<DI$7, HLOOKUP(DH$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(DF99<$DI$5, HLOOKUP(DH$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(DH$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.423721678821358},{"$f":"IF(DF99<DI$7, HLOOKUP(DH$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(DF99<$DI$5, HLOOKUP(DH$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(DH$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":0.39970376717673978},0,79965809.90781191,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A99,60),0),DP99:OFFSET(DP99,-MIN($A99,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A99,60),0))","v":504418053.65206522},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A99,60),0),DQ99:OFFSET(DQ99,-MIN($A99,60),0),'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A99,60),0))","v":489675449.51964593}]
[87,2037,{"$f":"'Base Case Liquid Immersed'!$C100","v":0},76129.693265532827,{"$f":"SUMPRODUCT(C100:OFFSET(C100,-MIN(A100,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A100,60),0))","v":2862.259973329702},0,0,{"$f":"SUMPRODUCT(F100:OFFSET(F100,-MIN($A100,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A100,60),0))","v":61519.782897748279},null,null,2037,0,76012.722477286559,2860.5809371475311,0,0,51615.557837603679,null,0,78910988.207633406,1143211804.2814841,1663475262.4835029,1528.8217644747431,2037,0,31160.497781138703,1172.0145715736323,0,0,21168.082267362268,null,0,0,468314145.99853468,837931653.73359632,null,2037,{"$f":"$C100*$AC$4*AP$4*IF(AL$5=\"Base\", 1, VLOOKUP(AM$5, Assumptions!$B$239:$P$245, AN$3, FALSE))^Assumptions!$D$197","v":0},10291.667199764939,{"$f":"SUMPRODUCT(AL100:OFFSET(AL100,-MIN($A100,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A100,60),0))","v":387.09214495321601},0,0,{"$f":"SUMPRODUCT(AO100:OFFSET(AO100,-MIN($A100,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A100,60),0))","v":6991.3792611106674},null,{"$f":"IF(AK100<AN$7, HLOOKUP(AM$3, Assumptions!$C$484:$P$488,2, FALSE), IF(AK100<$AN$5, HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.067806975103164},{"$f":"IF(AK100<AN$7, HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AK100<$AN$5, HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.0492133686817731},0,0,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A100,60),0),AU100:OFFSET(AU100,-MIN($A100,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A100,60),0))","v":153554839.62139678},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A100,60),0),AV100:OFFSET(AV100,-MIN($A100,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A100,60),0))","v":247654578.15090385},null,2037,{"$f":"$C100*$AC$4*BE$4*IF(BA$5=\"Base\", 1, VLOOKUP(BB$5, Assumptions!$B$239:$P$245, BC$3, FALSE))^Assumptions!$D$197","v":0},19918.663744234571,{"$f":"SUMPRODUCT(BA100:OFFSET(BA100,-MIN($A100,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A100,60),0))","v":749.18457074998719},0,0,{"$f":"SUMPRODUCT(BD100:OFFSET(BD100,-MIN($A100,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A100,60),0))","v":13531.231617522493},null,{"$f":"IF(AZ100<BC$7, HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(AZ100<$BC$5, HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.3107593090762872},{"$f":"IF(AZ100<BC$7, HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AZ100<$BC$5, HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.2857360104874145},0,0,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A100,60),0),BJ100:OFFSET(BJ100,-MIN($A100,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A100,60),0))","v":303669609.31558776},{"$f":"SUMPRODUCT( Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A100,60),0),BK100:OFFSET(BK100,-MIN($A100,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A100,60),0))","v":576323161.16311193},null,2037,{"$f":"$C100*$AC$4*BT$4*IF(BP$5=\"Base\", 1, VLOOKUP(BQ$5, Assumptions!$B$239:$P$245, BR$3, FALSE))^Assumptions!$D$197","v":0},950.16683713919326,{"$f":"SUMPRODUCT(BP100:OFFSET(BP100,-MIN($A100,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A100,60),0))","v":35.737855870429257},0,0,{"$f":"SUMPRODUCT(BS100:OFFSET(BS100,-MIN($A100,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A100,60),0))","v":645.47138872910693},null,{"$f":"IF(BO100<BR$7, HLOOKUP(BQ$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(BO100<$BR$5, HLOOKUP(BQ$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(BQ$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":0.99378237344650655},{"$f":"IF(BO100<BR$7, HLOOKUP(BQ$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(BO100<$BR$5, HLOOKUP(BQ$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(BQ$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":0.99208245177872267},0,0,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A100,60),0),BY100:OFFSET(BY100,-MIN($A100,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A100,60),0))","v":11089697.06155015},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A100,60),0),BZ100:OFFSET(BZ100,-MIN($A100,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A100,60),0))","v":13953914.419580562},null,2037,0,44852.22469614786,1688.5663655738988,0,0,30447.475570241411,null,0,78910988.207633406,674897658.28294945,825543608.74990642,null,2037,{"$f":"$C100*$CI$4*CV$4*IF(CR$5=\"Base\", 1, VLOOKUP(CS$5, Assumptions!$B$239:$P$245, CT$3, FALSE))^Assumptions!$D$197","v":0},11652.081823503744,{"$f":"SUMPRODUCT(CR100:OFFSET(CR100,-MIN($A100,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A100,60),0))","v":438.62411810802502},0,0,{"$f":"SUMPRODUCT(CU100:OFFSET(CU100,-MIN($A100,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A100,60),0))","v":7910.5259180073217},null,{"$f":"IF(CQ100<CT$7, HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(CQ100<$CT$5, HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.3118309497725118},{"$f":"IF(CQ100<CT$7, HLOOKUP(CS$3, Assumptions!$C$494:$P$498,2, FALSE), IF(CQ100<$CT$5, HLOOKUP(CS$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(CS$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":1.6659129494576765},0,0,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A100,60),0),DA100:OFFSET(DA100,-MIN($A100,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A100,60),0))","v":186365811.56082371},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A100,60),0),DB100:OFFSET(DB100,-MIN($A100,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A100,60),0))","v":270942362.61797583},null,2037,{"$f":"$C100*$CI$4*DK$4*IF(DG$5=\"Base\", 1, VLOOKUP(DH$5, Assumptions!$B$239:$P$245, DI$3, FALSE))^Assumptions!$D$197","v":0},33200.142872644115,{"$f":"SUMPRODUCT(DG100:OFFSET(DG100,-MIN($A100,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A100,60),0))","v":1249.9422474658738},0,0,{"$f":"SUMPRODUCT(DJ100:OFFSET(DJ100,-MIN($A100,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A100,60),0))","v":22536.949652234089},null,{"$f":"IF(DF100<DI$7, HLOOKUP(DH$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(DF100<$DI$5, HLOOKUP(DH$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(DH$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.423721678821358},{"$f":"IF(DF100<DI$7, HLOOKUP(DH$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(DF100<$DI$5, HLOOKUP(DH$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(DH$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":0.39970376717673978},0,78910988.207633406,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A100,60),0),DP100:OFFSET(DP100,-MIN($A100,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A100,60),0))","v":488531846.72212571},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A100,60),0),DQ100:OFFSET(DQ100,-MIN($A100,60),0),'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A100,60),0))","v":554601246.13193059}]
[88,2038,{"$f":"'Base Case Liquid Immersed'!$C101","v":0},73267.433292203132,{"$f":"SUMPRODUCT(C101:OFFSET(C101,-MIN(A101,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A101,60),0))","v":2821.9366572496178},0,0,{"$f":"SUMPRODUCT(F101:OFFSET(F101,-MIN($A101,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A101,60),0))","v":60277.373020327992},null,null,2038,0,73152.14154013904,2820.1350838527419,0,0,50874.651578258519,null,0,77778274.59291096,1102847819.7727938,1684330776.2379246,1528.8217644747431,2038,0,29988.483209565071,1155.4781227999611,0,0,20864.228830389515,null,0,0,450751095.62156039,805694113.93037045,null,2038,{"$f":"$C101*$AC$4*AP$4*IF(AL$5=\"Base\", 1, VLOOKUP(AM$5, Assumptions!$B$239:$P$245, AN$3, FALSE))^Assumptions!$D$197","v":0},9904.575054811723,{"$f":"SUMPRODUCT(AL101:OFFSET(AL101,-MIN($A101,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A101,60),0))","v":381.63049833126757},0,0,{"$f":"SUMPRODUCT(AO101:OFFSET(AO101,-MIN($A101,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A101,60),0))","v":6891.0227625466023},null,{"$f":"IF(AK101<AN$7, HLOOKUP(AM$3, Assumptions!$C$484:$P$488,2, FALSE), IF(AK101<$AN$5, HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.067806975103164},{"$f":"IF(AK101<AN$7, HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AK101<$AN$5, HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.0492133686817731},0,0,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A101,60),0),AU101:OFFSET(AU101,-MIN($A101,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A101,60),0))","v":147231131.2845217},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A101,60),0),AV101:OFFSET(AV101,-MIN($A101,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A101,60),0))","v":238679841.73402965},null,2038,{"$f":"$C101*$AC$4*BE$4*IF(BA$5=\"Base\", 1, VLOOKUP(BB$5, Assumptions!$B$239:$P$245, BC$3, FALSE))^Assumptions!$D$197","v":0},19169.479173484582,{"$f":"SUMPRODUCT(BA101:OFFSET(BA101,-MIN($A101,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A101,60),0))","v":738.61400910620307},0,0,{"$f":"SUMPRODUCT(BD101:OFFSET(BD101,-MIN($A101,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A101,60),0))","v":13336.999982293171},null,{"$f":"IF(AZ101<BC$7, HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(AZ101<$BC$5, HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.3107593090762872},{"$f":"IF(AZ101<BC$7, HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AZ101<$BC$5, HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.2857360104874145},0,0,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A101,60),0),BJ101:OFFSET(BJ101,-MIN($A101,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A101,60),0))","v":292834715.81547272},{"$f":"SUMPRODUCT( Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A101,60),0),BK101:OFFSET(BK101,-MIN($A101,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A101,60),0))","v":553654313.31435168},null,2038,{"$f":"$C101*$AC$4*BT$4*IF(BP$5=\"Base\", 1, VLOOKUP(BQ$5, Assumptions!$B$239:$P$245, BR$3, FALSE))^Assumptions!$D$197","v":0},914.42898126876401,{"$f":"SUMPRODUCT(BP101:OFFSET(BP101,-MIN($A101,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A101,60),0))","v":35.233615362490241},0,0,{"$f":"SUMPRODUCT(BS101:OFFSET(BS101,-MIN($A101,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A101,60),0))","v":636.20608554973887},null,{"$f":"IF(BO101<BR$7, HLOOKUP(BQ$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(BO101<$BR$5, HLOOKUP(BQ$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(BQ$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":0.99378237344650655},{"$f":"IF(BO101<BR$7, HLOOKUP(BQ$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(BO101<$BR$5, HLOOKUP(BQ$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(BQ$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":0.99208245177872267},0,0,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A101,60),0),BY101:OFFSET(BY101,-MIN($A101,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A101,60),0))","v":10685248.521565963},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A101,60),0),BZ101:OFFSET(BZ101,-MIN($A101,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A101,60),0))","v":13359958.881989097},null,2038,0,43163.658330573962,1664.6569610527808,0,0,30010.422747869008,null,0,77778274.59291096,652096724.15123343,878636662.30755401,null,2038,{"$f":"$C101*$CI$4*CV$4*IF(CR$5=\"Base\", 1, VLOOKUP(CS$5, Assumptions!$B$239:$P$245, CT$3, FALSE))^Assumptions!$D$197","v":0},11213.457705395718,{"$f":"SUMPRODUCT(CR101:OFFSET(CR101,-MIN($A101,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A101,60),0))","v":432.41583074406759},0,0,{"$f":"SUMPRODUCT(CU101:OFFSET(CU101,-MIN($A101,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A101,60),0))","v":7796.9756937550956},null,{"$f":"IF(CQ101<CT$7, HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(CQ101<$CT$5, HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.3118309497725118},{"$f":"IF(CQ101<CT$7, HLOOKUP(CS$3, Assumptions!$C$494:$P$498,2, FALSE), IF(CQ101<$CT$5, HLOOKUP(CS$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(CS$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":1.6659129494576765},0,0,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A101,60),0),DA101:OFFSET(DA101,-MIN($A101,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A101,60),0))","v":179340856.89556715},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A101,60),0),DB101:OFFSET(DB101,-MIN($A101,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A101,60),0))","v":259600475.4575184},null,2038,{"$f":"$C101*$CI$4*DK$4*IF(DG$5=\"Base\", 1, VLOOKUP(DH$5, Assumptions!$B$239:$P$245, DI$3, FALSE))^Assumptions!$D$197","v":0},31950.20062517824,{"$f":"SUMPRODUCT(DG101:OFFSET(DG101,-MIN($A101,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A101,60),0))","v":1232.2411303087133},0,0,{"$f":"SUMPRODUCT(DJ101:OFFSET(DJ101,-MIN($A101,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A101,60),0))","v":22213.447054113913},null,{"$f":"IF(DF101<DI$7, HLOOKUP(DH$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(DF101<$DI$5, HLOOKUP(DH$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(DH$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.423721678821358},{"$f":"IF(DF101<DI$7, HLOOKUP(DH$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(DF101<$DI$5, HLOOKUP(DH$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(DH$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":0.39970376717673978},0,77778274.59291096,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A101,60),0),DP101:OFFSET(DP101,-MIN($A101,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A101,60),0))","v":472755867.25566632},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A101,60),0),DQ101:OFFSET(DQ101,-MIN($A101,60),0),'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A101,60),0))","v":619036186.85003567}]
[89,2039,{"$f":"'Base Case Liquid Immersed'!$C102","v":0},70445.49663495351,{"$f":"SUMPRODUCT(C102:OFFSET(C102,-MIN(A102,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A102,60),0))","v":2780.7231019510191},0,0,{"$f":"SUMPRODUCT(F102:OFFSET(F102,-MIN($A102,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A102,60),0))","v":58965.482379748879},null,null,2039,0,70332.006456286283,2778.7924064975832,0,0,50079.673470823996,null,0,76562894.759984121,1062886961.7159411,1705227651.2779155,1528.8217644747431,2039,0,28833.005086765108,1138.5759215988066,0,0,20538.199960724443,null,0,0,433388359.87064886,773878342.81779456,null,2039,{"$f":"$C102*$AC$4*AP$4*IF(AL$5=\"Base\", 1, VLOOKUP(AM$5, Assumptions!$B$239:$P$245, AN$3, FALSE))^Assumptions!$D$197","v":0},9522.9445564804555,{"$f":"SUMPRODUCT(AL102:OFFSET(AL102,-MIN($A102,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A102,60),0))","v":376.04805125588609},0,0,{"$f":"SUMPRODUCT(AO102:OFFSET(AO102,-MIN($A102,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A102,60),0))","v":6783.3421777345247},null,{"$f":"IF(AK102<AN$7, HLOOKUP(AM$3, Assumptions!$C$484:$P$488,2, FALSE), IF(AK102<$AN$5, HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.067806975103164},{"$f":"IF(AK102<AN$7, HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AK102<$AN$5, HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.0492133686817731},0,0,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A102,60),0),AU102:OFFSET(AU102,-MIN($A102,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A102,60),0))","v":140996844.46503046},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A102,60),0),AV102:OFFSET(AV102,-MIN($A102,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A102,60),0))","v":229800574.047279},null,2039,{"$f":"$C102*$AC$4*BE$4*IF(BA$5=\"Base\", 1, VLOOKUP(BB$5, Assumptions!$B$239:$P$245, BC$3, FALSE))^Assumptions!$D$197","v":0},18430.865164378378,{"$f":"SUMPRODUCT(BA102:OFFSET(BA102,-MIN($A102,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A102,60),0))","v":727.80964825716137},0,0,{"$f":"SUMPRODUCT(BD102:OFFSET(BD102,-MIN($A102,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A102,60),0))","v":13128.593188814339},null,{"$f":"IF(AZ102<BC$7, HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(AZ102<$BC$5, HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.3107593090762872},{"$f":"IF(AZ102<BC$7, HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AZ102<$BC$5, HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.2857360104874145},0,0,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A102,60),0),BJ102:OFFSET(BJ102,-MIN($A102,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A102,60),0))","v":282106213.60920882},{"$f":"SUMPRODUCT( Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A102,60),0),BK102:OFFSET(BK102,-MIN($A102,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A102,60),0))","v":531302923.14656752},null,2039,{"$f":"$C102*$AC$4*BT$4*IF(BP$5=\"Base\", 1, VLOOKUP(BQ$5, Assumptions!$B$239:$P$245, BR$3, FALSE))^Assumptions!$D$197","v":0},879.19536590627376,{"$f":"SUMPRODUCT(BP102:OFFSET(BP102,-MIN($A102,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A102,60),0))","v":34.718222085759194},0,0,{"$f":"SUMPRODUCT(BS102:OFFSET(BS102,-MIN($A102,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A102,60),0))","v":626.26459417557874},null,{"$f":"IF(BO102<BR$7, HLOOKUP(BQ$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(BO102<$BR$5, HLOOKUP(BQ$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(BQ$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":0.99378237344650655},{"$f":"IF(BO102<BR$7, HLOOKUP(BQ$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(BO102<$BR$5, HLOOKUP(BQ$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(BQ$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":0.99208245177872267},0,0,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A102,60),0),BY102:OFFSET(BY102,-MIN($A102,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A102,60),0))","v":10285301.79640959},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A102,60),0),BZ102:OFFSET(BZ102,-MIN($A102,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A102,60),0))","v":12774845.623948041},null,2039,0,41499.001369521175,1640.2164848987763,0,0,29541.473510099553,null,0,76562894.759984121,629498601.84529221,931349308.46012092,null,2039,{"$f":"$C102*$CI$4*CV$4*IF(CR$5=\"Base\", 1, VLOOKUP(CS$5, Assumptions!$B$239:$P$245, CT$3, FALSE))^Assumptions!$D$197","v":0},10781.04187465165,{"$f":"SUMPRODUCT(CR102:OFFSET(CR102,-MIN($A102,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A102,60),0))","v":426.06971063115697},0,0,{"$f":"SUMPRODUCT(CU102:OFFSET(CU102,-MIN($A102,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A102,60),0))","v":7675.1384960850601},null,{"$f":"IF(CQ102<CT$7, HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(CQ102<$CT$5, HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.3118309497725118},{"$f":"IF(CQ102<CT$7, HLOOKUP(CS$3, Assumptions!$C$494:$P$498,2, FALSE), IF(CQ102<$CT$5, HLOOKUP(CS$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(CS$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":1.6659129494576765},0,0,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A102,60),0),DA102:OFFSET(DA102,-MIN($A102,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A102,60),0))","v":172401255.18635377},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A102,60),0),DB102:OFFSET(DB102,-MIN($A102,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A102,60),0))","v":248432908.03518051},null,2039,{"$f":"$C102*$CI$4*DK$4*IF(DG$5=\"Base\", 1, VLOOKUP(DH$5, Assumptions!$B$239:$P$245, DI$3, FALSE))^Assumptions!$D$197","v":0},30717.959494869527,{"$f":"SUMPRODUCT(DG102:OFFSET(DG102,-MIN($A102,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A102,60),0))","v":1214.1467742676193},0,0,{"$f":"SUMPRODUCT(DJ102:OFFSET(DJ102,-MIN($A102,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A102,60),0))","v":21866.335014014494},null,{"$f":"IF(DF102<DI$7, HLOOKUP(DH$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(DF102<$DI$5, HLOOKUP(DH$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(DH$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.423721678821358},{"$f":"IF(DF102<DI$7, HLOOKUP(DH$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(DF102<$DI$5, HLOOKUP(DH$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(DH$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":0.39970376717673978},0,76562894.759984121,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A102,60),0),DP102:OFFSET(DP102,-MIN($A102,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A102,60),0))","v":457097346.65893847},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A102,60),0),DQ102:OFFSET(DQ102,-MIN($A102,60),0),'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A102,60),0))","v":682916400.42494035}]
[90,2040,{"$f":"'Base Case Liquid Immersed'!$C103","v":0},67664.773533002488,{"$f":"SUMPRODUCT(C103:OFFSET(C103,-MIN(A103,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A103,60),0))","v":2739.1781435543135},0,0,{"$f":"SUMPRODUCT(F103:OFFSET(F103,-MIN($A103,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A103,60),0))","v":57583.938981976062},null,null,2040,0,67553.214049788701,2737.1124440500007,0,0,49227.717830123278,null,0,75260406.43411383,1023384869.6297536,1726180647.7749782,1528.8217644747428,2040,0,27694.429165166301,1121.5369731640944,0,0,20188.804006364386,null,0,0,416253228.09392023,742537183.88793159,null,2040,{"$f":"$C103*$AC$4*AP$4*IF(AL$5=\"Base\", 1, VLOOKUP(AM$5, Assumptions!$B$239:$P$245, AN$3, FALSE))^Assumptions!$D$197","v":0},9146.8965052245694,{"$f":"SUMPRODUCT(AL103:OFFSET(AL103,-MIN($A103,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A103,60),0))","v":370.42043940078423},0,0,{"$f":"SUMPRODUCT(AO103:OFFSET(AO103,-MIN($A103,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A103,60),0))","v":6667.9439286926081},null,{"$f":"IF(AK103<AN$7, HLOOKUP(AM$3, Assumptions!$C$484:$P$488,2, FALSE), IF(AK103<$AN$5, HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.067806975103164},{"$f":"IF(AK103<AN$7, HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AK103<$AN$5, HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.0492133686817731},0,0,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A103,60),0),AU103:OFFSET(AU103,-MIN($A103,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A103,60),0))","v":134863455.47571495},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A103,60),0),AV103:OFFSET(AV103,-MIN($A103,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A103,60),0))","v":221029840.46437353},null,2040,{"$f":"$C103*$AC$4*BE$4*IF(BA$5=\"Base\", 1, VLOOKUP(BB$5, Assumptions!$B$239:$P$245, BC$3, FALSE))^Assumptions!$D$197","v":0},17703.055516121218,{"$f":"SUMPRODUCT(BA103:OFFSET(BA103,-MIN($A103,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A103,60),0))","v":716.91787474281716},0,0,{"$f":"SUMPRODUCT(BD103:OFFSET(BD103,-MIN($A103,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A103,60),0))","v":12905.249499718766},null,{"$f":"IF(AZ103<BC$7, HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(AZ103<$BC$5, HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.3107593090762872},{"$f":"IF(AZ103<BC$7, HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AZ103<$BC$5, HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.2857360104874145},0,0,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A103,60),0),BJ103:OFFSET(BJ103,-MIN($A103,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A103,60),0))","v":271499317.63865554},{"$f":"SUMPRODUCT( Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A103,60),0),BK103:OFFSET(BK103,-MIN($A103,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A103,60),0))","v":509307640.73436618},null,2040,{"$f":"$C103*$AC$4*BT$4*IF(BP$5=\"Base\", 1, VLOOKUP(BQ$5, Assumptions!$B$239:$P$245, BR$3, FALSE))^Assumptions!$D$197","v":0},844.47714382051458,{"$f":"SUMPRODUCT(BP103:OFFSET(BP103,-MIN($A103,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A103,60),0))","v":34.198659020493025},0,0,{"$f":"SUMPRODUCT(BS103:OFFSET(BS103,-MIN($A103,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A103,60),0))","v":615.61057795301144},null,{"$f":"IF(BO103<BR$7, HLOOKUP(BQ$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(BO103<$BR$5, HLOOKUP(BQ$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(BQ$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":0.99378237344650655},{"$f":"IF(BO103<BR$7, HLOOKUP(BQ$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(BO103<$BR$5, HLOOKUP(BQ$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(BQ$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":0.99208245177872267},0,0,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A103,60),0),BY103:OFFSET(BY103,-MIN($A103,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A103,60),0))","v":9890454.9795497395},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A103,60),0),BZ103:OFFSET(BZ103,-MIN($A103,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A103,60),0))","v":12199702.689191787},null,2040,0,39858.784884622401,1615.5754708859063,0,0,29038.913823758889,null,0,75260406.43411383,607131641.53583336,983643463.88704658,null,2040,{"$f":"$C103*$CI$4*CV$4*IF(CR$5=\"Base\", 1, VLOOKUP(CS$5, Assumptions!$B$239:$P$245, CT$3, FALSE))^Assumptions!$D$197","v":0},10354.972164020493,{"$f":"SUMPRODUCT(CR103:OFFSET(CR103,-MIN($A103,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A103,60),0))","v":419.67160036752301},0,0,{"$f":"SUMPRODUCT(CU103:OFFSET(CU103,-MIN($A103,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A103,60),0))","v":7544.5690038796374},null,{"$f":"IF(CQ103<CT$7, HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(CQ103<$CT$5, HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.3118309497725118},{"$f":"IF(CQ103<CT$7, HLOOKUP(CS$3, Assumptions!$C$494:$P$498,2, FALSE), IF(CQ103<$CT$5, HLOOKUP(CS$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(CS$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":1.6659129494576765},0,0,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A103,60),0),DA103:OFFSET(DA103,-MIN($A103,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A103,60),0))","v":165558079.74442673},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A103,60),0),DB103:OFFSET(DB103,-MIN($A103,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A103,60),0))","v":237460847.15246606},null,2040,{"$f":"$C103*$CI$4*DK$4*IF(DG$5=\"Base\", 1, VLOOKUP(DH$5, Assumptions!$B$239:$P$245, DI$3, FALSE))^Assumptions!$D$197","v":0},29503.812720601909,{"$f":"SUMPRODUCT(DG103:OFFSET(DG103,-MIN($A103,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A103,60),0))","v":1195.9038705183832},0,0,{"$f":"SUMPRODUCT(DJ103:OFFSET(DJ103,-MIN($A103,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A103,60),0))","v":21494.34481987925},null,{"$f":"IF(DF103<DI$7, HLOOKUP(DH$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(DF103<$DI$5, HLOOKUP(DH$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(DH$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.423721678821358},{"$f":"IF(DF103<DI$7, HLOOKUP(DH$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(DF103<$DI$5, HLOOKUP(DH$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(DH$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":0.39970376717673978},0,75260406.43411383,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A103,60),0),DP103:OFFSET(DP103,-MIN($A103,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A103,60),0))","v":441573561.79140657},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A103,60),0),DQ103:OFFSET(DQ103,-MIN($A103,60),0),'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A103,60),0))","v":746182616.73458052}]
[91,2041,{"$f":"'Base Case Liquid Immersed'!$C104","v":0},64925.595389448172,{"$f":"SUMPRODUCT(C104:OFFSET(C104,-MIN(A104,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A104,60),0))","v":2696.1093283214473},0,0,{"$f":"SUMPRODUCT(F104:OFFSET(F104,-MIN($A104,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A104,60),0))","v":56133.316507576397},null,null,2041,0,64816.101605738702,2693.9036843961321,0,0,48316.189115659086,null,0,73866841.496497288,984380061.33923221,1747173130.76088,1528.8217644747428,2041,0,26572.892192002211,1103.8730431081756,0,0,19814.976508896489,null,0,0,399365760.04429233,711709649.16678536,null,2041,{"$f":"$C104*$AC$4*AP$4*IF(AL$5=\"Base\", 1, VLOOKUP(AM$5, Assumptions!$B$239:$P$245, AN$3, FALSE))^Assumptions!$D$197","v":0},8776.4760658237847,{"$f":"SUMPRODUCT(AL104:OFFSET(AL104,-MIN($A104,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A104,60),0))","v":364.58640905722922},0,0,{"$f":"SUMPRODUCT(AO104:OFFSET(AO104,-MIN($A104,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A104,60),0))","v":6544.4764468480371},null,{"$f":"IF(AK104<AN$7, HLOOKUP(AM$3, Assumptions!$C$484:$P$488,2, FALSE), IF(AK104<$AN$5, HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.067806975103164},{"$f":"IF(AK104<AN$7, HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AK104<$AN$5, HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.0492133686817731},0,0,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A104,60),0),AU104:OFFSET(AU104,-MIN($A104,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A104,60),0))","v":128839861.58658509},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A104,60),0),AV104:OFFSET(AV104,-MIN($A104,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A104,60),0))","v":212376943.83428296},null,2041,{"$f":"$C104*$AC$4*BE$4*IF(BA$5=\"Base\", 1, VLOOKUP(BB$5, Assumptions!$B$239:$P$245, BC$3, FALSE))^Assumptions!$D$197","v":0},16986.137641378402,{"$f":"SUMPRODUCT(BA104:OFFSET(BA104,-MIN($A104,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A104,60),0))","v":705.62659545527993},0,0,{"$f":"SUMPRODUCT(BD104:OFFSET(BD104,-MIN($A104,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A104,60),0))","v":12666.288483347618},null,{"$f":"IF(AZ104<BC$7, HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(AZ104<$BC$5, HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.3107593090762872},{"$f":"IF(AZ104<BC$7, HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AZ104<$BC$5, HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.2857360104874145},0,0,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A104,60),0),BJ104:OFFSET(BJ104,-MIN($A104,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A104,60),0))","v":261024764.14875391},{"$f":"SUMPRODUCT( Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A104,60),0),BK104:OFFSET(BK104,-MIN($A104,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A104,60),0))","v":487697286.76512849},null,2041,{"$f":"$C104*$AC$4*BT$4*IF(BP$5=\"Base\", 1, VLOOKUP(BQ$5, Assumptions!$B$239:$P$245, BR$3, FALSE))^Assumptions!$D$197","v":0},810.2784848000216,{"$f":"SUMPRODUCT(BP104:OFFSET(BP104,-MIN($A104,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A104,60),0))","v":33.660038595666599},0,0,{"$f":"SUMPRODUCT(BS104:OFFSET(BS104,-MIN($A104,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A104,60),0))","v":604.21157870083221},null,{"$f":"IF(BO104<BR$7, HLOOKUP(BQ$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(BO104<$BR$5, HLOOKUP(BQ$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(BQ$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":0.99378237344650655},{"$f":"IF(BO104<BR$7, HLOOKUP(BQ$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(BO104<$BR$5, HLOOKUP(BQ$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(BQ$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":0.99208245177872267},0,0,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A104,60),0),BY104:OFFSET(BY104,-MIN($A104,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A104,60),0))","v":9501134.3089533392},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A104,60),0),BZ104:OFFSET(BZ104,-MIN($A104,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A104,60),0))","v":11635418.567373876},null,2041,0,38243.209413736491,1590.0306412879565,0,0,28501.212606762594,null,0,73866841.496497288,585014301.29493988,1035463481.5940946,null,2041,{"$f":"$C104*$CI$4*CV$4*IF(CR$5=\"Base\", 1, VLOOKUP(CS$5, Assumptions!$B$239:$P$245, CT$3, FALSE))^Assumptions!$D$197","v":0},9935.3005636529706,{"$f":"SUMPRODUCT(CR104:OFFSET(CR104,-MIN($A104,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A104,60),0))","v":413.03881159159647},0,0,{"$f":"SUMPRODUCT(CU104:OFFSET(CU104,-MIN($A104,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A104,60),0))","v":7404.8694283473214},null,{"$f":"IF(CQ104<CT$7, HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(CQ104<$CT$5, HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.3118309497725118},{"$f":"IF(CQ104<CT$7, HLOOKUP(CS$3, Assumptions!$C$494:$P$498,2, FALSE), IF(CQ104<$CT$5, HLOOKUP(CS$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(CS$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":1.6659129494576765},0,0,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A104,60),0),DA104:OFFSET(DA104,-MIN($A104,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A104,60),0))","v":158819429.26534739},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A104,60),0),DB104:OFFSET(DB104,-MIN($A104,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A104,60),0))","v":226700681.30250475},null,2041,{"$f":"$C104*$CI$4*DK$4*IF(DG$5=\"Base\", 1, VLOOKUP(DH$5, Assumptions!$B$239:$P$245, DI$3, FALSE))^Assumptions!$D$197","v":0},28307.908850083524,{"$f":"SUMPRODUCT(DG104:OFFSET(DG104,-MIN($A104,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A104,60),0))","v":1176.9918296963601},0,0,{"$f":"SUMPRODUCT(DJ104:OFFSET(DJ104,-MIN($A104,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A104,60),0))","v":21096.343178415271},null,{"$f":"IF(DF104<DI$7, HLOOKUP(DH$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(DF104<$DI$5, HLOOKUP(DH$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(DH$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.423721678821358},{"$f":"IF(DF104<DI$7, HLOOKUP(DH$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(DF104<$DI$5, HLOOKUP(DH$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(DH$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":0.39970376717673978},0,73866841.496497288,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A104,60),0),DP104:OFFSET(DP104,-MIN($A104,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A104,60),0))","v":426194872.02959245},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A104,60),0),DQ104:OFFSET(DQ104,-MIN($A104,60),0),'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A104,60),0))","v":808762800.29158986}]
[92,2042,{"$f":"'Base Case Liquid Immersed'!$C105","v":0},62229.486061126721,{"$f":"SUMPRODUCT(C105:OFFSET(C105,-MIN(A105,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A105,60),0))","v":2652.0222604058863},0,0,{"$f":"SUMPRODUCT(F105:OFFSET(F105,-MIN($A105,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A105,60),0))","v":54614.996459790316},null,null,2042,0,62122.19792134258,2649.6728311854799,0,0,47342.907296299876,null,0,72378867.068093374,945889630.58098292,1768149961.5275311,1528.8217644747433,2042,0,25469.019148894036,1085.791402605071,0,0,19415.823414661907,null,0,0,382736867.11543918,681417269.13284004,null,2042,{"$f":"$C105*$AC$4*AP$4*IF(AL$5=\"Base\", 1, VLOOKUP(AM$5, Assumptions!$B$239:$P$245, AN$3, FALSE))^Assumptions!$D$197","v":0},8411.8896567665561,{"$f":"SUMPRODUCT(AL105:OFFSET(AL105,-MIN($A105,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A105,60),0))","v":358.61441760218963},0,0,{"$f":"SUMPRODUCT(AO105:OFFSET(AO105,-MIN($A105,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A105,60),0))","v":6412.6444447898002},null,{"$f":"IF(AK105<AN$7, HLOOKUP(AM$3, Assumptions!$C$484:$P$488,2, FALSE), IF(AK105<$AN$5, HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.067806975103164},{"$f":"IF(AK105<AN$7, HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AK105<$AN$5, HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.0492133686817731},0,0,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A105,60),0),AU105:OFFSET(AU105,-MIN($A105,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A105,60),0))","v":122931654.40573686},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A105,60),0),AV105:OFFSET(AV105,-MIN($A105,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A105,60),0))","v":203846456.73348594},null,2042,{"$f":"$C105*$AC$4*BE$4*IF(BA$5=\"Base\", 1, VLOOKUP(BB$5, Assumptions!$B$239:$P$245, BC$3, FALSE))^Assumptions!$D$197","v":0},16280.511045923122,{"$f":"SUMPRODUCT(BA105:OFFSET(BA105,-MIN($A105,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A105,60),0))","v":694.06830393968403},0,0,{"$f":"SUMPRODUCT(BD105:OFFSET(BD105,-MIN($A105,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A105,60),0))","v":12411.138635538004},null,{"$f":"IF(AZ105<BC$7, HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(AZ105<$BC$5, HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.3107593090762872},{"$f":"IF(AZ105<BC$7, HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AZ105<$BC$5, HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.2857360104874145},0,0,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A105,60),0),BJ105:OFFSET(BJ105,-MIN($A105,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A105,60),0))","v":250687662.63279915},{"$f":"SUMPRODUCT( Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A105,60),0),BK105:OFFSET(BK105,-MIN($A105,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A105,60),0))","v":466488239.3165189},null,2042,{"$f":"$C105*$AC$4*BT$4*IF(BP$5=\"Base\", 1, VLOOKUP(BQ$5, Assumptions!$B$239:$P$245, BR$3, FALSE))^Assumptions!$D$197","v":0},776.618446204355,{"$f":"SUMPRODUCT(BP105:OFFSET(BP105,-MIN($A105,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A105,60),0))","v":33.108681063197317},0,0,{"$f":"SUMPRODUCT(BS105:OFFSET(BS105,-MIN($A105,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A105,60),0))","v":592.04033433410211},null,{"$f":"IF(BO105<BR$7, HLOOKUP(BQ$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(BO105<$BR$5, HLOOKUP(BQ$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(BQ$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":0.99378237344650655},{"$f":"IF(BO105<BR$7, HLOOKUP(BQ$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(BO105<$BR$5, HLOOKUP(BQ$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(BQ$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":0.99208245177872267},0,0,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A105,60),0),BY105:OFFSET(BY105,-MIN($A105,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A105,60),0))","v":9117550.0769031905},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A105,60),0),BZ105:OFFSET(BZ105,-MIN($A105,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A105,60),0))","v":11082573.082835231},null,2042,0,36653.17877244854,1563.881428580409,0,0,27927.083881637973,null,0,72378867.068093374,563152763.46554375,1086732692.394691,null,2042,{"$f":"$C105*$CI$4*CV$4*IF(CR$5=\"Base\", 1, VLOOKUP(CS$5, Assumptions!$B$239:$P$245, CT$3, FALSE))^Assumptions!$D$197","v":0},9522.2617520613749,{"$f":"SUMPRODUCT(CR105:OFFSET(CR105,-MIN($A105,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A105,60),0))","v":406.24910186631934},0,0,{"$f":"SUMPRODUCT(CU105:OFFSET(CU105,-MIN($A105,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A105,60),0))","v":7255.705661062465},null,{"$f":"IF(CQ105<CT$7, HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(CQ105<$CT$5, HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.3118309497725118},{"$f":"IF(CQ105<CT$7, HLOOKUP(CS$3, Assumptions!$C$494:$P$498,2, FALSE), IF(CQ105<$CT$5, HLOOKUP(CS$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(CS$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":1.6659129494576765},0,0,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A105,60),0),DA105:OFFSET(DA105,-MIN($A105,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A105,60),0))","v":152189647.22796506},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A105,60),0),DB105:OFFSET(DB105,-MIN($A105,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A105,60),0))","v":216162663.70436248},null,2042,{"$f":"$C105*$CI$4*DK$4*IF(DG$5=\"Base\", 1, VLOOKUP(DH$5, Assumptions!$B$239:$P$245, DI$3, FALSE))^Assumptions!$D$197","v":0},27130.917020387165,{"$f":"SUMPRODUCT(DG105:OFFSET(DG105,-MIN($A105,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A105,60),0))","v":1157.6323267140897},0,0,{"$f":"SUMPRODUCT(DJ105:OFFSET(DJ105,-MIN($A105,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A105,60),0))","v":20671.378220575509},null,{"$f":"IF(DF105<DI$7, HLOOKUP(DH$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(DF105<$DI$5, HLOOKUP(DH$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(DH$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.423721678821358},{"$f":"IF(DF105<DI$7, HLOOKUP(DH$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(DF105<$DI$5, HLOOKUP(DH$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(DH$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":0.39970376717673978},0,72378867.068093374,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A105,60),0),DP105:OFFSET(DP105,-MIN($A105,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A105,60),0))","v":410963116.23757875},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A105,60),0),DQ105:OFFSET(DQ105,-MIN($A105,60),0),'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A105,60),0))","v":870570028.69032848}]
[93,2043,{"$f":"'Base Case Liquid Immersed'!$C106","v":0},59577.463800720834,{"$f":"SUMPRODUCT(C106:OFFSET(C106,-MIN(A106,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A106,60),0))","v":2608.5907986838997},0,0,{"$f":"SUMPRODUCT(F106:OFFSET(F106,-MIN($A106,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A106,60),0))","v":53031.176880020292},null,null,2043,0,59472.525090157091,2606.0949869023707,0,0,46306.177514195064,null,0,70793892.013332367,907927858.94545722,1789044459.1853089,1528.8217644747431,2043,0,24383.227746288961,1067.9778330418119,0,0,18990.649644658955,null,0,0,366376358.26135355,651678935.094491,null,2043,{"$f":"$C106*$AC$4*AP$4*IF(AL$5=\"Base\", 1, VLOOKUP(AM$5, Assumptions!$B$239:$P$245, AN$3, FALSE))^Assumptions!$D$197","v":0},8053.2752391643662,{"$f":"SUMPRODUCT(AL106:OFFSET(AL106,-MIN($A106,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A106,60),0))","v":352.73096442783441},0,0,{"$f":"SUMPRODUCT(AO106:OFFSET(AO106,-MIN($A106,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A106,60),0))","v":6272.218352316133},null,{"$f":"IF(AK106<AN$7, HLOOKUP(AM$3, Assumptions!$C$484:$P$488,2, FALSE), IF(AK106<$AN$5, HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.067806975103164},{"$f":"IF(AK106<AN$7, HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AK106<$AN$5, HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.0492133686817731},0,0,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A106,60),0),AU106:OFFSET(AU106,-MIN($A106,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A106,60),0))","v":117144003.73781051},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A106,60),0),AV106:OFFSET(AV106,-MIN($A106,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A106,60),0))","v":195442348.75670683},null,2043,{"$f":"$C106*$AC$4*BE$4*IF(BA$5=\"Base\", 1, VLOOKUP(BB$5, Assumptions!$B$239:$P$245, BC$3, FALSE))^Assumptions!$D$197","v":0},15586.442741983437,{"$f":"SUMPRODUCT(BA106:OFFSET(BA106,-MIN($A106,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A106,60),0))","v":682.68137088401704},0,0,{"$f":"SUMPRODUCT(BD106:OFFSET(BD106,-MIN($A106,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A106,60),0))","v":12139.355642305991},null,{"$f":"IF(AZ106<BC$7, HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(AZ106<$BC$5, HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.3107593090762872},{"$f":"IF(AZ106<BC$7, HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AZ106<$BC$5, HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.2857360104874145},0,0,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A106,60),0),BJ106:OFFSET(BJ106,-MIN($A106,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A106,60),0))","v":240492471.58309394},{"$f":"SUMPRODUCT( Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A106,60),0),BK106:OFFSET(BK106,-MIN($A106,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A106,60),0))","v":445694878.7861132},null,2043,{"$f":"$C106*$AC$4*BT$4*IF(BP$5=\"Base\", 1, VLOOKUP(BQ$5, Assumptions!$B$239:$P$245, BR$3, FALSE))^Assumptions!$D$197","v":0},743.50976514115769,{"$f":"SUMPRODUCT(BP106:OFFSET(BP106,-MIN($A106,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A106,60),0))","v":32.565497729960391},0,0,{"$f":"SUMPRODUCT(BS106:OFFSET(BS106,-MIN($A106,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A106,60),0))","v":579.07565003683192},null,{"$f":"IF(BO106<BR$7, HLOOKUP(BQ$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(BO106<$BR$5, HLOOKUP(BQ$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(BQ$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":0.99378237344650655},{"$f":"IF(BO106<BR$7, HLOOKUP(BQ$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(BO106<$BR$5, HLOOKUP(BQ$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(BQ$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":0.99208245177872267},0,0,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A106,60),0),BY106:OFFSET(BY106,-MIN($A106,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A106,60),0))","v":8739882.9404491447},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A106,60),0),BZ106:OFFSET(BZ106,-MIN($A106,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A106,60),0))","v":10541707.551671},null,2043,0,35089.297343868129,1538.1171538605588,0,0,27315.527869536112,null,0,70793892.013332367,541551500.68410361,1137365524.0908179,null,2043,{"$f":"$C106*$CI$4*CV$4*IF(CR$5=\"Base\", 1, VLOOKUP(CS$5, Assumptions!$B$239:$P$245, CT$3, FALSE))^Assumptions!$D$197","v":0},9116.0126501950563,{"$f":"SUMPRODUCT(CR106:OFFSET(CR106,-MIN($A106,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A106,60),0))","v":399.55942119108198},0,0,{"$f":"SUMPRODUCT(CU106:OFFSET(CU106,-MIN($A106,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A106,60),0))","v":7096.817950556403},null,{"$f":"IF(CQ106<CT$7, HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(CQ106<$CT$5, HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.3118309497725118},{"$f":"IF(CQ106<CT$7, HLOOKUP(CS$3, Assumptions!$C$494:$P$498,2, FALSE), IF(CQ106<$CT$5, HLOOKUP(CS$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(CS$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":1.6659129494576765},0,0,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A106,60),0),DA106:OFFSET(DA106,-MIN($A106,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A106,60),0))","v":145672552.44547445},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A106,60),0),DB106:OFFSET(DB106,-MIN($A106,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A106,60),0))","v":205856108.73282367},null,2043,{"$f":"$C106*$CI$4*DK$4*IF(DG$5=\"Base\", 1, VLOOKUP(DH$5, Assumptions!$B$239:$P$245, DI$3, FALSE))^Assumptions!$D$197","v":0},25973.284693673075,{"$f":"SUMPRODUCT(DG106:OFFSET(DG106,-MIN($A106,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A106,60),0))","v":1138.5577326694768},0,0,{"$f":"SUMPRODUCT(DJ106:OFFSET(DJ106,-MIN($A106,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A106,60),0))","v":20218.709918979708},null,{"$f":"IF(DF106<DI$7, HLOOKUP(DH$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(DF106<$DI$5, HLOOKUP(DH$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(DH$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.423721678821358},{"$f":"IF(DF106<DI$7, HLOOKUP(DH$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(DF106<$DI$5, HLOOKUP(DH$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(DH$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":0.39970376717673978},0,70793892.013332367,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A106,60),0),DP106:OFFSET(DP106,-MIN($A106,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A106,60),0))","v":395878948.23862916},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A106,60),0),DQ106:OFFSET(DQ106,-MIN($A106,60),0),'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A106,60),0))","v":931509415.3579942}]
[94,2044,{"$f":"'Base Case Liquid Immersed'!$C107","v":0},56968.873002036933,{"$f":"SUMPRODUCT(C107:OFFSET(C107,-MIN(A107,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A107,60),0))","v":2565.6353020457905},0,0,{"$f":"SUMPRODUCT(F107:OFFSET(F107,-MIN($A107,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A107,60),0))","v":51384.85776059339},null,null,2044,0,56866.430103254723,2562.9918983794651,0,0,45204.853676913284,null,0,69110164.16116114,870510970.84781384,1809784941.2529602,1528.8217644747431,2044,0,23315.249913247149,1050.3589974602787,0,0,18538.985174346795,null,0,0,350294962.76165777,622514583.54933441,null,2044,{"$f":"$C107*$AC$4*AP$4*IF(AL$5=\"Base\", 1, VLOOKUP(AM$5, Assumptions!$B$239:$P$245, AN$3, FALSE))^Assumptions!$D$197","v":0},7700.5442747365314,{"$f":"SUMPRODUCT(AL107:OFFSET(AL107,-MIN($A107,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A107,60),0))","v":346.91182785543123},0,0,{"$f":"SUMPRODUCT(AO107:OFFSET(AO107,-MIN($A107,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A107,60),0))","v":6123.0429300536371},null,{"$f":"IF(AK107<AN$7, HLOOKUP(AM$3, Assumptions!$C$484:$P$488,2, FALSE), IF(AK107<$AN$5, HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.067806975103164},{"$f":"IF(AK107<AN$7, HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AK107<$AN$5, HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.0492133686817731},0,0,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A107,60),0),AU107:OFFSET(AU107,-MIN($A107,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A107,60),0))","v":111482362.72224958},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A107,60),0),AV107:OFFSET(AV107,-MIN($A107,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A107,60),0))","v":187169033.43592519},null,2044,{"$f":"$C107*$AC$4*BE$4*IF(BA$5=\"Base\", 1, VLOOKUP(BB$5, Assumptions!$B$239:$P$245, BC$3, FALSE))^Assumptions!$D$197","v":0},14903.761371099421,{"$f":"SUMPRODUCT(BA107:OFFSET(BA107,-MIN($A107,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A107,60),0))","v":671.41891724869856},0,0,{"$f":"SUMPRODUCT(BD107:OFFSET(BD107,-MIN($A107,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A107,60),0))","v":11850.639050788277},null,{"$f":"IF(AZ107<BC$7, HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(AZ107<$BC$5, HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.3107593090762872},{"$f":"IF(AZ107<BC$7, HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AZ107<$BC$5, HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.2857360104874145},0,0,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A107,60),0),BJ107:OFFSET(BJ107,-MIN($A107,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A107,60),0))","v":230444269.02783135},{"$f":"SUMPRODUCT( Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A107,60),0),BK107:OFFSET(BK107,-MIN($A107,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A107,60),0))","v":425332159.83822453},null,2044,{"$f":"$C107*$AC$4*BT$4*IF(BP$5=\"Base\", 1, VLOOKUP(BQ$5, Assumptions!$B$239:$P$245, BR$3, FALSE))^Assumptions!$D$197","v":0},710.9442674111973,{"$f":"SUMPRODUCT(BP107:OFFSET(BP107,-MIN($A107,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A107,60),0))","v":32.028252356148876},0,0,{"$f":"SUMPRODUCT(BS107:OFFSET(BS107,-MIN($A107,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A107,60),0))","v":565.30319350488196},null,{"$f":"IF(BO107<BR$7, HLOOKUP(BQ$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(BO107<$BR$5, HLOOKUP(BQ$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(BQ$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":0.99378237344650655},{"$f":"IF(BO107<BR$7, HLOOKUP(BQ$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(BO107<$BR$5, HLOOKUP(BQ$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(BQ$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":0.99208245177872267},0,0,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A107,60),0),BY107:OFFSET(BY107,-MIN($A107,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A107,60),0))","v":8368331.0115768304},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A107,60),0),BZ107:OFFSET(BZ107,-MIN($A107,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A107,60),0))","v":10013390.275184801},null,2044,0,33551.180190007573,1512.6329009191863,0,0,26665.868502566489,null,0,69110164.16116114,520216008.08615601,1187270357.7036257,null,2044,{"$f":"$C107*$CI$4*CV$4*IF(CR$5=\"Base\", 1, VLOOKUP(CS$5, Assumptions!$B$239:$P$245, CT$3, FALSE))^Assumptions!$D$197","v":0},8716.4532290039751,{"$f":"SUMPRODUCT(CR107:OFFSET(CR107,-MIN($A107,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A107,60),0))","v":392.94249490930696},0,0,{"$f":"SUMPRODUCT(CU107:OFFSET(CU107,-MIN($A107,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A107,60),0))","v":6928.0306483567974},null,{"$f":"IF(CQ107<CT$7, HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(CQ107<$CT$5, HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.3118309497725118},{"$f":"IF(CQ107<CT$7, HLOOKUP(CS$3, Assumptions!$C$494:$P$498,2, FALSE), IF(CQ107<$CT$5, HLOOKUP(CS$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(CS$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":1.6659129494576765},0,0,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A107,60),0),DA107:OFFSET(DA107,-MIN($A107,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A107,60),0))","v":139272247.36214954},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A107,60),0),DB107:OFFSET(DB107,-MIN($A107,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A107,60),0))","v":195790651.21235883},null,2044,{"$f":"$C107*$CI$4*DK$4*IF(DG$5=\"Base\", 1, VLOOKUP(DH$5, Assumptions!$B$239:$P$245, DI$3, FALSE))^Assumptions!$D$197","v":0},24834.726961003598,{"$f":"SUMPRODUCT(DG107:OFFSET(DG107,-MIN($A107,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A107,60),0))","v":1119.6904060098793},0,0,{"$f":"SUMPRODUCT(DJ107:OFFSET(DJ107,-MIN($A107,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A107,60),0))","v":19737.837854209691},null,{"$f":"IF(DF107<DI$7, HLOOKUP(DH$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(DF107<$DI$5, HLOOKUP(DH$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(DH$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.423721678821358},{"$f":"IF(DF107<DI$7, HLOOKUP(DH$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(DF107<$DI$5, HLOOKUP(DH$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(DH$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":0.39970376717673978},0,69110164.16116114,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A107,60),0),DP107:OFFSET(DP107,-MIN($A107,60),0), 'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A107,60),0))","v":380943760.72400647},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A107,60),0),DQ107:OFFSET(DQ107,-MIN($A107,60),0),'Load Growth Tables'!$H$75:OFFSET('Load Growth Tables'!$H$75, -MIN($A107,60),0))","v":991479706.49126697}]
[95,2045,{"$f":"'Base Case Liquid Immersed'!$C108","v":0},54403.237699991143,{"$f":"SUMPRODUCT(C108:OFFSET(C108,-MIN(A108,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A108,60),0))","v":2522.03293415607},0,0,{"$f":"SUMPRODUCT(F108:OFFSET(F108,-MIN($A108,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A108,60),0))","v":49679.810783608184},{"$f":"IF(H108>0, SUMPRODUCT(G108:OFFSET(G108,-MIN($A108,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A108,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A108,60),0)) / H108, 0)","v":0.27688396624641437},null,2045,0,54303.43820487526,2519.2423931604726,0,0,44038.402147664252,null,{"$f":"IF(K108<P$4, VLOOKUP($K108, 'Base Case Liquid Immersed'!$B$13:$K$168, 9, FALSE), SUM(AF108, CL108))","v":17237865.37798078},{"$f":"IF(K108<P$4, VLOOKUP($K108, 'Base Case Liquid Immersed'!$B$13:$K$168, 10, FALSE), SUM(AG108, CM108))","v":508849856.69685179},null,null,11946.1128564751,2045,0,22264.890915786873,1032.4752993211589,0,0,18060.611153674185,{"$f":"IF(AD108>0, SUMPRODUCT(AC108:OFFSET(AC108,-MIN($A108,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A108,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A108,60),0)) / AD108, 0)","v":0.25234100663388709},{"$f":"SUM(AU108, BJ108, BY108)","v":12299150.809848035},{"$f":"SUM(AV108, BK108, BZ108)","v":343028326.68362629},null,null,null,2045,{"$f":"$C108*$AC$4*AP$4*IF(AL$5=\"Base\", 1, VLOOKUP(AM$5, Assumptions!$B$239:$P$245, AN$3, FALSE))^Assumptions!$D$197","v":0},7353.6324468810999,{"$f":"SUMPRODUCT(AL108:OFFSET(AL108,-MIN($A108,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A108,60),0))","v":341.00521266456968},0,0,{"$f":"SUMPRODUCT(AO108:OFFSET(AO108,-MIN($A108,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A108,60),0))","v":5965.0458963619621},{"$f":"IF(AQ108>0, SUMPRODUCT(AP108:OFFSET(AP108,-MIN($A108,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A108,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A108,60),0)) / AQ108, 0)","v":0.25234100663388709},{"$f":"IF(AK108<=AN$5, HLOOKUP(AM$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(AM$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.067806975103164},{"$f":"IF(AK108<=AN$5, HLOOKUP(AM$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(AM$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":2.0492133686817731},{"$f":"IF(AK108<AN$7, 0, (AQ108*AS108*(AR108)^2)*(8760))","v":3552927.2225157004},{"$f":"IF(AK108<AN$7,0,AQ108*AT108*8760)","v":107079189.72967748},null,null,null,2045,{"$f":"$C108*$AC$4*BE$4*IF(BA$5=\"Base\", 1, VLOOKUP(BB$5, Assumptions!$B$239:$P$245, BC$3, FALSE))^Assumptions!$D$197","v":0},14232.342453850722,{"$f":"SUMPRODUCT(BA108:OFFSET(BA108,-MIN($A108,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A108,60),0))","v":659.98715604133645},0,0,{"$f":"SUMPRODUCT(BD108:OFFSET(BD108,-MIN($A108,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A108,60),0))","v":11544.848965896796},{"$f":"IF(BF108>0, SUMPRODUCT(BE108:OFFSET(BE108,-MIN($A108,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A108,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A108,60),0)) / BF108, 0)","v":0.25234100663388714},{"$f":"IF(AZ108<=BC$5, HLOOKUP(BB$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(BB$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.3107593090762872},{"$f":"IF(AZ108<=BC$5, HLOOKUP(BB$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(BB$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":2.2857360104874145},{"$f":"IF(AZ108<BC$7, 0, (BF108*BH108*(BG108)^2)*(8760))","v":8440943.145120332},{"$f":"IF(AZ108<BC$7,0,BF108*BI108*8760)","v":231163058.66882095},null,null,null,2045,{"$f":"$C108*$AC$4*BT$4*IF(BP$5=\"Base\", 1, VLOOKUP(BQ$5, Assumptions!$B$239:$P$245, BR$3, FALSE))^Assumptions!$D$197","v":0},678.91601505504843,{"$f":"SUMPRODUCT(BP108:OFFSET(BP108,-MIN($A108,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A108,60),0))","v":31.482930615252773},0,0,{"$f":"SUMPRODUCT(BS108:OFFSET(BS108,-MIN($A108,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A108,60),0))","v":550.71629141543019},{"$f":"IF(BU108>0, SUMPRODUCT(BT108:OFFSET(BT108,-MIN($A108,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A108,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A108,60),0)) / BU108, 0)","v":0.25234100663388703},{"$f":"IF(BO108<=BR$5, HLOOKUP(BQ$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(BQ$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":0.99378237344650655},{"$f":"IF(BO108<=BR$5, HLOOKUP(BQ$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(BQ$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":0.99208245177872267},{"$f":"IF(BO108<BR$7, 0, (BU108*BW108*(BV108)^2)*(8760))","v":305280.44221200247},{"$f":"IF(BO108<BR$7,0,BU108*BX108*8760)","v":4786078.2851278922},null,null,null,2045,0,32038.54728908839,1486.7670938393135,0,0,25977.790993990067,{"$f":"SUM(CX108, DM108)","v":0.25234100663388709},{"$f":"SUM(DA108, DP108)","v":4938714.5681327442},{"$f":"SUM(DB108, DQ108)","v":165821530.0132255},null,null,null,2045,{"$f":"$C108*$CI$4*CV$4*IF(CR$5=\"Base\", 1, VLOOKUP(CS$5, Assumptions!$B$239:$P$245, CT$3, FALSE))^Assumptions!$D$197","v":0},8323.5107340946688,{"$f":"SUMPRODUCT(CR108:OFFSET(CR108,-MIN($A108,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A108,60),0))","v":386.22645438745502},0,0,{"$f":"SUMPRODUCT(CU108:OFFSET(CU108,-MIN($A108,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A108,60),0))","v":6749.2619700591576},{"$f":"IF(CW108>0, SUMPRODUCT(CV108:OFFSET(CV108,-MIN($A108,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A108,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A108,60),0)) / CW108, 0)","v":0.25234100663388709},{"$f":"IF(CQ108<=CT$5, HLOOKUP(CS$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(CS$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.3118309497725118},{"$f":"IF(CQ108<=CT$5, HLOOKUP(CS$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(CS$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.6659129494576765},{"$f":"IF(CQ108<CT$7, 0, (CW108*CY108*(CX108)^2)*(8760))","v":4938714.5681327442},{"$f":"IF(CQ108<CT$7,0,CW108*CZ108*8760)","v":98494662.3371851},null,null,null,2045,{"$f":"$C108*$CI$4*DK$4*IF(DG$5=\"Base\", 1, VLOOKUP(DH$5, Assumptions!$B$239:$P$245, DI$3, FALSE))^Assumptions!$D$197","v":0},23715.03655499372,{"$f":"SUMPRODUCT(DG108:OFFSET(DG108,-MIN($A108,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A108,60),0))","v":1100.5406394518584},0,0,{"$f":"SUMPRODUCT(DJ108:OFFSET(DJ108,-MIN($A108,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A108,60),0))","v":19228.529023930911},null,{"$f":"IF(DF108<=DI$5, HLOOKUP(DH$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(DH$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.423721678821358},{"$f":"IF(DF108<=DI$5, HLOOKUP(DH$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(DH$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":0.39970376717673978},0,67326867.676040381]
[96,2046,{"$f":"'Base Case Liquid Immersed'!$C109","v":0},51881.204765835071,{"$f":"SUMPRODUCT(C109:OFFSET(C109,-MIN(A109,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A109,60),0))","v":2478.417172115925},0,0,{"$f":"SUMPRODUCT(F109:OFFSET(F109,-MIN($A109,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A109,60),0))","v":47920.594022434569},{"$f":"IF(H109>0, SUMPRODUCT(G109:OFFSET(G109,-MIN($A109,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A109,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A109,60),0)) / H109, 0)","v":0.28657331559330934},null,2046,0,51784.195811714788,2475.4816604971111,0,0,42807.023507612561,{"$f":"IF(Q109>0, SUMPRODUCT(P109:OFFSET(P109,-MIN($A109,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A109,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A109,60),0)) / Q109, 0)","v":0.26315037153130405},{"$f":"IF(K109<P$4, VLOOKUP($K109, 'Base Case Liquid Immersed'!$B$13:$K$168, 9, FALSE), SUM(AF109, CL109))","v":18222135.657003805},{"$f":"IF(K109<P$4, VLOOKUP($K109, 'Base Case Liquid Immersed'!$B$13:$K$168, 10, FALSE), SUM(AG109, CM109))","v":494621664.61965358},null,null,11980.365796408529,2046,0,21232.415616465714,1014.5864886493293,0,0,17555.60984308297,{"$f":"IF(AD109>0, SUMPRODUCT(AC109:OFFSET(AC109,-MIN($A109,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A109,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A109,60),0)) / AD109, 0)","v":0.26315037153130399},13001423.877534181,333436749.01932877,null,null,null,2046,{"$f":"$C109*$AC$4*AP$4*IF(AL$5=\"Base\", 1, VLOOKUP(AM$5, Assumptions!$B$239:$P$245, AN$3, FALSE))^Assumptions!$D$197","v":0},7012.6272342165303,{"$f":"SUMPRODUCT(AL109:OFFSET(AL109,-MIN($A109,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A109,60),0))","v":335.09690891001577},0,0,{"$f":"SUMPRODUCT(AO109:OFFSET(AO109,-MIN($A109,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A109,60),0))","v":5798.2544201617366},{"$f":"IF(AQ109>0, SUMPRODUCT(AP109:OFFSET(AP109,-MIN($A109,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A109,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A109,60),0)) / AQ109, 0)","v":0.26315037153130411},{"$f":"IF(AK109<=AN$5, HLOOKUP(AM$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(AM$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.067806975103164},{"$f":"IF(AK109<=AN$5, HLOOKUP(AM$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(AM$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":2.0492133686817731},3755796.9277821714,104085097.74184725,null,null,null,2046,{"$f":"$C109*$AC$4*BE$4*IF(BA$5=\"Base\", 1, VLOOKUP(BB$5, Assumptions!$B$239:$P$245, BC$3, FALSE))^Assumptions!$D$197","v":0},13572.355297809387,{"$f":"SUMPRODUCT(BA109:OFFSET(BA109,-MIN($A109,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A109,60),0))","v":648.55212675973974},0,0,{"$f":"SUMPRODUCT(BD109:OFFSET(BD109,-MIN($A109,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A109,60),0))","v":11222.037970812085},{"$f":"IF(BF109>0, SUMPRODUCT(BE109:OFFSET(BE109,-MIN($A109,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A109,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A109,60),0)) / BF109, 0)","v":0.26315037153130405},{"$f":"IF(AZ109<=BC$5, HLOOKUP(BB$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(BB$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.3107593090762872},{"$f":"IF(AZ109<=BC$5, HLOOKUP(BB$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(BB$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":2.2857360104874145},8922915.2038694192,224699398.79625452,null,null,null,2046,{"$f":"$C109*$AC$4*BT$4*IF(BP$5=\"Base\", 1, VLOOKUP(BQ$5, Assumptions!$B$239:$P$245, BR$3, FALSE))^Assumptions!$D$197","v":0},647.43308443979561,{"$f":"SUMPRODUCT(BP109:OFFSET(BP109,-MIN($A109,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A109,60),0))","v":30.937452979573845},0,0,{"$f":"SUMPRODUCT(BS109:OFFSET(BS109,-MIN($A109,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A109,60),0))","v":535.31745210914494},{"$f":"IF(BU109>0, SUMPRODUCT(BT109:OFFSET(BT109,-MIN($A109,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A109,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A109,60),0)) / BU109, 0)","v":0.26315037153130416},{"$f":"IF(BO109<=BR$5, HLOOKUP(BQ$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(BQ$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":0.99378237344650655},{"$f":"IF(BO109<=BR$5, HLOOKUP(BQ$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(BQ$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":0.99208245177872267},322711.74588258978,4652252.4812270049,null,null,null,2046,0,30551.780195249077,1460.895171847782,0,0,25251.413664529591,0.26315037153130411,5220711.7794696232,161184915.60032481,null,null,null,2046,{"$f":"$C109*$CI$4*CV$4*IF(CR$5=\"Base\", 1, VLOOKUP(CS$5, Assumptions!$B$239:$P$245, CT$3, FALSE))^Assumptions!$D$197","v":0},7937.2842797072135,{"$f":"SUMPRODUCT(CR109:OFFSET(CR109,-MIN($A109,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A109,60),0))","v":379.50878927515879},0,0,{"$f":"SUMPRODUCT(CU109:OFFSET(CU109,-MIN($A109,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A109,60),0))","v":6560.542656443351},{"$f":"IF(CW109>0, SUMPRODUCT(CV109:OFFSET(CV109,-MIN($A109,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A109,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A109,60),0)) / CW109, 0)","v":0.26315037153130411},{"$f":"IF(CQ109<=CT$5, HLOOKUP(CS$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(CS$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.3118309497725118},{"$f":"IF(CQ109<=CT$5, HLOOKUP(CS$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(CS$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.6659129494576765},5220711.7794696232,95740606.389504775,null,null,null,2046,{"$f":"$C109*$CI$4*DK$4*IF(DG$5=\"Base\", 1, VLOOKUP(DH$5, Assumptions!$B$239:$P$245, DI$3, FALSE))^Assumptions!$D$197","v":0},22614.495915541862,{"$f":"SUMPRODUCT(DG109:OFFSET(DG109,-MIN($A109,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A109,60),0))","v":1081.3863825726232},0,0,{"$f":"SUMPRODUCT(DJ109:OFFSET(DJ109,-MIN($A109,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A109,60),0))","v":18690.87100808624},null,{"$f":"IF(DF109<=DI$5, HLOOKUP(DH$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(DH$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.423721678821358},{"$f":"IF(DF109<=DI$5, HLOOKUP(DH$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(DH$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":0.39970376717673978},0,65444309.210820027]
[97,2047,{"$f":"'Base Case Liquid Immersed'!$C110","v":0},49402.787593719149,{"$f":"SUMPRODUCT(C110:OFFSET(C110,-MIN(A110,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A110,60),0))","v":2433.9344946905876},0,0,{"$f":"SUMPRODUCT(F110:OFFSET(F110,-MIN($A110,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A110,60),0))","v":46112.456331690264},{"$f":"IF(H110>0, SUMPRODUCT(G110:OFFSET(G110,-MIN($A110,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A110,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A110,60),0)) / H110, 0)","v":0.29619491203527332},null,2047,0,49308.714151217675,2430.8581974394183,0,0,41511.673856511639,{"$f":"IF(Q110>0, SUMPRODUCT(P110:OFFSET(P110,-MIN($A110,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A110,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A110,60),0)) / Q110, 0)","v":0.27394964501522368},{"$f":"IF(K110<P$4, VLOOKUP($K110, 'Base Case Liquid Immersed'!$B$13:$K$168, 9, FALSE), SUM(AF110, CL110))","v":19150847.540712819},{"$f":"IF(K110<P$4, VLOOKUP($K110, 'Base Case Liquid Immersed'!$B$13:$K$168, 10, FALSE), SUM(AG110, CM110))","v":479654307.67230392},null,null,12016.02125072518,2047,0,20217.829127816382,996.34333411864111,0,0,17024.373349121703,{"$f":"IF(AD110>0, SUMPRODUCT(AC110:OFFSET(AC110,-MIN($A110,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A110,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A110,60),0)) / AD110, 0)","v":0.27394964501522368},13664056.243327333,323346881.95745271,null,null,null,2047,{"$f":"$C110*$AC$4*AP$4*IF(AL$5=\"Base\", 1, VLOOKUP(AM$5, Assumptions!$B$239:$P$245, AN$3, FALSE))^Assumptions!$D$197","v":0},6677.5303253065149,{"$f":"SUMPRODUCT(AL110:OFFSET(AL110,-MIN($A110,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A110,60),0))","v":329.07157271601665},0,0,{"$f":"SUMPRODUCT(AO110:OFFSET(AO110,-MIN($A110,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A110,60),0))","v":5622.7980061268936},{"$f":"IF(AQ110>0, SUMPRODUCT(AP110:OFFSET(AP110,-MIN($A110,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A110,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A110,60),0)) / AQ110, 0)","v":0.27394964501522379},{"$f":"IF(AK110<=AN$5, HLOOKUP(AM$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(AM$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.067806975103164},{"$f":"IF(AK110<=AN$5, HLOOKUP(AM$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(AM$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":2.0492133686817731},3947215.3929546932,100935460.50951944,null,null,null,2047,{"$f":"$C110*$AC$4*BE$4*IF(BA$5=\"Base\", 1, VLOOKUP(BB$5, Assumptions!$B$239:$P$245, BC$3, FALSE))^Assumptions!$D$197","v":0},12923.803171049647,{"$f":"SUMPRODUCT(BA110:OFFSET(BA110,-MIN($A110,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A110,60),0))","v":636.89059094978097},0,0,{"$f":"SUMPRODUCT(BD110:OFFSET(BD110,-MIN($A110,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A110,60),0))","v":10882.456711032421},{"$f":"IF(BF110>0, SUMPRODUCT(BE110:OFFSET(BE110,-MIN($A110,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A110,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A110,60),0)) / BF110, 0)","v":0.27394964501522368},{"$f":"IF(AZ110<=BC$5, HLOOKUP(BB$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(BB$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.3107593090762872},{"$f":"IF(AZ110<=BC$5, HLOOKUP(BB$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(BB$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":2.2857360104874145},9377681.7330592237,217899947.11792058,null,null,null,2047,{"$f":"$C110*$AC$4*BT$4*IF(BP$5=\"Base\", 1, VLOOKUP(BQ$5, Assumptions!$B$239:$P$245, BR$3, FALSE))^Assumptions!$D$197","v":0},616.49563146022172,{"$f":"SUMPRODUCT(BP110:OFFSET(BP110,-MIN($A110,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A110,60),0))","v":30.381170452843552},0,0,{"$f":"SUMPRODUCT(BS110:OFFSET(BS110,-MIN($A110,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A110,60),0))","v":519.11863196238789},{"$f":"IF(BU110>0, SUMPRODUCT(BT110:OFFSET(BT110,-MIN($A110,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A110,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A110,60),0)) / BU110, 0)","v":0.27394964501522373},{"$f":"IF(BO110<=BR$5, HLOOKUP(BQ$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(BQ$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":0.99378237344650655},{"$f":"IF(BO110<=BR$5, HLOOKUP(BQ$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(BQ$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":0.99208245177872267},339159.11731341609,4511474.3300126558,null,null,null,2047,0,29090.885023401293,1434.5148633207771,0,0,24487.300507389933,0.27394964501522362,5486791.2973854858,156307425.71485117,null,null,null,2047,{"$f":"$C110*$CI$4*CV$4*IF(CR$5=\"Base\", 1, VLOOKUP(CS$5, Assumptions!$B$239:$P$245, CT$3, FALSE))^Assumptions!$D$197","v":0},7557.7754904320545,{"$f":"SUMPRODUCT(CR110:OFFSET(CR110,-MIN($A110,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A110,60),0))","v":372.6590034364749},0,0,{"$f":"SUMPRODUCT(CU110:OFFSET(CU110,-MIN($A110,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A110,60),0))","v":6362.0192379780292},{"$f":"IF(CW110>0, SUMPRODUCT(CV110:OFFSET(CV110,-MIN($A110,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A110,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A110,60),0)) / CW110, 0)","v":0.27394964501522362},{"$f":"IF(CQ110<=CT$5, HLOOKUP(CS$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(CS$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.3118309497725118},{"$f":"IF(CQ110<=CT$5, HLOOKUP(CS$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(CS$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.6659129494576765},5486791.2973854858,92843475.243238986,null,null,null,2047,{"$f":"$C110*$CI$4*DK$4*IF(DG$5=\"Base\", 1, VLOOKUP(DH$5, Assumptions!$B$239:$P$245, DI$3, FALSE))^Assumptions!$D$197","v":0},21533.10953296924,{"$f":"SUMPRODUCT(DG110:OFFSET(DG110,-MIN($A110,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A110,60),0))","v":1061.8558598843022},0,0,{"$f":"SUMPRODUCT(DJ110:OFFSET(DJ110,-MIN($A110,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A110,60),0))","v":18125.281269411906},null,{"$f":"IF(DF110<=DI$5, HLOOKUP(DH$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(DH$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.423721678821358},{"$f":"IF(DF110<=DI$5, HLOOKUP(DH$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(DH$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":0.39970376717673978},0,63463950.471612178]
[{"$f":"A110+1","v":98},{"$f":"B110+1","v":2048},{"$f":"'Base Case Liquid Immersed'!$C111","v":0},46968.853099028565,{"$f":"SUMPRODUCT(C111:OFFSET(C111,-MIN(A111,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A111,60),0))","v":2390.2860833029927},0,0,{"$f":"SUMPRODUCT(F111:OFFSET(F111,-MIN($A111,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A111,60),0))","v":44261.350778778615},{"$f":"IF(H111>0, SUMPRODUCT(G111:OFFSET(G111,-MIN($A111,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A111,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A111,60),0)) / H111, 0)","v":0.30575583208140034},null,2048,0,46877.855953778257,2387.0750480538181,0,0,40154.199900201987,{"$f":"IF(Q111>0, SUMPRODUCT(P111:OFFSET(P111,-MIN($A111,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A111,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A111,60),0)) / Q111, 0)","v":0.28473913708993981},{"$f":"IF(K111<P$4, VLOOKUP($K111, 'Base Case Liquid Immersed'!$B$13:$K$168, 9, FALSE), SUM(AF111, CL111))","v":20012510.606916081},{"$f":"IF(K111<P$4, VLOOKUP($K111, 'Base Case Liquid Immersed'!$B$13:$K$168, 10, FALSE), SUM(AG111, CM111))","v":463969123.95874107},null,null,12053.076285134062,2048,0,19221.485793697742,978.44291435520915,0,0,16467.659025247245,{"$f":"IF(AD111>0, SUMPRODUCT(AC111:OFFSET(AC111,-MIN($A111,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A111,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A111,60),0)) / AD111, 0)","v":0.28473913708993981},14278849.53507953,312773110.04383665,null,null,null,2048,{"$f":"$C111*$AC$4*AP$4*IF(AL$5=\"Base\", 1, VLOOKUP(AM$5, Assumptions!$B$239:$P$245, AN$3, FALSE))^Assumptions!$D$197","v":0},6348.4587525904981,{"$f":"SUMPRODUCT(AL111:OFFSET(AL111,-MIN($A111,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A111,60),0))","v":323.15943471888716},0,0,{"$f":"SUMPRODUCT(AO111:OFFSET(AO111,-MIN($A111,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A111,60),0))","v":5438.9267924222759},{"$f":"IF(AQ111>0, SUMPRODUCT(AP111:OFFSET(AP111,-MIN($A111,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A111,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A111,60),0)) / AQ111, 0)","v":0.2847391370899397},{"$f":"IF(AK111<=AN$5, HLOOKUP(AM$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(AM$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.067806975103164},{"$f":"IF(AK111<=AN$5, HLOOKUP(AM$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(AM$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":2.0492133686817731},4124814.3065916719,97634768.290183663,null,null,null,2048,{"$f":"$C111*$AC$4*BE$4*IF(BA$5=\"Base\", 1, VLOOKUP(BB$5, Assumptions!$B$239:$P$245, BC$3, FALSE))^Assumptions!$D$197","v":0},12286.912580099866,{"$f":"SUMPRODUCT(BA111:OFFSET(BA111,-MIN($A111,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A111,60),0))","v":625.4481408113794},0,0,{"$f":"SUMPRODUCT(BD111:OFFSET(BD111,-MIN($A111,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A111,60),0))","v":10526.58930811929},{"$f":"IF(BF111>0, SUMPRODUCT(BE111:OFFSET(BE111,-MIN($A111,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A111,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A111,60),0)) / BF111, 0)","v":0.28473913708993975},{"$f":"IF(AZ111<=BC$5, HLOOKUP(BB$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(BB$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.3107593090762872},{"$f":"IF(AZ111<=BC$5, HLOOKUP(BB$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(BB$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":2.2857360104874145},9799616.1659248248,210774397.22281733,null,null,null,2048,{"$f":"$C111*$AC$4*BT$4*IF(BP$5=\"Base\", 1, VLOOKUP(BQ$5, Assumptions!$B$239:$P$245, BR$3, FALSE))^Assumptions!$D$197","v":0},586.11446100737817,{"$f":"SUMPRODUCT(BP111:OFFSET(BP111,-MIN($A111,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A111,60),0))","v":29.835338824942543},0,0,{"$f":"SUMPRODUCT(BS111:OFFSET(BS111,-MIN($A111,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A111,60),0))","v":502.14292470568103},{"$f":"IF(BU111>0, SUMPRODUCT(BT111:OFFSET(BT111,-MIN($A111,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A111,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A111,60),0)) / BU111, 0)","v":0.28473913708993975},{"$f":"IF(BO111<=BR$5, HLOOKUP(BQ$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(BQ$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":0.99378237344650655},{"$f":"IF(BO111<=BR$5, HLOOKUP(BQ$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(BQ$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":0.99208245177872267},354419.06256303465,4363944.5308356704,null,null,null,2048,0,27656.370160080518,1408.6321336986091,0,0,23686.540874954742,0.28473913708993959,5733661.0718365526,151196013.91490442,null,null,null,2048,{"$f":"$C111*$CI$4*CV$4*IF(CR$5=\"Base\", 1, VLOOKUP(CS$5, Assumptions!$B$239:$P$245, CT$3, FALSE))^Assumptions!$D$197","v":0},7185.1164869955792,{"$f":"SUMPRODUCT(CR111:OFFSET(CR111,-MIN($A111,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A111,60),0))","v":365.93835978520747},0,0,{"$f":"SUMPRODUCT(CU111:OFFSET(CU111,-MIN($A111,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A111,60),0))","v":6153.9747381356947},{"$f":"IF(CW111>0, SUMPRODUCT(CV111:OFFSET(CV111,-MIN($A111,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A111,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A111,60),0)) / CW111, 0)","v":0.28473913708993959},{"$f":"IF(CQ111<=CT$5, HLOOKUP(CS$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(CS$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.3118309497725118},{"$f":"IF(CQ111<=CT$5, HLOOKUP(CS$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(CS$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.6659129494576765},5733661.0718365526,89807399.172406048,null,null,null,2048,{"$f":"$C111*$CI$4*DK$4*IF(DG$5=\"Base\", 1, VLOOKUP(DH$5, Assumptions!$B$239:$P$245, DI$3, FALSE))^Assumptions!$D$197","v":0},20471.253673084939,{"$f":"SUMPRODUCT(DG111:OFFSET(DG111,-MIN($A111,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A111,60),0))","v":1042.6937739134016},0,0,{"$f":"SUMPRODUCT(DJ111:OFFSET(DJ111,-MIN($A111,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A111,60),0))","v":17532.566136819049},null,{"$f":"IF(DF111<=DI$5, HLOOKUP(DH$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(DH$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.423721678821358},{"$f":"IF(DF111<=DI$5, HLOOKUP(DH$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(DH$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":0.39970376717673978},0,61388614.742498361]
[99,2049,{"$f":"'Base Case Liquid Immersed'!$C112","v":0},44578.567015725574,{"$f":"SUMPRODUCT(C112:OFFSET(C112,-MIN(A112,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A112,60),0))","v":2345.9288293945015},0,0,{"$f":"SUMPRODUCT(F112:OFFSET(F112,-MIN($A112,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A112,60),0))","v":42373.744276642676},{"$f":"IF(H112>0, SUMPRODUCT(G112:OFFSET(G112,-MIN($A112,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A112,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A112,60),0)) / H112, 0)","v":0.31526589993763132},null,2049,0,44490.780905724445,2342.5910732170337,0,0,38737.270270956818,{"$f":"IF(Q112>0, SUMPRODUCT(P112:OFFSET(P112,-MIN($A112,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A112,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A112,60),0)) / Q112, 0)","v":0.29552056250066328},{"$f":"IF(K112<P$4, VLOOKUP($K112, 'Base Case Liquid Immersed'!$B$13:$K$168, 9, FALSE), SUM(AF112, CL112))","v":20796042.315293744},{"$f":"IF(K112<P$4, VLOOKUP($K112, 'Base Case Liquid Immersed'!$B$13:$K$168, 10, FALSE), SUM(AG112, CM112))","v":447596948.68377668},null,null,12091.533237184423,2049,0,18243.042879342534,960.25355339093119,0,0,15886.561305577277,{"$f":"IF(AD112>0, SUMPRODUCT(AC112:OFFSET(AC112,-MIN($A112,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A112,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A112,60),0)) / AD112, 0)","v":0.29552056250066339},14837896.402793471,301736220.05589688,null,null,null,2049,{"$f":"$C112*$AC$4*AP$4*IF(AL$5=\"Base\", 1, VLOOKUP(AM$5, Assumptions!$B$239:$P$245, AN$3, FALSE))^Assumptions!$D$197","v":0},6025.2993178716106,{"$f":"SUMPRODUCT(AL112:OFFSET(AL112,-MIN($A112,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A112,60),0))","v":317.15186542600975},0,0,{"$f":"SUMPRODUCT(AO112:OFFSET(AO112,-MIN($A112,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A112,60),0))","v":5247.0022479753134},{"$f":"IF(AQ112>0, SUMPRODUCT(AP112:OFFSET(AP112,-MIN($A112,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A112,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A112,60),0)) / AQ112, 0)","v":0.29552056250066333},{"$f":"IF(AK112<=AN$5, HLOOKUP(AM$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(AM$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.067806975103164},{"$f":"IF(AK112<=AN$5, HLOOKUP(AM$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(AM$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":2.0492133686817731},4286309.4265126828,94189509.8519959,null,null,null,2049,{"$f":"$C112*$AC$4*BE$4*IF(BA$5=\"Base\", 1, VLOOKUP(BB$5, Assumptions!$B$239:$P$245, BC$3, FALSE))^Assumptions!$D$197","v":0},11661.464439288487,{"$f":"SUMPRODUCT(BA112:OFFSET(BA112,-MIN($A112,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A112,60),0))","v":613.82099135713474},0,0,{"$f":"SUMPRODUCT(BD112:OFFSET(BD112,-MIN($A112,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A112,60),0))","v":10155.135355042401},{"$f":"IF(BF112>0, SUMPRODUCT(BE112:OFFSET(BE112,-MIN($A112,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A112,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A112,60),0)) / BF112, 0)","v":0.29552056250066333},{"$f":"IF(AZ112<=BC$5, HLOOKUP(BB$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(BB$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.3107593090762872},{"$f":"IF(AZ112<=BC$5, HLOOKUP(BB$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(BB$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":2.2857360104874145},10183291.665053798,203336757.09417418,null,null,null,2049,{"$f":"$C112*$AC$4*BT$4*IF(BP$5=\"Base\", 1, VLOOKUP(BQ$5, Assumptions!$B$239:$P$245, BR$3, FALSE))^Assumptions!$D$197","v":0},556.27912218243557,{"$f":"SUMPRODUCT(BP112:OFFSET(BP112,-MIN($A112,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A112,60),0))","v":29.280696607786709},0,0,{"$f":"SUMPRODUCT(BS112:OFFSET(BS112,-MIN($A112,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A112,60),0))","v":484.42370255956314},{"$f":"IF(BU112>0, SUMPRODUCT(BT112:OFFSET(BT112,-MIN($A112,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A112,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A112,60),0)) / BU112, 0)","v":0.29552056250066328},{"$f":"IF(BO112<=BR$5, HLOOKUP(BQ$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(BQ$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":0.99378237344650655},{"$f":"IF(BO112<=BR$5, HLOOKUP(BQ$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(BQ$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":0.99208245177872267},368295.31122699036,4209953.1097267587,null,null,null,2049,0,26247.73802638191,1382.3375198261024,0,0,22850.708965379541,0.29552056250066316,5958145.9125002744,145860728.6278798,null,null,null,2049,{"$f":"$C112*$CI$4*CV$4*IF(CR$5=\"Base\", 1, VLOOKUP(CS$5, Assumptions!$B$239:$P$245, CT$3, FALSE))^Assumptions!$D$197","v":0},6819.1781272103717,{"$f":"SUMPRODUCT(CR112:OFFSET(CR112,-MIN($A112,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A112,60),0))","v":359.11059719882905},0,0,{"$f":"SUMPRODUCT(CU112:OFFSET(CU112,-MIN($A112,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A112,60),0))","v":5936.8181476479622},{"$f":"IF(CW112>0, SUMPRODUCT(CV112:OFFSET(CV112,-MIN($A112,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A112,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A112,60),0)) / CW112, 0)","v":0.29552056250066316},{"$f":"IF(CQ112<=CT$5, HLOOKUP(CS$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(CS$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.3118309497725118},{"$f":"IF(CQ112<=CT$5, HLOOKUP(CS$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(CS$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.6659129494576765},5958145.9125002744,86638346.741300583,null,null,null,2049,{"$f":"$C112*$CI$4*DK$4*IF(DG$5=\"Base\", 1, VLOOKUP(DH$5, Assumptions!$B$239:$P$245, DI$3, FALSE))^Assumptions!$D$197","v":0},19428.559899171538,{"$f":"SUMPRODUCT(DG112:OFFSET(DG112,-MIN($A112,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A112,60),0))","v":1023.2269226272732},0,0,{"$f":"SUMPRODUCT(DJ112:OFFSET(DJ112,-MIN($A112,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A112,60),0))","v":16913.890817731579},null,{"$f":"IF(DF112<=DI$5, HLOOKUP(DH$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(DH$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.423721678821358},{"$f":"IF(DF112<=DI$5, HLOOKUP(DH$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(DH$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":0.39970376717673978},0,59222381.886579208]
[100,2050,{"$f":"'Base Case Liquid Immersed'!$C113","v":0},42232.638186331074,{"$f":"SUMPRODUCT(C113:OFFSET(C113,-MIN(A113,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A113,60),0))","v":2301.1772517568861},0,0,{"$f":"SUMPRODUCT(F113:OFFSET(F113,-MIN($A113,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A113,60),0))","v":40456.549675739712},{"$f":"IF(H113>0, SUMPRODUCT(G113:OFFSET(G113,-MIN($A113,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A113,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A113,60),0)) / H113, 0)","v":0.32473777460442982},null,2050,0,42148.189832507414,2297.7226450388271,0,0,37264.422651402965,{"$f":"IF(Q113>0, SUMPRODUCT(P113:OFFSET(P113,-MIN($A113,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A113,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A113,60),0)) / Q113, 0)","v":0.30629719372921066},{"$f":"IF(K113<P$4, VLOOKUP($K113, 'Base Case Liquid Immersed'!$B$13:$K$168, 9, FALSE), SUM(AF113, CL113))","v":21491003.848894276},{"$f":"IF(K113<P$4, VLOOKUP($K113, 'Base Case Liquid Immersed'!$B$13:$K$168, 10, FALSE), SUM(AG113, CM113))","v":430578658.65514928},null,null,12131.401222367353,2050,0,17282.789325951602,941.90438892124052,0,0,15282.531030905116,{"$f":"IF(AD113>0, SUMPRODUCT(AC113:OFFSET(AC113,-MIN($A113,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A113,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A113,60),0)) / AD113, 0)","v":0.30629719372921066},15333748.790625345,290263768.06498563,null,null,null,2050,{"$f":"$C113*$AC$4*AP$4*IF(AL$5=\"Base\", 1, VLOOKUP(AM$5, Assumptions!$B$239:$P$245, AN$3, FALSE))^Assumptions!$D$197","v":0},5708.1474524456007,{"$f":"SUMPRODUCT(AL113:OFFSET(AL113,-MIN($A113,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A113,60),0))","v":311.09151634422733},0,0,{"$f":"SUMPRODUCT(AO113:OFFSET(AO113,-MIN($A113,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A113,60),0))","v":5047.5035554585556},{"$f":"IF(AQ113>0, SUMPRODUCT(AP113:OFFSET(AP113,-MIN($A113,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A113,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A113,60),0)) / AQ113, 0)","v":0.30629719372921066},{"$f":"IF(AK113<=AN$5, HLOOKUP(AM$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(AM$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.067806975103164},{"$f":"IF(AK113<=AN$5, HLOOKUP(AM$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(AM$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":2.0492133686817731},4429549.1895105196,90608287.055394605,null,null,null,2050,{"$f":"$C113*$AC$4*BE$4*IF(BA$5=\"Base\", 1, VLOOKUP(BB$5, Assumptions!$B$239:$P$245, BC$3, FALSE))^Assumptions!$D$197","v":0},11047.643447931352,{"$f":"SUMPRODUCT(BA113:OFFSET(BA113,-MIN($A113,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A113,60),0))","v":602.09169102225189},0,0,{"$f":"SUMPRODUCT(BD113:OFFSET(BD113,-MIN($A113,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A113,60),0))","v":9769.0222699101414},{"$f":"IF(BF113>0, SUMPRODUCT(BE113:OFFSET(BE113,-MIN($A113,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A113,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A113,60),0)) / BF113, 0)","v":0.30629719372921066},{"$f":"IF(AZ113<=BC$5, HLOOKUP(BB$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(BB$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.3107593090762872},{"$f":"IF(AZ113<=BC$5, HLOOKUP(BB$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(BB$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":2.2857360104874145},10523596.607953569,195605596.46878311,null,null,null,2050,{"$f":"$C113*$AC$4*BT$4*IF(BP$5=\"Base\", 1, VLOOKUP(BQ$5, Assumptions!$B$239:$P$245, BR$3, FALSE))^Assumptions!$D$197","v":0},526.99842557464888,{"$f":"SUMPRODUCT(BP113:OFFSET(BP113,-MIN($A113,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A113,60),0))","v":28.721181554761262},0,0,{"$f":"SUMPRODUCT(BS113:OFFSET(BS113,-MIN($A113,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A113,60),0))","v":466.00520553641996},{"$f":"IF(BU113>0, SUMPRODUCT(BT113:OFFSET(BT113,-MIN($A113,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A113,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A113,60),0)) / BU113, 0)","v":0.3062971937292106},{"$f":"IF(BO113<=BR$5, HLOOKUP(BQ$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(BQ$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":0.99378237344650655},{"$f":"IF(BO113<=BR$5, HLOOKUP(BQ$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(BQ$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":0.99208245177872267},380602.99316125765,4049884.5408079196,null,null,null,2050,0,24865.400506555809,1355.8182561175868,0,0,21981.891620497849,0.30629719372921055,6157255.0582689308,140314890.59016365,null,null,null,2050,{"$f":"$C113*$CI$4*CV$4*IF(CR$5=\"Base\", 1, VLOOKUP(CS$5, Assumptions!$B$239:$P$245, CT$3, FALSE))^Assumptions!$D$197","v":0},6460.0675300115427,{"$f":"SUMPRODUCT(CR113:OFFSET(CR113,-MIN($A113,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A113,60),0))","v":352.22431777841376},0,0,{"$f":"SUMPRODUCT(CU113:OFFSET(CU113,-MIN($A113,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A113,60),0))","v":5711.091646649691},{"$f":"IF(CW113>0, SUMPRODUCT(CV113:OFFSET(CV113,-MIN($A113,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A113,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A113,60),0)) / CW113, 0)","v":0.30629719372921055},{"$f":"IF(CQ113<=CT$5, HLOOKUP(CS$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(CS$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.3118309497725118},{"$f":"IF(CQ113<=CT$5, HLOOKUP(CS$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(CS$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.6659129494576765},6157255.0582689308,83344230.200113177,null,null,null,2050,{"$f":"$C113*$CI$4*DK$4*IF(DG$5=\"Base\", 1, VLOOKUP(DH$5, Assumptions!$B$239:$P$245, DI$3, FALSE))^Assumptions!$D$197","v":0},18405.332976544265,{"$f":"SUMPRODUCT(DG113:OFFSET(DG113,-MIN($A113,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A113,60),0))","v":1003.593938339173},0,0,{"$f":"SUMPRODUCT(DJ113:OFFSET(DJ113,-MIN($A113,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A113,60),0))","v":16270.799973848158},null,{"$f":"IF(DF113<=DI$5, HLOOKUP(DH$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(DH$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.423721678821358},{"$f":"IF(DF113<=DI$5, HLOOKUP(DH$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(DH$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":0.39970376717673978},0,56970660.390050456]
[101,2051,{"$f":"'Base Case Liquid Immersed'!$C114","v":0},39931.460934574192,{"$f":"SUMPRODUCT(C114:OFFSET(C114,-MIN(A114,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A114,60),0))","v":2244.5569832984679},0,0,{"$f":"SUMPRODUCT(F114:OFFSET(F114,-MIN($A114,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A114,60),0))","v":38516.971783699533},{"$f":"IF(H114>0, SUMPRODUCT(G114:OFFSET(G114,-MIN($A114,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A114,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A114,60),0)) / H114, 0)","v":0.3341872262066457},null,2051,0,39850.467187468581,2241.0224795399722,0,0,35740.012535548391,{"$f":"IF(Q114>0, SUMPRODUCT(P114:OFFSET(P114,-MIN($A114,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A114,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A114,60),0)) / Q114, 0)","v":0.31707424084049851},{"$f":"IF(K114<P$4, VLOOKUP($K114, 'Base Case Liquid Immersed'!$B$13:$K$168, 9, FALSE), SUM(AF114, CL114))","v":22087821.929180447},{"$f":"IF(K114<P$4, VLOOKUP($K114, 'Base Case Liquid Immersed'!$B$13:$K$168, 10, FALSE), SUM(AG114, CM114))","v":412964580.23334682},null,null,12172.698644965707,2051,0,16340.884937030361,918.70049877999224,0,0,14657.354435059047,{"$f":"IF(AD114>0, SUMPRODUCT(AC114:OFFSET(AC114,-MIN($A114,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A114,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A114,60),0)) / AD114, 0)","v":0.31707424084049851},15759576.2010691,278389680.32066172,null,null,null,2051,{"$f":"$C114*$AC$4*AP$4*IF(AL$5=\"Base\", 1, VLOOKUP(AM$5, Assumptions!$B$239:$P$245, AN$3, FALSE))^Assumptions!$D$197","v":0},5397.0559361013729,{"$f":"SUMPRODUCT(AL114:OFFSET(AL114,-MIN($A114,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A114,60),0))","v":303.42775189633767},0,0,{"$f":"SUMPRODUCT(AO114:OFFSET(AO114,-MIN($A114,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A114,60),0))","v":4841.0206709192653},{"$f":"IF(AQ114>0, SUMPRODUCT(AP114:OFFSET(AP114,-MIN($A114,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A114,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A114,60),0)) / AQ114, 0)","v":0.31707424084049846},{"$f":"IF(AK114<=AN$5, HLOOKUP(AM$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(AM$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.067806975103164},{"$f":"IF(AK114<=AN$5, HLOOKUP(AM$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(AM$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":2.0492133686817731},4552560.4300465351,86901690.265754074,null,null,null,2051,{"$f":"$C114*$AC$4*BE$4*IF(BA$5=\"Base\", 1, VLOOKUP(BB$5, Assumptions!$B$239:$P$245, BC$3, FALSE))^Assumptions!$D$197","v":0},10445.551756909101,{"$f":"SUMPRODUCT(BA114:OFFSET(BA114,-MIN($A114,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A114,60),0))","v":587.25911393930676},0,0,{"$f":"SUMPRODUCT(BD114:OFFSET(BD114,-MIN($A114,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A114,60),0))","v":9369.391863461351},{"$f":"IF(BF114>0, SUMPRODUCT(BE114:OFFSET(BE114,-MIN($A114,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A114,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A114,60),0)) / BF114, 0)","v":0.31707424084049851},{"$f":"IF(AZ114<=BC$5, HLOOKUP(BB$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(BB$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.3107593090762872},{"$f":"IF(AZ114<=BC$5, HLOOKUP(BB$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(BB$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":2.2857360104874145},10815843.204223573,187603777.87724897,null,null,null,2051,{"$f":"$C114*$AC$4*BT$4*IF(BP$5=\"Base\", 1, VLOOKUP(BQ$5, Assumptions!$B$239:$P$245, BR$3, FALSE))^Assumptions!$D$197","v":0},498.27724401988763,{"$f":"SUMPRODUCT(BP114:OFFSET(BP114,-MIN($A114,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A114,60),0))","v":28.013632944347837},0,0,{"$f":"SUMPRODUCT(BS114:OFFSET(BS114,-MIN($A114,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A114,60),0))","v":446.94190067843169},{"$f":"IF(BU114>0, SUMPRODUCT(BT114:OFFSET(BT114,-MIN($A114,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A114,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A114,60),0)) / BU114, 0)","v":0.31707424084049857},{"$f":"IF(BO114<=BR$5, HLOOKUP(BQ$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(BQ$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":0.99378237344650655},{"$f":"IF(BO114<=BR$5, HLOOKUP(BQ$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(BQ$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":0.99208245177872267},391172.56679898978,3884212.1776586599,null,null,null,2051,0,23509.582250438219,1322.3219807599801,0,0,21082.658100489341,0.31707424084049846,6328245.7281113463,134574899.9126851,null,null,null,2051,{"$f":"$C114*$CI$4*CV$4*IF(CR$5=\"Base\", 1, VLOOKUP(CS$5, Assumptions!$B$239:$P$245, CT$3, FALSE))^Assumptions!$D$197","v":0},6107.8432122331287,{"$f":"SUMPRODUCT(CR114:OFFSET(CR114,-MIN($A114,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A114,60),0))","v":343.5251785292113},0,0,{"$f":"SUMPRODUCT(CU114:OFFSET(CU114,-MIN($A114,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A114,60),0))","v":5477.4627518679918},{"$f":"IF(CW114>0, SUMPRODUCT(CV114:OFFSET(CV114,-MIN($A114,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A114,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A114,60),0)) / CW114, 0)","v":0.31707424084049846},{"$f":"IF(CQ114<=CT$5, HLOOKUP(CS$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(CS$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.3118309497725118},{"$f":"IF(CQ114<=CT$5, HLOOKUP(CS$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(CS$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.6659129494576765},6328245.7281113463,79934790.885738567,null,null,null,2051,{"$f":"$C114*$CI$4*DK$4*IF(DG$5=\"Base\", 1, VLOOKUP(DH$5, Assumptions!$B$239:$P$245, DI$3, FALSE))^Assumptions!$D$197","v":0},17401.739038205091,{"$f":"SUMPRODUCT(DG114:OFFSET(DG114,-MIN($A114,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A114,60),0))","v":978.79680223076878},0,0,{"$f":"SUMPRODUCT(DJ114:OFFSET(DJ114,-MIN($A114,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A114,60),0))","v":15605.19534862135},null,{"$f":"IF(DF114<=DI$5, HLOOKUP(DH$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(DH$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.423721678821358},{"$f":"IF(DF114<=DI$5, HLOOKUP(DH$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(DH$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":0.39970376717673978},0,54640109.026946522]
[102,2052,{"$f":"'Base Case Liquid Immersed'!$C115","v":0},37686.903951275723,{"$f":"SUMPRODUCT(C115:OFFSET(C115,-MIN(A115,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A115,60),0))","v":2188.6178943047616},0,0,{"$f":"SUMPRODUCT(F115:OFFSET(F115,-MIN($A115,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A115,60),0))","v":36573.58144393337},{"$f":"IF(H115>0, SUMPRODUCT(G115:OFFSET(G115,-MIN($A115,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A115,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A115,60),0)) / H115, 0)","v":0.34358816933388819},null,2052,0,37609.444707928611,2185.0162533918246,0,0,34180.346349579828,{"$f":"IF(Q115>0, SUMPRODUCT(P115:OFFSET(P115,-MIN($A115,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A115,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A115,60),0)) / Q115, 0)","v":0.32781616330701502},{"$f":"IF(K115<P$4, VLOOKUP($K115, 'Base Case Liquid Immersed'!$B$13:$K$168, 9, FALSE), SUM(AF115, CL115))","v":22579454.969363328},{"$f":"IF(K115<P$4, VLOOKUP($K115, 'Base Case Liquid Immersed'!$B$13:$K$168, 10, FALSE), SUM(AG115, CM115))","v":394943129.03346205},null,null,12215.282423782633,2052,0,15422.18443825037,895.77779990129636,0,0,14017.718954646725,{"$f":"IF(AD115>0, SUMPRODUCT(AC115:OFFSET(AC115,-MIN($A115,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A115,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A115,60),0)) / AD115, 0)","v":0.32781616330701496},16110354.488967618,266240972.46873057,null,null,null,2052,{"$f":"$C115*$AC$4*AP$4*IF(AL$5=\"Base\", 1, VLOOKUP(AM$5, Assumptions!$B$239:$P$245, AN$3, FALSE))^Assumptions!$D$197","v":0},5093.6281842050357,{"$f":"SUMPRODUCT(AL115:OFFSET(AL115,-MIN($A115,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A115,60),0))","v":295.85685910005003},0,0,{"$f":"SUMPRODUCT(AO115:OFFSET(AO115,-MIN($A115,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A115,60),0))","v":4629.7623161971524},{"$f":"IF(AQ115>0, SUMPRODUCT(AP115:OFFSET(AP115,-MIN($A115,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A115,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A115,60),0)) / AQ115, 0)","v":0.32781616330701507},{"$f":"IF(AK115<=AN$5, HLOOKUP(AM$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(AM$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.067806975103164},{"$f":"IF(AK115<=AN$5, HLOOKUP(AM$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(AM$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":2.0492133686817731},4653891.7940903222,83109368.489811778,null,null,null,2052,{"$f":"$C115*$AC$4*BE$4*IF(BA$5=\"Base\", 1, VLOOKUP(BB$5, Assumptions!$B$239:$P$245, BC$3, FALSE))^Assumptions!$D$197","v":0},9858.2926429697945,{"$f":"SUMPRODUCT(BA115:OFFSET(BA115,-MIN($A115,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A115,60),0))","v":572.6062821943832},0,0,{"$f":"SUMPRODUCT(BD115:OFFSET(BD115,-MIN($A115,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A115,60),0))","v":8960.5189326532018},{"$f":"IF(BF115>0, SUMPRODUCT(BE115:OFFSET(BE115,-MIN($A115,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A115,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A115,60),0)) / BF115, 0)","v":0.32781616330701496},{"$f":"IF(AZ115<=BC$5, HLOOKUP(BB$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(BB$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.3107593090762872},{"$f":"IF(AZ115<=BC$5, HLOOKUP(BB$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(BB$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":2.2857360104874145},11056583.368359393,179416895.78189236,null,null,null,2052,{"$f":"$C115*$AC$4*BT$4*IF(BP$5=\"Base\", 1, VLOOKUP(BQ$5, Assumptions!$B$239:$P$245, BR$3, FALSE))^Assumptions!$D$197","v":0},470.26361107553981,{"$f":"SUMPRODUCT(BP115:OFFSET(BP115,-MIN($A115,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A115,60),0))","v":27.314658606863151},0,0,{"$f":"SUMPRODUCT(BS115:OFFSET(BS115,-MIN($A115,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A115,60),0))","v":427.43770579636987},{"$f":"IF(BU115>0, SUMPRODUCT(BT115:OFFSET(BT115,-MIN($A115,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A115,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A115,60),0)) / BU115, 0)","v":0.32781616330701507},{"$f":"IF(BO115<=BR$5, HLOOKUP(BQ$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(BQ$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":0.99378237344650655},{"$f":"IF(BO115<=BR$5, HLOOKUP(BQ$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(BQ$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":0.99208245177872267},399879.32651790354,3714708.1970264222,null,null,null,2052,0,22187.260269678241,1289.2384534905282,0,0,20162.627394933101,0.32781616330701513,6469100.480395711,128702156.56473151,null,null,null,2052,{"$f":"$C115*$CI$4*CV$4*IF(CR$5=\"Base\", 1, VLOOKUP(CS$5, Assumptions!$B$239:$P$245, CT$3, FALSE))^Assumptions!$D$197","v":0},5764.3180337039175,{"$f":"SUMPRODUCT(CR115:OFFSET(CR115,-MIN($A115,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A115,60),0))","v":334.93303474335619},0,0,{"$f":"SUMPRODUCT(CU115:OFFSET(CU115,-MIN($A115,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A115,60),0))","v":5238.4305626516725},{"$f":"IF(CW115>0, SUMPRODUCT(CV115:OFFSET(CV115,-MIN($A115,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A115,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A115,60),0)) / CW115, 0)","v":0.32781616330701513},{"$f":"IF(CQ115<=CT$5, HLOOKUP(CS$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(CS$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.3118309497725118},{"$f":"IF(CQ115<=CT$5, HLOOKUP(CS$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(CS$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.6659129494576765},6469100.480395711,76446499.148209035,null,null,null,2052,{"$f":"$C115*$CI$4*DK$4*IF(DG$5=\"Base\", 1, VLOOKUP(DH$5, Assumptions!$B$239:$P$245, DI$3, FALSE))^Assumptions!$D$197","v":0},16422.942235974322,{"$f":"SUMPRODUCT(DG115:OFFSET(DG115,-MIN($A115,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A115,60),0))","v":954.30541874717198},0,0,{"$f":"SUMPRODUCT(DJ115:OFFSET(DJ115,-MIN($A115,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A115,60),0))","v":14924.196832281426},null,{"$f":"IF(DF115<=DI$5, HLOOKUP(DH$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(DH$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.423721678821358},{"$f":"IF(DF115<=DI$5, HLOOKUP(DH$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(DH$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":0.39970376717673978},0,52255657.416522466]
[103,2053,{"$f":"'Base Case Liquid Immersed'!$C116","v":0},35498.286056970959,{"$f":"SUMPRODUCT(C116:OFFSET(C116,-MIN(A116,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A116,60),0))","v":2131.6008828192062},0,0,{"$f":"SUMPRODUCT(F116:OFFSET(F116,-MIN($A116,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A116,60),0))","v":34633.576612293917},{"$f":"IF(H116>0, SUMPRODUCT(G116:OFFSET(G116,-MIN($A116,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A116,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A116,60),0)) / H116, 0)","v":0.35295503327141253},null,2053,0,35424.428454536785,2127.9463009777992,0,0,32591.054632911888,{"$f":"IF(Q116>0, SUMPRODUCT(P116:OFFSET(P116,-MIN($A116,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A116,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A116,60),0)) / Q116, 0)","v":0.33852485479387467},{"$f":"IF(K116<P$4, VLOOKUP($K116, 'Base Case Liquid Immersed'!$B$13:$K$168, 9, FALSE), SUM(AF116, CL116))","v":22959149.949804608},{"$f":"IF(K116<P$4, VLOOKUP($K116, 'Base Case Liquid Immersed'!$B$13:$K$168, 10, FALSE), SUM(AG116, CM116))","v":376579364.16378534},null,null,12259.146523908996,2053,0,14526.406638349072,872.41605943384275,0,0,13365.933733006539,{"$f":"IF(AD116>0, SUMPRODUCT(AC116:OFFSET(AC116,-MIN($A116,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A116,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A116,60),0)) / AD116, 0)","v":0.33852485479387456},16381265.400718609,253861502.4699612,null,null,null,2053,{"$f":"$C116*$AC$4*AP$4*IF(AL$5=\"Base\", 1, VLOOKUP(AM$5, Assumptions!$B$239:$P$245, AN$3, FALSE))^Assumptions!$D$197","v":0},4797.7713251049854,{"$f":"SUMPRODUCT(AL116:OFFSET(AL116,-MIN($A116,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A116,60),0))","v":288.1409599579045},0,0,{"$f":"SUMPRODUCT(AO116:OFFSET(AO116,-MIN($A116,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A116,60),0))","v":4414.4911535231686},{"$f":"IF(AQ116>0, SUMPRODUCT(AP116:OFFSET(AP116,-MIN($A116,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A116,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A116,60),0)) / AQ116, 0)","v":0.33852485479387456},{"$f":"IF(AK116<=AN$5, HLOOKUP(AM$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(AM$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.067806975103164},{"$f":"IF(AK116<=AN$5, HLOOKUP(AM$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(AM$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":2.0492133686817731},4732151.4047022928,79245012.360489383,null,null,null,2053,{"$f":"$C116*$AC$4*BE$4*IF(BA$5=\"Base\", 1, VLOOKUP(BB$5, Assumptions!$B$239:$P$245, BC$3, FALSE))^Assumptions!$D$197","v":0},9285.6863607754112,{"$f":"SUMPRODUCT(BA116:OFFSET(BA116,-MIN($A116,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A116,60),0))","v":557.6728027577052},0,0,{"$f":"SUMPRODUCT(BD116:OFFSET(BD116,-MIN($A116,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A116,60),0))","v":8543.8795466427964},{"$f":"IF(BF116>0, SUMPRODUCT(BE116:OFFSET(BE116,-MIN($A116,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A116,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A116,60),0)) / BF116, 0)","v":0.33852485479387456},{"$f":"IF(AZ116<=BC$5, HLOOKUP(BB$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(BB$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.3107593090762872},{"$f":"IF(AZ116<=BC$5, HLOOKUP(BB$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(BB$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":2.2857360104874145},11242510.318832416,171074505.58548811,null,null,null,2053,{"$f":"$C116*$AC$4*BT$4*IF(BP$5=\"Base\", 1, VLOOKUP(BQ$5, Assumptions!$B$239:$P$245, BR$3, FALSE))^Assumptions!$D$197","v":0},442.94895246867668,{"$f":"SUMPRODUCT(BP116:OFFSET(BP116,-MIN($A116,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A116,60),0))","v":26.602296718233006},0,0,{"$f":"SUMPRODUCT(BS116:OFFSET(BS116,-MIN($A116,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A116,60),0))","v":407.56303284057446},{"$f":"IF(BU116>0, SUMPRODUCT(BT116:OFFSET(BT116,-MIN($A116,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A116,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A116,60),0)) / BU116, 0)","v":0.33852485479387451},{"$f":"IF(BO116<=BR$5, HLOOKUP(BQ$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(BQ$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":0.99378237344650655},{"$f":"IF(BO116<=BR$5, HLOOKUP(BQ$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(BQ$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":0.99208245177872267},406603.67718390038,3541984.5239836788,null,null,null,2053,0,20898.021816187713,1255.5302415439567,0,0,19225.120899905349,0.33852485479387467,6577884.5490859989,122717861.69382414,null,null,null,2053,{"$f":"$C116*$CI$4*CV$4*IF(CR$5=\"Base\", 1, VLOOKUP(CS$5, Assumptions!$B$239:$P$245, CT$3, FALSE))^Assumptions!$D$197","v":0},5429.3849989605615,{"$f":"SUMPRODUCT(CR116:OFFSET(CR116,-MIN($A116,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A116,60),0))","v":326.17839480730782},0,0,{"$f":"SUMPRODUCT(CU116:OFFSET(CU116,-MIN($A116,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A116,60),0))","v":4994.8580073470994},{"$f":"IF(CW116>0, SUMPRODUCT(CV116:OFFSET(CV116,-MIN($A116,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A116,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A116,60),0)) / CW116, 0)","v":0.33852485479387467},{"$f":"IF(CQ116<=CT$5, HLOOKUP(CS$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(CS$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.3118309497725118},{"$f":"IF(CQ116<=CT$5, HLOOKUP(CS$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(CS$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.6659129494576765},6577884.5490859989,72891948.043843031,null,null,null,2053,{"$f":"$C116*$CI$4*DK$4*IF(DG$5=\"Base\", 1, VLOOKUP(DH$5, Assumptions!$B$239:$P$245, DI$3, FALSE))^Assumptions!$D$197","v":0},15468.63681722715,{"$f":"SUMPRODUCT(DG116:OFFSET(DG116,-MIN($A116,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A116,60),0))","v":929.35184673664878},0,0,{"$f":"SUMPRODUCT(DJ116:OFFSET(DJ116,-MIN($A116,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A116,60),0))","v":14230.262892558248},null,{"$f":"IF(DF116<=DI$5, HLOOKUP(DH$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(DH$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.423721678821358},{"$f":"IF(DF116<=DI$5, HLOOKUP(DH$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(DH$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":0.39970376717673978},0,49825913.649981104]
[104,2054,{"$f":"'Base Case Liquid Immersed'!$C117","v":0},33366.685174151753,{"$f":"SUMPRODUCT(C117:OFFSET(C117,-MIN(A117,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A117,60),0))","v":2075.4769353162742},0,0,{"$f":"SUMPRODUCT(F117:OFFSET(F117,-MIN($A117,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A117,60),0))","v":32704.084190131423},{"$f":"IF(H117>0, SUMPRODUCT(G117:OFFSET(G117,-MIN($A117,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A117,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A117,60),0)) / H117, 0)","v":0.36230413943146872},null,2054,0,33296.482153558987,2071.7848334168675,0,0,30978.401736958047,{"$f":"IF(Q117>0, SUMPRODUCT(P117:OFFSET(P117,-MIN($A117,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A117,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A117,60),0)) / Q117, 0)","v":0.34920360591495064},{"$f":"IF(K117<P$4, VLOOKUP($K117, 'Base Case Liquid Immersed'!$B$13:$K$168, 9, FALSE), SUM(AF117, CL117))","v":23221630.805907078},{"$f":"IF(K117<P$4, VLOOKUP($K117, 'Base Case Liquid Immersed'!$B$13:$K$168, 10, FALSE), SUM(AG117, CM117))","v":357945668.23048735},null,null,12304.291947432905,2054,0,13653.990578915231,849.4227508852365,0,0,12704.56784643307,{"$f":"IF(AD117>0, SUMPRODUCT(AC117:OFFSET(AC117,-MIN($A117,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A117,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A117,60),0)) / AD117, 0)","v":0.34920360591495059},16568544.484474892,241300065.23693728,null,null,null,2054,{"$f":"$C117*$AC$4*AP$4*IF(AL$5=\"Base\", 1, VLOOKUP(AM$5, Assumptions!$B$239:$P$245, AN$3, FALSE))^Assumptions!$D$197","v":0},4509.6303651470807,{"$f":"SUMPRODUCT(AL117:OFFSET(AL117,-MIN($A117,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A117,60),0))","v":280.54674624970744},0,0,{"$f":"SUMPRODUCT(AO117:OFFSET(AO117,-MIN($A117,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A117,60),0))","v":4196.0556956014543},{"$f":"IF(AQ117>0, SUMPRODUCT(AP117:OFFSET(AP117,-MIN($A117,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A117,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A117,60),0)) / AQ117, 0)","v":0.34920360591495053},{"$f":"IF(AK117<=AN$5, HLOOKUP(AM$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(AM$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.067806975103164},{"$f":"IF(AK117<=AN$5, HLOOKUP(AM$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(AM$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":2.0492133686817731},4786251.802784469,75323853.621919826,null,null,null,2054,{"$f":"$C117*$AC$4*BE$4*IF(BA$5=\"Base\", 1, VLOOKUP(BB$5, Assumptions!$B$239:$P$245, BC$3, FALSE))^Assumptions!$D$197","v":0},8728.0135580177066,{"$f":"SUMPRODUCT(BA117:OFFSET(BA117,-MIN($A117,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A117,60),0))","v":542.97483533228296},0,0,{"$f":"SUMPRODUCT(BD117:OFFSET(BD117,-MIN($A117,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A117,60),0))","v":8121.1159310198645},{"$f":"IF(BF117>0, SUMPRODUCT(BE117:OFFSET(BE117,-MIN($A117,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A117,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A117,60),0)) / BF117, 0)","v":0.34920360591495059},{"$f":"IF(AZ117<=BC$5, HLOOKUP(BB$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(BB$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.3107593090762872},{"$f":"IF(AZ117<=BC$5, HLOOKUP(BB$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(BB$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":2.2857360104874145},11371040.501338288,162609489.64894614,null,null,null,2054,{"$f":"$C117*$AC$4*BT$4*IF(BP$5=\"Base\", 1, VLOOKUP(BQ$5, Assumptions!$B$239:$P$245, BR$3, FALSE))^Assumptions!$D$197","v":0},416.34665575044369,{"$f":"SUMPRODUCT(BP117:OFFSET(BP117,-MIN($A117,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A117,60),0))","v":25.901169303246121},0,0,{"$f":"SUMPRODUCT(BS117:OFFSET(BS117,-MIN($A117,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A117,60),0))","v":387.39621981175162},{"$f":"IF(BU117>0, SUMPRODUCT(BT117:OFFSET(BT117,-MIN($A117,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A117,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A117,60),0)) / BU117, 0)","v":0.34920360591495059},{"$f":"IF(BO117<=BR$5, HLOOKUP(BQ$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(BQ$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":0.99378237344650655},{"$f":"IF(BO117<=BR$5, HLOOKUP(BQ$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(BQ$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":0.99208245177872267},411252.18035213521,3366721.9660713072,null,null,null,2054,0,19642.491574643755,1222.3620825316311,0,0,18273.833890524977,0.34920360591495042,6653086.3214321854,116645602.99355005,null,null,null,2054,{"$f":"$C117*$CI$4*CV$4*IF(CR$5=\"Base\", 1, VLOOKUP(CS$5, Assumptions!$B$239:$P$245, CT$3, FALSE))^Assumptions!$D$197","v":0},5103.2066041532535,{"$f":"SUMPRODUCT(CR117:OFFSET(CR117,-MIN($A117,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A117,60),0))","v":317.56377253151277},0,0,{"$f":"SUMPRODUCT(CU117:OFFSET(CU117,-MIN($A117,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A117,60),0))","v":4747.7051514130608},{"$f":"IF(CW117>0, SUMPRODUCT(CV117:OFFSET(CV117,-MIN($A117,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A117,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A117,60),0)) / CW117, 0)","v":0.34920360591495042},{"$f":"IF(CQ117<=CT$5, HLOOKUP(CS$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(CS$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.3118309497725118},{"$f":"IF(CQ117<=CT$5, HLOOKUP(CS$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(CS$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.6659129494576765},6653086.3214321854,69285148.189446405,null,null,null,2054,{"$f":"$C117*$CI$4*DK$4*IF(DG$5=\"Base\", 1, VLOOKUP(DH$5, Assumptions!$B$239:$P$245, DI$3, FALSE))^Assumptions!$D$197","v":0},14539.284970490502,{"$f":"SUMPRODUCT(DG117:OFFSET(DG117,-MIN($A117,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A117,60),0))","v":904.79831000011848},0,0,{"$f":"SUMPRODUCT(DJ117:OFFSET(DJ117,-MIN($A117,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A117,60),0))","v":13526.128739111917},null,{"$f":"IF(DF117<=DI$5, HLOOKUP(DH$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(DH$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.423721678821358},{"$f":"IF(DF117<=DI$5, HLOOKUP(DH$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(DH$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":0.39970376717673978},0,47360454.804103643]
[105,2055,{"$f":"'Base Case Liquid Immersed'!$C118","v":0},31291.208238835479,{"$f":"SUMPRODUCT(C118:OFFSET(C118,-MIN(A118,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A118,60),0))","v":2017.8644898824011},0,0,{"$f":"SUMPRODUCT(F118:OFFSET(F118,-MIN($A118,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A118,60),0))","v":30792.062527035119},{"$f":"IF(H118>0, SUMPRODUCT(G118:OFFSET(G118,-MIN($A118,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A118,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A118,60),0)) / H118, 0)","v":0.37165342018772962},null,2055,0,31224.697320142117,2014.1512707431341,0,0,29349.192410524643,{"$f":"IF(Q118>0, SUMPRODUCT(P118:OFFSET(P118,-MIN($A118,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A118,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A118,60),0)) / Q118, 0)","v":0.35985717234734954},{"$f":"IF(K118<P$4, VLOOKUP($K118, 'Base Case Liquid Immersed'!$B$13:$K$168, 9, FALSE), SUM(AF118, CL118))","v":23363222.815133017},{"$f":"IF(K118<P$4, VLOOKUP($K118, 'Base Case Liquid Immersed'!$B$13:$K$168, 10, FALSE), SUM(AG118, CM118))","v":339120667.9612897},null,null,12350.727941884892,2055,0,12804.567828029994,825.82262042765228,0,0,12036.41199386625,{"$f":"IF(AD118>0, SUMPRODUCT(AC118:OFFSET(AC118,-MIN($A118,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A118,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A118,60),0)) / AD118, 0)","v":0.35985717234734937},16669569.839804774,228609664.99966505,null,null,null,2055,{"$f":"$C118*$AC$4*AP$4*IF(AL$5=\"Base\", 1, VLOOKUP(AM$5, Assumptions!$B$239:$P$245, AN$3, FALSE))^Assumptions!$D$197","v":0},4229.0836188973735,{"$f":"SUMPRODUCT(AL118:OFFSET(AL118,-MIN($A118,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A118,60),0))","v":272.7521118299868},0,0,{"$f":"SUMPRODUCT(AO118:OFFSET(AO118,-MIN($A118,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A118,60),0))","v":3975.3776525069311},{"$f":"IF(AQ118>0, SUMPRODUCT(AP118:OFFSET(AP118,-MIN($A118,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A118,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A118,60),0)) / AQ118, 0)","v":0.35985717234734932},{"$f":"IF(AK118<=AN$5, HLOOKUP(AM$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(AM$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.067806975103164},{"$f":"IF(AK118<=AN$5, HLOOKUP(AM$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(AM$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":2.0492133686817731},4815435.584710977,71362437.992225468,null,null,null,2055,{"$f":"$C118*$AC$4*BE$4*IF(BA$5=\"Base\", 1, VLOOKUP(BB$5, Assumptions!$B$239:$P$245, BC$3, FALSE))^Assumptions!$D$197","v":0},8185.0387226854236,{"$f":"SUMPRODUCT(BA118:OFFSET(BA118,-MIN($A118,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A118,60),0))","v":527.88897033081855},0,0,{"$f":"SUMPRODUCT(BD118:OFFSET(BD118,-MIN($A118,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A118,60),0))","v":7694.0119787820868},{"$f":"IF(BF118>0, SUMPRODUCT(BE118:OFFSET(BE118,-MIN($A118,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A118,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A118,60),0)) / BF118, 0)","v":0.35985717234734943},{"$f":"IF(AZ118<=BC$5, HLOOKUP(BB$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(BB$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.3107593090762872},{"$f":"IF(AZ118<=BC$5, HLOOKUP(BB$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(BB$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":2.2857360104874145},11440374.497948226,154057566.946408,null,null,null,2055,{"$f":"$C118*$AC$4*BT$4*IF(BP$5=\"Base\", 1, VLOOKUP(BQ$5, Assumptions!$B$239:$P$245, BR$3, FALSE))^Assumptions!$D$197","v":0},390.4454864471976,{"$f":"SUMPRODUCT(BP118:OFFSET(BP118,-MIN($A118,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A118,60),0))","v":25.181538266846932},0,0,{"$f":"SUMPRODUCT(BS118:OFFSET(BS118,-MIN($A118,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A118,60),0))","v":367.02236257723291},{"$f":"IF(BU118>0, SUMPRODUCT(BT118:OFFSET(BT118,-MIN($A118,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A118,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A118,60),0)) / BU118, 0)","v":0.35985717234734937},{"$f":"IF(BO118<=BR$5, HLOOKUP(BQ$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(BQ$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":0.99378237344650655},{"$f":"IF(BO118<=BR$5, HLOOKUP(BQ$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(BQ$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":0.99208245177872267},413759.75714557007,3189660.0610315874,null,null,null,2055,0,18420.129492112123,1188.3286503154818,0,0,17312.780416658396,0.35985717234734937,6693652.9753282424,110511002.96162467,null,null,null,2055,{"$f":"$C118*$CI$4*CV$4*IF(CR$5=\"Base\", 1, VLOOKUP(CS$5, Assumptions!$B$239:$P$245, CT$3, FALSE))^Assumptions!$D$197","v":0},4785.6428316217407,{"$f":"SUMPRODUCT(CR118:OFFSET(CR118,-MIN($A118,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A118,60),0))","v":308.724125590234},0,0,{"$f":"SUMPRODUCT(CU118:OFFSET(CU118,-MIN($A118,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A118,60),0))","v":4498.014880833025},{"$f":"IF(CW118>0, SUMPRODUCT(CV118:OFFSET(CV118,-MIN($A118,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A118,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A118,60),0)) / CW118, 0)","v":0.35985717234734937},{"$f":"IF(CQ118<=CT$5, HLOOKUP(CS$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(CS$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.3118309497725118},{"$f":"IF(CQ118<=CT$5, HLOOKUP(CS$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(CS$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.6659129494576765},6693652.9753282424,65641318.834657639,null,null,null,2055,{"$f":"$C118*$CI$4*DK$4*IF(DG$5=\"Base\", 1, VLOOKUP(DH$5, Assumptions!$B$239:$P$245, DI$3, FALSE))^Assumptions!$D$197","v":0},13634.486660490384,{"$f":"SUMPRODUCT(DG118:OFFSET(DG118,-MIN($A118,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A118,60),0))","v":879.60452472524776},0,0,{"$f":"SUMPRODUCT(DJ118:OFFSET(DJ118,-MIN($A118,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A118,60),0))","v":12814.765535825372},null,{"$f":"IF(DF118<=DI$5, HLOOKUP(DH$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(DH$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.423721678821358},{"$f":"IF(DF118<=DI$5, HLOOKUP(DH$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(DH$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":0.39970376717673978},0,44869684.126967028]
[106,2056,{"$f":"'Base Case Liquid Immersed'!$C119","v":0},29273.343748953077,{"$f":"SUMPRODUCT(C119:OFFSET(C119,-MIN(A119,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A119,60),0))","v":1958.3397715044687},0,0,{"$f":"SUMPRODUCT(F119:OFFSET(F119,-MIN($A119,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A119,60),0))","v":28904.220255674125},{"$f":"IF(H119>0, SUMPRODUCT(G119:OFFSET(G119,-MIN($A119,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A119,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A119,60),0)) / H119, 0)","v":0.38102206710955761},null,2056,0,29210.546049398981,1954.6225540885753,0,0,27710.664705274412,{"$f":"IF(Q119>0, SUMPRODUCT(P119:OFFSET(P119,-MIN($A119,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A119,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A119,60),0)) / Q119, 0)","v":0.3704918147917759},{"$f":"IF(K119<P$4, VLOOKUP($K119, 'Base Case Liquid Immersed'!$B$13:$K$168, 9, FALSE), SUM(AF119, CL119))","v":44095168.027498297},{"$f":"IF(K119<P$4, VLOOKUP($K119, 'Base Case Liquid Immersed'!$B$13:$K$168, 10, FALSE), SUM(AG119, CM119))","v":320187996.7618506},null,null,13145.955489115775,2056,0,11978.745207602342,801.44222473372076,0,0,11364.434576297388,{"$f":"IF(AD119>0, SUMPRODUCT(AC119:OFFSET(AC119,-MIN($A119,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A119,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A119,60),0)) / AD119, 0)","v":0.37049181479177579},16682920.878944108,215846681.11409825,null,null,null,2056,{"$f":"$C119*$AC$4*AP$4*IF(AL$5=\"Base\", 1, VLOOKUP(AM$5, Assumptions!$B$239:$P$245, AN$3, FALSE))^Assumptions!$D$197","v":0},3956.3315070673866,{"$f":"SUMPRODUCT(AL119:OFFSET(AL119,-MIN($A119,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A119,60),0))","v":264.69977195907489},0,0,{"$f":"SUMPRODUCT(AO119:OFFSET(AO119,-MIN($A119,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A119,60),0))","v":3753.4374256225483},{"$f":"IF(AQ119>0, SUMPRODUCT(AP119:OFFSET(AP119,-MIN($A119,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A119,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A119,60),0)) / AQ119, 0)","v":0.37049181479177584},{"$f":"IF(AK119<=AN$5, HLOOKUP(AM$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(AM$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.067806975103164},{"$f":"IF(AK119<=AN$5, HLOOKUP(AM$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(AM$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":2.0492133686817731},4819292.3770326916,67378364.763602927,null,null,null,2056,{"$f":"$C119*$AC$4*BE$4*IF(BA$5=\"Base\", 1, VLOOKUP(BB$5, Assumptions!$B$239:$P$245, BC$3, FALSE))^Assumptions!$D$197","v":0},7657.149752354605,{"$f":"SUMPRODUCT(BA119:OFFSET(BA119,-MIN($A119,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A119,60),0))","v":512.30433791609653},0,0,{"$f":"SUMPRODUCT(BD119:OFFSET(BD119,-MIN($A119,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A119,60),0))","v":7264.4651750601297},{"$f":"IF(BF119>0, SUMPRODUCT(BE119:OFFSET(BE119,-MIN($A119,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A119,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A119,60),0)) / BF119, 0)","v":0.37049181479177584},{"$f":"IF(AZ119<=BC$5, HLOOKUP(BB$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(BB$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.3107593090762872},{"$f":"IF(AZ119<=BC$5, HLOOKUP(BB$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(BB$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":2.2857360104874145},11449537.35512802,145456730.91268426,null,null,null,2056,{"$f":"$C119*$AC$4*BT$4*IF(BP$5=\"Base\", 1, VLOOKUP(BQ$5, Assumptions!$B$239:$P$245, BR$3, FALSE))^Assumptions!$D$197","v":0},365.26394818035067,{"$f":"SUMPRODUCT(BP119:OFFSET(BP119,-MIN($A119,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A119,60),0))","v":24.438114858549298},0,0,{"$f":"SUMPRODUCT(BS119:OFFSET(BS119,-MIN($A119,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A119,60),0))","v":346.53197561471001},{"$f":"IF(BU119>0, SUMPRODUCT(BT119:OFFSET(BT119,-MIN($A119,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A119,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A119,60),0)) / BU119, 0)","v":0.37049181479177579},{"$f":"IF(BO119<=BR$5, HLOOKUP(BQ$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(BQ$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":0.99378237344650655},{"$f":"IF(BO119<=BR$5, HLOOKUP(BQ$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(BQ$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":0.99208245177872267},414091.14678339625,3011585.4378110785,null,null,null,2056,0,17231.800841796641,1153.1803293548546,0,0,16346.230128977024,0.74098362958355191,27412247.148554191,104341315.64775231,null,null,null,2056,{"$f":"$C119*$CI$4*CV$4*IF(CR$5=\"Base\", 1, VLOOKUP(CS$5, Assumptions!$B$239:$P$245, CT$3, FALSE))^Assumptions!$D$197","v":0},4476.9187060315071,{"$f":"SUMPRODUCT(CR119:OFFSET(CR119,-MIN($A119,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A119,60),0))","v":299.59460570313689},0,0,{"$f":"SUMPRODUCT(CU119:OFFSET(CU119,-MIN($A119,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A119,60),0))","v":4246.8964889610288},{"$f":"IF(CW119>0, SUMPRODUCT(CV119:OFFSET(CV119,-MIN($A119,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A119,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A119,60),0)) / CW119, 0)","v":0.3704918147917759},{"$f":"IF(CQ119<=CT$5, HLOOKUP(CS$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(CS$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.3118309497725118},{"$f":"IF(CQ119<=CT$5, HLOOKUP(CS$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(CS$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.6659129494576765},6699014.0748477606,61976648.338266701,null,null,null,2056,{"$f":"$C119*$CI$4*DK$4*IF(DG$5=\"Base\", 1, VLOOKUP(DH$5, Assumptions!$B$239:$P$245, DI$3, FALSE))^Assumptions!$D$197","v":0},12754.882135765136,{"$f":"SUMPRODUCT(DG119:OFFSET(DG119,-MIN($A119,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A119,60),0))","v":853.58572365171779},0,0,{"$f":"SUMPRODUCT(DJ119:OFFSET(DJ119,-MIN($A119,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A119,60),0))","v":12099.333640015995},{"$f":"IF(DL119>0, SUMPRODUCT(DK119:OFFSET(DK119,-MIN($A119,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A119,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A119,60),0)) / DL119, 0)","v":0.37049181479177595},{"$f":"IF(DF119<=DI$5, HLOOKUP(DH$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(DH$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.423721678821358},{"$f":"IF(DF119<=DI$5, HLOOKUP(DH$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(DH$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":0.39970376717673978},20713233.073706429,42364667.309485607]
[107,2057,{"$f":"'Base Case Liquid Immersed'!$C120","v":0},27315.003977448607,{"$f":"SUMPRODUCT(C120:OFFSET(C120,-MIN(A120,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A120,60),0))","v":1897.9671130044203},0,0,{"$f":"SUMPRODUCT(F120:OFFSET(F120,-MIN($A120,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A120,60),0))","v":27046.953369114173},{"$f":"IF(H120>0, SUMPRODUCT(G120:OFFSET(G120,-MIN($A120,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A120,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A120,60),0)) / H120, 0)","v":0.39043012158259577},null,2057,0,27255.92349531041,1894.2634522610424,0,0,26070.372685347262,{"$f":"IF(Q120>0, SUMPRODUCT(P120:OFFSET(P120,-MIN($A120,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A120,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A120,60),0)) / Q120, 0)","v":0.38111530484846645},{"$f":"IF(K120<P$4, VLOOKUP($K120, 'Base Case Liquid Immersed'!$B$13:$K$168, 9, FALSE), SUM(AF120, CL120))","v":43898213.037865326},{"$f":"IF(K120<P$4, VLOOKUP($K120, 'Base Case Liquid Immersed'!$B$13:$K$168, 10, FALSE), SUM(AG120, CM120))","v":301234939.4624002},null,null,13238.52008813998,2057,0,11177.302982868621,776.71756072356641,0,0,10691.733594753026,{"$f":"IF(AD120>0, SUMPRODUCT(AC120:OFFSET(AC120,-MIN($A120,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A120,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A120,60),0)) / AD120, 0)","v":0.3811153048484664},16608405.129129726,203069954.45218509,null,null,null,2057,{"$f":"$C120*$AC$4*AP$4*IF(AL$5=\"Base\", 1, VLOOKUP(AM$5, Assumptions!$B$239:$P$245, AN$3, FALSE))^Assumptions!$D$197","v":0},3691.6317351083117,{"$f":"SUMPRODUCT(AL120:OFFSET(AL120,-MIN($A120,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A120,60),0))","v":256.53372739182362},0,0,{"$f":"SUMPRODUCT(AO120:OFFSET(AO120,-MIN($A120,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A120,60),0))","v":3531.258220539361},{"$f":"IF(AQ120>0, SUMPRODUCT(AP120:OFFSET(AP120,-MIN($A120,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A120,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A120,60),0)) / AQ120, 0)","v":0.38111530484846656},{"$f":"IF(AK120<=AN$5, HLOOKUP(AM$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(AM$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.067806975103164},{"$f":"IF(AK120<=AN$5, HLOOKUP(AM$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(AM$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":2.0492133686817731},4797766.5790231526,63390001.611258805,null,null,null,2057,{"$f":"$C120*$AC$4*BE$4*IF(BA$5=\"Base\", 1, VLOOKUP(BB$5, Assumptions!$B$239:$P$245, BC$3, FALSE))^Assumptions!$D$197","v":0},7144.8454144385087,{"$f":"SUMPRODUCT(BA120:OFFSET(BA120,-MIN($A120,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A120,60),0))","v":496.49963954232607},0,0,{"$f":"SUMPRODUCT(BD120:OFFSET(BD120,-MIN($A120,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A120,60),0))","v":6834.4558489604287},{"$f":"IF(BF120>0, SUMPRODUCT(BE120:OFFSET(BE120,-MIN($A120,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A120,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A120,60),0)) / BF120, 0)","v":0.38111530484846634},{"$f":"IF(AZ120<=BC$5, HLOOKUP(BB$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(BB$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.3107593090762872},{"$f":"IF(AZ120<=BC$5, HLOOKUP(BB$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(BB$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":2.2857360104874145},11398396.978257805,136846633.77144343,null,null,null,2057,{"$f":"$C120*$AC$4*BT$4*IF(BP$5=\"Base\", 1, VLOOKUP(BQ$5, Assumptions!$B$239:$P$245, BR$3, FALSE))^Assumptions!$D$197","v":0},340.82583332180138,{"$f":"SUMPRODUCT(BP120:OFFSET(BP120,-MIN($A120,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A120,60),0))","v":23.684193789416781},0,0,{"$f":"SUMPRODUCT(BS120:OFFSET(BS120,-MIN($A120,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A120,60),0))","v":326.01952525323566},{"$f":"IF(BU120>0, SUMPRODUCT(BT120:OFFSET(BT120,-MIN($A120,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A120,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A120,60),0)) / BU120, 0)","v":0.38111530484846634},{"$f":"IF(BO120<=BR$5, HLOOKUP(BQ$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(BQ$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":0.99378237344650655},{"$f":"IF(BO120<=BR$5, HLOOKUP(BQ$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(BQ$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":0.99208245177872267},412241.57184876909,2833319.0694828555,null,null,null,2057,0,16078.620512441787,1117.5458915374761,0,0,15378.639090594235,0.7622306096969329,27289807.908735599,98164985.010215074,null,null,null,2057,{"$f":"$C120*$CI$4*CV$4*IF(CR$5=\"Base\", 1, VLOOKUP(CS$5, Assumptions!$B$239:$P$245, CT$3, FALSE))^Assumptions!$D$197","v":0},4177.3241003283702,{"$f":"SUMPRODUCT(CR120:OFFSET(CR120,-MIN($A120,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A120,60),0))","v":290.33852567800255},0,0,{"$f":"SUMPRODUCT(CU120:OFFSET(CU120,-MIN($A120,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A120,60),0))","v":3995.5077007673817},{"$f":"IF(CW120>0, SUMPRODUCT(CV120:OFFSET(CV120,-MIN($A120,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A120,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A120,60),0)) / CW120, 0)","v":0.3811153048484664},{"$f":"IF(CQ120<=CT$5, HLOOKUP(CS$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(CS$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.3118309497725118},{"$f":"IF(CQ120<=CT$5, HLOOKUP(CS$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(CS$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.6659129494576765},6669092.3327004118,58308031.840888336,null,null,null,2057,{"$f":"$C120*$CI$4*DK$4*IF(DG$5=\"Base\", 1, VLOOKUP(DH$5, Assumptions!$B$239:$P$245, DI$3, FALSE))^Assumptions!$D$197","v":0},11901.296412113417,{"$f":"SUMPRODUCT(DG120:OFFSET(DG120,-MIN($A120,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A120,60),0))","v":827.2073658594735},0,0,{"$f":"SUMPRODUCT(DJ120:OFFSET(DJ120,-MIN($A120,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A120,60),0))","v":11383.131389826853},{"$f":"IF(DL120>0, SUMPRODUCT(DK120:OFFSET(DK120,-MIN($A120,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A120,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A120,60),0)) / DL120, 0)","v":0.38111530484846651},{"$f":"IF(DF120<=DI$5, HLOOKUP(DH$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(DH$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.423721678821358},{"$f":"IF(DF120<=DI$5, HLOOKUP(DH$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(DH$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":0.39970376717673978},20620715.576035187,39856953.16932673]
[108,2058,{"$f":"'Base Case Liquid Immersed'!$C121","v":0},25417.036864444188,{"$f":"SUMPRODUCT(C121:OFFSET(C121,-MIN(A121,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A121,60),0))","v":1837.0409689281248},0,0,{"$f":"SUMPRODUCT(F121:OFFSET(F121,-MIN($A121,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A121,60),0))","v":25226.300884588836},{"$f":"IF(H121>0, SUMPRODUCT(G121:OFFSET(G121,-MIN($A121,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A121,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A121,60),0)) / H121, 0)","v":0.39989802634711707},null,2058,0,25361.660043049367,1833.3685703121446,0,0,24436.06280185622,{"$f":"IF(Q121>0, SUMPRODUCT(P121:OFFSET(P121,-MIN($A121,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A121,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A121,60),0)) / Q121, 0)","v":0.39173689171602127},{"$f":"IF(K121<P$4, VLOOKUP($K121, 'Base Case Liquid Immersed'!$B$13:$K$168, 9, FALSE), SUM(AF121, CL121))","v":43471737.817169912},{"$f":"IF(K121<P$4, VLOOKUP($K121, 'Base Case Liquid Immersed'!$B$13:$K$168, 10, FALSE), SUM(AG121, CM121))","v":282351003.86400616},null,null,13333.684085000215,2058,0,10400.585422145055,751.76925490960195,0,0,10021.485950177577,{"$f":"IF(AD121>0, SUMPRODUCT(AC121:OFFSET(AC121,-MIN($A121,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A121,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A121,60),0)) / AD121, 0)","v":0.39173689171602127},16447052.929286541,190339824.44572705,null,null,null,2058,{"$f":"$C121*$AC$4*AP$4*IF(AL$5=\"Base\", 1, VLOOKUP(AM$5, Assumptions!$B$239:$P$245, AN$3, FALSE))^Assumptions!$D$197","v":0},3435.0980077164882,{"$f":"SUMPRODUCT(AL121:OFFSET(AL121,-MIN($A121,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A121,60),0))","v":248.29381856755904},0,0,{"$f":"SUMPRODUCT(AO121:OFFSET(AO121,-MIN($A121,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A121,60),0))","v":3309.8893018575759},{"$f":"IF(AQ121>0, SUMPRODUCT(AP121:OFFSET(AP121,-MIN($A121,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A121,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A121,60),0)) / AQ121, 0)","v":0.39173689171602133},{"$f":"IF(AK121<=AN$5, HLOOKUP(AM$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(AM$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.067806975103164},{"$f":"IF(AK121<=AN$5, HLOOKUP(AM$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(AM$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":2.0492133686817731},4751155.8306797268,59416183.998516329,null,null,null,2058,{"$f":"$C121*$AC$4*BE$4*IF(BA$5=\"Base\", 1, VLOOKUP(BB$5, Assumptions!$B$239:$P$245, BC$3, FALSE))^Assumptions!$D$197","v":0},6648.3457748961828,{"$f":"SUMPRODUCT(BA121:OFFSET(BA121,-MIN($A121,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A121,60),0))","v":480.55198305792021},0,0,{"$f":"SUMPRODUCT(BD121:OFFSET(BD121,-MIN($A121,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A121,60),0))","v":6406.0147646288242},{"$f":"IF(BF121>0, SUMPRODUCT(BE121:OFFSET(BE121,-MIN($A121,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A121,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A121,60),0)) / BF121, 0)","v":0.39173689171602127},{"$f":"IF(AZ121<=BC$5, HLOOKUP(BB$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(BB$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.3107593090762872},{"$f":"IF(AZ121<=BC$5, HLOOKUP(BB$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(BB$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":2.2857360104874145},11287660.491952926,128267937.60954118,null,null,null,2058,{"$f":"$C121*$AC$4*BT$4*IF(BP$5=\"Base\", 1, VLOOKUP(BQ$5, Assumptions!$B$239:$P$245, BR$3, FALSE))^Assumptions!$D$197","v":0},317.1416395323846,{"$f":"SUMPRODUCT(BP121:OFFSET(BP121,-MIN($A121,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A121,60),0))","v":22.923453284122782},0,0,{"$f":"SUMPRODUCT(BS121:OFFSET(BS121,-MIN($A121,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A121,60),0))","v":305.58188369117659},{"$f":"IF(BU121>0, SUMPRODUCT(BT121:OFFSET(BT121,-MIN($A121,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A121,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A121,60),0)) / BU121, 0)","v":0.39173689171602138},{"$f":"IF(BO121<=BR$5, HLOOKUP(BQ$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(BQ$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":0.99378237344650655},{"$f":"IF(BO121<=BR$5, HLOOKUP(BQ$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(BQ$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":0.99208245177872267},408236.60665389051,2655702.8376695658,null,null,null,2058,0,14961.074620904312,1081.5993154025427,0,0,14414.576851678641,0.78347378343204266,27024684.887883369,92011179.418279111,null,null,null,2058,{"$f":"$C121*$CI$4*CV$4*IF(CR$5=\"Base\", 1, VLOOKUP(CS$5, Assumptions!$B$239:$P$245, CT$3, FALSE))^Assumptions!$D$197","v":0},3886.9855746503677,{"$f":"SUMPRODUCT(CR121:OFFSET(CR121,-MIN($A121,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A121,60),0))","v":281.00107298240397},0,0,{"$f":"SUMPRODUCT(CU121:OFFSET(CU121,-MIN($A121,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A121,60),0))","v":3745.0357261722957},{"$f":"IF(CW121>0, SUMPRODUCT(CV121:OFFSET(CV121,-MIN($A121,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A121,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A121,60),0)) / CW121, 0)","v":0.39173689171602144},{"$f":"IF(CQ121<=CT$5, HLOOKUP(CS$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(CS$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.3118309497725118},{"$f":"IF(CQ121<=CT$5, HLOOKUP(CS$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(CS$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.6659129494576765},6604301.4806907186,54652794.768729649,null,null,null,2058,{"$f":"$C121*$CI$4*DK$4*IF(DG$5=\"Base\", 1, VLOOKUP(DH$5, Assumptions!$B$239:$P$245, DI$3, FALSE))^Assumptions!$D$197","v":0},11074.089046253945,{"$f":"SUMPRODUCT(DG121:OFFSET(DG121,-MIN($A121,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A121,60),0))","v":800.59824242013883},0,0,{"$f":"SUMPRODUCT(DJ121:OFFSET(DJ121,-MIN($A121,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A121,60),0))","v":10669.541125506345},{"$f":"IF(DL121>0, SUMPRODUCT(DK121:OFFSET(DK121,-MIN($A121,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A121,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A121,60),0)) / DL121, 0)","v":0.39173689171602127},{"$f":"IF(DF121<=DI$5, HLOOKUP(DH$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(DH$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.423721678821358},{"$f":"IF(DF121<=DI$5, HLOOKUP(DH$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(DH$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":0.39970376717673978},20420383.407192651,37358384.649549454]
[109,2059,{"$f":"'Base Case Liquid Immersed'!$C122","v":0},23579.995895516062,{"$f":"SUMPRODUCT(C122:OFFSET(C122,-MIN(A122,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A122,60),0))","v":1774.4464232116077},0,0,{"$f":"SUMPRODUCT(F122:OFFSET(F122,-MIN($A122,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A122,60),0))","v":23447.917865894204},{"$f":"IF(H122>0, SUMPRODUCT(G122:OFFSET(G122,-MIN($A122,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A122,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A122,60),0)) / H122, 0)","v":0.40944616086821412},null,2059,0,23528.291472737219,1770.8228606068717,0,0,22815.547919399345,{"$f":"IF(Q122>0, SUMPRODUCT(P122:OFFSET(P122,-MIN($A122,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A122,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A122,60),0)) / Q122, 0)","v":0.40236722602465425},{"$f":"IF(K122<P$4, VLOOKUP($K122, 'Base Case Liquid Immersed'!$B$13:$K$168, 9, FALSE), SUM(AF122, CL122))","v":42821603.304081298},{"$f":"IF(K122<P$4, VLOOKUP($K122, 'Base Case Liquid Immersed'!$B$13:$K$168, 10, FALSE), SUM(AG122, CM122))","v":263626465.15462363},null,null,13431.545433022091,2059,0,9648.8161672354527,726.14064530465976,0,0,9356.8957803830544,{"$f":"IF(AD122>0, SUMPRODUCT(AC122:OFFSET(AC122,-MIN($A122,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A122,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A122,60),0)) / AD122, 0)","v":0.40236722602465436},16201081.700970454,177717147.84108606,null,null,null,2059,{"$f":"$C122*$AC$4*AP$4*IF(AL$5=\"Base\", 1, VLOOKUP(AM$5, Assumptions!$B$239:$P$245, AN$3, FALSE))^Assumptions!$D$197","v":0},3186.8041891489293,{"$f":"SUMPRODUCT(AL122:OFFSET(AL122,-MIN($A122,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A122,60),0))","v":239.82921948768103},0,0,{"$f":"SUMPRODUCT(AO122:OFFSET(AO122,-MIN($A122,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A122,60),0))","v":3090.3889299507919},{"$f":"IF(AQ122>0, SUMPRODUCT(AP122:OFFSET(AP122,-MIN($A122,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A122,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A122,60),0)) / AQ122, 0)","v":0.40236722602465425},{"$f":"IF(AK122<=AN$5, HLOOKUP(AM$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(AM$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.067806975103164},{"$f":"IF(AK122<=AN$5, HLOOKUP(AM$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(AM$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":2.0492133686817731},4680100.6914631128,55475908.872808382,null,null,null,2059,{"$f":"$C122*$AC$4*BE$4*IF(BA$5=\"Base\", 1, VLOOKUP(BB$5, Assumptions!$B$239:$P$245, BC$3, FALSE))^Assumptions!$D$197","v":0},6167.7937918382622,{"$f":"SUMPRODUCT(BA122:OFFSET(BA122,-MIN($A122,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A122,60),0))","v":464.1694573184854},0,0,{"$f":"SUMPRODUCT(BD122:OFFSET(BD122,-MIN($A122,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A122,60),0))","v":5981.1900967804941},{"$f":"IF(BF122>0, SUMPRODUCT(BE122:OFFSET(BE122,-MIN($A122,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A122,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A122,60),0)) / BF122, 0)","v":0.40236722602465441},{"$f":"IF(AZ122<=BC$5, HLOOKUP(BB$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(BB$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.3107593090762872},{"$f":"IF(AZ122<=BC$5, HLOOKUP(BB$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(BB$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":2.2857360104874145},11118849.719107613,119761653.12648927,null,null,null,2059,{"$f":"$C122*$AC$4*BT$4*IF(BP$5=\"Base\", 1, VLOOKUP(BQ$5, Assumptions!$B$239:$P$245, BR$3, FALSE))^Assumptions!$D$197","v":0},294.21818624826182,{"$f":"SUMPRODUCT(BP122:OFFSET(BP122,-MIN($A122,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A122,60),0))","v":22.141968498493227},0,0,{"$f":"SUMPRODUCT(BS122:OFFSET(BS122,-MIN($A122,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A122,60),0))","v":285.31675365176864},{"$f":"IF(BU122>0, SUMPRODUCT(BT122:OFFSET(BT122,-MIN($A122,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A122,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A122,60),0)) / BU122, 0)","v":0.40236722602465425},{"$f":"IF(BO122<=BR$5, HLOOKUP(BQ$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(BQ$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":0.99378237344650655},{"$f":"IF(BO122<=BR$5, HLOOKUP(BQ$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(BQ$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":0.99208245177872267},402131.29039972747,2479585.8417883976,null,null,null,2059,0,13879.475305501768,1044.6822153022119,0,0,13458.652139016291,0.80473445204930849,26620521.603110842,85909317.313537583,null,null,null,2059,{"$f":"$C122*$CI$4*CV$4*IF(CR$5=\"Base\", 1, VLOOKUP(CS$5, Assumptions!$B$239:$P$245, CT$3, FALSE))^Assumptions!$D$197","v":0},3605.9845016679637,{"$f":"SUMPRODUCT(CR122:OFFSET(CR122,-MIN($A122,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A122,60),0))","v":271.41123769753591},0,0,{"$f":"SUMPRODUCT(CU122:OFFSET(CU122,-MIN($A122,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A122,60),0))","v":3496.677953530876},{"$f":"IF(CW122>0, SUMPRODUCT(CV122:OFFSET(CV122,-MIN($A122,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A122,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A122,60),0)) / CW122, 0)","v":0.40236722602465419},{"$f":"IF(CQ122<=CT$5, HLOOKUP(CS$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(CS$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.3118309497725118},{"$f":"IF(CQ122<=CT$5, HLOOKUP(CS$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(CS$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.6659129494576765},6505531.9227425735,51028411.085943423,null,null,null,2059,{"$f":"$C122*$CI$4*DK$4*IF(DG$5=\"Base\", 1, VLOOKUP(DH$5, Assumptions!$B$239:$P$245, DI$3, FALSE))^Assumptions!$D$197","v":0},10273.490803833805,{"$f":"SUMPRODUCT(DG122:OFFSET(DG122,-MIN($A122,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A122,60),0))","v":773.27097760467609},0,0,{"$f":"SUMPRODUCT(DJ122:OFFSET(DJ122,-MIN($A122,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A122,60),0))","v":9961.9741854854146},{"$f":"IF(DL122>0, SUMPRODUCT(DK122:OFFSET(DK122,-MIN($A122,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A122,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A122,60),0)) / DL122, 0)","v":0.4023672260246543},{"$f":"IF(DF122<=DI$5, HLOOKUP(DH$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(DH$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.423721678821358},{"$f":"IF(DF122<=DI$5, HLOOKUP(DH$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(DH$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":0.39970376717673978},20114989.680368271,34880906.22759416]
[110,2060,{"$f":"'Base Case Liquid Immersed'!$C123","v":0},21805.549472304454,{"$f":"SUMPRODUCT(C123:OFFSET(C123,-MIN(A123,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A123,60),0))","v":1711.0153838782721},0,0,{"$f":"SUMPRODUCT(F123:OFFSET(F123,-MIN($A123,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A123,60),0))","v":21717.063159497724},{"$f":"IF(H123>0, SUMPRODUCT(G123:OFFSET(G123,-MIN($A123,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A123,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A123,60),0)) / H123, 0)","v":0.41909438599911503},null,2060,0,21757.468612130353,1707.4578287712011,0,0,21216.582844383491,{"$f":"IF(Q123>0, SUMPRODUCT(P123:OFFSET(P123,-MIN($A123,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A123,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A123,60),0)) / Q123, 0)","v":0.41301823907822105},{"$f":"IF(K123<P$4, VLOOKUP($K123, 'Base Case Liquid Immersed'!$B$13:$K$168, 9, FALSE), SUM(AF123, CL123))","v":41956641.987885922},{"$f":"IF(K123<P$4, VLOOKUP($K123, 'Base Case Liquid Immersed'!$B$13:$K$168, 10, FALSE), SUM(AG123, CM123))","v":245150927.67810684},null,null,13532.224853164636,2060,0,8922.6755219307943,700.17238948610759,0,0,8701.1434129076042,{"$f":"IF(AD123>0, SUMPRODUCT(AC123:OFFSET(AC123,-MIN($A123,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A123,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A123,60),0)) / AD123, 0)","v":0.41301823907822105},15873833.119165841,165262329.15195388,null,null,null,2060,{"$f":"$C123*$AC$4*AP$4*IF(AL$5=\"Base\", 1, VLOOKUP(AM$5, Assumptions!$B$239:$P$245, AN$3, FALSE))^Assumptions!$D$197","v":0},2946.974969661248,{"$f":"SUMPRODUCT(AL123:OFFSET(AL123,-MIN($A123,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A123,60),0))","v":231.25244229625039},0,0,{"$f":"SUMPRODUCT(AO123:OFFSET(AO123,-MIN($A123,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A123,60),0))","v":2873.8075011521696},{"$f":"IF(AQ123>0, SUMPRODUCT(AP123:OFFSET(AP123,-MIN($A123,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A123,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A123,60),0)) / AQ123, 0)","v":0.41301823907822094},{"$f":"IF(AK123<=AN$5, HLOOKUP(AM$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(AM$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.067806975103164},{"$f":"IF(AK123<=AN$5, HLOOKUP(AM$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(AM$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":2.0492133686817731},4585566.490460203,51588032.013319917,null,null,null,2060,{"$f":"$C123*$AC$4*BE$4*IF(BA$5=\"Base\", 1, VLOOKUP(BB$5, Assumptions!$B$239:$P$245, BC$3, FALSE))^Assumptions!$D$197","v":0},5703.6243345197772,{"$f":"SUMPRODUCT(BA123:OFFSET(BA123,-MIN($A123,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A123,60),0))","v":447.5698201975697},0,0,{"$f":"SUMPRODUCT(BD123:OFFSET(BD123,-MIN($A123,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A123,60),0))","v":5562.014799936057},{"$f":"IF(BF123>0, SUMPRODUCT(BE123:OFFSET(BE123,-MIN($A123,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A123,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A123,60),0)) / BF123, 0)","v":0.41301823907822111},{"$f":"IF(AZ123<=BC$5, HLOOKUP(BB$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(BB$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.3107593090762872},{"$f":"IF(AZ123<=BC$5, HLOOKUP(BB$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(BB$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":2.2857360104874145},10894258.061029708,111368486.26712151,null,null,null,2060,{"$f":"$C123*$AC$4*BT$4*IF(BP$5=\"Base\", 1, VLOOKUP(BQ$5, Assumptions!$B$239:$P$245, BR$3, FALSE))^Assumptions!$D$197","v":0},272.0762177497686,{"$f":"SUMPRODUCT(BP123:OFFSET(BP123,-MIN($A123,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A123,60),0))","v":21.350126992287578},0,0,{"$f":"SUMPRODUCT(BS123:OFFSET(BS123,-MIN($A123,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A123,60),0))","v":265.32111181937688},{"$f":"IF(BU123>0, SUMPRODUCT(BT123:OFFSET(BT123,-MIN($A123,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A123,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A123,60),0)) / BU123, 0)","v":0.41301823907822105},{"$f":"IF(BO123<=BR$5, HLOOKUP(BQ$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(BQ$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":0.99378237344650655},{"$f":"IF(BO123<=BR$5, HLOOKUP(BQ$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(BQ$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":0.99208245177872267},394008.56767593027,2305810.8715124349,null,null,null,2060,0,12834.793090199557,1007.2854392850936,0,0,12515.439431475887,0.82603647815644199,26082808.868720077,79888598.526152968,null,null,null,2060,{"$f":"$C123*$CI$4*CV$4*IF(CR$5=\"Base\", 1, VLOOKUP(CS$5, Assumptions!$B$239:$P$245, CT$3, FALSE))^Assumptions!$D$197","v":0},3334.5732639704279,{"$f":"SUMPRODUCT(CR123:OFFSET(CR123,-MIN($A123,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A123,60),0))","v":261.69652169400717},0,0,{"$f":"SUMPRODUCT(CU123:OFFSET(CU123,-MIN($A123,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A123,60),0))","v":3251.622873283608},{"$f":"IF(CW123>0, SUMPRODUCT(CV123:OFFSET(CV123,-MIN($A123,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A123,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A123,60),0)) / CW123, 0)","v":0.41301823907822099},{"$f":"IF(CQ123<=CT$5, HLOOKUP(CS$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(CS$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.3118309497725118},{"$f":"IF(CQ123<=CT$5, HLOOKUP(CS$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(CS$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.6659129494576765},6374125.505881249,47452224.905878037,null,null,null,2060,{"$f":"$C123*$CI$4*DK$4*IF(DG$5=\"Base\", 1, VLOOKUP(DH$5, Assumptions!$B$239:$P$245, DI$3, FALSE))^Assumptions!$D$197","v":0},9500.2198262291295,{"$f":"SUMPRODUCT(DG123:OFFSET(DG123,-MIN($A123,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A123,60),0))","v":745.58891759108644},0,0,{"$f":"SUMPRODUCT(DJ123:OFFSET(DJ123,-MIN($A123,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A123,60),0))","v":9263.8165581922785},{"$f":"IF(DL123>0, SUMPRODUCT(DK123:OFFSET(DK123,-MIN($A123,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A123,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A123,60),0)) / DL123, 0)","v":0.41301823907822099},{"$f":"IF(DF123<=DI$5, HLOOKUP(DH$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(DH$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.423721678821358},{"$f":"IF(DF123<=DI$5, HLOOKUP(DH$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(DH$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":0.39970376717673978},19708683.362838827,32436373.620274931]
[111,2061,{"$f":"'Base Case Liquid Immersed'!$C124","v":0},20094.534088426182,{"$f":"SUMPRODUCT(C124:OFFSET(C124,-MIN(A124,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A124,60),0))","v":1644.5844290292741},0,0,{"$f":"SUMPRODUCT(F124:OFFSET(F124,-MIN($A124,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A124,60),0))","v":20038.598085767062},{"$f":"IF(H124>0, SUMPRODUCT(G124:OFFSET(G124,-MIN($A124,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A124,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A124,60),0)) / H124, 0)","v":0.42886162362256597},null,2061,0,20050.01078335915,1641.1093974316791,0,0,19646.744817791423,{"$f":"IF(Q124>0, SUMPRODUCT(P124:OFFSET(P124,-MIN($A124,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A124,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A124,60),0)) / Q124, 0)","v":0.42370297822331265},{"$f":"IF(K124<P$4, VLOOKUP($K124, 'Base Case Liquid Immersed'!$B$13:$K$168, 9, FALSE), SUM(AF124, CL124))","v":40888432.41188632},{"$f":"IF(K124<P$4, VLOOKUP($K124, 'Base Case Liquid Immersed'!$B$13:$K$168, 10, FALSE), SUM(AG124, CM124))","v":227011944.0658004},null,null,13635.865837433041,2061,0,8222.5031324446863,672.97829570119575,0,0,8057.3363538443964,{"$f":"IF(AD124>0, SUMPRODUCT(AC124:OFFSET(AC124,-MIN($A124,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A124,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A124,60),0)) / AD124, 0)","v":0.4237029782233126},15469687.798131607,153034389.78166124,null,null,null,2061,{"$f":"$C124*$AC$4*AP$4*IF(AL$5=\"Base\", 1, VLOOKUP(AM$5, Assumptions!$B$239:$P$245, AN$3, FALSE))^Assumptions!$D$197","v":0},2715.7225273649974,{"$f":"SUMPRODUCT(AL124:OFFSET(AL124,-MIN($A124,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A124,60),0))","v":222.27079620704973},0,0,{"$f":"SUMPRODUCT(AO124:OFFSET(AO124,-MIN($A124,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A124,60),0))","v":2661.1713603794592},{"$f":"IF(AQ124>0, SUMPRODUCT(AP124:OFFSET(AP124,-MIN($A124,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A124,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A124,60),0)) / AQ124, 0)","v":0.4237029782233126},{"$f":"IF(AK124<=AN$5, HLOOKUP(AM$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(AM$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.067806975103164},{"$f":"IF(AK124<=AN$5, HLOOKUP(AM$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(AM$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":2.0492133686817731},4468818.6811882732,47770977.449653596,null,null,null,2061,{"$f":"$C124*$AC$4*BE$4*IF(BA$5=\"Base\", 1, VLOOKUP(BB$5, Assumptions!$B$239:$P$245, BC$3, FALSE))^Assumptions!$D$197","v":0},5256.054514322208,{"$f":"SUMPRODUCT(BA124:OFFSET(BA124,-MIN($A124,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A124,60),0))","v":430.18659308305581},0,0,{"$f":"SUMPRODUCT(BD124:OFFSET(BD124,-MIN($A124,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A124,60),0))","v":5150.4752791070041},{"$f":"IF(BF124>0, SUMPRODUCT(BE124:OFFSET(BE124,-MIN($A124,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A124,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A124,60),0)) / BF124, 0)","v":0.4237029782233126},{"$f":"IF(AZ124<=BC$5, HLOOKUP(BB$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(BB$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.3107593090762872},{"$f":"IF(AZ124<=BC$5, HLOOKUP(BB$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(BB$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":2.2857360104874145},10616891.946087454,103128210.91324164,null,null,null,2061,{"$f":"$C124*$AC$4*BT$4*IF(BP$5=\"Base\", 1, VLOOKUP(BQ$5, Assumptions!$B$239:$P$245, BR$3, FALSE))^Assumptions!$D$197","v":0},250.72609075748102,{"$f":"SUMPRODUCT(BP124:OFFSET(BP124,-MIN($A124,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A124,60),0))","v":20.520906411090166},0,0,{"$f":"SUMPRODUCT(BS124:OFFSET(BS124,-MIN($A124,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A124,60),0))","v":245.68971435793298},{"$f":"IF(BU124>0, SUMPRODUCT(BT124:OFFSET(BT124,-MIN($A124,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A124,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A124,60),0)) / BU124, 0)","v":0.42370297822331265},{"$f":"IF(BO124<=BR$5, HLOOKUP(BQ$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(BQ$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":0.99378237344650655},{"$f":"IF(BO124<=BR$5, HLOOKUP(BQ$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(BQ$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":0.99208245177872267},383977.17085587885,2135201.4187660022,null,null,null,2061,0,11827.507650914464,968.13110173048335,0,0,11589.408463947027,0.8474059564466252,25418744.613754712,73977554.284139156,null,null,null,2061,{"$f":"$C124*$CI$4*CV$4*IF(CR$5=\"Base\", 1, VLOOKUP(CS$5, Assumptions!$B$239:$P$245, CT$3, FALSE))^Assumptions!$D$197","v":0},3072.8767422764208,{"$f":"SUMPRODUCT(CR124:OFFSET(CR124,-MIN($A124,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A124,60),0))","v":251.52501204703975},0,0,{"$f":"SUMPRODUCT(CU124:OFFSET(CU124,-MIN($A124,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A124,60),0))","v":3011.0317624502977},{"$f":"IF(CW124>0, SUMPRODUCT(CV124:OFFSET(CV124,-MIN($A124,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A124,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A124,60),0)) / CW124, 0)","v":0.42370297822331271},{"$f":"IF(CQ124<=CT$5, HLOOKUP(CS$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(CS$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.3118309497725118},{"$f":"IF(CQ124<=CT$5, HLOOKUP(CS$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(CS$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.6659129494576765},6211841.26240029,43941183.205618262,null,null,null,2061,{"$f":"$C124*$CI$4*DK$4*IF(DG$5=\"Base\", 1, VLOOKUP(DH$5, Assumptions!$B$239:$P$245, DI$3, FALSE))^Assumptions!$D$197","v":0},8754.6309086380425,{"$f":"SUMPRODUCT(DG124:OFFSET(DG124,-MIN($A124,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A124,60),0))","v":716.60608968344354},0,0,{"$f":"SUMPRODUCT(DJ124:OFFSET(DJ124,-MIN($A124,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A124,60),0))","v":8578.3767014967289},{"$f":"IF(DL124>0, SUMPRODUCT(DK124:OFFSET(DK124,-MIN($A124,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A124,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A124,60),0)) / DL124, 0)","v":0.42370297822331254},{"$f":"IF(DF124<=DI$5, HLOOKUP(DH$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(DH$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.423721678821358},{"$f":"IF(DF124<=DI$5, HLOOKUP(DH$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(DH$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":0.39970376717673978},19206903.35135442,30036371.078520898]
[112,2062,{"$f":"'Base Case Liquid Immersed'!$C125","v":0},18449.949659396909,{"$f":"SUMPRODUCT(C125:OFFSET(C125,-MIN(A125,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A125,60),0))","v":1575.8087934322614},0,0,{"$f":"SUMPRODUCT(F125:OFFSET(F125,-MIN($A125,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A125,60),0))","v":18416.99163442757},{"$f":"IF(H125>0, SUMPRODUCT(G125:OFFSET(G125,-MIN($A125,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A125,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A125,60),0)) / H125, 0)","v":0.43876549466036663},null,2062,0,18408.901385927471,1572.4319153849419,0,0,18113.32184012053,{"$f":"IF(Q125>0, SUMPRODUCT(P125:OFFSET(P125,-MIN($A125,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A125,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A125,60),0)) / Q125, 0)","v":0.43443540183423096},{"$f":"IF(K125<P$4, VLOOKUP($K125, 'Base Case Liquid Immersed'!$B$13:$K$168, 9, FALSE), SUM(AF125, CL125))","v":39631028.537062839},{"$f":"IF(K125<P$4, VLOOKUP($K125, 'Base Case Liquid Immersed'!$B$13:$K$168, 10, FALSE), SUM(AG125, CM125))","v":209293724.86640382},null,null,13742.634045849331,2062,0,7549.5248367434906,644.82657763873067,0,0,7428.463488726331,{"$f":"IF(AD125>0, SUMPRODUCT(AC125:OFFSET(AC125,-MIN($A125,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A125,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A125,60),0)) / AD125, 0)","v":0.43443540183423085},14993962.899125071,141090098.15262064,null,null,null,2062,{"$f":"$C125*$AC$4*AP$4*IF(AL$5=\"Base\", 1, VLOOKUP(AM$5, Assumptions!$B$239:$P$245, AN$3, FALSE))^Assumptions!$D$197","v":0},2493.4517311579475,{"$f":"SUMPRODUCT(AL125:OFFSET(AL125,-MIN($A125,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A125,60),0))","v":212.97286664778974},0,0,{"$f":"SUMPRODUCT(AO125:OFFSET(AO125,-MIN($A125,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A125,60),0))","v":2453.4676746355381},{"$f":"IF(AQ125>0, SUMPRODUCT(AP125:OFFSET(AP125,-MIN($A125,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A125,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A125,60),0)) / AQ125, 0)","v":0.43443540183423074},{"$f":"IF(AK125<=AN$5, HLOOKUP(AM$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(AM$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.067806975103164},{"$f":"IF(AK125<=AN$5, HLOOKUP(AM$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(AM$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":2.0492133686817731},4331393.2629426895,44042465.924387529,null,null,null,2062,{"$f":"$C125*$AC$4*BE$4*IF(BA$5=\"Base\", 1, VLOOKUP(BB$5, Assumptions!$B$239:$P$245, BC$3, FALSE))^Assumptions!$D$197","v":0},4825.8679212391526,{"$f":"SUMPRODUCT(BA125:OFFSET(BA125,-MIN($A125,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A125,60),0))","v":412.19122568401031},0,0,{"$f":"SUMPRODUCT(BD125:OFFSET(BD125,-MIN($A125,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A125,60),0))","v":4748.4821137172576},{"$f":"IF(BF125>0, SUMPRODUCT(BE125:OFFSET(BE125,-MIN($A125,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A125,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A125,60),0)) / BF125, 0)","v":0.43443540183423085},{"$f":"IF(AZ125<=BC$5, HLOOKUP(BB$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(BB$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.3107593090762872},{"$f":"IF(AZ125<=BC$5, HLOOKUP(BB$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(BB$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":2.2857360104874145},10290400.557591189,95079082.687315419,null,null,null,2062,{"$f":"$C125*$AC$4*BT$4*IF(BP$5=\"Base\", 1, VLOOKUP(BQ$5, Assumptions!$B$239:$P$245, BR$3, FALSE))^Assumptions!$D$197","v":0},230.20518434639087,{"$f":"SUMPRODUCT(BP125:OFFSET(BP125,-MIN($A125,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A125,60),0))","v":19.662485306930602},0,0,{"$f":"SUMPRODUCT(BS125:OFFSET(BS125,-MIN($A125,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A125,60),0))","v":226.51370037353576},{"$f":"IF(BU125>0, SUMPRODUCT(BT125:OFFSET(BT125,-MIN($A125,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A125,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A125,60),0)) / BU125, 0)","v":0.43443540183423074},{"$f":"IF(BO125<=BR$5, HLOOKUP(BQ$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(BQ$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":0.99378237344650655},{"$f":"IF(BO125<=BR$5, HLOOKUP(BQ$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(BQ$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":0.99208245177872267},372169.07859119249,1968549.5409177034,null,null,null,2062,0,10859.37654918398,927.60533774621126,0,0,10684.858351394201,0.86887080366846159,24637065.637937766,68203626.71378316,null,null,null,2062,{"$f":"$C125*$CI$4*CV$4*IF(CR$5=\"Base\", 1, VLOOKUP(CS$5, Assumptions!$B$239:$P$245, CT$3, FALSE))^Assumptions!$D$197","v":0},2821.3517302293812,{"$f":"SUMPRODUCT(CR125:OFFSET(CR125,-MIN($A125,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A125,60),0))","v":240.99702010157313},0,0,{"$f":"SUMPRODUCT(CU125:OFFSET(CU125,-MIN($A125,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A125,60),0))","v":2776.0215694713065},{"$f":"IF(CW125>0, SUMPRODUCT(CV125:OFFSET(CV125,-MIN($A125,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A125,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A125,60),0)) / CW125, 0)","v":0.43443540183423079},{"$f":"IF(CQ125<=CT$5, HLOOKUP(CS$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(CS$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.3118309497725118},{"$f":"IF(CQ125<=CT$5, HLOOKUP(CS$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(CS$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.6659129494576765},6020814.294321659,40511586.057671189,null,null,null,2062,{"$f":"$C125*$CI$4*DK$4*IF(DG$5=\"Base\", 1, VLOOKUP(DH$5, Assumptions!$B$239:$P$245, DI$3, FALSE))^Assumptions!$D$197","v":0},8038.0248189545991,{"$f":"SUMPRODUCT(DG125:OFFSET(DG125,-MIN($A125,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A125,60),0))","v":686.60831764463808},0,0,{"$f":"SUMPRODUCT(DJ125:OFFSET(DJ125,-MIN($A125,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A125,60),0))","v":7908.8367819228952},{"$f":"IF(DL125>0, SUMPRODUCT(DK125:OFFSET(DK125,-MIN($A125,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A125,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A125,60),0)) / DL125, 0)","v":0.43443540183423074},{"$f":"IF(DF125<=DI$5, HLOOKUP(DH$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(DH$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.423721678821358},{"$f":"IF(DF125<=DI$5, HLOOKUP(DH$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(DH$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":0.39970376717673978},18616251.343616106,27692040.656111974]
[113,2063,{"$f":"'Base Case Liquid Immersed'!$C126","v":0},16874.140865964648,{"$f":"SUMPRODUCT(C126:OFFSET(C126,-MIN(A126,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A126,60),0))","v":1506.6542872684763},0,0,{"$f":"SUMPRODUCT(F126:OFFSET(F126,-MIN($A126,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A126,60),0))","v":16856.327513937063},{"$f":"IF(H126>0, SUMPRODUCT(G126:OFFSET(G126,-MIN($A126,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A126,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A126,60),0)) / H126, 0)","v":0.44882203418835032},null,2063,0,16836.469470542528,1503.390101962626,0,0,16623.210960514167,{"$f":"IF(Q126>0, SUMPRODUCT(P126:OFFSET(P126,-MIN($A126,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A126,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A126,60),0)) / Q126, 0)","v":0.44523014027296154},{"$f":"IF(K126<P$4, VLOOKUP($K126, 'Base Case Liquid Immersed'!$B$13:$K$168, 9, FALSE), SUM(AF126, CL126))","v":38200658.806229487},{"$f":"IF(K126<P$4, VLOOKUP($K126, 'Base Case Liquid Immersed'!$B$13:$K$168, 10, FALSE), SUM(AG126, CM126))","v":192075963.30894148},null,null,13852.716100526968,2063,0,6904.698259104759,616.52218975224127,0,0,6817.353369830761,{"$f":"IF(AD126>0, SUMPRODUCT(AC126:OFFSET(AC126,-MIN($A126,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A126,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A126,60),0)) / AD126, 0)","v":0.44523014027296154},14452798.274641765,129483177.4498551,null,null,null,2063,{"$f":"$C126*$AC$4*AP$4*IF(AL$5=\"Base\", 1, VLOOKUP(AM$5, Assumptions!$B$239:$P$245, AN$3, FALSE))^Assumptions!$D$197","v":0},2280.4788645101576,{"$f":"SUMPRODUCT(AL126:OFFSET(AL126,-MIN($A126,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A126,60),0))","v":203.62451340687565},0,0,{"$f":"SUMPRODUCT(AO126:OFFSET(AO126,-MIN($A126,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A126,60),0))","v":2251.6306561688784},{"$f":"IF(AQ126>0, SUMPRODUCT(AP126:OFFSET(AP126,-MIN($A126,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A126,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A126,60),0)) / AQ126, 0)","v":0.44523014027296148},{"$f":"IF(AK126<=AN$5, HLOOKUP(AM$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(AM$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.067806975103164},{"$f":"IF(AK126<=AN$5, HLOOKUP(AM$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(AM$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":2.0492133686817731},4175063.8906213357,40419267.583525605,null,null,null,2063,{"$f":"$C126*$AC$4*BE$4*IF(BA$5=\"Base\", 1, VLOOKUP(BB$5, Assumptions!$B$239:$P$245, BC$3, FALSE))^Assumptions!$D$197","v":0},4413.676695555142,{"$f":"SUMPRODUCT(BA126:OFFSET(BA126,-MIN($A126,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A126,60),0))","v":394.09826745345759},0,0,{"$f":"SUMPRODUCT(BD126:OFFSET(BD126,-MIN($A126,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A126,60),0))","v":4357.8433936789661},{"$f":"IF(BF126>0, SUMPRODUCT(BE126:OFFSET(BE126,-MIN($A126,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A126,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A126,60),0)) / BF126, 0)","v":0.44523014027296143},{"$f":"IF(AZ126<=BC$5, HLOOKUP(BB$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(BB$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.3107593090762872},{"$f":"IF(AZ126<=BC$5, HLOOKUP(BB$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(BB$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":2.2857360104874145},9918997.6942523308,87257305.059451044,null,null,null,2063,{"$f":"$C126*$AC$4*BT$4*IF(BP$5=\"Base\", 1, VLOOKUP(BQ$5, Assumptions!$B$239:$P$245, BR$3, FALSE))^Assumptions!$D$197","v":0},210.54269903946027,{"$f":"SUMPRODUCT(BP126:OFFSET(BP126,-MIN($A126,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A126,60),0))","v":18.799408891907945},0,0,{"$f":"SUMPRODUCT(BS126:OFFSET(BS126,-MIN($A126,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A126,60),0))","v":207.87931998291734},{"$f":"IF(BU126>0, SUMPRODUCT(BT126:OFFSET(BT126,-MIN($A126,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A126,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A126,60),0)) / BU126, 0)","v":0.44523014027296143},{"$f":"IF(BO126<=BR$5, HLOOKUP(BQ$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(BQ$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":0.99378237344650655},{"$f":"IF(BO126<=BR$5, HLOOKUP(BQ$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(BQ$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":0.99208245177872267},358736.68976809818,1806604.8068784571,null,null,null,2063,0,9931.7712114377682,886.86791221038459,0,0,9805.8575906834049,0.89046028054592274,23747860.531587724,62592785.859086394,null,null,null,2063,{"$f":"$C126*$CI$4*CV$4*IF(CR$5=\"Base\", 1, VLOOKUP(CS$5, Assumptions!$B$239:$P$245, CT$3, FALSE))^Assumptions!$D$197","v":0},2580.3547101278082,{"$f":"SUMPRODUCT(CR126:OFFSET(CR126,-MIN($A126,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A126,60),0))","v":230.41380679354086},0,0,{"$f":"SUMPRODUCT(CU126:OFFSET(CU126,-MIN($A126,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A126,60),0))","v":2547.649326146578},{"$f":"IF(CW126>0, SUMPRODUCT(CV126:OFFSET(CV126,-MIN($A126,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A126,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A126,60),0)) / CW126, 0)","v":0.44523014027296137},{"$f":"IF(CQ126<=CT$5, HLOOKUP(CS$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(CS$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.3118309497725118},{"$f":"IF(CQ126<=CT$5, HLOOKUP(CS$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(CS$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.6659129494576765},5803510.0547026312,37178859.147197239,null,null,null,2063,{"$f":"$C126*$CI$4*DK$4*IF(DG$5=\"Base\", 1, VLOOKUP(DH$5, Assumptions!$B$239:$P$245, DI$3, FALSE))^Assumptions!$D$197","v":0},7351.4165013099609,{"$f":"SUMPRODUCT(DG126:OFFSET(DG126,-MIN($A126,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A126,60),0))","v":656.45410541684373},0,0,{"$f":"SUMPRODUCT(DJ126:OFFSET(DJ126,-MIN($A126,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A126,60),0))","v":7258.2082645368273},{"$f":"IF(DL126>0, SUMPRODUCT(DK126:OFFSET(DK126,-MIN($A126,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A126,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A126,60),0)) / DL126, 0)","v":0.44523014027296137},{"$f":"IF(DF126<=DI$5, HLOOKUP(DH$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(DH$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.423721678821358},{"$f":"IF(DF126<=DI$5, HLOOKUP(DH$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(DH$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":0.39970376717673978},17944350.476885092,25413926.711889155]
[{"$f":"A126+1","v":114},2064,{"$f":"'Base Case Liquid Immersed'!$C127","v":0},15367.486578696171,{"$f":"SUMPRODUCT(C127:OFFSET(C127,-MIN(A127,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A127,60),0))","v":1435.2305718159789},0,0,{"$f":"SUMPRODUCT(F127:OFFSET(F127,-MIN($A127,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A127,60),0))","v":15360.308713109662},{"$f":"IF(H127>0, SUMPRODUCT(G127:OFFSET(G127,-MIN($A127,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A127,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A127,60),0)) / H127, 0)","v":0.4583812189981929},null,2064,0,15333.079368579904,1432.0923496559924,0,0,15182.827870233496,{"$f":"IF(Q127>0, SUMPRODUCT(P127:OFFSET(P127,-MIN($A127,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A127,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A127,60),0)) / Q127, 0)","v":0.45610223187230703},{"$f":"IF(K127<P$4, VLOOKUP($K127, 'Base Case Liquid Immersed'!$B$13:$K$168, 9, FALSE), SUM(AF127, CL127))","v":36615408.719983026},{"$f":"IF(K127<P$4, VLOOKUP($K127, 'Base Case Liquid Immersed'!$B$13:$K$168, 10, FALSE), SUM(AG127, CM127))","v":175432790.68382478},null,null,13966.317817482228,2064,0,6288.1760693525184,587.29068205532587,0,0,6226.637139512979,{"$f":"IF(AD127>0, SUMPRODUCT(AC127:OFFSET(AC127,-MIN($A127,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A127,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A127,60),0)) / AD127, 0)","v":0.45610223187230708},13853036.374523899,118263601.41742691,null,null,null,2064,{"$f":"$C127*$AC$4*AP$4*IF(AL$5=\"Base\", 1, VLOOKUP(AM$5, Assumptions!$B$239:$P$245, AN$3, FALSE))^Assumptions!$D$197","v":0},2076.8543511032817,{"$f":"SUMPRODUCT(AL127:OFFSET(AL127,-MIN($A127,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A127,60),0))","v":193.96995168976093},0,0,{"$f":"SUMPRODUCT(AO127:OFFSET(AO127,-MIN($A127,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A127,60),0))","v":2056.5293168183189},{"$f":"IF(AQ127>0, SUMPRODUCT(AP127:OFFSET(AP127,-MIN($A127,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A127,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A127,60),0)) / AQ127, 0)","v":0.45610223187230692},{"$f":"IF(AK127<=AN$5, HLOOKUP(AM$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(AM$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.067806975103164},{"$f":"IF(AK127<=AN$5, HLOOKUP(AM$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(AM$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":2.0492133686817731},4001807.1825037077,36916982.153404415,null,null,null,2064,{"$f":"$C127*$AC$4*BE$4*IF(BA$5=\"Base\", 1, VLOOKUP(BB$5, Assumptions!$B$239:$P$245, BC$3, FALSE))^Assumptions!$D$197","v":0},4019.5784281016845,{"$f":"SUMPRODUCT(BA127:OFFSET(BA127,-MIN($A127,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A127,60),0))","v":375.41266824893216},0,0,{"$f":"SUMPRODUCT(BD127:OFFSET(BD127,-MIN($A127,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A127,60),0))","v":3980.2410189478469},{"$f":"IF(BF127>0, SUMPRODUCT(BE127:OFFSET(BE127,-MIN($A127,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A127,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A127,60),0)) / BF127, 0)","v":0.45610223187230703},{"$f":"IF(AZ127<=BC$5, HLOOKUP(BB$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(BB$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.3107593090762872},{"$f":"IF(AZ127<=BC$5, HLOOKUP(BB$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(BB$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":2.2857360104874145},9507379.3493946847,79696554.792271152,null,null,null,2064,{"$f":"$C127*$AC$4*BT$4*IF(BP$5=\"Base\", 1, VLOOKUP(BQ$5, Assumptions!$B$239:$P$245, BR$3, FALSE))^Assumptions!$D$197","v":0},191.74329014755233,{"$f":"SUMPRODUCT(BP127:OFFSET(BP127,-MIN($A127,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A127,60),0))","v":17.908062116632749},0,0,{"$f":"SUMPRODUCT(BS127:OFFSET(BS127,-MIN($A127,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A127,60),0))","v":189.86680374681364},{"$f":"IF(BU127>0, SUMPRODUCT(BT127:OFFSET(BT127,-MIN($A127,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A127,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A127,60),0)) / BU127, 0)","v":0.45610223187230692},{"$f":"IF(BO127<=BR$5, HLOOKUP(BQ$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(BQ$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":0.99378237344650655},{"$f":"IF(BO127<=BR$5, HLOOKUP(BQ$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(BQ$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":0.99208245177872267},343849.84262550616,1650064.4717513493,null,null,null,2064,0,9044.9032992273842,844.80166760066652,0,0,8956.1907307205165,0.91220446374461395,22762372.34545913,57169189.266397879,null,null,null,2064,{"$f":"$C127*$CI$4*CV$4*IF(CR$5=\"Base\", 1, VLOOKUP(CS$5, Assumptions!$B$239:$P$245, CT$3, FALSE))^Assumptions!$D$197","v":0},2349.9409033342672,{"$f":"SUMPRODUCT(CR127:OFFSET(CR127,-MIN($A127,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A127,60),0))","v":219.48521772307106},0,0,{"$f":"SUMPRODUCT(CU127:OFFSET(CU127,-MIN($A127,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A127,60),0))","v":2326.8982920615858},{"$f":"IF(CW127>0, SUMPRODUCT(CV127:OFFSET(CV127,-MIN($A127,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A127,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A127,60),0)) / CW127, 0)","v":0.45610223187230703},{"$f":"IF(CQ127<=CT$5, HLOOKUP(CS$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(CS$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.3118309497725118},{"$f":"IF(CQ127<=CT$5, HLOOKUP(CS$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(CS$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.6659129494576765},5562676.1240257816,33957351.572111197,null,null,null,2064,{"$f":"$C127*$CI$4*DK$4*IF(DG$5=\"Base\", 1, VLOOKUP(DH$5, Assumptions!$B$239:$P$245, DI$3, FALSE))^Assumptions!$D$197","v":0},6694.962395893117,{"$f":"SUMPRODUCT(DG127:OFFSET(DG127,-MIN($A127,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A127,60),0))","v":625.31644987759546},0,0,{"$f":"SUMPRODUCT(DJ127:OFFSET(DJ127,-MIN($A127,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A127,60),0))","v":6629.2924386589311},{"$f":"IF(DL127>0, SUMPRODUCT(DK127:OFFSET(DK127,-MIN($A127,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A127,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A127,60),0)) / DL127, 0)","v":0.45610223187230692},{"$f":"IF(DF127<=DI$5, HLOOKUP(DH$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(DH$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.423721678821358},{"$f":"IF(DF127<=DI$5, HLOOKUP(DH$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(DH$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":0.39970376717673978},17199696.221433349,23211837.694286678]
[115,2065,{"$f":"'Base Case Liquid Immersed'!$C128","v":0},13932.256006880192,{"$f":"SUMPRODUCT(C128:OFFSET(C128,-MIN(A128,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A128,60),0))","v":1362.9321312161362},0,0,{"$f":"SUMPRODUCT(F128:OFFSET(F128,-MIN($A128,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A128,60),0))","v":13932.256006880243},{"$f":"IF(H128>0, SUMPRODUCT(G128:OFFSET(G128,-MIN($A128,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A128,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A128,60),0)) / H128, 0)","v":0.46820549415469759},null,2065,0,13900.987018923912,1359.9317227121151,0,0,13798.028384528068,{"$f":"IF(Q128>0, SUMPRODUCT(P128:OFFSET(P128,-MIN($A128,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A128,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A128,60),0)) / Q128, 0)","v":0.46706684519516339},{"$f":"IF(K128<P$4, VLOOKUP($K128, 'Base Case Liquid Immersed'!$B$13:$K$168, 9, FALSE), SUM(AF128, CL128))","v":34894898.304188199},{"$f":"IF(K128<P$4, VLOOKUP($K128, 'Base Case Liquid Immersed'!$B$13:$K$168, 10, FALSE), SUM(AG128, CM128))","v":159431869.09061354},null,null,14083.661953667466,2065,0,5700.8853872971931,557.70295268638972,0,0,5658.716329096831,{"$f":"IF(AD128>0, SUMPRODUCT(AC128:OFFSET(AC128,-MIN($A128,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A128,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A128,60),0)) / AD128, 0)","v":0.46706684519516345},13202100.219337808,107476982.75717032,null,null,null,2065,{"$f":"$C128*$AC$4*AP$4*IF(AL$5=\"Base\", 1, VLOOKUP(AM$5, Assumptions!$B$239:$P$245, AN$3, FALSE))^Assumptions!$D$197","v":0},1882.8843994135209,{"$f":"SUMPRODUCT(AL128:OFFSET(AL128,-MIN($A128,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A128,60),0))","v":184.19773733039608},0,0,{"$f":"SUMPRODUCT(AO128:OFFSET(AO128,-MIN($A128,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A128,60),0))","v":1868.9568326533945},{"$f":"IF(AQ128>0, SUMPRODUCT(AP128:OFFSET(AP128,-MIN($A128,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A128,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A128,60),0)) / AQ128, 0)","v":0.4670668451951635},{"$f":"IF(AK128<=AN$5, HLOOKUP(AM$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(AM$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.067806975103164},{"$f":"IF(AK128<=AN$5, HLOOKUP(AM$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(AM$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":2.0492133686817731},3813767.469710811,33549848.02419132,null,null,null,2065,{"$f":"$C128*$AC$4*BE$4*IF(BA$5=\"Base\", 1, VLOOKUP(BB$5, Assumptions!$B$239:$P$245, BC$3, FALSE))^Assumptions!$D$197","v":0},3644.1657598527522,{"$f":"SUMPRODUCT(BA128:OFFSET(BA128,-MIN($A128,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A128,60),0))","v":356.49936216522832},0,0,{"$f":"SUMPRODUCT(BD128:OFFSET(BD128,-MIN($A128,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A128,60),0))","v":3617.2101156713379},{"$f":"IF(BF128>0, SUMPRODUCT(BE128:OFFSET(BE128,-MIN($A128,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A128,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A128,60),0)) / BF128, 0)","v":0.46706684519516345},{"$f":"IF(AZ128<=BC$5, HLOOKUP(BB$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(BB$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.3107593090762872},{"$f":"IF(AZ128<=BC$5, HLOOKUP(BB$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(BB$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":2.2857360104874145},9060639.9637267292,72427569.789470464,null,null,null,2065,{"$f":"$C128*$AC$4*BT$4*IF(BP$5=\"Base\", 1, VLOOKUP(BQ$5, Assumptions!$B$239:$P$245, BR$3, FALSE))^Assumptions!$D$197","v":0},173.83522803091958,{"$f":"SUMPRODUCT(BP128:OFFSET(BP128,-MIN($A128,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A128,60),0))","v":17.005853190765421},0,0,{"$f":"SUMPRODUCT(BS128:OFFSET(BS128,-MIN($A128,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A128,60),0))","v":172.54938077209889},{"$f":"IF(BU128>0, SUMPRODUCT(BT128:OFFSET(BT128,-MIN($A128,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A128,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A128,60),0)) / BU128, 0)","v":0.4670668451951635},{"$f":"IF(BO128<=BR$5, HLOOKUP(BQ$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(BQ$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":0.99378237344650655},{"$f":"IF(BO128<=BR$5, HLOOKUP(BQ$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(BQ$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":0.99208245177872267},327692.78590026672,1499564.9435085298,null,null,null,2065,0,8200.1016316267178,802.22877002572523,0,0,8139.3120554312372,0.9341336903903269,21692798.08485039,51954886.333443224,null,null,null,2065,{"$f":"$C128*$CI$4*CV$4*IF(CR$5=\"Base\", 1, VLOOKUP(CS$5, Assumptions!$B$239:$P$245, CT$3, FALSE))^Assumptions!$D$197","v":0},2130.4556856111963,{"$f":"SUMPRODUCT(CR128:OFFSET(CR128,-MIN($A128,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A128,60),0))","v":208.42482987517684},0,0,{"$f":"SUMPRODUCT(CU128:OFFSET(CU128,-MIN($A128,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A128,60),0))","v":2114.6659210121093},{"$f":"IF(CW128>0, SUMPRODUCT(CV128:OFFSET(CV128,-MIN($A128,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A128,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A128,60),0)) / CW128, 0)","v":0.4670668451951635},{"$f":"IF(CQ128<=CT$5, HLOOKUP(CS$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(CS$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.3118309497725118},{"$f":"IF(CQ128<=CT$5, HLOOKUP(CS$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(CS$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.6659129494576765},5301293.2105023731,30860160.232336432,null,null,null,2065,{"$f":"$C128*$CI$4*DK$4*IF(DG$5=\"Base\", 1, VLOOKUP(DH$5, Assumptions!$B$239:$P$245, DI$3, FALSE))^Assumptions!$D$197","v":0},6069.645946015522,{"$f":"SUMPRODUCT(DG128:OFFSET(DG128,-MIN($A128,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A128,60),0))","v":593.80394015054833},0,0,{"$f":"SUMPRODUCT(DJ128:OFFSET(DJ128,-MIN($A128,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A128,60),0))","v":6024.6461344191275},{"$f":"IF(DL128>0, SUMPRODUCT(DK128:OFFSET(DK128,-MIN($A128,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A128,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A128,60),0)) / DL128, 0)","v":0.46706684519516339},{"$f":"IF(DF128<=DI$5, HLOOKUP(DH$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(DH$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.423721678821358},{"$f":"IF(DF128<=DI$5, HLOOKUP(DH$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(DH$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":0.39970376717673978},16391504.874348016,21094726.101106789]
[116,2066,{"$f":"'Base Case Liquid Immersed'!$C129","v":0},12569.323875664057,{"$f":"SUMPRODUCT(C129:OFFSET(C129,-MIN(A129,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A129,60),0))","v":1287.572058881241},0,0,{"$f":"SUMPRODUCT(F129:OFFSET(F129,-MIN($A129,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A129,60),0))","v":12569.323875664108},{"$f":"IF(H129>0, SUMPRODUCT(G129:OFFSET(G129,-MIN($A129,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A129,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A129,60),0)) / H129, 0)","v":0.47820721565868535},null,2066,0,12541.055296211794,1284.7197692599339,0,0,12474.04176361514,{"$f":"IF(Q129>0, SUMPRODUCT(P129:OFFSET(P129,-MIN($A129,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A129,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A129,60),0)) / Q129, 0)","v":0.47813900026087175},{"$f":"IF(K129<P$4, VLOOKUP($K129, 'Base Case Liquid Immersed'!$B$13:$K$168, 9, FALSE), SUM(AF129, CL129))","v":33059962.388512727},{"$f":"IF(K129<P$4, VLOOKUP($K129, 'Base Case Liquid Immersed'!$B$13:$K$168, 10, FALSE), SUM(AG129, CM129))","v":144133620.9829486},null,null,14204.985579598406,2066,0,5143.1824346108024,526.86303787862869,0,0,5115.7355131081731,{"$f":"IF(AD129>0, SUMPRODUCT(AC129:OFFSET(AC129,-MIN($A129,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A129,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A129,60),0)) / AD129, 0)","v":0.4781390002608718},12507872.437281128,97164053.745794758,null,null,null,2066,{"$f":"$C129*$AC$4*AP$4*IF(AL$5=\"Base\", 1, VLOOKUP(AM$5, Assumptions!$B$239:$P$245, AN$3, FALSE))^Assumptions!$D$197","v":0},1698.6866620831247,{"$f":"SUMPRODUCT(AL129:OFFSET(AL129,-MIN($A129,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A129,60),0))","v":174.01195204866357},0,0,{"$f":"SUMPRODUCT(AO129:OFFSET(AO129,-MIN($A129,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A129,60),0))","v":1689.6215122338799},{"$f":"IF(AQ129>0, SUMPRODUCT(AP129:OFFSET(AP129,-MIN($A129,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A129,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A129,60),0)) / AQ129, 0)","v":0.4781390002608718},{"$f":"IF(AK129<=AN$5, HLOOKUP(AM$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(AM$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.067806975103164},{"$f":"IF(AK129<=AN$5, HLOOKUP(AM$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(AM$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":2.0492133686817731},3613221.8528930298,30330580.120126154,null,null,null,2066,{"$f":"$C129*$AC$4*BE$4*IF(BA$5=\"Base\", 1, VLOOKUP(BB$5, Assumptions!$B$239:$P$245, BC$3, FALSE))^Assumptions!$D$197","v":0},3287.6663976875238,{"$f":"SUMPRODUCT(BA129:OFFSET(BA129,-MIN($A129,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A129,60),0))","v":336.78562404489384},0,0,{"$f":"SUMPRODUCT(BD129:OFFSET(BD129,-MIN($A129,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A129,60),0))","v":3270.1215560079959},{"$f":"IF(BF129>0, SUMPRODUCT(BE129:OFFSET(BE129,-MIN($A129,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A129,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A129,60),0)) / BF129, 0)","v":0.47813900026087186},{"$f":"IF(AZ129<=BC$5, HLOOKUP(BB$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(BB$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.3107593090762872},{"$f":"IF(AZ129<=BC$5, HLOOKUP(BB$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(BB$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":2.2857360104874145},8584189.4080175254,65477799.089330241,null,null,null,2066,{"$f":"$C129*$AC$4*BT$4*IF(BP$5=\"Base\", 1, VLOOKUP(BQ$5, Assumptions!$B$239:$P$245, BR$3, FALSE))^Assumptions!$D$197","v":0},156.82937484015417,{"$f":"SUMPRODUCT(BP129:OFFSET(BP129,-MIN($A129,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A129,60),0))","v":16.065461785071331},0,0,{"$f":"SUMPRODUCT(BS129:OFFSET(BS129,-MIN($A129,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A129,60),0))","v":155.99244486629675},{"$f":"IF(BU129>0, SUMPRODUCT(BT129:OFFSET(BT129,-MIN($A129,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A129,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A129,60),0)) / BU129, 0)","v":0.47813900026087186},{"$f":"IF(BO129<=BR$5, HLOOKUP(BQ$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(BQ$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":0.99378237344650655},{"$f":"IF(BO129<=BR$5, HLOOKUP(BQ$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(BQ$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":0.99208245177872267},310461.17637057265,1355674.536338357,null,null,null,2066,0,7397.872861600993,757.85673138130505,0,0,7358.3062505069674,0.9562780005217435,20552089.951231599,46969567.237153843,null,null,null,2066,{"$f":"$C129*$CI$4*CV$4*IF(CR$5=\"Base\", 1, VLOOKUP(CS$5, Assumptions!$B$239:$P$245, CT$3, FALSE))^Assumptions!$D$197","v":0},1922.0308557360195,{"$f":"SUMPRODUCT(CR129:OFFSET(CR129,-MIN($A129,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A129,60),0))","v":196.8969523059526},0,0,{"$f":"SUMPRODUCT(CU129:OFFSET(CU129,-MIN($A129,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A129,60),0))","v":1911.753641873737},{"$f":"IF(CW129>0, SUMPRODUCT(CV129:OFFSET(CV129,-MIN($A129,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A129,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A129,60),0)) / CW129, 0)","v":0.47813900026087175},{"$f":"IF(CQ129<=CT$5, HLOOKUP(CS$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(CS$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.3118309497725118},{"$f":"IF(CQ129<=CT$5, HLOOKUP(CS$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(CS$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.6659129494576765},5022526.5774352727,27898980.697972108,null,null,null,2066,{"$f":"$C129*$CI$4*DK$4*IF(DG$5=\"Base\", 1, VLOOKUP(DH$5, Assumptions!$B$239:$P$245, DI$3, FALSE))^Assumptions!$D$197","v":0},5475.8420058649735,{"$f":"SUMPRODUCT(DG129:OFFSET(DG129,-MIN($A129,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A129,60),0))","v":560.95977907535246},0,0,{"$f":"SUMPRODUCT(DJ129:OFFSET(DJ129,-MIN($A129,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A129,60),0))","v":5446.5526086332302},{"$f":"IF(DL129>0, SUMPRODUCT(DK129:OFFSET(DK129,-MIN($A129,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A129,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A129,60),0)) / DL129, 0)","v":0.4781390002608718},{"$f":"IF(DF129<=DI$5, HLOOKUP(DH$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(DH$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.423721678821358},{"$f":"IF(DF129<=DI$5, HLOOKUP(DH$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(DH$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":0.39970376717673978},15529563.373796325,19070586.539181732]
[117,2067,{"$f":"'Base Case Liquid Immersed'!$C130","v":0},11281.751816782817,{"$f":"SUMPRODUCT(C130:OFFSET(C130,-MIN(A130,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A130,60),0))","v":1212.7375867636417},0,0,{"$f":"SUMPRODUCT(F130:OFFSET(F130,-MIN($A130,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A130,60),0))","v":11281.751816782866},{"$f":"IF(H130>0, SUMPRODUCT(G130:OFFSET(G130,-MIN($A130,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A130,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A130,60),0)) / H130, 0)","v":0.48855609025815544},null,2067,0,11256.335526951862,1210.0420747168318,0,0,11215.415382401228,{"$f":"IF(Q130>0, SUMPRODUCT(P130:OFFSET(P130,-MIN($A130,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A130,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A130,60),0)) / Q130, 0)","v":0.48933330188433161},{"$f":"IF(K130<P$4, VLOOKUP($K130, 'Base Case Liquid Immersed'!$B$13:$K$168, 9, FALSE), SUM(AF130, CL130))","v":31132337.65494936},{"$f":"IF(K130<P$4, VLOOKUP($K130, 'Base Case Liquid Immersed'!$B$13:$K$168, 10, FALSE), SUM(AG130, CM130))","v":129590589.84462322},null,null,14330.537213251364,2067,0,4616.319396732174,496.23988662157143,0,0,4599.5596177466687,{"$f":"IF(AD130>0, SUMPRODUCT(AC130:OFFSET(AC130,-MIN($A130,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A130,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A130,60),0)) / AD130, 0)","v":0.48933330188433172},11778576.862439932,87360235.250745758,null,null,null,2067,{"$f":"$C130*$AC$4*AP$4*IF(AL$5=\"Base\", 1, VLOOKUP(AM$5, Assumptions!$B$239:$P$245, AN$3, FALSE))^Assumptions!$D$197","v":0},1524.6747100344612,{"$f":"SUMPRODUCT(AL130:OFFSET(AL130,-MIN($A130,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A130,60),0))","v":163.89775927936628},0,0,{"$f":"SUMPRODUCT(AO130:OFFSET(AO130,-MIN($A130,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A130,60),0))","v":1519.139302067879},{"$f":"IF(AQ130>0, SUMPRODUCT(AP130:OFFSET(AP130,-MIN($A130,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A130,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A130,60),0)) / AQ130, 0)","v":0.48933330188433172},{"$f":"IF(AK130<=AN$5, HLOOKUP(AM$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(AM$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.067806975103164},{"$f":"IF(AK130<=AN$5, HLOOKUP(AM$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(AM$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":2.0492133686817731},3402545.9988300996,27270235.364181589,null,null,null,2067,{"$f":"$C130*$AC$4*BE$4*IF(BA$5=\"Base\", 1, VLOOKUP(BB$5, Assumptions!$B$239:$P$245, BC$3, FALSE))^Assumptions!$D$197","v":0},2950.8807736426302,{"$f":"SUMPRODUCT(BA130:OFFSET(BA130,-MIN($A130,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A130,60),0))","v":317.21044726298209},0,0,{"$f":"SUMPRODUCT(BD130:OFFSET(BD130,-MIN($A130,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A130,60),0))","v":2940.167453066535},{"$f":"IF(BF130>0, SUMPRODUCT(BE130:OFFSET(BE130,-MIN($A130,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A130,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A130,60),0)) / BF130, 0)","v":0.48933330188433166},{"$f":"IF(AZ130<=BC$5, HLOOKUP(BB$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(BB$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.3107593090762872},{"$f":"IF(AZ130<=BC$5, HLOOKUP(BB$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(BB$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":2.2857360104874145},8083671.7236345289,58871112.429194264,null,null,null,2067,{"$f":"$C130*$AC$4*BT$4*IF(BP$5=\"Base\", 1, VLOOKUP(BQ$5, Assumptions!$B$239:$P$245, BR$3, FALSE))^Assumptions!$D$197","v":0},140.76391305508284,{"$f":"SUMPRODUCT(BP130:OFFSET(BP130,-MIN($A130,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A130,60),0))","v":15.131680079223052},0,0,{"$f":"SUMPRODUCT(BS130:OFFSET(BS130,-MIN($A130,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A130,60),0))","v":140.25286261225463},{"$f":"IF(BU130>0, SUMPRODUCT(BT130:OFFSET(BT130,-MIN($A130,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A130,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A130,60),0)) / BU130, 0)","v":0.48933330188433155},{"$f":"IF(BO130<=BR$5, HLOOKUP(BQ$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(BQ$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":0.99378237344650655},{"$f":"IF(BO130<=BR$5, HLOOKUP(BQ$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(BQ$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":0.99208245177872267},292359.13997530314,1218887.4573699054,null,null,null,2067,0,6640.0161302196884,713.80218809526036,0,0,6615.8557646545587,0.97866660376866332,19353760.792509425,42230354.593877465,null,null,null,2067,{"$f":"$C130*$CI$4*CV$4*IF(CR$5=\"Base\", 1, VLOOKUP(CS$5, Assumptions!$B$239:$P$245, CT$3, FALSE))^Assumptions!$D$197","v":0},1725.1339034300668,{"$f":"SUMPRODUCT(CR130:OFFSET(CR130,-MIN($A130,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A130,60),0))","v":185.45139747960891},0,0,{"$f":"SUMPRODUCT(CU130:OFFSET(CU130,-MIN($A130,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A130,60),0))","v":1718.8583787632249},{"$f":"IF(CW130>0, SUMPRODUCT(CV130:OFFSET(CV130,-MIN($A130,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A130,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A130,60),0)) / CW130, 0)","v":0.48933330188433161},{"$f":"IF(CQ130<=CT$5, HLOOKUP(CS$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(CS$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.3118309497725118},{"$f":"IF(CQ130<=CT$5, HLOOKUP(CS$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(CS$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.6659129494576765},4729678.4990899796,25083983.459637642,null,null,null,2067,{"$f":"$C130*$CI$4*DK$4*IF(DG$5=\"Base\", 1, VLOOKUP(DH$5, Assumptions!$B$239:$P$245, DI$3, FALSE))^Assumptions!$D$197","v":0},4914.8822267896212,{"$f":"SUMPRODUCT(DG130:OFFSET(DG130,-MIN($A130,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A130,60),0))","v":528.35079061565148},0,0,{"$f":"SUMPRODUCT(DJ130:OFFSET(DJ130,-MIN($A130,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A130,60),0))","v":4896.9973858913336},{"$f":"IF(DL130>0, SUMPRODUCT(DK130:OFFSET(DK130,-MIN($A130,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A130,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A130,60),0)) / DL130, 0)","v":0.48933330188433177},{"$f":"IF(DF130<=DI$5, HLOOKUP(DH$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(DH$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.423721678821358},{"$f":"IF(DF130<=DI$5, HLOOKUP(DH$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(DH$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":0.39970376717673978},14624082.293419447,17146371.134239819]
[118,2068,{"$f":"'Base Case Liquid Immersed'!$C131","v":0},10069.014230019175,{"$f":"SUMPRODUCT(C131:OFFSET(C131,-MIN(A131,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A131,60),0))","v":1133.355238013949},0,0,{"$f":"SUMPRODUCT(F131:OFFSET(F131,-MIN($A131,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A131,60),0))","v":10069.014230019224},{"$f":"IF(H131>0, SUMPRODUCT(G131:OFFSET(G131,-MIN($A131,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A131,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A131,60),0)) / H131, 0)","v":0.49966364003969971},null,2068,0,10046.29345223503,1130.8234370785724,0,0,10025.970051306198,{"$f":"IF(Q131>0, SUMPRODUCT(P131:OFFSET(P131,-MIN($A131,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A131,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A131,60),0)) / Q131, 0)","v":0.50066369763570573},{"$f":"IF(K131<P$4, VLOOKUP($K131, 'Base Case Liquid Immersed'!$B$13:$K$168, 9, FALSE), SUM(AF131, CL131))","v":29134356.566044584},{"$f":"IF(K131<P$4, VLOOKUP($K131, 'Base Case Liquid Immersed'!$B$13:$K$168, 10, FALSE), SUM(AG131, CM131))","v":115846923.93578762},null,null,14460.573865662387,2068,0,4120.0795101106023,463.7552434332859,0,0,4111.7555974865927,{"$f":"IF(AD131>0, SUMPRODUCT(AC131:OFFSET(AC131,-MIN($A131,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A131,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A131,60),0)) / AD131, 0)","v":0.50066369763570573},11022662.735907098,78095288.710699216,null,null,null,2068,{"$f":"$C131*$AC$4*AP$4*IF(AL$5=\"Base\", 1, VLOOKUP(AM$5, Assumptions!$B$239:$P$245, AN$3, FALSE))^Assumptions!$D$197","v":0},1360.776950755095,{"$f":"SUMPRODUCT(AL131:OFFSET(AL131,-MIN($A131,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A131,60),0))","v":153.16875426971882},0,0,{"$f":"SUMPRODUCT(AO131:OFFSET(AO131,-MIN($A131,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A131,60),0))","v":1358.0277347724791},{"$f":"IF(AQ131>0, SUMPRODUCT(AP131:OFFSET(AP131,-MIN($A131,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A131,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A131,60),0)) / AQ131, 0)","v":0.50066369763570573},{"$f":"IF(AK131<=AN$5, HLOOKUP(AM$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(AM$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.067806975103164},{"$f":"IF(AK131<=AN$5, HLOOKUP(AM$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(AM$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":2.0492133686817731},3184180.688934702,24378104.04083477,null,null,null,2068,{"$f":"$C131*$AC$4*BE$4*IF(BA$5=\"Base\", 1, VLOOKUP(BB$5, Assumptions!$B$239:$P$245, BC$3, FALSE))^Assumptions!$D$197","v":0},2633.670326379648,{"$f":"SUMPRODUCT(BA131:OFFSET(BA131,-MIN($A131,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A131,60),0))","v":296.44535265301869},0,0,{"$f":"SUMPRODUCT(BD131:OFFSET(BD131,-MIN($A131,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A131,60),0))","v":2628.3494480753716},{"$f":"IF(BF131>0, SUMPRODUCT(BE131:OFFSET(BE131,-MIN($A131,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A131,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A131,60),0)) / BF131, 0)","v":0.50066369763570584},{"$f":"IF(AZ131<=BC$5, HLOOKUP(BB$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(BB$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.3107593090762872},{"$f":"IF(AZ131<=BC$5, HLOOKUP(BB$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(BB$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":2.2857360104874145},7564885.6494327299,52627565.718908839,null,null,null,2068,{"$f":"$C131*$AC$4*BT$4*IF(BP$5=\"Base\", 1, VLOOKUP(BQ$5, Assumptions!$B$239:$P$245, BR$3, FALSE))^Assumptions!$D$197","v":0},125.63223297585978,{"$f":"SUMPRODUCT(BP131:OFFSET(BP131,-MIN($A131,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A131,60),0))","v":14.141136510548371},0,0,{"$f":"SUMPRODUCT(BS131:OFFSET(BS131,-MIN($A131,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A131,60),0))","v":125.37841463874209},{"$f":"IF(BU131>0, SUMPRODUCT(BT131:OFFSET(BT131,-MIN($A131,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A131,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A131,60),0)) / BU131, 0)","v":0.50066369763570584},{"$f":"IF(BO131<=BR$5, HLOOKUP(BQ$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(BQ$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":0.99378237344650655},{"$f":"IF(BO131<=BR$5, HLOOKUP(BQ$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(BQ$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":0.99208245177872267},273596.39753966557,1089618.9509556091,null,null,null,2068,0,5926.2139421244274,667.06819364528656,0,0,5914.2144538196044,1.0013273952714117,18111693.830137488,37751635.225088403,null,null,null,2068,{"$f":"$C131*$CI$4*CV$4*IF(CR$5=\"Base\", 1, VLOOKUP(CS$5, Assumptions!$B$239:$P$245, CT$3, FALSE))^Assumptions!$D$197","v":0},1539.6825059504579,{"$f":"SUMPRODUCT(CR131:OFFSET(CR131,-MIN($A131,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A131,60),0))","v":173.3097535811408},0,0,{"$f":"SUMPRODUCT(CU131:OFFSET(CU131,-MIN($A131,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A131,60),0))","v":1536.5657035724673},{"$f":"IF(CW131>0, SUMPRODUCT(CV131:OFFSET(CV131,-MIN($A131,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A131,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A131,60),0)) / CW131, 0)","v":0.50066369763570584},{"$f":"IF(CQ131<=CT$5, HLOOKUP(CS$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(CS$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.3118309497725118},{"$f":"IF(CQ131<=CT$5, HLOOKUP(CS$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(CS$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.6659129494576765},4426141.7617425686,22423714.00067953,null,null,null,2068,{"$f":"$C131*$CI$4*DK$4*IF(DG$5=\"Base\", 1, VLOOKUP(DH$5, Assumptions!$B$239:$P$245, DI$3, FALSE))^Assumptions!$D$197","v":0},4386.5314361739693,{"$f":"SUMPRODUCT(DG131:OFFSET(DG131,-MIN($A131,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A131,60),0))","v":493.75844006414582},0,0,{"$f":"SUMPRODUCT(DJ131:OFFSET(DJ131,-MIN($A131,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A131,60),0))","v":4377.6487502471373},{"$f":"IF(DL131>0, SUMPRODUCT(DK131:OFFSET(DK131,-MIN($A131,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A131,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A131,60),0)) / DL131, 0)","v":0.50066369763570584},{"$f":"IF(DF131<=DI$5, HLOOKUP(DH$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(DH$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.423721678821358},{"$f":"IF(DF131<=DI$5, HLOOKUP(DH$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(DH$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":0.39970376717673978},13685552.068394918,15327921.224408869]
[119,2069,{"$f":"'Base Case Liquid Immersed'!$C132","v":0},8935.6589920052247,{"$f":"SUMPRODUCT(C132:OFFSET(C132,-MIN(A132,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A132,60),0))","v":1051.758583849926},0,0,{"$f":"SUMPRODUCT(F132:OFFSET(F132,-MIN($A132,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A132,60),0))","v":8935.6589920052756},{"$f":"IF(H132>0, SUMPRODUCT(G132:OFFSET(G132,-MIN($A132,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A132,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A132,60),0)) / H132, 0)","v":0.51083593262816174},null,2069,0,8915.4700151564575,1049.3956454665231,0,0,8908.7653237630911,{"$f":"IF(Q132>0, SUMPRODUCT(P132:OFFSET(P132,-MIN($A132,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A132,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A132,60),0)) / Q132, 0)","v":0.51121200694256974},{"$f":"IF(K132<P$4, VLOOKUP($K132, 'Base Case Liquid Immersed'!$B$13:$K$168, 9, FALSE), SUM(AF132, CL132))","v":26990220.537716061},{"$f":"IF(K132<P$4, VLOOKUP($K132, 'Base Case Liquid Immersed'!$B$13:$K$168, 10, FALSE), SUM(AG132, CM132))","v":102937975.43204388},null,null,14584.310086515765,2069,0,3656.3242666773167,430.36456858258634,0,0,3653.5782073182086,{"$f":"IF(AD132>0, SUMPRODUCT(AC132:OFFSET(AC132,-MIN($A132,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A132,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A132,60),0)) / AD132, 0)","v":0.51121200694256985},10211452.498722123,69393045.905269116,null,null,null,2069,{"$f":"$C132*$AC$4*AP$4*IF(AL$5=\"Base\", 1, VLOOKUP(AM$5, Assumptions!$B$239:$P$245, AN$3, FALSE))^Assumptions!$D$197","v":0},1207.6081964853761,{"$f":"SUMPRODUCT(AL132:OFFSET(AL132,-MIN($A132,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A132,60),0))","v":142.1405057625025},0,0,{"$f":"SUMPRODUCT(AO132:OFFSET(AO132,-MIN($A132,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A132,60),0))","v":1206.7012299396815},{"$f":"IF(AQ132>0, SUMPRODUCT(AP132:OFFSET(AP132,-MIN($A132,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A132,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A132,60),0)) / AQ132, 0)","v":0.51121200694256996},{"$f":"IF(AK132<=AN$5, HLOOKUP(AM$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(AM$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.067806975103164},{"$f":"IF(AK132<=AN$5, HLOOKUP(AM$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(AM$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":2.0492133686817731},2949841.6699700663,21661625.441398893,null,null,null,2069,{"$f":"$C132*$AC$4*BE$4*IF(BA$5=\"Base\", 1, VLOOKUP(BB$5, Assumptions!$B$239:$P$245, BC$3, FALSE))^Assumptions!$D$197","v":0},2337.2249737266293,{"$f":"SUMPRODUCT(BA132:OFFSET(BA132,-MIN($A132,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A132,60),0))","v":275.10109720448298},0,0,{"$f":"SUMPRODUCT(BD132:OFFSET(BD132,-MIN($A132,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A132,60),0))","v":2335.469615600452},{"$f":"IF(BF132>0, SUMPRODUCT(BE132:OFFSET(BE132,-MIN($A132,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A132,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A132,60),0)) / BF132, 0)","v":0.51121200694256985},{"$f":"IF(AZ132<=BC$5, HLOOKUP(BB$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(BB$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.3107593090762872},{"$f":"IF(AZ132<=BC$5, HLOOKUP(BB$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(BB$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":2.2857360104874145},7008149.692887242,46763218.935567856,null,null,null,2069,{"$f":"$C132*$AC$4*BT$4*IF(BP$5=\"Base\", 1, VLOOKUP(BQ$5, Assumptions!$B$239:$P$245, BR$3, FALSE))^Assumptions!$D$197","v":0},111.49109646531141,{"$f":"SUMPRODUCT(BP132:OFFSET(BP132,-MIN($A132,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A132,60),0))","v":13.122965615600846},0,0,{"$f":"SUMPRODUCT(BS132:OFFSET(BS132,-MIN($A132,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A132,60),0))","v":111.40736177807514},{"$f":"IF(BU132>0, SUMPRODUCT(BT132:OFFSET(BT132,-MIN($A132,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A132,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A132,60),0)) / BU132, 0)","v":0.51121200694256985},{"$f":"IF(BO132<=BR$5, HLOOKUP(BQ$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(BQ$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":0.99378237344650655},{"$f":"IF(BO132<=BR$5, HLOOKUP(BQ$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(BQ$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":0.99208245177872267},253461.13586481559,968201.52830236941,null,null,null,2069,0,5259.1457484791408,619.03107688393675,0,0,5255.1871164448821,1.0224240138851397,16778768.03899394,33544929.52677476,null,null,null,2069,{"$f":"$C132*$CI$4*CV$4*IF(CR$5=\"Base\", 1, VLOOKUP(CS$5, Assumptions!$B$239:$P$245, CT$3, FALSE))^Assumptions!$D$197","v":0},1366.3727523693171,{"$f":"SUMPRODUCT(CR132:OFFSET(CR132,-MIN($A132,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A132,60),0))","v":160.82954444388065},0,0,{"$f":"SUMPRODUCT(CU132:OFFSET(CU132,-MIN($A132,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A132,60),0))","v":1365.3445190459774},{"$f":"IF(CW132>0, SUMPRODUCT(CV132:OFFSET(CV132,-MIN($A132,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A132,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A132,60),0)) / CW132, 0)","v":0.51121200694256974},{"$f":"IF(CQ132<=CT$5, HLOOKUP(CS$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(CS$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.3118309497725118},{"$f":"IF(CQ132<=CT$5, HLOOKUP(CS$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(CS$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.6659129494576765},4100400.9136023894,19925015.205207869,null,null,null,2069,{"$f":"$C132*$CI$4*DK$4*IF(DG$5=\"Base\", 1, VLOOKUP(DH$5, Assumptions!$B$239:$P$245, DI$3, FALSE))^Assumptions!$D$197","v":0},3892.7729961098235,{"$f":"SUMPRODUCT(DG132:OFFSET(DG132,-MIN($A132,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A132,60),0))","v":458.2015324400561},0,0,{"$f":"SUMPRODUCT(DJ132:OFFSET(DJ132,-MIN($A132,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A132,60),0))","v":3889.8425973989042},{"$f":"IF(DL132>0, SUMPRODUCT(DK132:OFFSET(DK132,-MIN($A132,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A132,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A132,60),0)) / DL132, 0)","v":0.51121200694256996},{"$f":"IF(DF132<=DI$5, HLOOKUP(DH$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(DH$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.423721678821358},{"$f":"IF(DF132<=DI$5, HLOOKUP(DH$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(DH$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":0.39970376717673978},12678367.12539155,13619914.321566891]
[120,2070,{"$f":"'Base Case Liquid Immersed'!$C133","v":0},7883.9004081552985,{"$f":"SUMPRODUCT(C133:OFFSET(C133,-MIN(A133,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A133,60),0))","v":973.60226272296222},0,0,{"$f":"SUMPRODUCT(F133:OFFSET(F133,-MIN($A133,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A133,60),0))","v":7883.9004081553494},{"$f":"IF(H133>0, SUMPRODUCT(G133:OFFSET(G133,-MIN($A133,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A133,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A133,60),0)) / H133, 0)","v":0.52203378690037161},null,2070,0,7866.0743696899344,971.40088136515669,0,0,7866.0743696899408,{"$f":"IF(Q133>0, SUMPRODUCT(P133:OFFSET(P133,-MIN($A133,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A133,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A133,60),0)) / Q133, 0)","v":0.5220337869003715},{"$f":"IF(K133<P$4, VLOOKUP($K133, 'Base Case Liquid Immersed'!$B$13:$K$168, 9, FALSE), SUM(AF133, CL133))","v":24850898.502274081},{"$f":"IF(K133<P$4, VLOOKUP($K133, 'Base Case Liquid Immersed'!$B$13:$K$168, 10, FALSE), SUM(AG133, CM133))","v":90890010.095332235},null,null,14713.935205543767,2070,0,3225.9596980947308,398.38170181210825,0,0,3225.959698094719,{"$f":"IF(AD133>0, SUMPRODUCT(AC133:OFFSET(AC133,-MIN($A133,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A133,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A133,60),0)) / AD133, 0)","v":0.5220337869003715},9402063.5826938786,61271213.236941084,null,null,null,2070,{"$f":"$C133*$AC$4*AP$4*IF(AL$5=\"Base\", 1, VLOOKUP(AM$5, Assumptions!$B$239:$P$245, AN$3, FALSE))^Assumptions!$D$197","v":0},1065.4676907228736,{"$f":"SUMPRODUCT(AL133:OFFSET(AL133,-MIN($A133,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A133,60),0))","v":131.57722711374424},{"$f":"IF(AK133<$G$4, 0, AL133)","v":0},{"$f":"AO133","v":0},{"$f":"SUMPRODUCT(AO133:OFFSET(AO133,-MIN($A133,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A133,60),0))","v":1065.4676907228718},{"$f":"IF(AQ133>0, SUMPRODUCT(AP133:OFFSET(AP133,-MIN($A133,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A133,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A133,60),0)) / AQ133, 0)","v":0.5220337869003715},{"$f":"IF(AK133<=AN$5, HLOOKUP(AM$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(AM$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.067806975103164},{"$f":"IF(AK133<=AN$5, HLOOKUP(AM$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(AM$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":2.0492133686817731},2716028.7866402161,19126326.768975578,null,null,null,2070,{"$f":"$C133*$AC$4*BE$4*IF(BA$5=\"Base\", 1, VLOOKUP(BB$5, Assumptions!$B$239:$P$245, BC$3, FALSE))^Assumptions!$D$197","v":0},2062.1238765221465,{"$f":"SUMPRODUCT(BA133:OFFSET(BA133,-MIN($A133,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A133,60),0))","v":254.65675214772929},{"$f":"IF(AZ133<$G$4, 0, BA133)","v":0},{"$f":"BD133","v":0},{"$f":"SUMPRODUCT(BD133:OFFSET(BD133,-MIN($A133,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A133,60),0))","v":2062.1238765221365},{"$f":"IF(BF133>0, SUMPRODUCT(BE133:OFFSET(BE133,-MIN($A133,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A133,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A133,60),0)) / BF133, 0)","v":0.52203378690037161},{"$f":"IF(AZ133<=BC$5, HLOOKUP(BB$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(BB$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.3107593090762872},{"$f":"IF(AZ133<=BC$5, HLOOKUP(BB$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(BB$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":2.2857360104874145},6452663.7143744379,41290004.231236331,null,null,null,2070,{"$f":"$C133*$AC$4*BT$4*IF(BP$5=\"Base\", 1, VLOOKUP(BQ$5, Assumptions!$B$239:$P$245, BR$3, FALSE))^Assumptions!$D$197","v":0},98.368130849710568,{"$f":"SUMPRODUCT(BP133:OFFSET(BP133,-MIN($A133,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A133,60),0))","v":12.147722550634672},{"$f":"IF(BO133<$G$4, 0, BP133)","v":0},{"$f":"BS133","v":0},{"$f":"SUMPRODUCT(BS133:OFFSET(BS133,-MIN($A133,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A133,60),0))","v":98.368130849710539},{"$f":"IF(BU133>0, SUMPRODUCT(BT133:OFFSET(BT133,-MIN($A133,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A133,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A133,60),0)) / BU133, 0)","v":0.52203378690037161},{"$f":"IF(BO133<=BR$5, HLOOKUP(BQ$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(BQ$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":0.99378237344650655},{"$f":"IF(BO133<=BR$5, HLOOKUP(BQ$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(BQ$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":0.99208245177872267},233371.08167922517,854882.23672917427,null,null,null,2070,0,4640.1146715952036,573.0191795530485,0,0,4640.1146715952218,1.044067573800743,15448834.919580204,29618796.858391151,null,null,null,2070,{"$f":"$C133*$CI$4*CV$4*IF(CR$5=\"Base\", 1, VLOOKUP(CS$5, Assumptions!$B$239:$P$245, CT$3, FALSE))^Assumptions!$D$197","v":0},1205.5432079254365,{"$f":"SUMPRODUCT(CR133:OFFSET(CR133,-MIN($A133,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A133,60),0))","v":148.87549744189653},{"$f":"IF(CQ133<$G$4, 0, CR133)","v":0},{"$f":"CU133","v":0},{"$f":"SUMPRODUCT(CU133:OFFSET(CU133,-MIN($A133,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A133,60),0))","v":1205.5432079254315},{"$f":"IF(CW133>0, SUMPRODUCT(CV133:OFFSET(CV133,-MIN($A133,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A133,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A133,60),0)) / CW133, 0)","v":0.5220337869003715},{"$f":"IF(CQ133<=CT$5, HLOOKUP(CS$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(CS$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.3118309497725118},{"$f":"IF(CQ133<=CT$5, HLOOKUP(CS$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(CS$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.6659129494576765},3775391.4155748393,17592971.161032226,null,null,null,2070,{"$f":"$C133*$CI$4*DK$4*IF(DG$5=\"Base\", 1, VLOOKUP(DH$5, Assumptions!$B$239:$P$245, DI$3, FALSE))^Assumptions!$D$197","v":0},3434.5714636697676,{"$f":"SUMPRODUCT(DG133:OFFSET(DG133,-MIN($A133,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A133,60),0))","v":424.14368211115197},{"$f":"IF(DF133<$G$4, 0, DG133)","v":0},{"$f":"DJ133","v":0},{"$f":"SUMPRODUCT(DJ133:OFFSET(DJ133,-MIN($A133,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A133,60),0))","v":3434.5714636697899},{"$f":"IF(DL133>0, SUMPRODUCT(DK133:OFFSET(DK133,-MIN($A133,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A133,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A133,60),0)) / DL133, 0)","v":0.5220337869003715},{"$f":"IF(DF133<=DI$5, HLOOKUP(DH$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(DH$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.423721678821358},{"$f":"IF(DF133<=DI$5, HLOOKUP(DH$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(DH$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":0.39970376717673978},11673443.504005365,12025825.697358927]
[121,2071,{"$f":"'Base Case Liquid Immersed'!$C134","v":0},6910.2981454323362,{"$f":"SUMPRODUCT(C134:OFFSET(C134,-MIN(A134,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A134,60),0))","v":895.01608768941389},0,0,{"$f":"SUMPRODUCT(F134:OFFSET(F134,-MIN($A134,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A134,60),0))","v":6910.2981454323881},{"$f":"IF(H134>0, SUMPRODUCT(G134:OFFSET(G134,-MIN($A134,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A134,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A134,60),0)) / H134, 0)","v":0.53345633729469955},null,2071,0,6894.6734883247782,892.9923950524792,0,0,6894.6734883247827,{"$f":"IF(Q134>0, SUMPRODUCT(P134:OFFSET(P134,-MIN($A134,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A134,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A134,60),0)) / Q134, 0)","v":0.53345633729469966},{"$f":"IF(K134<P$4, VLOOKUP($K134, 'Base Case Liquid Immersed'!$B$13:$K$168, 9, FALSE), SUM(AF134, CL134))","v":22745646.470443968},{"$f":"IF(K134<P$4, VLOOKUP($K134, 'Base Case Liquid Immersed'!$B$13:$K$168, 10, FALSE), SUM(AG134, CM134))","v":79665779.079401225},null,null,14853.702024217011,2071,0,2827.5779962826227,366.22555823330299,0,0,2827.5779962826105,{"$f":"IF(AD134>0, SUMPRODUCT(AC134:OFFSET(AC134,-MIN($A134,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A134,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A134,60),0)) / AD134, 0)","v":0.53345633729469966},8605564.6770687606,53704680.333308853,null,null,null,2071,{"$f":"$C134*$AC$4*AP$4*IF(AL$5=\"Base\", 1, VLOOKUP(AM$5, Assumptions!$B$239:$P$245, AN$3, FALSE))^Assumptions!$D$197","v":0},933.89046360912937,{"$f":"SUMPRODUCT(AL134:OFFSET(AL134,-MIN($A134,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A134,60),0))","v":120.95671872311006},0,0,{"$f":"SUMPRODUCT(AO134:OFFSET(AO134,-MIN($A134,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A134,60),0))","v":933.89046360912732},{"$f":"IF(AQ134>0, SUMPRODUCT(AP134:OFFSET(AP134,-MIN($A134,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A134,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A134,60),0)) / AQ134, 0)","v":0.53345633729469977},{"$f":"IF(AK134<=AN$5, HLOOKUP(AM$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(AM$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.067806975103164},{"$f":"IF(AK134<=AN$5, HLOOKUP(AM$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(AM$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":2.0492133686817731},2485939.5155798495,16764369.608711245,null,null,null,2071,{"$f":"$C134*$AC$4*BE$4*IF(BA$5=\"Base\", 1, VLOOKUP(BB$5, Assumptions!$B$239:$P$245, BC$3, FALSE))^Assumptions!$D$197","v":0},1807.4671243744172,{"$f":"SUMPRODUCT(BA134:OFFSET(BA134,-MIN($A134,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A134,60),0))","v":234.10164369740008},0,0,{"$f":"SUMPRODUCT(BD134:OFFSET(BD134,-MIN($A134,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A134,60),0))","v":1807.4671243744069},{"$f":"IF(BF134>0, SUMPRODUCT(BE134:OFFSET(BE134,-MIN($A134,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A134,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A134,60),0)) / BF134, 0)","v":0.53345633729469988},{"$f":"IF(AZ134<=BC$5, HLOOKUP(BB$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(BB$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.3107593090762872},{"$f":"IF(AZ134<=BC$5, HLOOKUP(BB$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(BB$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":2.2857360104874145},5906024.1876724102,36190999.999043316,null,null,null,2071,{"$f":"$C134*$AC$4*BT$4*IF(BP$5=\"Base\", 1, VLOOKUP(BQ$5, Assumptions!$B$239:$P$245, BR$3, FALSE))^Assumptions!$D$197","v":0},86.220408299075899,{"$f":"SUMPRODUCT(BP134:OFFSET(BP134,-MIN($A134,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A134,60),0))","v":11.167195812792855},0,0,{"$f":"SUMPRODUCT(BS134:OFFSET(BS134,-MIN($A134,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A134,60),0))","v":86.220408299075885},{"$f":"IF(BU134>0, SUMPRODUCT(BT134:OFFSET(BT134,-MIN($A134,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A134,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A134,60),0)) / BU134, 0)","v":0.53345633729469966},{"$f":"IF(BO134<=BR$5, HLOOKUP(BQ$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(BQ$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":0.99378237344650655},{"$f":"IF(BO134<=BR$5, HLOOKUP(BQ$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(BQ$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":0.99208245177872267},213600.97381650048,749310.72555429733,null,null,null,2071,0,4067.0954920421555,526.76683681917621,0,0,4067.0954920421727,1.0669126745893993,14140081.793375207,25961098.746092372,null,null,null,2071,{"$f":"$C134*$CI$4*CV$4*IF(CR$5=\"Base\", 1, VLOOKUP(CS$5, Assumptions!$B$239:$P$245, CT$3, FALSE))^Assumptions!$D$197","v":0},1056.6677104835398,{"$f":"SUMPRODUCT(CR134:OFFSET(CR134,-MIN($A134,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A134,60),0))","v":136.85872596536541},0,0,{"$f":"SUMPRODUCT(CU134:OFFSET(CU134,-MIN($A134,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A134,60),0))","v":1056.6677104835348},{"$f":"IF(CW134>0, SUMPRODUCT(CV134:OFFSET(CV134,-MIN($A134,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A134,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A134,60),0)) / CW134, 0)","v":0.53345633729469977},{"$f":"IF(CQ134<=CT$5, HLOOKUP(CS$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(CS$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.3118309497725118},{"$f":"IF(CQ134<=CT$5, HLOOKUP(CS$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(CS$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.6659129494576765},3455557.8913316191,15420371.858194446,null,null,null,2071,{"$f":"$C134*$CI$4*DK$4*IF(DG$5=\"Base\", 1, VLOOKUP(DH$5, Assumptions!$B$239:$P$245, DI$3, FALSE))^Assumptions!$D$197","v":0},3010.4277815586156,{"$f":"SUMPRODUCT(DG134:OFFSET(DG134,-MIN($A134,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A134,60),0))","v":389.90811085381074},0,0,{"$f":"SUMPRODUCT(DJ134:OFFSET(DJ134,-MIN($A134,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A134,60),0))","v":3010.4277815586379},{"$f":"IF(DL134>0, SUMPRODUCT(DK134:OFFSET(DK134,-MIN($A134,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A134,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A134,60),0)) / DL134, 0)","v":0.53345633729469966},{"$f":"IF(DF134<=DI$5, HLOOKUP(DH$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(DH$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.423721678821358},{"$f":"IF(DF134<=DI$5, HLOOKUP(DH$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(DH$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":0.39970376717673978},10684523.902043588,10540726.887897925]
[122,2072,{"$f":"'Base Case Liquid Immersed'!$C135","v":0},6015.282057742922,{"$f":"SUMPRODUCT(C135:OFFSET(C135,-MIN(A135,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A135,60),0))","v":817.11453498933724},0,0,{"$f":"SUMPRODUCT(F135:OFFSET(F135,-MIN($A135,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A135,60),0))","v":6015.2820577429738},{"$f":"IF(H135>0, SUMPRODUCT(G135:OFFSET(G135,-MIN($A135,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A135,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A135,60),0)) / H135, 0)","v":0.54503854994934631},null,2072,0,6001.6810932722983,815.26698309531571,0,0,6001.6810932723056,{"$f":"IF(Q135>0, SUMPRODUCT(P135:OFFSET(P135,-MIN($A135,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A135,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A135,60),0)) / Q135, 0)","v":0.5450385499493462},{"$f":"IF(K135<P$4, VLOOKUP($K135, 'Base Case Liquid Immersed'!$B$13:$K$168, 9, FALSE), SUM(AF135, CL135))","v":20668748.4200016},{"$f":"IF(K135<P$4, VLOOKUP($K135, 'Base Case Liquid Immersed'!$B$13:$K$168, 10, FALSE), SUM(AG135, CM135))","v":69347533.409855917},null,null,14998.511322229851,2072,0,2461.3524380493195,334.34955062043548,0,0,2461.3524380493077,{"$f":"IF(AD135>0, SUMPRODUCT(AC135:OFFSET(AC135,-MIN($A135,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A135,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A135,60),0)) / AD135, 0)","v":0.54503854994934631},7819793.1878308458,46748894.653598361,null,null,null,2072,{"$f":"$C135*$AC$4*AP$4*IF(AL$5=\"Base\", 1, VLOOKUP(AM$5, Assumptions!$B$239:$P$245, AN$3, FALSE))^Assumptions!$D$197","v":0},812.93374488601933,{"$f":"SUMPRODUCT(AL135:OFFSET(AL135,-MIN($A135,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A135,60),0))","v":110.42873344145714},0,0,{"$f":"SUMPRODUCT(AO135:OFFSET(AO135,-MIN($A135,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A135,60),0))","v":812.93374488601739},{"$f":"IF(AQ135>0, SUMPRODUCT(AP135:OFFSET(AP135,-MIN($A135,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A135,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A135,60),0)) / AQ135, 0)","v":0.54503854994934631},{"$f":"IF(AK135<=AN$5, HLOOKUP(AM$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(AM$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.067806975103164},{"$f":"IF(AK135<=AN$5, HLOOKUP(AM$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(AM$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":2.0492133686817731},2258949.1356786066,14593062.353367172,null,null,null,2072,{"$f":"$C135*$AC$4*BE$4*IF(BA$5=\"Base\", 1, VLOOKUP(BB$5, Assumptions!$B$239:$P$245, BC$3, FALSE))^Assumptions!$D$197","v":0},1573.3654806770171,{"$f":"SUMPRODUCT(BA135:OFFSET(BA135,-MIN($A135,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A135,60),0))","v":213.72560600991204},0,0,{"$f":"SUMPRODUCT(BD135:OFFSET(BD135,-MIN($A135,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A135,60),0))","v":1573.3654806770073},{"$f":"IF(BF135>0, SUMPRODUCT(BE135:OFFSET(BE135,-MIN($A135,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A135,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A135,60),0)) / BF135, 0)","v":0.5450385499493462},{"$f":"IF(AZ135<=BC$5, HLOOKUP(BB$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(BB$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.3107593090762872},{"$f":"IF(AZ135<=BC$5, HLOOKUP(BB$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(BB$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":2.2857360104874145},5366746.9181878408,31503571.678729579,null,null,null,2072,{"$f":"$C135*$AC$4*BT$4*IF(BP$5=\"Base\", 1, VLOOKUP(BQ$5, Assumptions!$B$239:$P$245, BR$3, FALSE))^Assumptions!$D$197","v":0},75.053212486283044,{"$f":"SUMPRODUCT(BP135:OFFSET(BP135,-MIN($A135,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A135,60),0))","v":10.195211169066265},0,0,{"$f":"SUMPRODUCT(BS135:OFFSET(BS135,-MIN($A135,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A135,60),0))","v":75.053212486283016},{"$f":"IF(BU135>0, SUMPRODUCT(BT135:OFFSET(BT135,-MIN($A135,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A135,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A135,60),0)) / BU135, 0)","v":0.54503854994934642},{"$f":"IF(BO135<=BR$5, HLOOKUP(BQ$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(BQ$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":0.99378237344650655},{"$f":"IF(BO135<=BR$5, HLOOKUP(BQ$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(BQ$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":0.99208245177872267},194097.13396439803,652260.62150160724,null,null,null,2072,0,3540.3286552229793,480.91743247488017,0,0,3540.3286552229974,1.0900770998986926,12848955.232170753,22598638.756257556,null,null,null,2072,{"$f":"$C135*$CI$4*CV$4*IF(CR$5=\"Base\", 1, VLOOKUP(CS$5, Assumptions!$B$239:$P$245, CT$3, FALSE))^Assumptions!$D$197","v":0},919.80898451817438,{"$f":"SUMPRODUCT(CR135:OFFSET(CR135,-MIN($A135,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A135,60),0))","v":124.94664147895109},0,0,{"$f":"SUMPRODUCT(CU135:OFFSET(CU135,-MIN($A135,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A135,60),0))","v":919.80898451816961},{"$f":"IF(CW135>0, SUMPRODUCT(CV135:OFFSET(CV135,-MIN($A135,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A135,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A135,60),0)) / CW135, 0)","v":0.54503854994934631},{"$f":"IF(CQ135<=CT$5, HLOOKUP(CS$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(CS$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.3118309497725118},{"$f":"IF(CQ135<=CT$5, HLOOKUP(CS$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(CS$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.6659129494576765},3140031.9529054202,13423138.077426288,null,null,null,2072,{"$f":"$C135*$CI$4*DK$4*IF(DG$5=\"Base\", 1, VLOOKUP(DH$5, Assumptions!$B$239:$P$245, DI$3, FALSE))^Assumptions!$D$197","v":0},2620.5196707048049,{"$f":"SUMPRODUCT(DG135:OFFSET(DG135,-MIN($A135,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A135,60),0))","v":355.97079099592906},0,0,{"$f":"SUMPRODUCT(DJ135:OFFSET(DJ135,-MIN($A135,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A135,60),0))","v":2620.5196707048276},{"$f":"IF(DL135>0, SUMPRODUCT(DK135:OFFSET(DK135,-MIN($A135,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A135,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A135,60),0)) / DL135, 0)","v":0.54503854994934631},{"$f":"IF(DF135<=DI$5, HLOOKUP(DH$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(DH$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.423721678821358},{"$f":"IF(DF135<=DI$5, HLOOKUP(DH$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(DH$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":0.39970376717673978},9708923.279265333,9175500.67883127]
[123,2073,{"$f":"'Base Case Liquid Immersed'!$C136","v":0},5198.1675227535852,{"$f":"SUMPRODUCT(C136:OFFSET(C136,-MIN(A136,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A136,60),0))","v":740.64573788571749},0,0,{"$f":"SUMPRODUCT(F136:OFFSET(F136,-MIN($A136,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A136,60),0))","v":5198.1675227536361},{"$f":"IF(H136>0, SUMPRODUCT(G136:OFFSET(G136,-MIN($A136,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A136,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A136,60),0)) / H136, 0)","v":0.55673443816161028},null,2073,0,5186.4141101769837,738.97108717613537,0,0,5186.4141101769883,{"$f":"IF(Q136>0, SUMPRODUCT(P136:OFFSET(P136,-MIN($A136,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A136,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A136,60),0)) / Q136, 0)","v":0.55673443816161039},{"$f":"IF(K136<P$4, VLOOKUP($K136, 'Base Case Liquid Immersed'!$B$13:$K$168, 9, FALSE), SUM(AF136, CL136))","v":18635892.054588046},{"$f":"IF(K136<P$4, VLOOKUP($K136, 'Base Case Liquid Immersed'!$B$13:$K$168, 10, FALSE), SUM(AG136, CM136))","v":59927380.377811134},null,null,15147.898097500391,2073,0,2127.0028874288842,303.05980254562718,0,0,2127.0028874288719,{"$f":"IF(AD136>0, SUMPRODUCT(AC136:OFFSET(AC136,-MIN($A136,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A136,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A136,60),0)) / AD136, 0)","v":0.5567344381616105},7050684.3847687291,40398535.52671919,null,null,null,2073,{"$f":"$C136*$AC$4*AP$4*IF(AL$5=\"Base\", 1, VLOOKUP(AM$5, Assumptions!$B$239:$P$245, AN$3, FALSE))^Assumptions!$D$197","v":0},702.50501144456223,{"$f":"SUMPRODUCT(AL136:OFFSET(AL136,-MIN($A136,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A136,60),0))","v":100.09437754598322},0,0,{"$f":"SUMPRODUCT(AO136:OFFSET(AO136,-MIN($A136,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A136,60),0))","v":702.50501144456018},{"$f":"IF(AQ136>0, SUMPRODUCT(AP136:OFFSET(AP136,-MIN($A136,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A136,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A136,60),0)) / AQ136, 0)","v":0.55673443816161039},{"$f":"IF(AK136<=AN$5, HLOOKUP(AM$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(AM$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.067806975103164},{"$f":"IF(AK136<=AN$5, HLOOKUP(AM$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(AM$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":2.0492133686817731},2036772.202838019,12610744.110518862,null,null,null,2073,{"$f":"$C136*$AC$4*BE$4*IF(BA$5=\"Base\", 1, VLOOKUP(BB$5, Assumptions!$B$239:$P$245, BC$3, FALSE))^Assumptions!$D$197","v":0},1359.639874667105,{"$f":"SUMPRODUCT(BA136:OFFSET(BA136,-MIN($A136,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A136,60),0))","v":193.72432185452325},0,0,{"$f":"SUMPRODUCT(BD136:OFFSET(BD136,-MIN($A136,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A136,60),0))","v":1359.639874667095},{"$f":"IF(BF136>0, SUMPRODUCT(BE136:OFFSET(BE136,-MIN($A136,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A136,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A136,60),0)) / BF136, 0)","v":0.55673443816161039},{"$f":"IF(AZ136<=BC$5, HLOOKUP(BB$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(BB$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.3107593090762872},{"$f":"IF(AZ136<=BC$5, HLOOKUP(BB$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(BB$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":2.2857360104874145},4838905.2989224959,27224133.727913484,null,null,null,2073,{"$f":"$C136*$AC$4*BT$4*IF(BP$5=\"Base\", 1, VLOOKUP(BQ$5, Assumptions!$B$239:$P$245, BR$3, FALSE))^Assumptions!$D$197","v":0},64.858001317216775,{"$f":"SUMPRODUCT(BP136:OFFSET(BP136,-MIN($A136,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A136,60),0))","v":9.241103145120686},0,0,{"$f":"SUMPRODUCT(BS136:OFFSET(BS136,-MIN($A136,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A136,60),0))","v":64.858001317216761},{"$f":"IF(BU136>0, SUMPRODUCT(BT136:OFFSET(BT136,-MIN($A136,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A136,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A136,60),0)) / BU136, 0)","v":0.55673443816161028},{"$f":"IF(BO136<=BR$5, HLOOKUP(BQ$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(BQ$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":0.99378237344650655},{"$f":"IF(BO136<=BR$5, HLOOKUP(BQ$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(BQ$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":0.99208245177872267},175006.88300821432,563657.68828684778,null,null,null,2073,0,3059.4112227480991,435.91128463050819,0,0,3059.4112227481164,1.1134688763232208,11585207.669819318,19528844.851091947,null,null,null,2073,{"$f":"$C136*$CI$4*CV$4*IF(CR$5=\"Base\", 1, VLOOKUP(CS$5, Assumptions!$B$239:$P$245, CT$3, FALSE))^Assumptions!$D$197","v":0},794.86234303922333,{"$f":"SUMPRODUCT(CR136:OFFSET(CR136,-MIN($A136,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A136,60),0))","v":113.2536425578668},0,0,{"$f":"SUMPRODUCT(CU136:OFFSET(CU136,-MIN($A136,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A136,60),0))","v":794.86234303921833},{"$f":"IF(CW136>0, SUMPRODUCT(CV136:OFFSET(CV136,-MIN($A136,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A136,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A136,60),0)) / CW136, 0)","v":0.55673443816161039},{"$f":"IF(CQ136<=CT$5, HLOOKUP(CS$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(CS$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.3118309497725118},{"$f":"IF(CQ136<=CT$5, HLOOKUP(CS$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(CS$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.6659129494576765},2831196.90332455,11599742.079874462,null,null,null,2073,{"$f":"$C136*$CI$4*DK$4*IF(DG$5=\"Base\", 1, VLOOKUP(DH$5, Assumptions!$B$239:$P$245, DI$3, FALSE))^Assumptions!$D$197","v":0},2264.5488797088756,{"$f":"SUMPRODUCT(DG136:OFFSET(DG136,-MIN($A136,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A136,60),0))","v":322.65764207264141},0,0,{"$f":"SUMPRODUCT(DJ136:OFFSET(DJ136,-MIN($A136,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A136,60),0))","v":2264.5488797088979},{"$f":"IF(DL136>0, SUMPRODUCT(DK136:OFFSET(DK136,-MIN($A136,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A136,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A136,60),0)) / DL136, 0)","v":0.55673443816161039},{"$f":"IF(DF136<=DI$5, HLOOKUP(DH$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(DH$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.423721678821358},{"$f":"IF(DF136<=DI$5, HLOOKUP(DH$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(DH$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":0.39970376717673978},8754010.7664947677,7929102.7712174868]
[124,2074,{"$f":"'Base Case Liquid Immersed'!$C137","v":0},4457.5217848678676,{"$f":"SUMPRODUCT(C137:OFFSET(C137,-MIN(A137,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A137,60),0))","v":666.20943262150877},0,0,{"$f":"SUMPRODUCT(F137:OFFSET(F137,-MIN($A137,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A137,60),0))","v":4457.5217848679185},{"$f":"IF(H137>0, SUMPRODUCT(G137:OFFSET(G137,-MIN($A137,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A137,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A137,60),0)) / H137, 0)","v":0.56855964044149421},null,2074,0,4447.4430230008475,664.70308749319577,0,0,4447.4430230008529,{"$f":"IF(Q137>0, SUMPRODUCT(P137:OFFSET(P137,-MIN($A137,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A137,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A137,60),0)) / Q137, 0)","v":0.56855964044149421},{"$f":"IF(K137<P$4, VLOOKUP($K137, 'Base Case Liquid Immersed'!$B$13:$K$168, 9, FALSE), SUM(AF137, CL137))","v":16666686.700205013},{"$f":"IF(K137<P$4, VLOOKUP($K137, 'Base Case Liquid Immersed'!$B$13:$K$168, 10, FALSE), SUM(AG137, CM137))","v":51388802.376006022},null,null,15302.16097749837,2074,0,1823.9430848832571,272.60171601157901,0,0,1823.9430848832449,{"$f":"IF(AD137>0, SUMPRODUCT(AC137:OFFSET(AC137,-MIN($A137,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A137,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A137,60),0)) / AD137, 0)","v":0.56855964044149421},6305657.2402734812,34642468.023369633,null,null,null,2074,{"$f":"$C137*$AC$4*AP$4*IF(AL$5=\"Base\", 1, VLOOKUP(AM$5, Assumptions!$B$239:$P$245, AN$3, FALSE))^Assumptions!$D$197","v":0},{"$f":"AM136 - AN136 + AL136","v":602.41063389857902},{"$f":"SUMPRODUCT(AL137:OFFSET(AL137,-MIN($A137,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A137,60),0))","v":90.034702236822909},0,0,{"$f":"SUMPRODUCT(AO137:OFFSET(AO137,-MIN($A137,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A137,60),0))","v":602.41063389857709},{"$f":"IF(AQ137>0, SUMPRODUCT(AP137:OFFSET(AP137,-MIN($A137,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A137,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A137,60),0)) / AQ137, 0)","v":0.56855964044149421},{"$f":"IF(AK137<=AN$5, HLOOKUP(AM$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(AM$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.067806975103164},{"$f":"IF(AK137<=AN$5, HLOOKUP(AM$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(AM$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":2.0492133686817731},1821551.878759156,10813939.017928183,null,null,null,2074,{"$f":"$C137*$AC$4*BE$4*IF(BA$5=\"Base\", 1, VLOOKUP(BB$5, Assumptions!$B$239:$P$245, BC$3, FALSE))^Assumptions!$D$197","v":0},{"$f":"BB136 - BC136 + BA136","v":1165.9155528125818},{"$f":"SUMPRODUCT(BA137:OFFSET(BA137,-MIN($A137,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A137,60),0))","v":174.2546590710318},0,0,{"$f":"SUMPRODUCT(BD137:OFFSET(BD137,-MIN($A137,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A137,60),0))","v":1165.9155528125716},{"$f":"IF(BF137>0, SUMPRODUCT(BE137:OFFSET(BE137,-MIN($A137,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A137,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A137,60),0)) / BF137, 0)","v":0.56855964044149432},{"$f":"IF(AZ137<=BC$5, HLOOKUP(BB$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(BB$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.3107593090762872},{"$f":"IF(AZ137<=BC$5, HLOOKUP(BB$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(BB$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":2.2857360104874145},4327590.9923103433,23345182.438839074,null,null,null,2074,{"$f":"$C137*$AC$4*BT$4*IF(BP$5=\"Base\", 1, VLOOKUP(BQ$5, Assumptions!$B$239:$P$245, BR$3, FALSE))^Assumptions!$D$197","v":0},{"$f":"BQ136 - BR136 + BP136","v":55.616898172096086},{"$f":"SUMPRODUCT(BP137:OFFSET(BP137,-MIN($A137,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A137,60),0))","v":8.3123547037242922},0,0,{"$f":"SUMPRODUCT(BS137:OFFSET(BS137,-MIN($A137,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A137,60),0))","v":55.616898172096072},{"$f":"IF(BU137>0, SUMPRODUCT(BT137:OFFSET(BT137,-MIN($A137,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A137,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A137,60),0)) / BU137, 0)","v":0.56855964044149421},{"$f":"IF(BO137<=BR$5, HLOOKUP(BQ$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(BQ$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":0.99378237344650655},{"$f":"IF(BO137<=BR$5, HLOOKUP(BQ$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(BQ$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":0.99208245177872267},156514.36920398162,483346.56660236954,null,null,null,2074,0,2623.4999381175908,392.10137148161675,0,0,2623.4999381176081,1.1371192808829884,10361029.459931532,16746334.352636393,null,null,null,2074,{"$f":"$C137*$CI$4*CV$4*IF(CR$5=\"Base\", 1, VLOOKUP(CS$5, Assumptions!$B$239:$P$245, CT$3, FALSE))^Assumptions!$D$197","v":0},{"$f":"CS136 - CT136 + CR136","v":681.60870048135655},{"$f":"SUMPRODUCT(CR137:OFFSET(CR137,-MIN($A137,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A137,60),0))","v":101.8714360878935},0,0,{"$f":"SUMPRODUCT(CU137:OFFSET(CU137,-MIN($A137,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A137,60),0))","v":681.60870048135155},{"$f":"IF(CW137>0, SUMPRODUCT(CV137:OFFSET(CV137,-MIN($A137,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A137,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A137,60),0)) / CW137, 0)","v":0.56855964044149421},{"$f":"IF(CQ137<=CT$5, HLOOKUP(CS$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(CS$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.3118309497725118},{"$f":"IF(CQ137<=CT$5, HLOOKUP(CS$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(CS$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.6659129494576765},2532031.8252586038,9946986.6628113445,null,null,null,2074,{"$f":"$C137*$CI$4*DK$4*IF(DG$5=\"Base\", 1, VLOOKUP(DH$5, Assumptions!$B$239:$P$245, DI$3, FALSE))^Assumptions!$D$197","v":0},{"$f":"DH136 - DI136 + DG136","v":1941.8912376362341},{"$f":"SUMPRODUCT(DG137:OFFSET(DG137,-MIN($A137,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A137,60),0))","v":290.22993539372328},0,0,{"$f":"SUMPRODUCT(DJ137:OFFSET(DJ137,-MIN($A137,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A137,60),0))","v":1941.8912376362564},{"$f":"IF(DL137>0, SUMPRODUCT(DK137:OFFSET(DK137,-MIN($A137,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A137,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A137,60),0)) / DL137, 0)","v":0.56855964044149421},{"$f":"IF(DF137<=DI$5, HLOOKUP(DH$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(DH$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.423721678821358},{"$f":"IF(DF137<=DI$5, HLOOKUP(DH$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(DH$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":0.39970376717673978},7828997.6346729277,6799347.6898250477]
[125,2075,{"$f":"'Base Case Liquid Immersed'!$C138","v":0},3791.3123522463588,{"$f":"SUMPRODUCT(C138:OFFSET(C138,-MIN(A138,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A138,60),0))","v":594.24651380689045},0,{"$f":"F138","v":0},{"$f":"SUMPRODUCT(F138:OFFSET(F138,-MIN($A138,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A138,60),0))","v":3791.3123522464098},{"$f":"IF(H138>0, SUMPRODUCT(G138:OFFSET(G138,-MIN($A138,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A138,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A138,60),0)) / H138, 0)","v":0.58048318452748071},null,2075,0,3782.7399355076518,592.90288176378397,0,0,3782.7399355076573,{"$f":"IF(Q138>0, SUMPRODUCT(P138:OFFSET(P138,-MIN($A138,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A138,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A138,60),0)) / Q138, 0)","v":0.58048318452748093},{"$f":"IF(K138<P$4, VLOOKUP($K138, 'Base Case Liquid Immersed'!$B$13:$K$168, 9, FALSE), SUM(AF138, CL138))","v":14776534.588995185},{"$f":"IF(K138<P$4, VLOOKUP($K138, 'Base Case Liquid Immersed'!$B$13:$K$168, 10, FALSE), SUM(AG138, CM138))","v":43708367.702587537},null,null,15460.989464964061,2075,0,1551.3413688716778,243.15569769137312,0,0,1551.341368871666,{"$f":"IF(AD138>0, SUMPRODUCT(AC138:OFFSET(AC138,-MIN($A138,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A138,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A138,60),0)) / AD138, 0)","v":0.58048318452748093},5590539.0191382701,29464896.251358267,null,null,null,2075,{"$f":"$C138*$AC$4*AP$4*IF(AL$5=\"Base\", 1, VLOOKUP(AM$5, Assumptions!$B$239:$P$245, AN$3, FALSE))^Assumptions!$D$197","v":0},512.37593166175611,{"$f":"SUMPRODUCT(AL138:OFFSET(AL138,-MIN($A138,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A138,60),0))","v":80.3092921025479},0,{"$f":"AO138","v":0},{"$f":"SUMPRODUCT(AO138:OFFSET(AO138,-MIN($A138,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A138,60),0))","v":512.37593166175407},{"$f":"IF(AQ138>0, SUMPRODUCT(AP138:OFFSET(AP138,-MIN($A138,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A138,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A138,60),0)) / AQ138, 0)","v":0.58048318452748093},{"$f":"IF(AK138<=AN$5, HLOOKUP(AM$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(AM$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.067806975103164},{"$f":"IF(AK138<=AN$5, HLOOKUP(AM$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(AM$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":2.0492133686817731},1614971.519312398,9197716.2544199135,null,null,null,2075,{"$f":"$C138*$AC$4*BE$4*IF(BA$5=\"Base\", 1, VLOOKUP(BB$5, Assumptions!$B$239:$P$245, BC$3, FALSE))^Assumptions!$D$197","v":0},991.66089374155001,{"$f":"SUMPRODUCT(BA138:OFFSET(BA138,-MIN($A138,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A138,60),0))","v":155.43193866244533},0,{"$f":"BD138","v":0},{"$f":"SUMPRODUCT(BD138:OFFSET(BD138,-MIN($A138,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A138,60),0))","v":991.66089374154012},{"$f":"IF(BF138>0, SUMPRODUCT(BE138:OFFSET(BE138,-MIN($A138,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A138,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A138,60),0)) / BF138, 0)","v":0.58048318452748082},{"$f":"IF(AZ138<=BC$5, HLOOKUP(BB$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(BB$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.3107593090762872},{"$f":"IF(AZ138<=BC$5, HLOOKUP(BB$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(BB$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":2.2857360104874145},3836803.2672091429,19856073.131550428,null,null,null,2075,{"$f":"$C138*$AC$4*BT$4*IF(BP$5=\"Base\", 1, VLOOKUP(BQ$5, Assumptions!$B$239:$P$245, BR$3, FALSE))^Assumptions!$D$197","v":0},47.30454346837179,{"$f":"SUMPRODUCT(BP138:OFFSET(BP138,-MIN($A138,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A138,60),0))","v":7.4144669263798599},0,{"$f":"BS138","v":0},{"$f":"SUMPRODUCT(BS138:OFFSET(BS138,-MIN($A138,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A138,60),0))","v":47.304543468371769},{"$f":"IF(BU138>0, SUMPRODUCT(BT138:OFFSET(BT138,-MIN($A138,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A138,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A138,60),0)) / BU138, 0)","v":0.58048318452748093},{"$f":"IF(BO138<=BR$5, HLOOKUP(BQ$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(BQ$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":0.99378237344650655},{"$f":"IF(BO138<=BR$5, HLOOKUP(BQ$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(BQ$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":0.99208245177872267},138764.23261672931,411106.86538792873,null,null,null,2075,0,2231.398566635974,349.74718407241085,0,0,2231.3985666359913,1.1609663690549619,9185995.5698569156,14243471.451229271,null,null,null,2075,{"$f":"$C138*$CI$4*CV$4*IF(CR$5=\"Base\", 1, VLOOKUP(CS$5, Assumptions!$B$239:$P$245, CT$3, FALSE))^Assumptions!$D$197","v":0},579.73726439346308,{"$f":"SUMPRODUCT(CR138:OFFSET(CR138,-MIN($A138,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A138,60),0))","v":90.867440158453434},0,{"$f":"CU138","v":0},{"$f":"SUMPRODUCT(CU138:OFFSET(CU138,-MIN($A138,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A138,60),0))","v":579.73726439345808},{"$f":"IF(CW138>0, SUMPRODUCT(CV138:OFFSET(CV138,-MIN($A138,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A138,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A138,60),0)) / CW138, 0)","v":0.58048318452748093},{"$f":"IF(CQ138<=CT$5, HLOOKUP(CS$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(CS$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.3118309497725118},{"$f":"IF(CQ138<=CT$5, HLOOKUP(CS$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(CS$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.6659129494576765},2244876.6524128728,8460336.3084773794,null,null,null,2075,{"$f":"$C138*$CI$4*DK$4*IF(DG$5=\"Base\", 1, VLOOKUP(DH$5, Assumptions!$B$239:$P$245, DI$3, FALSE))^Assumptions!$D$197","v":0},1651.6613022425108,{"$f":"SUMPRODUCT(DG138:OFFSET(DG138,-MIN($A138,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A138,60),0))","v":258.87974391395744},0,{"$f":"DJ138","v":0},{"$f":"SUMPRODUCT(DJ138:OFFSET(DJ138,-MIN($A138,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A138,60),0))","v":1651.6613022425333},{"$f":"IF(DL138>0, SUMPRODUCT(DK138:OFFSET(DK138,-MIN($A138,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A138,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A138,60),0)) / DL138, 0)","v":0.58048318452748093},{"$f":"IF(DF138<=DI$5, HLOOKUP(DH$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(DH$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.423721678821358},{"$f":"IF(DF138<=DI$5, HLOOKUP(DH$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(DH$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":0.39970376717673978},6941118.9174440429,5783135.1427518921]
[126,2076,{"$f":"'Base Case Liquid Immersed'!$C139","v":0},3197.0658384394683,{"$f":"SUMPRODUCT(C139:OFFSET(C139,-MIN(A139,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A139,60),0))","v":525.49113014191312},0,{"$f":"F139","v":0},{"$f":"SUMPRODUCT(F139:OFFSET(F139,-MIN($A139,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A139,60),0))","v":3197.0658384395192},{"$f":"IF(H139>0, SUMPRODUCT(G139:OFFSET(G139,-MIN($A139,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A139,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A139,60),0)) / H139, 0)","v":0.59246662404351669},null,2076,0,3189.8370537438677,524.30295872748854,0,0,3189.8370537438732,{"$f":"IF(Q139>0, SUMPRODUCT(P139:OFFSET(P139,-MIN($A139,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A139,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A139,60),0)) / Q139, 0)","v":0.59246662404351669},{"$f":"IF(K139<P$4, VLOOKUP($K139, 'Base Case Liquid Immersed'!$B$13:$K$168, 9, FALSE), SUM(AF139, CL139))","v":12980251.325790294},{"$f":"IF(K139<P$4, VLOOKUP($K139, 'Base Case Liquid Immersed'!$B$13:$K$168, 10, FALSE), SUM(AG139, CM139))","v":36857561.77622734},null,null,15623.936979327391,2076,0,1308.1856711803048,215.02214890874038,0,0,1308.1856711802927,{"$f":"IF(AD139>0, SUMPRODUCT(AC139:OFFSET(AC139,-MIN($A139,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A139,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A139,60),0)) / AD139, 0)","v":0.5924666240435168},4910935.0421780096,24846597.823196109,null,null,null,2076,{"$f":"$C139*$AC$4*AP$4*IF(AL$5=\"Base\", 1, VLOOKUP(AM$5, Assumptions!$B$239:$P$245, AN$3, FALSE))^Assumptions!$D$197","v":0},432.06663955920823,{"$f":"SUMPRODUCT(AL139:OFFSET(AL139,-MIN($A139,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A139,60),0))","v":71.01736348019881},0,{"$f":"AO139","v":0},{"$f":"SUMPRODUCT(AO139:OFFSET(AO139,-MIN($A139,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A139,60),0))","v":432.06663955920624},{"$f":"IF(AQ139>0, SUMPRODUCT(AP139:OFFSET(AP139,-MIN($A139,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A139,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A139,60),0)) / AQ139, 0)","v":0.59246662404351658},{"$f":"IF(AK139<=AN$5, HLOOKUP(AM$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(AM$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.067806975103164},{"$f":"IF(AK139<=AN$5, HLOOKUP(AM$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(AM$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":2.0492133686817731},1418650.3661203685,7756075.3893681373,null,null,null,2076,{"$f":"$C139*$AC$4*BE$4*IF(BA$5=\"Base\", 1, VLOOKUP(BB$5, Assumptions!$B$239:$P$245, BC$3, FALSE))^Assumptions!$D$197","v":0},836.22895507910471,{"$f":"SUMPRODUCT(BA139:OFFSET(BA139,-MIN($A139,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A139,60),0))","v":137.44818557643148},0,{"$f":"BD139","v":0},{"$f":"SUMPRODUCT(BD139:OFFSET(BD139,-MIN($A139,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A139,60),0))","v":836.2289550790947},{"$f":"IF(BF139>0, SUMPRODUCT(BE139:OFFSET(BE139,-MIN($A139,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A139,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A139,60),0)) / BF139, 0)","v":0.59246662404351669},{"$f":"IF(AZ139<=BC$5, HLOOKUP(BB$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(BB$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.3107593090762872},{"$f":"IF(AZ139<=BC$5, HLOOKUP(BB$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(BB$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":2.2857360104874145},3370389.0716757448,16743852.048176171,null,null,null,2076,{"$f":"$C139*$AC$4*BT$4*IF(BP$5=\"Base\", 1, VLOOKUP(BQ$5, Assumptions!$B$239:$P$245, BR$3, FALSE))^Assumptions!$D$197","v":0},39.890076541991931,{"$f":"SUMPRODUCT(BP139:OFFSET(BP139,-MIN($A139,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A139,60),0))","v":6.5565998521100832},0,{"$f":"BS139","v":0},{"$f":"SUMPRODUCT(BS139:OFFSET(BS139,-MIN($A139,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A139,60),0))","v":39.89007654199191},{"$f":"IF(BU139>0, SUMPRODUCT(BT139:OFFSET(BT139,-MIN($A139,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A139,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A139,60),0)) / BU139, 0)","v":0.59246662404351669},{"$f":"IF(BO139<=BR$5, HLOOKUP(BQ$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(BQ$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":0.99378237344650655},{"$f":"IF(BO139<=BR$5, HLOOKUP(BQ$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(BQ$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":0.99208245177872267},121895.60438189692,346670.38565180136,null,null,null,2076,0,1881.6513825635629,309.28080981874814,0,0,1881.6513825635807,1.1849332480870334,8069316.2836122829,12010963.953031231,null,null,null,2076,{"$f":"$C139*$CI$4*CV$4*IF(CR$5=\"Base\", 1, VLOOKUP(CS$5, Assumptions!$B$239:$P$245, CT$3, FALSE))^Assumptions!$D$197","v":0},488.86982423500967,{"$f":"SUMPRODUCT(CR139:OFFSET(CR139,-MIN($A139,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A139,60),0))","v":80.353914936866545},0,{"$f":"CU139","v":0},{"$f":"SUMPRODUCT(CU139:OFFSET(CU139,-MIN($A139,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A139,60),0))","v":488.86982423500467},{"$f":"IF(CW139>0, SUMPRODUCT(CV139:OFFSET(CV139,-MIN($A139,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A139,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A139,60),0)) / CW139, 0)","v":0.59246662404351669},{"$f":"IF(CQ139<=CT$5, HLOOKUP(CS$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(CS$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.3118309497725118},{"$f":"IF(CQ139<=CT$5, HLOOKUP(CS$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(CS$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.6659129494576765},1971982.1970585152,7134271.6401396068,null,null,null,2076,{"$f":"$C139*$CI$4*DK$4*IF(DG$5=\"Base\", 1, VLOOKUP(DH$5, Assumptions!$B$239:$P$245, DI$3, FALSE))^Assumptions!$D$197","v":0},1392.7815583285533,{"$f":"SUMPRODUCT(DG139:OFFSET(DG139,-MIN($A139,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A139,60),0))","v":228.92689488188157},0,{"$f":"DJ139","v":0},{"$f":"SUMPRODUCT(DJ139:OFFSET(DJ139,-MIN($A139,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A139,60),0))","v":1392.781558328576},{"$f":"IF(DL139>0, SUMPRODUCT(DK139:OFFSET(DK139,-MIN($A139,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A139,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A139,60),0)) / DL139, 0)","v":0.59246662404351669},{"$f":"IF(DF139<=DI$5, HLOOKUP(DH$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(DH$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.423721678821358},{"$f":"IF(DF139<=DI$5, HLOOKUP(DH$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(DH$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":0.39970376717673978},6097334.0865537683,4876692.3128916249]
[127,2077,{"$f":"'Base Case Liquid Immersed'!$C140","v":0},2671.5747082975549,{"$f":"SUMPRODUCT(C140:OFFSET(C140,-MIN(A140,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A140,60),0))","v":460.41059279144952},0,{"$f":"F140","v":0},{"$f":"SUMPRODUCT(F140:OFFSET(F140,-MIN($A140,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A140,60),0))","v":2671.5747082976063},{"$f":"IF(H140>0, SUMPRODUCT(G140:OFFSET(G140,-MIN($A140,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A140,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A140,60),0)) / H140, 0)","v":0.60449072466677289},null,2077,0,2665.5340950163795,459.36957292665102,0,0,2665.534095016385,{"$f":"IF(Q140>0, SUMPRODUCT(P140:OFFSET(P140,-MIN($A140,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A140,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A140,60),0)) / Q140, 0)","v":0.604490724666773},{"$f":"IF(K140<P$4, VLOOKUP($K140, 'Base Case Liquid Immersed'!$B$13:$K$168, 9, FALSE), SUM(AF140, CL140))","v":11291466.435899124},{"$f":"IF(K140<P$4, VLOOKUP($K140, 'Base Case Liquid Immersed'!$B$13:$K$168, 10, FALSE), SUM(AG140, CM140))","v":30799406.339078531},null,null,15790.783863418908,2077,0,1093.1635222715645,188.39228554748232,0,0,1093.1635222715522,{"$f":"IF(AD140>0, SUMPRODUCT(AC140:OFFSET(AC140,-MIN($A140,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A140,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A140,60),0)) / AD140, 0)","v":0.60449072466677323},4272001.8900911175,20762644.776841,null,null,null,2077,{"$f":"$C140*$AC$4*AP$4*IF(AL$5=\"Base\", 1, VLOOKUP(AM$5, Assumptions!$B$239:$P$245, AN$3, FALSE))^Assumptions!$D$197","v":0},361.04927607900942,{"$f":"SUMPRODUCT(AL140:OFFSET(AL140,-MIN($A140,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A140,60),0))","v":62.222071016829616},0,{"$f":"AO140","v":0},{"$f":"SUMPRODUCT(AO140:OFFSET(AO140,-MIN($A140,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A140,60),0))","v":361.04927607900737},{"$f":"IF(AQ140>0, SUMPRODUCT(AP140:OFFSET(AP140,-MIN($A140,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A140,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A140,60),0)) / AQ140, 0)","v":0.60449072466677312},{"$f":"IF(AK140<=AN$5, HLOOKUP(AM$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(AM$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.067806975103164},{"$f":"IF(AK140<=AN$5, HLOOKUP(AM$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(AM$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":2.0492133686817731},1234078.0306385069,6481234.9488552492,null,null,null,2077,{"$f":"$C140*$AC$4*BE$4*IF(BA$5=\"Base\", 1, VLOOKUP(BB$5, Assumptions!$B$239:$P$245, BC$3, FALSE))^Assumptions!$D$197","v":0},698.78076950267325,{"$f":"SUMPRODUCT(BA140:OFFSET(BA140,-MIN($A140,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A140,60),0))","v":120.42563036651828},0,{"$f":"BD140","v":0},{"$f":"SUMPRODUCT(BD140:OFFSET(BD140,-MIN($A140,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A140,60),0))","v":698.78076950266313},{"$f":"IF(BF140>0, SUMPRODUCT(BE140:OFFSET(BE140,-MIN($A140,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A140,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A140,60),0)) / BF140, 0)","v":0.60449072466677312},{"$f":"IF(AZ140<=BC$5, HLOOKUP(BB$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(BB$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.3107593090762872},{"$f":"IF(AZ140<=BC$5, HLOOKUP(BB$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(BB$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":2.2857360104874145},2931887.3821135997,13991720.506205883,null,null,null,2077,{"$f":"$C140*$AC$4*BT$4*IF(BP$5=\"Base\", 1, VLOOKUP(BQ$5, Assumptions!$B$239:$P$245, BR$3, FALSE))^Assumptions!$D$197","v":0},33.333476689881849,{"$f":"SUMPRODUCT(BP140:OFFSET(BP140,-MIN($A140,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A140,60),0))","v":5.7445841641344186},0,{"$f":"BS140","v":0},{"$f":"SUMPRODUCT(BS140:OFFSET(BS140,-MIN($A140,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A140,60),0))","v":33.333476689881834},{"$f":"IF(BU140>0, SUMPRODUCT(BT140:OFFSET(BT140,-MIN($A140,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A140,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A140,60),0)) / BU140, 0)","v":0.60449072466677289},{"$f":"IF(BO140<=BR$5, HLOOKUP(BQ$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(BQ$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":0.99378237344650655},{"$f":"IF(BO140<=BR$5, HLOOKUP(BQ$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(BQ$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":0.99208245177872267},106036.47733901077,289689.32177986816,null,null,null,2077,0,1572.370572744815,270.97728737916873,0,0,1572.3705727448328,1.208981449333546,7019464.5458080061,10036761.562237531,null,null,null,2077,{"$f":"$C140*$CI$4*CV$4*IF(CR$5=\"Base\", 1, VLOOKUP(CS$5, Assumptions!$B$239:$P$245, CT$3, FALSE))^Assumptions!$D$197","v":0},408.51590929814313,{"$f":"SUMPRODUCT(CR140:OFFSET(CR140,-MIN($A140,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A140,60),0))","v":70.4023179215326},0,{"$f":"CU140","v":0},{"$f":"SUMPRODUCT(CU140:OFFSET(CU140,-MIN($A140,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A140,60),0))","v":408.51590929813813},{"$f":"IF(CW140>0, SUMPRODUCT(CV140:OFFSET(CV140,-MIN($A140,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A140,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A140,60),0)) / CW140, 0)","v":0.604490724666773},{"$f":"IF(CQ140<=CT$5, HLOOKUP(CS$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(CS$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.3118309497725118},{"$f":"IF(CQ140<=CT$5, HLOOKUP(CS$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(CS$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.6659129494576765},1715419.0802173198,5961635.023826994,null,null,null,2077,{"$f":"$C140*$CI$4*DK$4*IF(DG$5=\"Base\", 1, VLOOKUP(DH$5, Assumptions!$B$239:$P$245, DI$3, FALSE))^Assumptions!$D$197","v":0},1163.8546634466718,{"$f":"SUMPRODUCT(DG140:OFFSET(DG140,-MIN($A140,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A140,60),0))","v":200.57496945763612},0,{"$f":"DJ140","v":0},{"$f":"SUMPRODUCT(DJ140:OFFSET(DJ140,-MIN($A140,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A140,60),0))","v":1163.8546634466945},{"$f":"IF(DL140>0, SUMPRODUCT(DK140:OFFSET(DK140,-MIN($A140,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A140,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A140,60),0)) / DL140, 0)","v":0.604490724666773},{"$f":"IF(DF140<=DI$5, HLOOKUP(DH$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(DH$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.423721678821358},{"$f":"IF(DF140<=DI$5, HLOOKUP(DH$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(DH$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":0.39970376717673978},5304045.4655906865,4075126.5384105374]
[128,2078,{"$f":"'Base Case Liquid Immersed'!$C141","v":0},2211.1641155061052,{"$f":"SUMPRODUCT(C141:OFFSET(C141,-MIN(A141,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A141,60),0))","v":399.46303177646661},0,{"$f":"F141","v":0},{"$f":"SUMPRODUCT(F141:OFFSET(F141,-MIN($A141,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A141,60),0))","v":2211.1641155061566},{"$f":"IF(H141>0, SUMPRODUCT(G141:OFFSET(G141,-MIN($A141,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A141,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A141,60),0)) / H141, 0)","v":0.61651899062066273},null,2078,0,{"$f":"SUM(Z141, CF141)","v":2206.1645220897281},{"$f":"SUM(AA141, CG141)","v":398.55981851890311},{"$f":"SUM(AB141, CH141)","v":0},{"$f":"SUM(AC141, CI141)","v":0},{"$f":"SUM(AD141, CJ141)","v":2206.164522089734},{"$f":"IF(Q141>0, SUMPRODUCT(P141:OFFSET(P141,-MIN($A141,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A141,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A141,60),0)) / Q141, 0)","v":0.61651899062066262},{"$f":"IF(K141<P$4, VLOOKUP($K141, 'Base Case Liquid Immersed'!$B$13:$K$168, 9, FALSE), SUM(AF141, CL141))","v":9721149.828734342},{"$f":"IF(K141<P$4, VLOOKUP($K141, 'Base Case Liquid Immersed'!$B$13:$K$168, 10, FALSE), SUM(AG141, CM141))","v":25491535.709012579},null,null,15961.042426877842,2078,0,{"$f":"SUM(AM141, BB141, BQ141)","v":904.7712367240822},{"$f":"SUM(AN141, BC141, BR141)","v":163.45356672144038},{"$f":"SUM(AO141, BD141, BS141)","v":0},{"$f":"SUM(AP141, BE141, BT141)","v":0},{"$f":"SUM(AQ141, BF141, BU141)","v":904.77123672407004},{"$f":"IF(AD141>0, SUMPRODUCT(AC141:OFFSET(AC141,-MIN($A141,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A141,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A141,60),0)) / AD141, 0)","v":0.61651899062066284},3677889.907211611,17184477.353735279,null,null,null,2078,{"$f":"$C141*$AC$4*AP$4*IF(AL$5=\"Base\", 1, VLOOKUP(AM$5, Assumptions!$B$239:$P$245, AN$3, FALSE))^Assumptions!$D$197","v":0},298.82720506217981,{"$f":"SUMPRODUCT(AL141:OFFSET(AL141,-MIN($A141,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A141,60),0))","v":53.985328576165131},0,{"$f":"AO141","v":0},{"$f":"SUMPRODUCT(AO141:OFFSET(AO141,-MIN($A141,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A141,60),0))","v":298.82720506217782},{"$f":"IF(AQ141>0, SUMPRODUCT(AP141:OFFSET(AP141,-MIN($A141,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A141,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A141,60),0)) / AQ141, 0)","v":0.61651899062066262},{"$f":"IF(AK141<=AN$5, HLOOKUP(AM$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(AM$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.067806975103164},{"$f":"IF(AK141<=AN$5, HLOOKUP(AM$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(AM$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":2.0492133686817731},1062453.4469717045,5364279.7630036063,null,null,null,2078,{"$f":"$C141*$AC$4*BE$4*IF(BA$5=\"Base\", 1, VLOOKUP(BB$5, Assumptions!$B$239:$P$245, BC$3, FALSE))^Assumptions!$D$197","v":0},578.355139136155,{"$f":"SUMPRODUCT(BA141:OFFSET(BA141,-MIN($A141,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A141,60),0))","v":104.48410215355695},0,{"$f":"BD141","v":0},{"$f":"SUMPRODUCT(BD141:OFFSET(BD141,-MIN($A141,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A141,60),0))","v":578.35513913614489},{"$f":"IF(BF141>0, SUMPRODUCT(BE141:OFFSET(BE141,-MIN($A141,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A141,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A141,60),0)) / BF141, 0)","v":0.61651899062066284},{"$f":"IF(AZ141<=BC$5, HLOOKUP(BB$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(BB$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.3107593090762872},{"$f":"IF(AZ141<=BC$5, HLOOKUP(BB$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(BB$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":2.2857360104874145},2524146.5919685466,11580432.39495576,null,null,null,2078,{"$f":"$C141*$AC$4*BT$4*IF(BP$5=\"Base\", 1, VLOOKUP(BQ$5, Assumptions!$B$239:$P$245, BR$3, FALSE))^Assumptions!$D$197","v":0},27.588892525747429,{"$f":"SUMPRODUCT(BP141:OFFSET(BP141,-MIN($A141,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A141,60),0))","v":4.9841359917182837},0,{"$f":"BS141","v":0},{"$f":"SUMPRODUCT(BS141:OFFSET(BS141,-MIN($A141,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A141,60),0))","v":27.588892525747415},{"$f":"IF(BU141>0, SUMPRODUCT(BT141:OFFSET(BT141,-MIN($A141,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A141,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A141,60),0)) / BU141, 0)","v":0.61651899062066262},{"$f":"IF(BO141<=BR$5, HLOOKUP(BQ$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(BQ$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":0.99378237344650655},{"$f":"IF(BO141<=BR$5, HLOOKUP(BQ$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(BQ$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":0.99208245177872267},91289.868271360348,239765.19577591578,null,null,null,2078,0,{"$f":"SUM(CS141, DH141)","v":1301.3932853656461},{"$f":"SUM(CT141, DI141)","v":235.10625179746273},{"$f":"SUM(CU141, DJ141)","v":0},{"$f":"SUM(CV141, DK141)","v":0},{"$f":"SUM(CW141, DL141)","v":1301.3932853656638},{"$f":"SUM(CX141, DM141)","v":1.2330379812413255},6043259.921522731,8307058.3552772999,null,null,null,2078,{"$f":"$C141*$CI$4*CV$4*IF(CR$5=\"Base\", 1, VLOOKUP(CS$5, Assumptions!$B$239:$P$245, CT$3, FALSE))^Assumptions!$D$197","v":0},338.11359137661054,{"$f":"SUMPRODUCT(CR141:OFFSET(CR141,-MIN($A141,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A141,60),0))","v":61.08270270350819},0,{"$f":"CU141","v":0},{"$f":"SUMPRODUCT(CU141:OFFSET(CU141,-MIN($A141,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A141,60),0))","v":338.11359137660554},{"$f":"IF(CW141>0, SUMPRODUCT(CV141:OFFSET(CV141,-MIN($A141,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A141,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A141,60),0)) / CW141, 0)","v":0.61651899062066273},{"$f":"IF(CQ141<=CT$5, HLOOKUP(CS$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(CS$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.3118309497725118},{"$f":"IF(CQ141<=CT$5, HLOOKUP(CS$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(CS$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.6659129494576765},1476853.8694712375,4934226.0178944943,null,null,null,2078,{"$f":"$C141*$CI$4*DK$4*IF(DG$5=\"Base\", 1, VLOOKUP(DH$5, Assumptions!$B$239:$P$245, DI$3, FALSE))^Assumptions!$D$197","v":0},963.27969398903565,{"$f":"SUMPRODUCT(DG141:OFFSET(DG141,-MIN($A141,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A141,60),0))","v":174.02354909395456},0,{"$f":"DJ141","v":0},{"$f":"SUMPRODUCT(DJ141:OFFSET(DJ141,-MIN($A141,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A141,60),0))","v":963.27969398905839},{"$f":"IF(DL141>0, SUMPRODUCT(DK141:OFFSET(DK141,-MIN($A141,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A141,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A141,60),0)) / DL141, 0)","v":0.61651899062066273},{"$f":"IF(DF141<=DI$5, HLOOKUP(DH$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(DH$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.423721678821358},{"$f":"IF(DF141<=DI$5, HLOOKUP(DH$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(DH$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":0.39970376717673978},4566406.0520514939,3372832.3373828051]
[129,2079,{"$f":"'Base Case Liquid Immersed'!$C142","v":0},1811.7010837296386,{"$f":"SUMPRODUCT(C142:OFFSET(C142,-MIN(A142,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A142,60),0))","v":343.03168793821021},{"$f":"IF(B142<$G$4, 0, C142)","v":0},{"$f":"F142","v":0},{"$f":"SUMPRODUCT(F142:OFFSET(F142,-MIN($A142,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A142,60),0))","v":1811.70108372969},{"$f":"IF(H142>0, SUMPRODUCT(G142:OFFSET(G142,-MIN($A142,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A142,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A142,60),0)) / H142, 0)","v":0.62851112408925869},null,{"$f":"B142","v":2079},{"$f":"SUM(Y142, CE142)","v":0},1807.6047035708252,342.25606981171597,0,0,1807.6047035708307,{"$f":"IF(Q142>0, SUMPRODUCT(P142:OFFSET(P142,-MIN($A142,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A142,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A142,60),0)) / Q142, 0)","v":0.6285111240892588},{"$f":"IF(K142<P$4, VLOOKUP($K142, 'Base Case Liquid Immersed'!$B$13:$K$168, 9, FALSE), SUM(AF142, CL142))","v":8277824.6656460576},{"$f":"IF(K142<P$4, VLOOKUP($K142, 'Base Case Liquid Immersed'!$B$13:$K$168, 10, FALSE), SUM(AG142, CM142))","v":20886302.624977455},null,null,{"$f":"IFERROR(SUM(S142:T142)/Q142, \"NA\")","v":16134.128901640535},{"$f":"$B142","v":2079},{"$f":"SUM(AL142, BA142, BP142)","v":0},741.31767000264188,140.3628081492966,0,0,741.31767000262971,{"$f":"IF(AD142>0, SUMPRODUCT(AC142:OFFSET(AC142,-MIN($A142,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A142,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A142,60),0)) / AD142, 0)","v":0.6285111240892588},{"$f":"SUM(AU142, BJ142, BY142)","v":3131823.7377080717},{"$f":"SUM(AV142, BK142, BZ142)","v":14079975.35179059},null,null,null,{"$f":"$X142","v":2079},{"$f":"$C142*$AC$4*AP$4*IF(AL$5=\"Base\", 1, VLOOKUP(AM$5, Assumptions!$B$239:$P$245, AN$3, FALSE))^Assumptions!$D$197","v":0},244.84187648601468,{"$f":"SUMPRODUCT(AL142:OFFSET(AL142,-MIN($A142,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A142,60),0))","v":46.358929143019147},0,{"$f":"AO142","v":0},{"$f":"SUMPRODUCT(AO142:OFFSET(AO142,-MIN($A142,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A142,60),0))","v":244.84187648601267},{"$f":"IF(AQ142>0, SUMPRODUCT(AP142:OFFSET(AP142,-MIN($A142,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A142,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A142,60),0)) / AQ142, 0)","v":0.62851112408925869},{"$f":"IF(AK142<=AN$5, HLOOKUP(AM$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(AM$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.067806975103164},{"$f":"IF(AK142<=AN$5, HLOOKUP(AM$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(AM$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":2.0492133686817731},{"$f":"IF(AK142<AN$7, 0, (AQ142*AS142*(AR142)^2)*(8760))","v":904708.13683447847},{"$f":"IF(AK142<AN$7,0,AQ142*AT142*8760)","v":4395183.2394124335},null,null,null,{"$f":"$X142","v":2079},{"$f":"$C142*$AC$4*BE$4*IF(BA$5=\"Base\", 1, VLOOKUP(BB$5, Assumptions!$B$239:$P$245, BC$3, FALSE))^Assumptions!$D$197","v":0},473.87103698259807,{"$f":"SUMPRODUCT(BA142:OFFSET(BA142,-MIN($A142,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A142,60),0))","v":89.723841941146858},0,{"$f":"BD142","v":0},{"$f":"SUMPRODUCT(BD142:OFFSET(BD142,-MIN($A142,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A142,60),0))","v":473.87103698258801},{"$f":"IF(BF142>0, SUMPRODUCT(BE142:OFFSET(BE142,-MIN($A142,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A142,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A142,60),0)) / BF142, 0)","v":0.62851112408925869},{"$f":"IF(AZ142<=BC$5, HLOOKUP(BB$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(BB$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.3107593090762872},{"$f":"IF(AZ142<=BC$5, HLOOKUP(BB$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(BB$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":2.2857360104874145},{"$f":"IF(AZ142<BC$7, 0, (BF142*BH142*(BG142)^2)*(8760))","v":2149379.7839575163},{"$f":"IF(AZ142<BC$7,0,BF142*BI142*8760)","v":9488342.2595690843},null,null,null,{"$f":"$X142","v":2079},{"$f":"$C142*$AC$4*BT$4*IF(BP$5=\"Base\", 1, VLOOKUP(BQ$5, Assumptions!$B$239:$P$245, BR$3, FALSE))^Assumptions!$D$197","v":0},22.604756534029146,{"$f":"SUMPRODUCT(BP142:OFFSET(BP142,-MIN($A142,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A142,60),0))","v":4.2800370651305712},0,{"$f":"BS142","v":0},{"$f":"SUMPRODUCT(BS142:OFFSET(BS142,-MIN($A142,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A142,60),0))","v":22.604756534029129},{"$f":"IF(BU142>0, SUMPRODUCT(BT142:OFFSET(BT142,-MIN($A142,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A142,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A142,60),0)) / BU142, 0)","v":0.62851112408925858},{"$f":"IF(BO142<=BR$5, HLOOKUP(BQ$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(BQ$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":0.99378237344650655},{"$f":"IF(BO142<=BR$5, HLOOKUP(BQ$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(BQ$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":0.99208245177872267},{"$f":"IF(BO142<BR$7, 0, (BU142*BW142*(BV142)^2)*(8760))","v":77735.816916077005},{"$f":"IF(BO142<BR$7,0,BU142*BX142*8760)","v":196449.8528090727},null,null,null,{"$f":"$B142","v":2079},{"$f":"SUM(CR142, DG142)","v":0},1066.2870335681835,201.89326166241935,0,0,1066.287033568201,1.2570222481785174,{"$f":"SUM(DA142, DP142)","v":5146000.9279379863},{"$f":"SUM(DB142, DQ142)","v":6806327.2731868625},null,null,null,{"$f":"$X142","v":2079},{"$f":"$C142*$CI$4*CV$4*IF(CR$5=\"Base\", 1, VLOOKUP(CS$5, Assumptions!$B$239:$P$245, CT$3, FALSE))^Assumptions!$D$197","v":0},277.03088867310237,{"$f":"SUMPRODUCT(CR142:OFFSET(CR142,-MIN($A142,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A142,60),0))","v":52.453671417427778},0,{"$f":"CU142","v":0},{"$f":"SUMPRODUCT(CU142:OFFSET(CU142,-MIN($A142,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A142,60),0))","v":277.03088867309731},{"$f":"IF(CW142>0, SUMPRODUCT(CV142:OFFSET(CV142,-MIN($A142,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A142,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A142,60),0)) / CW142, 0)","v":0.62851112408925869},{"$f":"IF(CQ142<=CT$5, HLOOKUP(CS$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(CS$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.3118309497725118},{"$f":"IF(CQ142<=CT$5, HLOOKUP(CS$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(CS$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.6659129494576765},{"$f":"IF(CQ142<CT$7, 0, (CW142*CY142*(CX142)^2)*(8760))","v":1257581.418211255},{"$f":"IF(CQ142<CT$7,0,CW142*CZ142*8760)","v":4042821.8608008595},null,null,null,{"$f":"$X142","v":2079},{"$f":"$C142*$CI$4*DK$4*IF(DG$5=\"Base\", 1, VLOOKUP(DH$5, Assumptions!$B$239:$P$245, DI$3, FALSE))^Assumptions!$D$197","v":0},789.25614489508109,{"$f":"SUMPRODUCT(DG142:OFFSET(DG142,-MIN($A142,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A142,60),0))","v":149.43959024499156},0,{"$f":"DJ142","v":0},{"$f":"SUMPRODUCT(DJ142:OFFSET(DJ142,-MIN($A142,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A142,60),0))","v":789.25614489510372},{"$f":"IF(DL142>0, SUMPRODUCT(DK142:OFFSET(DK142,-MIN($A142,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A142,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A142,60),0)) / DL142, 0)","v":0.62851112408925858},{"$f":"IF(DF142<=DI$5, HLOOKUP(DH$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(DH$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.423721678821358},{"$f":"IF(DF142<=DI$5, HLOOKUP(DH$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(DH$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":0.39970376717673978},{"$f":"IF(DF142<DI$7, 0, (DL142*DN142*(DM142)^2)*(8760))","v":3888419.5097267316},{"$f":"IF(DF142<DI$7,0,DL142*DO142*8760)","v":2763505.4123860025}]
[{"$f":"A142+1","v":130},{"$f":"B142+1","v":2080},{"$f":"'Base Case Liquid Immersed'!$C143","v":0},{"$f":"D142 - E142 + C142","v":1468.6693957914285},{"$f":"SUMPRODUCT(C143:OFFSET(C143,-MIN(A143,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A143,60),0))","v":291.38739790847444},0,{"$f":"F143","v":0},{"$f":"SUMPRODUCT(F143:OFFSET(F143,-MIN($A143,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A143,60),0))","v":1468.6693957914799},{"$f":"IF(H143>0, SUMPRODUCT(G143:OFFSET(G143,-MIN($A143,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A143,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A143,60),0)) / H143, 0)","v":0.6402855143497469},null,2080,0,1465.3486337591094,290.72855105672085,0,0,1465.3486337591148,{"$f":"IF(Q143>0, SUMPRODUCT(P143:OFFSET(P143,-MIN($A143,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A143,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A143,60),0)) / Q143, 0)","v":0.64028551434974701},{"$f":"IF(K143<P$4, VLOOKUP($K143, 'Base Case Liquid Immersed'!$B$13:$K$168, 9, FALSE), SUM(AF143, CL143))","v":6964262.6221541483},{"$f":"IF(K143<P$4, VLOOKUP($K143, 'Base Case Liquid Immersed'!$B$13:$K$168, 10, FALSE), SUM(AG143, CM143))","v":16931641.611315846},null,null,16307.316691024522,2080,0,600.95486185334539,119.23083163418181,0,0,600.95486185333323,{"$f":"IF(AD143>0, SUMPRODUCT(AC143:OFFSET(AC143,-MIN($A143,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A143,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A143,60),0)) / AD143, 0)","v":0.64028551434974701},2634852.0144686033,11414040.140718129,null,null,null,2080,{"$f":"$C143*$AC$4*AP$4*IF(AL$5=\"Base\", 1, VLOOKUP(AM$5, Assumptions!$B$239:$P$245, AN$3, FALSE))^Assumptions!$D$197","v":0},198.48294734299554,{"$f":"SUMPRODUCT(AL143:OFFSET(AL143,-MIN($A143,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A143,60),0))","v":39.379474864260764},0,{"$f":"AO143","v":0},{"$f":"SUMPRODUCT(AO143:OFFSET(AO143,-MIN($A143,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A143,60),0))","v":198.48294734299353},{"$f":"IF(AQ143>0, SUMPRODUCT(AP143:OFFSET(AP143,-MIN($A143,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A143,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A143,60),0)) / AQ143, 0)","v":0.6402855143497469},{"$f":"IF(AK143<=AN$5, HLOOKUP(AM$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(AM$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.067806975103164},{"$f":"IF(AK143<=AN$5, HLOOKUP(AM$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(AM$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":2.0492133686817731},761145.0249077403,3562989.0441594552,null,null,null,2080,{"$f":"$C143*$AC$4*BE$4*IF(BA$5=\"Base\", 1, VLOOKUP(BB$5, Assumptions!$B$239:$P$245, BC$3, FALSE))^Assumptions!$D$197","v":0},384.1471950414512,{"$f":"SUMPRODUCT(BA143:OFFSET(BA143,-MIN($A143,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A143,60),0))","v":76.215690132660214},0,{"$f":"BD143","v":0},{"$f":"SUMPRODUCT(BD143:OFFSET(BD143,-MIN($A143,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A143,60),0))","v":384.14719504144114},{"$f":"IF(BF143>0, SUMPRODUCT(BE143:OFFSET(BE143,-MIN($A143,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A143,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A143,60),0)) / BF143, 0)","v":0.6402855143497469},{"$f":"IF(AZ143<=BC$5, HLOOKUP(BB$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(BB$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.3107593090762872},{"$f":"IF(AZ143<=BC$5, HLOOKUP(BB$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(BB$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":2.2857360104874145},1808306.6378962509,7691797.5148174409,null,null,null,2080,{"$f":"$C143*$AC$4*BT$4*IF(BP$5=\"Base\", 1, VLOOKUP(BQ$5, Assumptions!$B$239:$P$245, BR$3, FALSE))^Assumptions!$D$197","v":0},18.324719468898575,{"$f":"SUMPRODUCT(BP143:OFFSET(BP143,-MIN($A143,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A143,60),0))","v":3.6356666372608348},0,{"$f":"BS143","v":0},{"$f":"SUMPRODUCT(BS143:OFFSET(BS143,-MIN($A143,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A143,60),0))","v":18.324719468898557},{"$f":"IF(BU143>0, SUMPRODUCT(BT143:OFFSET(BT143,-MIN($A143,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A143,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A143,60),0)) / BU143, 0)","v":0.64028551434974701},{"$f":"IF(BO143<=BR$5, HLOOKUP(BQ$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(BQ$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":0.99378237344650655},{"$f":"IF(BO143<=BR$5, HLOOKUP(BQ$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(BQ$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":0.99208245177872267},65400.351664612215,159253.58174123263,null,null,null,2080,0,864.39377190576408,171.49771942253903,0,0,864.3937719057817,1.280571028699494,4329410.6076855445,5517601.4705977198,null,null,null,2080,{"$f":"$C143*$CI$4*CV$4*IF(CR$5=\"Base\", 1, VLOOKUP(CS$5, Assumptions!$B$239:$P$245, CT$3, FALSE))^Assumptions!$D$197","v":0},224.57721725567458,{"$f":"SUMPRODUCT(CR143:OFFSET(CR143,-MIN($A143,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A143,60),0))","v":44.556638242189294},0,{"$f":"CU143","v":0},{"$f":"SUMPRODUCT(CU143:OFFSET(CU143,-MIN($A143,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A143,60),0))","v":224.57721725566955},{"$f":"IF(CW143>0, SUMPRODUCT(CV143:OFFSET(CV143,-MIN($A143,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A143,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A143,60),0)) / CW143, 0)","v":0.6402855143497469},{"$f":"IF(CQ143<=CT$5, HLOOKUP(CS$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(CS$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.3118309497725118},{"$f":"IF(CQ143<=CT$5, HLOOKUP(CS$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(CS$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.6659129494576765},1058022.8041687689,3277344.5867634555,null,null,null,2080,{"$f":"$C143*$CI$4*DK$4*IF(DG$5=\"Base\", 1, VLOOKUP(DH$5, Assumptions!$B$239:$P$245, DI$3, FALSE))^Assumptions!$D$197","v":0},639.81655465008953,{"$f":"SUMPRODUCT(DG143:OFFSET(DG143,-MIN($A143,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A143,60),0))","v":126.94108118034973},0,{"$f":"DJ143","v":0},{"$f":"SUMPRODUCT(DJ143:OFFSET(DJ143,-MIN($A143,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A143,60),0))","v":639.81655465011215},{"$f":"IF(DL143>0, SUMPRODUCT(DK143:OFFSET(DK143,-MIN($A143,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A143,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A143,60),0)) / DL143, 0)","v":0.64028551434974712},{"$f":"IF(DF143<=DI$5, HLOOKUP(DH$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(DH$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.423721678821358},{"$f":"IF(DF143<=DI$5, HLOOKUP(DH$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(DH$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":0.39970376717673978},3271387.8035167754,2240256.8838342638]
[131,2081,{"$f":"'Base Case Liquid Immersed'!$C144","v":0},1177.2819978829541,{"$f":"SUMPRODUCT(C144:OFFSET(C144,-MIN(A144,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A144,60),0))","v":244.8146064451239},0,0,{"$f":"SUMPRODUCT(F144:OFFSET(F144,-MIN($A144,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A144,60),0))","v":1177.2819978830055},{"$f":"IF(H144>0, SUMPRODUCT(G144:OFFSET(G144,-MIN($A144,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A144,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A144,60),0)) / H144, 0)","v":0.65162927685538119},null,2081,0,1174.6200827023886,244.26106386271499,0,0,1174.620082702394,{"$f":"IF(Q144>0, SUMPRODUCT(P144:OFFSET(P144,-MIN($A144,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A144,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A144,60),0)) / Q144, 0)","v":0.6516292768553813},{"$f":"IF(K144<P$4, VLOOKUP($K144, 'Base Case Liquid Immersed'!$B$13:$K$168, 9, FALSE), SUM(AF144, CL144))","v":5782097.64608353},{"$f":"IF(K144<P$4, VLOOKUP($K144, 'Base Case Liquid Immersed'!$B$13:$K$168, 10, FALSE), SUM(AG144, CM144))","v":13572364.836312734},null,null,16477.210604017895,2081,0,481.72403021916352,100.17402719597206,0,0,481.72403021915136,{"$f":"IF(AD144>0, SUMPRODUCT(AC144:OFFSET(AC144,-MIN($A144,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A144,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A144,60),0)) / AD144, 0)","v":0.6516292768553813},2187592.9236460882,9149468.2324607428,null,null,null,2081,{"$f":"$C144*$AC$4*AP$4*IF(AL$5=\"Base\", 1, VLOOKUP(AM$5, Assumptions!$B$239:$P$245, AN$3, FALSE))^Assumptions!$D$197","v":0},159.10347247873477,{"$f":"SUMPRODUCT(AL144:OFFSET(AL144,-MIN($A144,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A144,60),0))","v":33.085406953453109},0,0,{"$f":"SUMPRODUCT(AO144:OFFSET(AO144,-MIN($A144,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A144,60),0))","v":159.10347247873275},{"$f":"IF(AQ144>0, SUMPRODUCT(AP144:OFFSET(AP144,-MIN($A144,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A144,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A144,60),0)) / AQ144, 0)","v":0.6516292768553813},{"$f":"IF(AK144<=AN$5, HLOOKUP(AM$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(AM$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.067806975103164},{"$f":"IF(AK144<=AN$5, HLOOKUP(AM$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(AM$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":2.0492133686817731},631942.69022065378,2856083.7941902988,null,null,null,2081,{"$f":"$C144*$AC$4*BE$4*IF(BA$5=\"Base\", 1, VLOOKUP(BB$5, Assumptions!$B$239:$P$245, BC$3, FALSE))^Assumptions!$D$197","v":0},307.931504908791,{"$f":"SUMPRODUCT(BA144:OFFSET(BA144,-MIN($A144,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A144,60),0))","v":64.034046491713681},0,0,{"$f":"SUMPRODUCT(BD144:OFFSET(BD144,-MIN($A144,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A144,60),0))","v":307.93150490878088},{"$f":"IF(BF144>0, SUMPRODUCT(BE144:OFFSET(BE144,-MIN($A144,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A144,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A144,60),0)) / BF144, 0)","v":0.6516292768553813},{"$f":"IF(AZ144<=BC$5, HLOOKUP(BB$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(BB$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.3107593090762872},{"$f":"IF(AZ144<=BC$5, HLOOKUP(BB$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(BB$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":2.2857360104874145},1501351.4167481242,6165727.1347141825,null,null,null,2081,{"$f":"$C144*$AC$4*BT$4*IF(BP$5=\"Base\", 1, VLOOKUP(BQ$5, Assumptions!$B$239:$P$245, BR$3, FALSE))^Assumptions!$D$197","v":0},14.68905283163774,{"$f":"SUMPRODUCT(BP144:OFFSET(BP144,-MIN($A144,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A144,60),0))","v":3.0545737508052766},0,0,{"$f":"SUMPRODUCT(BS144:OFFSET(BS144,-MIN($A144,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A144,60),0))","v":14.689052831637724},{"$f":"IF(BU144>0, SUMPRODUCT(BT144:OFFSET(BT144,-MIN($A144,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A144,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A144,60),0)) / BU144, 0)","v":0.6516292768553813},{"$f":"IF(BO144<=BR$5, HLOOKUP(BQ$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(BQ$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":0.99378237344650655},{"$f":"IF(BO144<=BR$5, HLOOKUP(BQ$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(BQ$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":0.99208245177872267},54298.816677309878,127657.30355626068,null,null,null,2081,0,692.89605248322505,144.08703666674293,0,0,692.89605248324278,1.3032585537107626,3594504.7224374418,4422896.6038519908,null,null,null,2081,{"$f":"$C144*$CI$4*CV$4*IF(CR$5=\"Base\", 1, VLOOKUP(CS$5, Assumptions!$B$239:$P$245, CT$3, FALSE))^Assumptions!$D$197","v":0},180.0205790134853,{"$f":"SUMPRODUCT(CR144:OFFSET(CR144,-MIN($A144,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A144,60),0))","v":37.43509820285913},0,0,{"$f":"SUMPRODUCT(CU144:OFFSET(CU144,-MIN($A144,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A144,60),0))","v":180.02057901348024},{"$f":"IF(CW144>0, SUMPRODUCT(CV144:OFFSET(CV144,-MIN($A144,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A144,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A144,60),0)) / CW144, 0)","v":0.65162927685538141},{"$f":"IF(CQ144<=CT$5, HLOOKUP(CS$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(CS$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.3118309497725118},{"$f":"IF(CQ144<=CT$5, HLOOKUP(CS$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(CS$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.6659129494576765},878426.25951901253,2627111.8564274483,null,null,null,2081,{"$f":"$C144*$CI$4*DK$4*IF(DG$5=\"Base\", 1, VLOOKUP(DH$5, Assumptions!$B$239:$P$245, DI$3, FALSE))^Assumptions!$D$197","v":0},512.87547346973975,{"$f":"SUMPRODUCT(DG144:OFFSET(DG144,-MIN($A144,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A144,60),0))","v":106.65193846388379},0,0,{"$f":"SUMPRODUCT(DJ144:OFFSET(DJ144,-MIN($A144,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A144,60),0))","v":512.87547346976248},{"$f":"IF(DL144>0, SUMPRODUCT(DK144:OFFSET(DK144,-MIN($A144,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A144,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A144,60),0)) / DL144, 0)","v":0.65162927685538119},{"$f":"IF(DF144<=DI$5, HLOOKUP(DH$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(DH$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.423721678821358},{"$f":"IF(DF144<=DI$5, HLOOKUP(DH$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(DH$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":0.39970376717673978},2716078.4629184292,1795784.7474245427]
[132,2082,{"$f":"'Base Case Liquid Immersed'!$C145","v":0},932.4673914378302,{"$f":"SUMPRODUCT(C145:OFFSET(C145,-MIN(A145,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A145,60),0))","v":203.29465452732288},0,0,{"$f":"SUMPRODUCT(F145:OFFSET(F145,-MIN($A145,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A145,60),0))","v":932.46739143788159},{"$f":"IF(H145>0, SUMPRODUCT(G145:OFFSET(G145,-MIN($A145,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A145,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A145,60),0)) / H145, 0)","v":0.66234774396246432},null,2082,0,930.35901883967358,202.83499139818605,0,0,930.35901883967904,{"$f":"IF(Q145>0, SUMPRODUCT(P145:OFFSET(P145,-MIN($A145,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A145,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A145,60),0)) / Q145, 0)","v":0.66234774396246454},{"$f":"IF(K145<P$4, VLOOKUP($K145, 'Base Case Liquid Immersed'!$B$13:$K$168, 9, FALSE), SUM(AF145, CL145))","v":4731616.2854917645},{"$f":"IF(K145<P$4, VLOOKUP($K145, 'Base Case Liquid Immersed'!$B$13:$K$168, 10, FALSE), SUM(AG145, CM145))","v":10750005.230112638},null,null,16640.48093488974,2082,0,381.55000302319144,83.184759876574802,0,0,381.55000302317927,{"$f":"IF(AD145>0, SUMPRODUCT(AC145:OFFSET(AC145,-MIN($A145,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A145,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A145,60),0)) / AD145, 0)","v":0.66234774396246443},1790154.8775402401,7246845.5230844989,null,null,null,2082,{"$f":"$C145*$AC$4*AP$4*IF(AL$5=\"Base\", 1, VLOOKUP(AM$5, Assumptions!$B$239:$P$245, AN$3, FALSE))^Assumptions!$D$197","v":0},126.01806552528166,{"$f":"SUMPRODUCT(AL145:OFFSET(AL145,-MIN($A145,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A145,60),0))","v":27.474203742029644},0,0,{"$f":"SUMPRODUCT(AO145:OFFSET(AO145,-MIN($A145,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A145,60),0))","v":126.01806552527964},{"$f":"IF(AQ145>0, SUMPRODUCT(AP145:OFFSET(AP145,-MIN($A145,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A145,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A145,60),0)) / AQ145, 0)","v":0.66234774396246443},{"$f":"IF(AK145<=AN$5, HLOOKUP(AM$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(AM$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.067806975103164},{"$f":"IF(AK145<=AN$5, HLOOKUP(AM$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(AM$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":2.0492133686817731},517132.45046472992,2262164.0440316116,null,null,null,2082,{"$f":"$C145*$AC$4*BE$4*IF(BA$5=\"Base\", 1, VLOOKUP(BB$5, Assumptions!$B$239:$P$245, BC$3, FALSE))^Assumptions!$D$197","v":0},243.8974584170773,{"$f":"SUMPRODUCT(BA145:OFFSET(BA145,-MIN($A145,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A145,60),0))","v":53.174030539053845},0,0,{"$f":"SUMPRODUCT(BD145:OFFSET(BD145,-MIN($A145,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A145,60),0))","v":243.89745841706721},{"$f":"IF(BF145>0, SUMPRODUCT(BE145:OFFSET(BE145,-MIN($A145,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A145,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A145,60),0)) / BF145, 0)","v":0.66234774396246443},{"$f":"IF(AZ145<=BC$5, HLOOKUP(BB$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(BB$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.3107593090762872},{"$f":"IF(AZ145<=BC$5, HLOOKUP(BB$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(BB$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":2.2857360104874145},1228588.5241912662,4883570.3832753664,null,null,null,2082,{"$f":"$C145*$AC$4*BT$4*IF(BP$5=\"Base\", 1, VLOOKUP(BQ$5, Assumptions!$B$239:$P$245, BR$3, FALSE))^Assumptions!$D$197","v":0},11.634479080832463,{"$f":"SUMPRODUCT(BP145:OFFSET(BP145,-MIN($A145,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A145,60),0))","v":2.5365255954913057},0,0,{"$f":"SUMPRODUCT(BS145:OFFSET(BS145,-MIN($A145,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A145,60),0))","v":11.634479080832445},{"$f":"IF(BU145>0, SUMPRODUCT(BT145:OFFSET(BT145,-MIN($A145,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A145,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A145,60),0)) / BU145, 0)","v":0.66234774396246432},{"$f":"IF(BO145<=BR$5, HLOOKUP(BQ$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(BQ$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":0.99378237344650655},{"$f":"IF(BO145<=BR$5, HLOOKUP(BQ$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(BQ$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":0.99208245177872267},44433.902884243951,101111.09577752129,null,null,null,2082,0,548.80901581648209,119.65023152161123,0,0,548.80901581649982,1.3246954879249289,2941461.4079515245,3503159.7070281385,null,null,null,2082,{"$f":"$C145*$CI$4*CV$4*IF(CR$5=\"Base\", 1, VLOOKUP(CS$5, Assumptions!$B$239:$P$245, CT$3, FALSE))^Assumptions!$D$197","v":0},142.58548081062617,{"$f":"SUMPRODUCT(CR145:OFFSET(CR145,-MIN($A145,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A145,60),0))","v":31.08619811070195},0,0,{"$f":"SUMPRODUCT(CU145:OFFSET(CU145,-MIN($A145,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A145,60),0))","v":142.58548081062114},{"$f":"IF(CW145>0, SUMPRODUCT(CV145:OFFSET(CV145,-MIN($A145,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A145,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A145,60),0)) / CW145, 0)","v":0.66234774396246443},{"$f":"IF(CQ145<=CT$5, HLOOKUP(CS$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(CS$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.3118309497725118},{"$f":"IF(CQ145<=CT$5, HLOOKUP(CS$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(CS$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.6659129494576765},718835.31713772961,2080806.59025067,null,null,null,2082,{"$f":"$C145*$CI$4*DK$4*IF(DG$5=\"Base\", 1, VLOOKUP(DH$5, Assumptions!$B$239:$P$245, DI$3, FALSE))^Assumptions!$D$197","v":0},406.22353500585598,{"$f":"SUMPRODUCT(DG145:OFFSET(DG145,-MIN($A145,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A145,60),0))","v":88.564033410909275},0,0,{"$f":"SUMPRODUCT(DJ145:OFFSET(DJ145,-MIN($A145,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A145,60),0))","v":406.22353500587866},{"$f":"IF(DL145>0, SUMPRODUCT(DK145:OFFSET(DK145,-MIN($A145,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A145,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A145,60),0)) / DL145, 0)","v":0.66234774396246443},{"$f":"IF(DF145<=DI$5, HLOOKUP(DH$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(DH$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.423721678821358},{"$f":"IF(DF145<=DI$5, HLOOKUP(DH$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(DH$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":0.39970376717673978},2222626.0908137951,1422353.1167774687]
[133,2083,{"$f":"'Base Case Liquid Immersed'!$C146","v":0},729.1727369105073,{"$f":"SUMPRODUCT(C146:OFFSET(C146,-MIN(A146,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A146,60),0))","v":166.74157579537535},0,0,{"$f":"SUMPRODUCT(F146:OFFSET(F146,-MIN($A146,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A146,60),0))","v":729.17273691055857},{"$f":"IF(H146>0, SUMPRODUCT(G146:OFFSET(G146,-MIN($A146,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A146,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A146,60),0)) / H146, 0)","v":0.67213691153886734},null,2083,0,727.52402744148753,166.36456167926139,0,0,727.52402744149299,{"$f":"IF(Q146>0, SUMPRODUCT(P146:OFFSET(P146,-MIN($A146,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A146,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A146,60),0)) / Q146, 0)","v":0.67213691153886745},{"$f":"IF(K146<P$4, VLOOKUP($K146, 'Base Case Liquid Immersed'!$B$13:$K$168, 9, FALSE), SUM(AF146, CL146))","v":3810216.5255256705},{"$f":"IF(K146<P$4, VLOOKUP($K146, 'Base Case Liquid Immersed'!$B$13:$K$168, 10, FALSE), SUM(AG146, CM146))","v":8406310.8344805203},null,null,16791.922877060766,2083,0,298.36524314661665,68.227853684740197,0,0,298.36524314660448,{"$f":"IF(AD146>0, SUMPRODUCT(AC146:OFFSET(AC146,-MIN($A146,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A146,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A146,60),0)) / AD146, 0)","v":0.67213691153886745},1441553.4325064782,5666902.9207415162,null,null,null,2083,{"$f":"$C146*$AC$4*AP$4*IF(AL$5=\"Base\", 1, VLOOKUP(AM$5, Assumptions!$B$239:$P$245, AN$3, FALSE))^Assumptions!$D$197","v":0},98.543861783252012,{"$f":"SUMPRODUCT(AL146:OFFSET(AL146,-MIN($A146,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A146,60),0))","v":22.534247328443751},0,0,{"$f":"SUMPRODUCT(AO146:OFFSET(AO146,-MIN($A146,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A146,60),0))","v":98.543861783250009},{"$f":"IF(AQ146>0, SUMPRODUCT(AP146:OFFSET(AP146,-MIN($A146,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A146,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A146,60),0)) / AQ146, 0)","v":0.67213691153886712},{"$f":"IF(AK146<=AN$5, HLOOKUP(AM$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(AM$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.067806975103164},{"$f":"IF(AK146<=AN$5, HLOOKUP(AM$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(AM$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":2.0492133686817731},416429.92367913714,1768971.6149576195,null,null,null,2083,{"$f":"$C146*$AC$4*BE$4*IF(BA$5=\"Base\", 1, VLOOKUP(BB$5, Assumptions!$B$239:$P$245, BC$3, FALSE))^Assumptions!$D$197","v":0},190.72342787802347,{"$f":"SUMPRODUCT(BA146:OFFSET(BA146,-MIN($A146,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A146,60),0))","v":43.61315679493979},0,0,{"$f":"SUMPRODUCT(BD146:OFFSET(BD146,-MIN($A146,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A146,60),0))","v":190.72342787801338},{"$f":"IF(BF146>0, SUMPRODUCT(BE146:OFFSET(BE146,-MIN($A146,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A146,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A146,60),0)) / BF146, 0)","v":0.67213691153886734},{"$f":"IF(AZ146<=BC$5, HLOOKUP(BB$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(BB$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.3107593090762872},{"$f":"IF(AZ146<=BC$5, HLOOKUP(BB$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(BB$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":2.2857360104874145},989342.33367535938,3818864.24658472,null,null,null,2083,{"$f":"$C146*$AC$4*BT$4*IF(BP$5=\"Base\", 1, VLOOKUP(BQ$5, Assumptions!$B$239:$P$245, BR$3, FALSE))^Assumptions!$D$197","v":0},9.0979534853411579,{"$f":"SUMPRODUCT(BP146:OFFSET(BP146,-MIN($A146,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A146,60),0))","v":2.0804495613566627},0,0,{"$f":"SUMPRODUCT(BS146:OFFSET(BS146,-MIN($A146,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A146,60),0))","v":9.0979534853411401},{"$f":"IF(BU146>0, SUMPRODUCT(BT146:OFFSET(BT146,-MIN($A146,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A146,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A146,60),0)) / BU146, 0)","v":0.67213691153886734},{"$f":"IF(BO146<=BR$5, HLOOKUP(BQ$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(BQ$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":0.99378237344650655},{"$f":"IF(BO146<=BR$5, HLOOKUP(BQ$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(BQ$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":0.99208245177872267},35781.175151981537,79067.059199176685,null,null,null,2083,0,429.15878429487094,98.136707994521174,0,0,429.15878429488851,1.3442738230777347,2368663.0930191926,2739407.9137390042,null,null,null,2083,{"$f":"$C146*$CI$4*CV$4*IF(CR$5=\"Base\", 1, VLOOKUP(CS$5, Assumptions!$B$239:$P$245, CT$3, FALSE))^Assumptions!$D$197","v":0},111.49928269992421,{"$f":"SUMPRODUCT(CR146:OFFSET(CR146,-MIN($A146,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A146,60),0))","v":25.496792675230022},0,0,{"$f":"SUMPRODUCT(CU146:OFFSET(CU146,-MIN($A146,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A146,60),0))","v":111.49928269991918},{"$f":"IF(CW146>0, SUMPRODUCT(CV146:OFFSET(CV146,-MIN($A146,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A146,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A146,60),0)) / CW146, 0)","v":0.67213691153886734},{"$f":"IF(CQ146<=CT$5, HLOOKUP(CS$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(CS$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.3118309497725118},{"$f":"IF(CQ146<=CT$5, HLOOKUP(CS$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(CS$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.6659129494576765},578854.67443499656,1627153.3464081297,null,null,null,2083,{"$f":"$C146*$CI$4*DK$4*IF(DG$5=\"Base\", 1, VLOOKUP(DH$5, Assumptions!$B$239:$P$245, DI$3, FALSE))^Assumptions!$D$197","v":0},317.65950159494673,{"$f":"SUMPRODUCT(DG146:OFFSET(DG146,-MIN($A146,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A146,60),0))","v":72.639915319291148},0,0,{"$f":"SUMPRODUCT(DJ146:OFFSET(DJ146,-MIN($A146,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A146,60),0))","v":317.65950159496936},{"$f":"IF(DL146>0, SUMPRODUCT(DK146:OFFSET(DK146,-MIN($A146,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A146,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A146,60),0)) / DL146, 0)","v":0.67213691153886745},{"$f":"IF(DF146<=DI$5, HLOOKUP(DH$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(DH$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.423721678821358},{"$f":"IF(DF146<=DI$5, HLOOKUP(DH$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(DH$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":0.39970376717673978},1789808.4185841961,1112254.5673308747]
[134,2084,{"$f":"'Base Case Liquid Immersed'!$C147","v":0},562.431161115132,{"$f":"SUMPRODUCT(C147:OFFSET(C147,-MIN(A147,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A147,60),0))","v":135.00297714177844},0,0,{"$f":"SUMPRODUCT(F147:OFFSET(F147,-MIN($A147,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A147,60),0))","v":562.43116111518327},{"$f":"IF(H147>0, SUMPRODUCT(G147:OFFSET(G147,-MIN($A147,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A147,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A147,60),0)) / H147, 0)","v":0.68055020936313626},null,2084,0,561.1594657622262,134.69772616968541,0,0,561.15946576223178,{"$f":"IF(Q147>0, SUMPRODUCT(P147:OFFSET(P147,-MIN($A147,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A147,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A147,60),0)) / Q147, 0)","v":0.68055020936313615},{"$f":"IF(K147<P$4, VLOOKUP($K147, 'Base Case Liquid Immersed'!$B$13:$K$168, 9, FALSE), SUM(AF147, CL147))","v":3012960.6523102396},{"$f":"IF(K147<P$4, VLOOKUP($K147, 'Base Case Liquid Immersed'!$B$13:$K$168, 10, FALSE), SUM(AG147, CM147))","v":6484020.7594211847},null,null,16923.854966665356,2084,0,230.13738946187644,55.2409519191377,0,0,230.1373894618643,{"$f":"IF(AD147>0, SUMPRODUCT(AC147:OFFSET(AC147,-MIN($A147,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A147,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A147,60),0)) / AD147, 0)","v":0.68055020936313637},1139920.4589155368,4371039.4372995133,null,null,null,2084,{"$f":"$C147*$AC$4*AP$4*IF(AL$5=\"Base\", 1, VLOOKUP(AM$5, Assumptions!$B$239:$P$245, AN$3, FALSE))^Assumptions!$D$197","v":0},76.009614454808258,{"$f":"SUMPRODUCT(AL147:OFFSET(AL147,-MIN($A147,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A147,60),0))","v":18.244942585419956},0,0,{"$f":"SUMPRODUCT(AO147:OFFSET(AO147,-MIN($A147,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A147,60),0))","v":76.00961445480624},{"$f":"IF(AQ147>0, SUMPRODUCT(AP147:OFFSET(AP147,-MIN($A147,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A147,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A147,60),0)) / AQ147, 0)","v":0.68055020936313626},{"$f":"IF(AK147<=AN$5, HLOOKUP(AM$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(AM$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.067806975103164},{"$f":"IF(AK147<=AN$5, HLOOKUP(AM$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(AM$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":2.0492133686817731},329295.45239340334,1364456.8824608338,null,null,null,2084,{"$f":"$C147*$AC$4*BE$4*IF(BA$5=\"Base\", 1, VLOOKUP(BB$5, Assumptions!$B$239:$P$245, BC$3, FALSE))^Assumptions!$D$197","v":0},147.11027108308369,{"$f":"SUMPRODUCT(BA147:OFFSET(BA147,-MIN($A147,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A147,60),0))","v":35.311565107754959},0,0,{"$f":"SUMPRODUCT(BD147:OFFSET(BD147,-MIN($A147,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A147,60),0))","v":147.1102710830736},{"$f":"IF(BF147>0, SUMPRODUCT(BE147:OFFSET(BE147,-MIN($A147,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A147,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A147,60),0)) / BF147, 0)","v":0.68055020936313626},{"$f":"IF(AZ147<=BC$5, HLOOKUP(BB$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(BB$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.3107593090762872},{"$f":"IF(AZ147<=BC$5, HLOOKUP(BB$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(BB$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":2.2857360104874145},782330.74237622181,2945595.938553805,null,null,null,2084,{"$f":"$C147*$AC$4*BT$4*IF(BP$5=\"Base\", 1, VLOOKUP(BQ$5, Assumptions!$B$239:$P$245, BR$3, FALSE))^Assumptions!$D$197","v":0},7.0175039239844956,{"$f":"SUMPRODUCT(BP147:OFFSET(BP147,-MIN($A147,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A147,60),0))","v":1.6844442259627876},0,0,{"$f":"SUMPRODUCT(BS147:OFFSET(BS147,-MIN($A147,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A147,60),0))","v":7.017503923984477},{"$f":"IF(BU147>0, SUMPRODUCT(BT147:OFFSET(BT147,-MIN($A147,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A147,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A147,60),0)) / BU147, 0)","v":0.68055020936313626},{"$f":"IF(BO147<=BR$5, HLOOKUP(BQ$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(BQ$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":0.99378237344650655},{"$f":"IF(BO147<=BR$5, HLOOKUP(BQ$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(BQ$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":0.99208245177872267},28294.264145911711,60986.616284874348,null,null,null,2084,0,331.02207630034974,79.45677425054771,0,0,331.02207630036742,1.3611004187262723,1873040.1933947029,2112981.3221216719,null,null,null,2084,{"$f":"$C147*$CI$4*CV$4*IF(CR$5=\"Base\", 1, VLOOKUP(CS$5, Assumptions!$B$239:$P$245, CT$3, FALSE))^Assumptions!$D$197","v":0},86.002490024694183,{"$f":"SUMPRODUCT(CR147:OFFSET(CR147,-MIN($A147,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A147,60),0))","v":20.643579157167903},0,0,{"$f":"SUMPRODUCT(CU147:OFFSET(CU147,-MIN($A147,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A147,60),0))","v":86.002490024689166},{"$f":"IF(CW147>0, SUMPRODUCT(CV147:OFFSET(CV147,-MIN($A147,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A147,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A147,60),0)) / CW147, 0)","v":0.68055020936313626},{"$f":"IF(CQ147<=CT$5, HLOOKUP(CS$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(CS$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.3118309497725118},{"$f":"IF(CQ147<=CT$5, HLOOKUP(CS$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(CS$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.6659129494576765},457734.18539196585,1255068.5175233528,null,null,null,2084,{"$f":"$C147*$CI$4*DK$4*IF(DG$5=\"Base\", 1, VLOOKUP(DH$5, Assumptions!$B$239:$P$245, DI$3, FALSE))^Assumptions!$D$197","v":0},245.01958627565557,{"$f":"SUMPRODUCT(DG147:OFFSET(DG147,-MIN($A147,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A147,60),0))","v":58.813195093379804},0,0,{"$f":"SUMPRODUCT(DJ147:OFFSET(DJ147,-MIN($A147,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A147,60),0))","v":245.01958627567822},{"$f":"IF(DL147>0, SUMPRODUCT(DK147:OFFSET(DK147,-MIN($A147,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A147,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A147,60),0)) / DL147, 0)","v":0.68055020936313615},{"$f":"IF(DF147<=DI$5, HLOOKUP(DH$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(DH$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.423721678821358},{"$f":"IF(DF147<=DI$5, HLOOKUP(DH$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(DH$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":0.39970376717673978},1415306.0080027371,857912.80459831923]
[135,2085,{"$f":"'Base Case Liquid Immersed'!$C148","v":0},427.42818397335355,{"$f":"SUMPRODUCT(C148:OFFSET(C148,-MIN(A148,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A148,60),0))","v":107.83236978857801},0,0,{"$f":"SUMPRODUCT(F148:OFFSET(F148,-MIN($A148,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A148,60),0))","v":427.42818397340483},{"$f":"IF(H148>0, SUMPRODUCT(G148:OFFSET(G148,-MIN($A148,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A148,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A148,60),0)) / H148, 0)","v":0.68689499181162672},null,2085,0,426.46173959254077,107.58855341950274,0,0,426.46173959254634,{"$f":"IF(Q148>0, SUMPRODUCT(P148:OFFSET(P148,-MIN($A148,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A148,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A148,60),0)) / Q148, 0)","v":0.68689499181162672},{"$f":"IF(K148<P$4, VLOOKUP($K148, 'Base Case Liquid Immersed'!$B$13:$K$168, 9, FALSE), SUM(AF148, CL148))","v":2332639.3471980095},{"$f":"IF(K148<P$4, VLOOKUP($K148, 'Base Case Liquid Immersed'!$B$13:$K$168, 10, FALSE), SUM(AG148, CM148))","v":4927630.9878528826},null,null,17024.435397153236,2085,0,174.89643754273874,44.123195509694554,0,0,174.8964375427266,{"$f":"IF(AD148>0, SUMPRODUCT(AC148:OFFSET(AC148,-MIN($A148,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A148,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A148,60),0)) / AD148, 0)","v":0.68689499181162694},882528.39050637465,3321838.436292551,null,null,null,2085,{"$f":"$C148*$AC$4*AP$4*IF(AL$5=\"Base\", 1, VLOOKUP(AM$5, Assumptions!$B$239:$P$245, AN$3, FALSE))^Assumptions!$D$197","v":0},57.764671869388302,{"$f":"SUMPRODUCT(AL148:OFFSET(AL148,-MIN($A148,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A148,60),0))","v":14.572977850527291},0,0,{"$f":"SUMPRODUCT(AO148:OFFSET(AO148,-MIN($A148,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A148,60),0))","v":57.764671869386291},{"$f":"IF(AQ148>0, SUMPRODUCT(AP148:OFFSET(AP148,-MIN($A148,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A148,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A148,60),0)) / AQ148, 0)","v":0.68689499181162661},{"$f":"IF(AK148<=AN$5, HLOOKUP(AM$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(AM$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.067806975103164},{"$f":"IF(AK148<=AN$5, HLOOKUP(AM$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(AM$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":2.0492133686817731},254941.10867901519,1036939.9274106181,null,null,null,2085,{"$f":"$C148*$AC$4*BE$4*IF(BA$5=\"Base\", 1, VLOOKUP(BB$5, Assumptions!$B$239:$P$245, BC$3, FALSE))^Assumptions!$D$197","v":0},111.79870597532873,{"$f":"SUMPRODUCT(BA148:OFFSET(BA148,-MIN($A148,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A148,60),0))","v":28.204783532396114},0,0,{"$f":"SUMPRODUCT(BD148:OFFSET(BD148,-MIN($A148,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A148,60),0))","v":111.79870597531863},{"$f":"IF(BF148>0, SUMPRODUCT(BE148:OFFSET(BE148,-MIN($A148,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A148,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A148,60),0)) / BF148, 0)","v":0.68689499181162672},{"$f":"IF(AZ148<=BC$5, HLOOKUP(BB$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(BB$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.3107593090762872},{"$f":"IF(AZ148<=BC$5, HLOOKUP(BB$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(BB$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":2.2857360104874145},605681.81359757669,2238550.7948014392,null,null,null,2085,{"$f":"$C148*$AC$4*BT$4*IF(BP$5=\"Base\", 1, VLOOKUP(BQ$5, Assumptions!$B$239:$P$245, BR$3, FALSE))^Assumptions!$D$197","v":0},5.3330596980217084,{"$f":"SUMPRODUCT(BP148:OFFSET(BP148,-MIN($A148,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A148,60),0))","v":1.3454341267711514},0,0,{"$f":"SUMPRODUCT(BS148:OFFSET(BS148,-MIN($A148,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A148,60),0))","v":5.3330596980216889},{"$f":"IF(BU148>0, SUMPRODUCT(BT148:OFFSET(BT148,-MIN($A148,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A148,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A148,60),0)) / BU148, 0)","v":0.68689499181162672},{"$f":"IF(BO148<=BR$5, HLOOKUP(BQ$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(BQ$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":0.99378237344650655},{"$f":"IF(BO148<=BR$5, HLOOKUP(BQ$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(BQ$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":0.99208245177872267},21905.468229782768,46347.714080493904,null,null,null,2085,0,251.56530204980203,63.465357909808191,0,0,251.56530204981971,1.3737899836232534,1450110.9566916346,1605792.5515603316,null,null,null,2085,{"$f":"$C148*$CI$4*CV$4*IF(CR$5=\"Base\", 1, VLOOKUP(CS$5, Assumptions!$B$239:$P$245, CT$3, FALSE))^Assumptions!$D$197","v":0},65.358910867526276,{"$f":"SUMPRODUCT(CR148:OFFSET(CR148,-MIN($A148,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A148,60),0))","v":16.48886645735038},0,0,{"$f":"SUMPRODUCT(CU148:OFFSET(CU148,-MIN($A148,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A148,60),0))","v":65.35891086752126},{"$f":"IF(CW148>0, SUMPRODUCT(CV148:OFFSET(CV148,-MIN($A148,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A148,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A148,60),0)) / CW148, 0)","v":0.68689499181162672},{"$f":"IF(CQ148<=CT$5, HLOOKUP(CS$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(CS$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.3118309497725118},{"$f":"IF(CQ148<=CT$5, HLOOKUP(CS$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(CS$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.6659129494576765},354378.59786991513,953808.56235548668,null,null,null,2085,{"$f":"$C148*$CI$4*DK$4*IF(DG$5=\"Base\", 1, VLOOKUP(DH$5, Assumptions!$B$239:$P$245, DI$3, FALSE))^Assumptions!$D$197","v":0},186.20639118227575,{"$f":"SUMPRODUCT(DG148:OFFSET(DG148,-MIN($A148,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A148,60),0))","v":46.976491452457807},0,0,{"$f":"SUMPRODUCT(DJ148:OFFSET(DJ148,-MIN($A148,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A148,60),0))","v":186.20639118229843},{"$f":"IF(DL148>0, SUMPRODUCT(DK148:OFFSET(DK148,-MIN($A148,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A148,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A148,60),0)) / DL148, 0)","v":0.68689499181162661},{"$f":"IF(DF148<=DI$5, HLOOKUP(DH$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(DH$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.423721678821358},{"$f":"IF(DF148<=DI$5, HLOOKUP(DH$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(DH$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":0.39970376717673978},1095732.3588217194,651983.98920484493]
[136,2086,{"$f":"'Base Case Liquid Immersed'!$C149","v":0},319.59581418477558,{"$f":"SUMPRODUCT(C149:OFFSET(C149,-MIN(A149,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A149,60),0))","v":84.925494526782899},0,0,{"$f":"SUMPRODUCT(F149:OFFSET(F149,-MIN($A149,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A149,60),0))","v":319.59581418482679},{"$f":"IF(H149>0, SUMPRODUCT(G149:OFFSET(G149,-MIN($A149,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A149,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A149,60),0)) / H149, 0)","v":0.69005022519851078},null,2086,0,318.87318617303799,84.733472170619905,0,0,318.87318617304356,{"$f":"IF(Q149>0, SUMPRODUCT(P149:OFFSET(P149,-MIN($A149,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A149,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A149,60),0)) / Q149, 0)","v":0.69005022519851067},{"$f":"IF(K149<P$4, VLOOKUP($K149, 'Base Case Liquid Immersed'!$B$13:$K$168, 9, FALSE), SUM(AF149, CL149))","v":1760217.0697094146},{"$f":"IF(K149<P$4, VLOOKUP($K149, 'Base Case Liquid Immersed'!$B$13:$K$168, 10, FALSE), SUM(AG149, CM149))","v":3684479.1630848888},null,null,17074.801108675281,2086,0,130.77324203304417,34.750086695763706,0,0,130.77324203303206,{"$f":"IF(AD149>0, SUMPRODUCT(AC149:OFFSET(AC149,-MIN($A149,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A149,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A149,60),0)) / AD149, 0)","v":0.69005022519851067},665958.73011338303,2483798.9151024888,null,null,null,2086,{"$f":"$C149*$AC$4*AP$4*IF(AL$5=\"Base\", 1, VLOOKUP(AM$5, Assumptions!$B$239:$P$245, AN$3, FALSE))^Assumptions!$D$197","v":0},43.191694018861014,{"$f":"SUMPRODUCT(AL149:OFFSET(AL149,-MIN($A149,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A149,60),0))","v":11.477234091306936},0,0,{"$f":"SUMPRODUCT(AO149:OFFSET(AO149,-MIN($A149,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A149,60),0))","v":43.191694018858996},{"$f":"IF(AQ149>0, SUMPRODUCT(AP149:OFFSET(AP149,-MIN($A149,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A149,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A149,60),0)) / AQ149, 0)","v":0.69005022519851078},{"$f":"IF(AK149<=AN$5, HLOOKUP(AM$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(AM$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.067806975103164},{"$f":"IF(AK149<=AN$5, HLOOKUP(AM$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(AM$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":2.0492133686817731},192379.3713788164,775338.81196325587,null,null,null,2086,{"$f":"$C149*$AC$4*BE$4*IF(BA$5=\"Base\", 1, VLOOKUP(BB$5, Assumptions!$B$239:$P$245, BC$3, FALSE))^Assumptions!$D$197","v":0},83.593922442932609,{"$f":"SUMPRODUCT(BA149:OFFSET(BA149,-MIN($A149,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A149,60),0))","v":22.213229610050931},0,0,{"$f":"SUMPRODUCT(BD149:OFFSET(BD149,-MIN($A149,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A149,60),0))","v":83.593922442922519},{"$f":"IF(BF149>0, SUMPRODUCT(BE149:OFFSET(BE149,-MIN($A149,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A149,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A149,60),0)) / BF149, 0)","v":0.69005022519851078},{"$f":"IF(AZ149<=BC$5, HLOOKUP(BB$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(BB$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.3107593090762872},{"$f":"IF(AZ149<=BC$5, HLOOKUP(BB$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(BB$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":2.2857360104874145},457049.42274409404,1673805.0757625573,null,null,null,2086,{"$f":"$C149*$AC$4*BT$4*IF(BP$5=\"Base\", 1, VLOOKUP(BQ$5, Assumptions!$B$239:$P$245, BR$3, FALSE))^Assumptions!$D$197","v":0},3.9876255712505571,{"$f":"SUMPRODUCT(BP149:OFFSET(BP149,-MIN($A149,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A149,60),0))","v":1.0596229944058351},0,0,{"$f":"SUMPRODUCT(BS149:OFFSET(BS149,-MIN($A149,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A149,60),0))","v":3.9876255712505375},{"$f":"IF(BU149>0, SUMPRODUCT(BT149:OFFSET(BT149,-MIN($A149,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A149,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A149,60),0)) / BU149, 0)","v":0.69005022519851078},{"$f":"IF(BO149<=BR$5, HLOOKUP(BQ$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(BQ$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":0.99378237344650655},{"$f":"IF(BO149<=BR$5, HLOOKUP(BQ$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(BQ$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":0.99208245177872267},16529.935990472608,34655.02737667544,null,null,null,2086,0,188.09994413999382,49.983385474856199,0,0,188.09994414001147,1.3801004503970213,1094258.3395960317,1200680.2479824002,null,null,null,2086,{"$f":"$C149*$CI$4*CV$4*IF(CR$5=\"Base\", 1, VLOOKUP(CS$5, Assumptions!$B$239:$P$245, CT$3, FALSE))^Assumptions!$D$197","v":0},48.870044410175893,{"$f":"SUMPRODUCT(CR149:OFFSET(CR149,-MIN($A149,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A149,60),0))","v":12.986129682785579},0,0,{"$f":"SUMPRODUCT(CU149:OFFSET(CU149,-MIN($A149,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A149,60),0))","v":48.870044410170877},{"$f":"IF(CW149>0, SUMPRODUCT(CV149:OFFSET(CV149,-MIN($A149,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A149,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A149,60),0)) / CW149, 0)","v":0.69005022519851067},{"$f":"IF(CQ149<=CT$5, HLOOKUP(CS$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(CS$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.3118309497725118},{"$f":"IF(CQ149<=CT$5, HLOOKUP(CS$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(CS$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.6659129494576765},267415.21695568063,713179.98085364455,null,null,null,2086,{"$f":"$C149*$CI$4*DK$4*IF(DG$5=\"Base\", 1, VLOOKUP(DH$5, Assumptions!$B$239:$P$245, DI$3, FALSE))^Assumptions!$D$197","v":0},139.22989972981793,{"$f":"SUMPRODUCT(DG149:OFFSET(DG149,-MIN($A149,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A149,60),0))","v":36.997255792070618},0,0,{"$f":"SUMPRODUCT(DJ149:OFFSET(DJ149,-MIN($A149,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A149,60),0))","v":139.22989972984061},{"$f":"IF(DL149>0, SUMPRODUCT(DK149:OFFSET(DK149,-MIN($A149,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A149,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A149,60),0)) / DL149, 0)","v":0.69005022519851067},{"$f":"IF(DF149<=DI$5, HLOOKUP(DH$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(DH$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.423721678821358},{"$f":"IF(DF149<=DI$5, HLOOKUP(DH$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(DH$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":0.39970376717673978},826843.12264035095,487500.26712875563]
[137,2087,{"$f":"'Base Case Liquid Immersed'!$C150","v":0},234.67031965799268,{"$f":"SUMPRODUCT(C150:OFFSET(C150,-MIN(A150,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A150,60),0))","v":65.919163213612535},0,0,{"$f":"SUMPRODUCT(F150:OFFSET(F150,-MIN($A150,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A150,60),0))","v":234.67031965804392},{"$f":"IF(H150>0, SUMPRODUCT(G150:OFFSET(G150,-MIN($A150,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A150,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A150,60),0)) / H150, 0)","v":0.68819978297799056},null,2087,0,234.13971400241809,65.770115473506905,0,0,234.13971400242366,{"$f":"IF(Q150>0, SUMPRODUCT(P150:OFFSET(P150,-MIN($A150,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A150,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A150,60),0)) / Q150, 0)","v":0.68819978297799045},{"$f":"IF(K150<P$4, VLOOKUP($K150, 'Base Case Liquid Immersed'!$B$13:$K$168, 9, FALSE), SUM(AF150, CL150))","v":1285555.9101510942},{"$f":"IF(K150<P$4, VLOOKUP($K150, 'Base Case Liquid Immersed'!$B$13:$K$168, 10, FALSE), SUM(AG150, CM150))","v":2705410.5986334998},null,null,17045.2352595907,2087,0,96.023155337280471,26.973014986245598,0,0,96.023155337268349,{"$f":"IF(AD150>0, SUMPRODUCT(AC150:OFFSET(AC150,-MIN($A150,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A150,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A150,60),0)) / AD150, 0)","v":0.68819978297799056},486375.91132740839,1823784.4787176074,null,null,null,2087,{"$f":"$C150*$AC$4*AP$4*IF(AL$5=\"Base\", 1, VLOOKUP(AM$5, Assumptions!$B$239:$P$245, AN$3, FALSE))^Assumptions!$D$197","v":0},31.714459927554078,{"$f":"SUMPRODUCT(AL150:OFFSET(AL150,-MIN($A150,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A150,60),0))","v":8.9086283397160688},0,0,{"$f":"SUMPRODUCT(AO150:OFFSET(AO150,-MIN($A150,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A150,60),0))","v":31.714459927552063},{"$f":"IF(AQ150>0, SUMPRODUCT(AP150:OFFSET(AP150,-MIN($A150,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A150,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A150,60),0)) / AQ150, 0)","v":0.68819978297799045},{"$f":"IF(AK150<=AN$5, HLOOKUP(AM$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(AM$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.067806975103164},{"$f":"IF(AK150<=AN$5, HLOOKUP(AM$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(AM$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":2.0492133686817731},140502.23811772122,569309.73051318363,null,null,null,2087,{"$f":"$C150*$AC$4*BE$4*IF(BA$5=\"Base\", 1, VLOOKUP(BB$5, Assumptions!$B$239:$P$245, BC$3, FALSE))^Assumptions!$D$197","v":0},61.380692832881678,{"$f":"SUMPRODUCT(BA150:OFFSET(BA150,-MIN($A150,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A150,60),0))","v":17.241907348618501},0,0,{"$f":"SUMPRODUCT(BD150:OFFSET(BD150,-MIN($A150,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A150,60),0))","v":61.380692832871588},{"$f":"IF(BF150>0, SUMPRODUCT(BE150:OFFSET(BE150,-MIN($A150,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A150,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A150,60),0)) / BF150, 0)","v":0.68819978297799056},{"$f":"IF(AZ150<=BC$5, HLOOKUP(BB$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(BB$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.3107593090762872},{"$f":"IF(AZ150<=BC$5, HLOOKUP(BB$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(BB$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":2.2857360104874145},333801.20937971224,1229028.5252212293,null,null,null,2087,{"$f":"$C150*$AC$4*BT$4*IF(BP$5=\"Base\", 1, VLOOKUP(BQ$5, Assumptions!$B$239:$P$245, BR$3, FALSE))^Assumptions!$D$197","v":0},2.928002576844722,{"$f":"SUMPRODUCT(BP150:OFFSET(BP150,-MIN($A150,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A150,60),0))","v":0.82247929791102603},0,0,{"$f":"SUMPRODUCT(BS150:OFFSET(BS150,-MIN($A150,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A150,60),0))","v":2.9280025768447024},{"$f":"IF(BU150>0, SUMPRODUCT(BT150:OFFSET(BT150,-MIN($A150,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A150,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A150,60),0)) / BU150, 0)","v":0.68819978297799045},{"$f":"IF(BO150<=BR$5, HLOOKUP(BQ$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(BQ$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":0.99378237344650655},{"$f":"IF(BO150<=BR$5, HLOOKUP(BQ$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(BQ$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":0.99208245177872267},12072.463829974911,25446.222983194471,null,null,null,2087,0,138.11655866513763,38.797100487261311,0,0,138.11655866515531,1.3763995659559809,799179.9988236858,881626.11991589214,null,null,null,2087,{"$f":"$C150*$CI$4*CV$4*IF(CR$5=\"Base\", 1, VLOOKUP(CS$5, Assumptions!$B$239:$P$245, CT$3, FALSE))^Assumptions!$D$197","v":0},35.883914727390312,{"$f":"SUMPRODUCT(CR150:OFFSET(CR150,-MIN($A150,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A150,60),0))","v":10.079832997648474},0,0,{"$f":"SUMPRODUCT(CU150:OFFSET(CU150,-MIN($A150,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A150,60),0))","v":35.883914727385303},{"$f":"IF(CW150>0, SUMPRODUCT(CV150:OFFSET(CV150,-MIN($A150,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A150,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A150,60),0)) / CW150, 0)","v":0.68819978297799045},{"$f":"IF(CQ150<=CT$5, HLOOKUP(CS$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(CS$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.3118309497725118},{"$f":"IF(CQ150<=CT$5, HLOOKUP(CS$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(CS$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.6659129494576765},195303.87390145284,523668.22922109521,null,null,null,2087,{"$f":"$C150*$CI$4*DK$4*IF(DG$5=\"Base\", 1, VLOOKUP(DH$5, Assumptions!$B$239:$P$245, DI$3, FALSE))^Assumptions!$D$197","v":0},102.23264393774731,{"$f":"SUMPRODUCT(DG150:OFFSET(DG150,-MIN($A150,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A150,60),0))","v":28.717267489612837},0,0,{"$f":"SUMPRODUCT(DJ150:OFFSET(DJ150,-MIN($A150,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A150,60),0))","v":102.23264393776999},{"$f":"IF(DL150>0, SUMPRODUCT(DK150:OFFSET(DK150,-MIN($A150,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A150,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A150,60),0)) / DL150, 0)","v":0.68819978297799056},{"$f":"IF(DF150<=DI$5, HLOOKUP(DH$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(DH$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.423721678821358},{"$f":"IF(DF150<=DI$5, HLOOKUP(DH$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(DH$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":0.39970376717673978},603876.12492223294,357957.89069479698]
[138,2088,{"$f":"'Base Case Liquid Immersed'!$C151","v":0},168.75115644438014,{"$f":"SUMPRODUCT(C151:OFFSET(C151,-MIN(A151,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A151,60),0))","v":50.407182740825284},0,0,{"$f":"SUMPRODUCT(F151:OFFSET(F151,-MIN($A151,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A151,60),0))","v":168.75115644443139},{"$f":"IF(H151>0, SUMPRODUCT(G151:OFFSET(G151,-MIN($A151,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A151,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A151,60),0)) / H151, 0)","v":0.67858586446781721},null,2088,0,168.36959852891118,50.293208650343189,0,0,168.36959852891675,{"$f":"IF(Q151>0, SUMPRODUCT(P151:OFFSET(P151,-MIN($A151,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A151,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A151,60),0)) / Q151, 0)","v":0.67858586446781721},{"$f":"IF(K151<P$4, VLOOKUP($K151, 'Base Case Liquid Immersed'!$B$13:$K$168, 9, FALSE), SUM(AF151, CL151))","v":898793.90110357455},{"$f":"IF(K151<P$4, VLOOKUP($K151, 'Base Case Liquid Immersed'!$B$13:$K$168, 10, FALSE), SUM(AG151, CM151))","v":1945457.6439052264},null,null,16892.904478359927,2088,0,69.050140351034884,20.625772980108636,0,0,69.050140351022762,{"$f":"IF(AD151>0, SUMPRODUCT(AC151:OFFSET(AC151,-MIN($A151,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A151,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A151,60),0)) / AD151, 0)","v":0.67858586446781721},340048.76745764271,1311481.3170130323,null,null,null,2088,{"$f":"$C151*$AC$4*AP$4*IF(AL$5=\"Base\", 1, VLOOKUP(AM$5, Assumptions!$B$239:$P$245, AN$3, FALSE))^Assumptions!$D$197","v":0},22.805831587838007,{"$f":"SUMPRODUCT(AL151:OFFSET(AL151,-MIN($A151,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A151,60),0))","v":6.8122657327274823},0,0,{"$f":"SUMPRODUCT(AO151:OFFSET(AO151,-MIN($A151,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A151,60),0))","v":22.805831587835993},{"$f":"IF(AQ151>0, SUMPRODUCT(AP151:OFFSET(AP151,-MIN($A151,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A151,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A151,60),0)) / AQ151, 0)","v":0.67858586446781732},{"$f":"IF(AK151<=AN$5, HLOOKUP(AM$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(AM$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.067806975103164},{"$f":"IF(AK151<=AN$5, HLOOKUP(AM$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(AM$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":2.0492133686817731},98231.865074439091,409389.97116959962,null,null,null,2088,{"$f":"$C151*$AC$4*BE$4*IF(BA$5=\"Base\", 1, VLOOKUP(BB$5, Assumptions!$B$239:$P$245, BC$3, FALSE))^Assumptions!$D$197","v":0},44.138785484263181,{"$f":"SUMPRODUCT(BA151:OFFSET(BA151,-MIN($A151,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A151,60),0))","v":13.184572317852412},0,0,{"$f":"SUMPRODUCT(BD151:OFFSET(BD151,-MIN($A151,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A151,60),0))","v":44.138785484253091},{"$f":"IF(BF151>0, SUMPRODUCT(BE151:OFFSET(BE151,-MIN($A151,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A151,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A151,60),0)) / BF151, 0)","v":0.67858586446781721},{"$f":"IF(AZ151<=BC$5, HLOOKUP(BB$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(BB$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.3107593090762872},{"$f":"IF(AZ151<=BC$5, HLOOKUP(BB$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(BB$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":2.2857360104874145},233376.46290017894,883792.99621909938,null,null,null,2088,{"$f":"$C151*$AC$4*BT$4*IF(BP$5=\"Base\", 1, VLOOKUP(BQ$5, Assumptions!$B$239:$P$245, BR$3, FALSE))^Assumptions!$D$197","v":0},2.105523278933696,{"$f":"SUMPRODUCT(BP151:OFFSET(BP151,-MIN($A151,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A151,60),0))","v":0.62893492952873786},0,0,{"$f":"SUMPRODUCT(BS151:OFFSET(BS151,-MIN($A151,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A151,60),0))","v":2.1055232789336764},{"$f":"IF(BU151>0, SUMPRODUCT(BT151:OFFSET(BT151,-MIN($A151,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A151,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A151,60),0)) / BU151, 0)","v":0.6785858644678171},{"$f":"IF(BO151<=BR$5, HLOOKUP(BQ$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(BQ$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":0.99378237344650655},{"$f":"IF(BO151<=BR$5, HLOOKUP(BQ$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(BQ$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":0.99208245177872267},8440.4394830246201,18298.349624333267,null,null,null,2088,0,99.319458177876314,29.667435670234557,0,0,99.319458177893978,1.3571717289356346,558745.13364593184,633976.32689219411,null,null,null,2088,{"$f":"$C151*$CI$4*CV$4*IF(CR$5=\"Base\", 1, VLOOKUP(CS$5, Assumptions!$B$239:$P$245, CT$3, FALSE))^Assumptions!$D$197","v":0},25.804081729741839,{"$f":"SUMPRODUCT(CR151:OFFSET(CR151,-MIN($A151,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A151,60),0))","v":7.7078645895878672},0,0,{"$f":"SUMPRODUCT(CU151:OFFSET(CU151,-MIN($A151,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A151,60),0))","v":25.804081729736822},{"$f":"IF(CW151>0, SUMPRODUCT(CV151:OFFSET(CV151,-MIN($A151,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A151,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A151,60),0)) / CW151, 0)","v":0.67858586446781732},{"$f":"IF(CQ151<=CT$5, HLOOKUP(CS$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(CS$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.3118309497725118},{"$f":"IF(CQ151<=CT$5, HLOOKUP(CS$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(CS$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.6659129494576765},136546.32158619692,376569.22018531145,null,null,null,2088,{"$f":"$C151*$CI$4*DK$4*IF(DG$5=\"Base\", 1, VLOOKUP(DH$5, Assumptions!$B$239:$P$245, DI$3, FALSE))^Assumptions!$D$197","v":0},73.515376448134475,{"$f":"SUMPRODUCT(DG151:OFFSET(DG151,-MIN($A151,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A151,60),0))","v":21.95957108064669},0,0,{"$f":"SUMPRODUCT(DJ151:OFFSET(DJ151,-MIN($A151,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A151,60),0))","v":73.515376448157156},{"$f":"IF(DL151>0, SUMPRODUCT(DK151:OFFSET(DK151,-MIN($A151,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A151,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A151,60),0)) / DL151, 0)","v":0.67858586446781732},{"$f":"IF(DF151<=DI$5, HLOOKUP(DH$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(DH$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.423721678821358},{"$f":"IF(DF151<=DI$5, HLOOKUP(DH$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(DH$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":0.39970376717673978},422198.81205973495,257407.10670688259]
[139,2089,{"$f":"'Base Case Liquid Immersed'!$C152","v":0},118.34397370355487,{"$f":"SUMPRODUCT(C152:OFFSET(C152,-MIN(A152,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A152,60),0))","v":37.935035922103665},0,0,{"$f":"SUMPRODUCT(F152:OFFSET(F152,-MIN($A152,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A152,60),0))","v":118.34397370360611},{"$f":"IF(H152>0, SUMPRODUCT(G152:OFFSET(G152,-MIN($A152,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A152,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A152,60),0)) / H152, 0)","v":0.65632605158014723},null,2089,0,118.07638987856801,37.849262209280681,0,0,118.07638987857356,{"$f":"IF(Q152>0, SUMPRODUCT(P152:OFFSET(P152,-MIN($A152,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A152,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A152,60),0)) / Q152, 0)","v":0.65632605158014712},{"$f":"IF(K152<P$4, VLOOKUP($K152, 'Base Case Liquid Immersed'!$B$13:$K$168, 9, FALSE), SUM(AF152, CL152))","v":589643.03865348152},{"$f":"IF(K152<P$4, VLOOKUP($K152, 'Base Case Liquid Immersed'!$B$13:$K$168, 10, FALSE), SUM(AG152, CM152))","v":1364335.4694734421},null,null,16548.426913596697,2089,0,48.424367370926248,15.522379874800475,0,0,48.424367370914133,{"$f":"IF(AD152>0, SUMPRODUCT(AC152:OFFSET(AC152,-MIN($A152,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A152,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A152,60),0)) / AD152, 0)","v":0.65632605158014701},223084.94560088217,919732.42591951799,null,null,null,2089,{"$f":"$C152*$AC$4*AP$4*IF(AL$5=\"Base\", 1, VLOOKUP(AM$5, Assumptions!$B$239:$P$245, AN$3, FALSE))^Assumptions!$D$197","v":0},15.993565855110525,{"$f":"SUMPRODUCT(AL152:OFFSET(AL152,-MIN($A152,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A152,60),0))","v":5.1267206622248525},0,0,{"$f":"SUMPRODUCT(AO152:OFFSET(AO152,-MIN($A152,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A152,60),0))","v":15.99356585510851},{"$f":"IF(AQ152>0, SUMPRODUCT(AP152:OFFSET(AP152,-MIN($A152,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A152,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A152,60),0)) / AQ152, 0)","v":0.65632605158014723},{"$f":"IF(AK152<=AN$5, HLOOKUP(AM$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(AM$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.067806975103164},{"$f":"IF(AK152<=AN$5, HLOOKUP(AM$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(AM$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":2.0492133686817731},64443.845629095274,287102.24571746285,null,null,null,2089,{"$f":"$C152*$AC$4*BE$4*IF(BA$5=\"Base\", 1, VLOOKUP(BB$5, Assumptions!$B$239:$P$245, BC$3, FALSE))^Assumptions!$D$197","v":0},30.954213166410767,{"$f":"SUMPRODUCT(BA152:OFFSET(BA152,-MIN($A152,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A152,60),0))","v":9.9223403749208643},0,0,{"$f":"SUMPRODUCT(BD152:OFFSET(BD152,-MIN($A152,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A152,60),0))","v":30.954213166400677},{"$f":"IF(BF152>0, SUMPRODUCT(BE152:OFFSET(BE152,-MIN($A152,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A152,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A152,60),0)) / BF152, 0)","v":0.65632605158014723},{"$f":"IF(AZ152<=BC$5, HLOOKUP(BB$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(BB$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.3107593090762872},{"$f":"IF(AZ152<=BC$5, HLOOKUP(BB$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(BB$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":2.2857360104874145},153103.85013260721,619797.67906613217,null,null,null,2089,{"$f":"$C152*$AC$4*BT$4*IF(BP$5=\"Base\", 1, VLOOKUP(BQ$5, Assumptions!$B$239:$P$245, BR$3, FALSE))^Assumptions!$D$197","v":0},1.4765883494049581,{"$f":"SUMPRODUCT(BP152:OFFSET(BP152,-MIN($A152,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A152,60),0))","v":0.47331883765475818},0,0,{"$f":"SUMPRODUCT(BS152:OFFSET(BS152,-MIN($A152,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A152,60),0))","v":1.4765883494049385},{"$f":"IF(BU152>0, SUMPRODUCT(BT152:OFFSET(BT152,-MIN($A152,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A152,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A152,60),0)) / BU152, 0)","v":0.65632605158014712},{"$f":"IF(BO152<=BR$5, HLOOKUP(BQ$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(BQ$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":0.99378237344650655},{"$f":"IF(BO152<=BR$5, HLOOKUP(BQ$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(BQ$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":0.99208245177872267},5537.2498391796971,12832.501135923007,null,null,null,2089,0,69.65202250764176,22.32688233448021,0,0,69.652022507659424,1.3126521031602942,366558.09305259935,444603.04355392419,null,null,null,2089,{"$f":"$C152*$CI$4*CV$4*IF(CR$5=\"Base\", 1, VLOOKUP(CS$5, Assumptions!$B$239:$P$245, CT$3, FALSE))^Assumptions!$D$197","v":0},18.096217140153971,{"$f":"SUMPRODUCT(CR152:OFFSET(CR152,-MIN($A152,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A152,60),0))","v":5.8007233134239504},0,0,{"$f":"SUMPRODUCT(CU152:OFFSET(CU152,-MIN($A152,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A152,60),0))","v":18.096217140148958},{"$f":"IF(CW152>0, SUMPRODUCT(CV152:OFFSET(CV152,-MIN($A152,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A152,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A152,60),0)) / CW152, 0)","v":0.65632605158014712},{"$f":"IF(CQ152<=CT$5, HLOOKUP(CS$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(CS$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.3118309497725118},{"$f":"IF(CQ152<=CT$5, HLOOKUP(CS$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(CS$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.6659129494576765},89579.588689000768,264085.28883695567,null,null,null,2089,{"$f":"$C152*$CI$4*DK$4*IF(DG$5=\"Base\", 1, VLOOKUP(DH$5, Assumptions!$B$239:$P$245, DI$3, FALSE))^Assumptions!$D$197","v":0},51.555805367487785,{"$f":"SUMPRODUCT(DG152:OFFSET(DG152,-MIN($A152,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A152,60),0))","v":16.526159021056259},0,0,{"$f":"SUMPRODUCT(DJ152:OFFSET(DJ152,-MIN($A152,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A152,60),0))","v":51.555805367510466},{"$f":"IF(DL152>0, SUMPRODUCT(DK152:OFFSET(DK152,-MIN($A152,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A152,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A152,60),0)) / DL152, 0)","v":0.65632605158014712},{"$f":"IF(DF152<=DI$5, HLOOKUP(DH$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(DH$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.423721678821358},{"$f":"IF(DF152<=DI$5, HLOOKUP(DH$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(DH$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":0.39970376717673978},276978.50436359859,180517.75471696851]
[140,2090,{"$f":"'Base Case Liquid Immersed'!$C153","v":0},80.408937781451201,{"$f":"SUMPRODUCT(C153:OFFSET(C153,-MIN(A153,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A153,60),0))","v":28.093473310268184},0,0,{"$f":"SUMPRODUCT(F153:OFFSET(F153,-MIN($A153,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A153,60),0))","v":80.408937781502431},{"$f":"IF(H153>0, SUMPRODUCT(G153:OFFSET(G153,-MIN($A153,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A153,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A153,60),0)) / H153, 0)","v":0.61309415086276386},null,2090,0,80.227127669287313,28.029952044152527,0,0,80.227127669292869,{"$f":"IF(Q153>0, SUMPRODUCT(P153:OFFSET(P153,-MIN($A153,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A153,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A153,60),0)) / Q153, 0)","v":0.61309415086276386},{"$f":"IF(K153<P$4, VLOOKUP($K153, 'Base Case Liquid Immersed'!$B$13:$K$168, 9, FALSE), SUM(AF153, CL153))","v":349592.74592139729},{"$f":"IF(K153<P$4, VLOOKUP($K153, 'Base Case Liquid Immersed'!$B$13:$K$168, 10, FALSE), SUM(AG153, CM153))","v":926999.17405802035},null,null,15912.222674127175,2090,0,32.901987496125777,11.49537766670365,0,0,32.901987496113655,{"$f":"IF(AD153>0, SUMPRODUCT(AC153:OFFSET(AC153,-MIN($A153,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A153,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A153,60),0)) / AD153, 0)","v":0.61309415086276375},132264.56278434931,624913.16707526892,null,null,null,2090,{"$f":"$C153*$AC$4*AP$4*IF(AL$5=\"Base\", 1, VLOOKUP(AM$5, Assumptions!$B$239:$P$245, AN$3, FALSE))^Assumptions!$D$197","v":0},10.866845192885673,{"$f":"SUMPRODUCT(AL153:OFFSET(AL153,-MIN($A153,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A153,60),0))","v":3.7966852170421603},0,0,{"$f":"SUMPRODUCT(AO153:OFFSET(AO153,-MIN($A153,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A153,60),0))","v":10.866845192883659},{"$f":"IF(AQ153>0, SUMPRODUCT(AP153:OFFSET(AP153,-MIN($A153,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A153,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A153,60),0)) / AQ153, 0)","v":0.61309415086276375},{"$f":"IF(AK153<=AN$5, HLOOKUP(AM$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(AM$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.067806975103164},{"$f":"IF(AK153<=AN$5, HLOOKUP(AM$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(AM$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":2.0492133686817731},38208.03346149539,195071.92373515549,null,null,null,2090,{"$f":"$C153*$AC$4*BE$4*IF(BA$5=\"Base\", 1, VLOOKUP(BB$5, Assumptions!$B$239:$P$245, BC$3, FALSE))^Assumptions!$D$197","v":0},21.031872791489903,{"$f":"SUMPRODUCT(BA153:OFFSET(BA153,-MIN($A153,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A153,60),0))","v":7.3481676693447993},0,0,{"$f":"SUMPRODUCT(BD153:OFFSET(BD153,-MIN($A153,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A153,60),0))","v":21.031872791479813},{"$f":"IF(BF153>0, SUMPRODUCT(BE153:OFFSET(BE153,-MIN($A153,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A153,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A153,60),0)) / BF153, 0)","v":0.61309415086276386},{"$f":"IF(AZ153<=BC$5, HLOOKUP(BB$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(BB$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.3107593090762872},{"$f":"IF(AZ153<=BC$5, HLOOKUP(BB$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(BB$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":2.2857360104874145},90773.555982657752,421122.1869054886,null,null,null,2090,{"$f":"$C153*$AC$4*BT$4*IF(BP$5=\"Base\", 1, VLOOKUP(BQ$5, Assumptions!$B$239:$P$245, BR$3, FALSE))^Assumptions!$D$197","v":0},1.0032695117502,{"$f":"SUMPRODUCT(BP153:OFFSET(BP153,-MIN($A153,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A153,60),0))","v":0.35052478031668938},0,0,{"$f":"SUMPRODUCT(BS153:OFFSET(BS153,-MIN($A153,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A153,60),0))","v":1.0032695117501804},{"$f":"IF(BU153>0, SUMPRODUCT(BT153:OFFSET(BT153,-MIN($A153,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A153,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A153,60),0)) / BU153, 0)","v":0.61309415086276386},{"$f":"IF(BO153<=BR$5, HLOOKUP(BQ$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(BQ$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":0.99378237344650655},{"$f":"IF(BO153<=BR$5, HLOOKUP(BQ$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(BQ$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":0.99208245177872267},3282.9733401961803,8719.0564346247775,null,null,null,2090,0,47.325140173161543,16.534574377448877,0,0,47.325140173179214,1.2261883017255277,217328.18313704798,302086.00698275142,null,null,null,2090,{"$f":"$C153*$CI$4*CV$4*IF(CR$5=\"Base\", 1, VLOOKUP(CS$5, Assumptions!$B$239:$P$245, CT$3, FALSE))^Assumptions!$D$197","v":0},12.29549382673002,{"$f":"SUMPRODUCT(CR153:OFFSET(CR153,-MIN($A153,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A153,60),0))","v":4.295830005817197},0,0,{"$f":"SUMPRODUCT(CU153:OFFSET(CU153,-MIN($A153,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A153,60),0))","v":12.295493826725007},{"$f":"IF(CW153>0, SUMPRODUCT(CV153:OFFSET(CV153,-MIN($A153,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A153,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A153,60),0)) / CW153, 0)","v":0.61309415086276398},{"$f":"IF(CQ153<=CT$5, HLOOKUP(CS$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(CS$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.3118309497725118},{"$f":"IF(CQ153<=CT$5, HLOOKUP(CS$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(CS$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.6659129494576765},53110.733673396222,179433.02810064267,null,null,null,2090,{"$f":"$C153*$CI$4*DK$4*IF(DG$5=\"Base\", 1, VLOOKUP(DH$5, Assumptions!$B$239:$P$245, DI$3, FALSE))^Assumptions!$D$197","v":0},35.029646346431527,{"$f":"SUMPRODUCT(DG153:OFFSET(DG153,-MIN($A153,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A153,60),0))","v":12.238744371631679},0,0,{"$f":"SUMPRODUCT(DJ153:OFFSET(DJ153,-MIN($A153,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A153,60),0))","v":35.029646346454207},{"$f":"IF(DL153>0, SUMPRODUCT(DK153:OFFSET(DK153,-MIN($A153,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A153,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A153,60),0)) / DL153, 0)","v":0.61309415086276386},{"$f":"IF(DF153<=DI$5, HLOOKUP(DH$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(DH$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.423721678821358},{"$f":"IF(DF153<=DI$5, HLOOKUP(DH$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(DH$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":0.39970376717673978},164217.44946365175,122652.97888210879]
[141,2091,{"$f":"'Base Case Liquid Immersed'!$C154","v":0},52.31546447118302,{"$f":"SUMPRODUCT(C154:OFFSET(C154,-MIN(A154,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A154,60),0))","v":20.426814938088775},0,0,{"$f":"SUMPRODUCT(F154:OFFSET(F154,-MIN($A154,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A154,60),0))","v":52.31546447123425},{"$f":"IF(H154>0, SUMPRODUCT(G154:OFFSET(G154,-MIN($A154,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A154,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A154,60),0)) / H154, 0)","v":0.53125007758000053},null,2091,0,52.197175625134797,20.380628511325256,0,0,52.197175625140346,{"$f":"IF(Q154>0, SUMPRODUCT(P154:OFFSET(P154,-MIN($A154,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A154,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A154,60),0)) / Q154, 0)","v":0.53125007758000053},{"$f":"IF(K154<P$4, VLOOKUP($K154, 'Base Case Liquid Immersed'!$B$13:$K$168, 9, FALSE), SUM(AF154, CL154))","v":170777.96734936134},{"$f":"IF(K154<P$4, VLOOKUP($K154, 'Base Case Liquid Immersed'!$B$13:$K$168, 10, FALSE), SUM(AG154, CM154))","v":603121.91272911127},null,null,14826.470413577896,2091,0,21.406609829422127,8.3583097628362495,0,0,21.406609829409998,{"$f":"IF(AD154>0, SUMPRODUCT(AC154:OFFSET(AC154,-MIN($A154,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A154,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A154,60),0)) / AD154, 0)","v":0.53125007758000053},64611.961913368308,406579.46108639467,null,null,null,2091,{"$f":"$C154*$AC$4*AP$4*IF(AL$5=\"Base\", 1, VLOOKUP(AM$5, Assumptions!$B$239:$P$245, AN$3, FALSE))^Assumptions!$D$197","v":0},7.070159975843513,{"$f":"SUMPRODUCT(AL154:OFFSET(AL154,-MIN($A154,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A154,60),0))","v":2.760576645336037},0,0,{"$f":"SUMPRODUCT(AO154:OFFSET(AO154,-MIN($A154,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A154,60),0))","v":7.0701599758414968},{"$f":"IF(AQ154>0, SUMPRODUCT(AP154:OFFSET(AP154,-MIN($A154,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A154,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A154,60),0)) / AQ154, 0)","v":0.53125007758000053},{"$f":"IF(AK154<=AN$5, HLOOKUP(AM$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(AM$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.067806975103164},{"$f":"IF(AK154<=AN$5, HLOOKUP(AM$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(AM$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":2.0492133686817731},18664.833201194837,126917.21314902761,null,null,null,2091,{"$f":"$C154*$AC$4*BE$4*IF(BA$5=\"Base\", 1, VLOOKUP(BB$5, Assumptions!$B$239:$P$245, BC$3, FALSE))^Assumptions!$D$197","v":0},13.683705122145103,{"$f":"SUMPRODUCT(BA154:OFFSET(BA154,-MIN($A154,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A154,60),0))","v":5.3428659197113868},0,0,{"$f":"SUMPRODUCT(BD154:OFFSET(BD154,-MIN($A154,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A154,60),0))","v":13.683705122135013},{"$f":"IF(BF154>0, SUMPRODUCT(BE154:OFFSET(BE154,-MIN($A154,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A154,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A154,60),0)) / BF154, 0)","v":0.53125007758000053},{"$f":"IF(AZ154<=BC$5, HLOOKUP(BB$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(BB$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.3107593090762872},{"$f":"IF(AZ154<=BC$5, HLOOKUP(BB$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(BB$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":2.2857360104874145},44343.378289883796,273989.47697790252,null,null,null,2091,{"$f":"$C154*$AC$4*BT$4*IF(BP$5=\"Base\", 1, VLOOKUP(BQ$5, Assumptions!$B$239:$P$245, BR$3, FALSE))^Assumptions!$D$197","v":0},0.65274473143351064,{"$f":"SUMPRODUCT(BP154:OFFSET(BP154,-MIN($A154,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A154,60),0))","v":0.25486719778882638},0,0,{"$f":"SUMPRODUCT(BS154:OFFSET(BS154,-MIN($A154,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A154,60),0))","v":0.65274473143349099},{"$f":"IF(BU154>0, SUMPRODUCT(BT154:OFFSET(BT154,-MIN($A154,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A154,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A154,60),0)) / BU154, 0)","v":0.53125007758000053},{"$f":"IF(BO154<=BR$5, HLOOKUP(BQ$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(BQ$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":0.99378237344650655},{"$f":"IF(BO154<=BR$5, HLOOKUP(BQ$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(BQ$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":0.99208245177872267},1603.7504222896725,5672.7709594645503,null,null,null,2091,0,30.79056579571267,12.022318748489004,0,0,30.790565795730345,1.0625001551600008,106166.00543599302,196542.45164271665,null,null,null,2091,{"$f":"$C154*$CI$4*CV$4*IF(CR$5=\"Base\", 1, VLOOKUP(CS$5, Assumptions!$B$239:$P$245, CT$3, FALSE))^Assumptions!$D$197","v":0},7.999663820912823,{"$f":"SUMPRODUCT(CR154:OFFSET(CR154,-MIN($A154,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A154,60),0))","v":3.123505718399155},0,0,{"$f":"SUMPRODUCT(CU154:OFFSET(CU154,-MIN($A154,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A154,60),0))","v":7.999663820907811},{"$f":"IF(CW154>0, SUMPRODUCT(CV154:OFFSET(CV154,-MIN($A154,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A154,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A154,60),0)) / CW154, 0)","v":0.53125007758000053},{"$f":"IF(CQ154<=CT$5, HLOOKUP(CS$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(CS$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.3118309497725118},{"$f":"IF(CQ154<=CT$5, HLOOKUP(CS$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(CS$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.6659129494576765},25944.883716824093,116742.27350289156,null,null,null,2091,{"$f":"$C154*$CI$4*DK$4*IF(DG$5=\"Base\", 1, VLOOKUP(DH$5, Assumptions!$B$239:$P$245, DI$3, FALSE))^Assumptions!$D$197","v":0},22.790901974799848,{"$f":"SUMPRODUCT(DG154:OFFSET(DG154,-MIN($A154,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A154,60),0))","v":8.8988130300898494},0,0,{"$f":"SUMPRODUCT(DJ154:OFFSET(DJ154,-MIN($A154,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A154,60),0))","v":22.790901974822532},{"$f":"IF(DL154>0, SUMPRODUCT(DK154:OFFSET(DK154,-MIN($A154,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A154,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A154,60),0)) / DL154, 0)","v":0.53125007758000042},{"$f":"IF(DF154<=DI$5, HLOOKUP(DH$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(DH$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.423721678821358},{"$f":"IF(DF154<=DI$5, HLOOKUP(DH$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(DH$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":0.39970376717673978},80221.121719168936,79800.178139825104]
[142,2092,{"$f":"'Base Case Liquid Immersed'!$C155","v":0},31.888649533094245,{"$f":"SUMPRODUCT(C155:OFFSET(C155,-MIN(A155,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A155,60),0))","v":14.599286433975623},0,0,{"$f":"SUMPRODUCT(F155:OFFSET(F155,-MIN($A155,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A155,60),0))","v":31.888649533145475},{"$f":"IF(H155>0, SUMPRODUCT(G155:OFFSET(G155,-MIN($A155,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A155,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A155,60),0)) / H155, 0)","v":0.36958794680903906},null,2092,0,31.816547113809545,14.56627644804653,0,0,31.816547113815087,{"$f":"IF(Q155>0, SUMPRODUCT(P155:OFFSET(P155,-MIN($A155,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A155,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A155,60),0)) / Q155, 0)","v":0.369587946809039},{"$f":"IF(K155<P$4, VLOOKUP($K155, 'Base Case Liquid Immersed'!$B$13:$K$168, 9, FALSE), SUM(AF155, CL155))","v":50382.007465092523},{"$f":"IF(K155<P$4, VLOOKUP($K155, 'Base Case Liquid Immersed'!$B$13:$K$168, 10, FALSE), SUM(AG155, CM155))","v":367630.17389158683},null,null,13138.200693537043,2092,0,13.048300066585877,5.9737829270684388,0,0,13.048300066573749,{"$f":"IF(AD155>0, SUMPRODUCT(AC155:OFFSET(AC155,-MIN($A155,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A155,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A155,60),0)) / AD155, 0)","v":0.36958794680903911},19061.477296976213,247828.6310367783,null,null,null,2092,{"$f":"$C155*$AC$4*AP$4*IF(AL$5=\"Base\", 1, VLOOKUP(AM$5, Assumptions!$B$239:$P$245, AN$3, FALSE))^Assumptions!$D$197","v":0},4.3095833305074756,{"$f":"SUMPRODUCT(AL155:OFFSET(AL155,-MIN($A155,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A155,60),0))","v":1.9730168061127602},0,0,{"$f":"SUMPRODUCT(AO155:OFFSET(AO155,-MIN($A155,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A155,60),0))","v":4.3095833305054594},{"$f":"IF(AQ155>0, SUMPRODUCT(AP155:OFFSET(AP155,-MIN($A155,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A155,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A155,60),0)) / AQ155, 0)","v":0.36958794680903906},{"$f":"IF(AK155<=AN$5, HLOOKUP(AM$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(AM$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.067806975103164},{"$f":"IF(AK155<=AN$5, HLOOKUP(AM$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(AM$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":2.0492133686817731},5506.3998024615312,77361.800583042394,null,null,null,2092,{"$f":"$C155*$AC$4*BE$4*IF(BA$5=\"Base\", 1, VLOOKUP(BB$5, Assumptions!$B$239:$P$245, BC$3, FALSE))^Assumptions!$D$197","v":0},8.3408392024337168,{"$f":"SUMPRODUCT(BA155:OFFSET(BA155,-MIN($A155,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A155,60),0))","v":3.818609517764171},0,0,{"$f":"SUMPRODUCT(BD155:OFFSET(BD155,-MIN($A155,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A155,60),0))","v":8.3408392024236253},{"$f":"IF(BF155>0, SUMPRODUCT(BE155:OFFSET(BE155,-MIN($A155,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A155,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A155,60),0)) / BF155, 0)","v":0.36958794680903906},{"$f":"IF(AZ155<=BC$5, HLOOKUP(BB$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(BB$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.3107593090762872},{"$f":"IF(AZ155<=BC$5, HLOOKUP(BB$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(BB$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":2.2857360104874145},13081.94757616491,167009.01913854369,null,null,null,2092,{"$f":"$C155*$AC$4*BT$4*IF(BP$5=\"Base\", 1, VLOOKUP(BQ$5, Assumptions!$B$239:$P$245, BR$3, FALSE))^Assumptions!$D$197","v":0},0.39787753364468426,{"$f":"SUMPRODUCT(BP155:OFFSET(BP155,-MIN($A155,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A155,60),0))","v":0.1821566031915075},0,0,{"$f":"SUMPRODUCT(BS155:OFFSET(BS155,-MIN($A155,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A155,60),0))","v":0.3978775336446646},{"$f":"IF(BU155>0, SUMPRODUCT(BT155:OFFSET(BT155,-MIN($A155,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A155,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A155,60),0)) / BU155, 0)","v":0.36958794680903895},{"$f":"IF(BO155<=BR$5, HLOOKUP(BQ$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(BQ$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":0.99378237344650655},{"$f":"IF(BO155<=BR$5, HLOOKUP(BQ$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(BQ$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":0.99208245177872267},473.12991834977305,3457.8113151922216,null,null,null,2092,0,18.768247047223667,8.5924935209780902,0,0,18.768247047241339,0.73917589361807812,31320.530168116315,119801.54285480855,null,null,null,2092,{"$f":"$C155*$CI$4*CV$4*IF(CR$5=\"Base\", 1, VLOOKUP(CS$5, Assumptions!$B$239:$P$245, CT$3, FALSE))^Assumptions!$D$197","v":0},4.876158102513668,{"$f":"SUMPRODUCT(CR155:OFFSET(CR155,-MIN($A155,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A155,60),0))","v":2.2324065107203976},0,0,{"$f":"SUMPRODUCT(CU155:OFFSET(CU155,-MIN($A155,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A155,60),0))","v":4.876158102508656},{"$f":"IF(CW155>0, SUMPRODUCT(CV155:OFFSET(CV155,-MIN($A155,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A155,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A155,60),0)) / CW155, 0)","v":0.36958794680903906},{"$f":"IF(CQ155<=CT$5, HLOOKUP(CS$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(CS$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.3118309497725118},{"$f":"IF(CQ155<=CT$5, HLOOKUP(CS$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(CS$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.6659129494576765},7654.1215789735643,71159.713156771977,null,null,null,2092,{"$f":"$C155*$CI$4*DK$4*IF(DG$5=\"Base\", 1, VLOOKUP(DH$5, Assumptions!$B$239:$P$245, DI$3, FALSE))^Assumptions!$D$197","v":0},13.892088944709998,{"$f":"SUMPRODUCT(DG155:OFFSET(DG155,-MIN($A155,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A155,60),0))","v":6.3600870102576925},0,0,{"$f":"SUMPRODUCT(DJ155:OFFSET(DJ155,-MIN($A155,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A155,60),0))","v":13.892088944732681},{"$f":"IF(DL155>0, SUMPRODUCT(DK155:OFFSET(DK155,-MIN($A155,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A155,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A155,60),0)) / DL155, 0)","v":0.369587946809039},{"$f":"IF(DF155<=DI$5, HLOOKUP(DH$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(DH$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.423721678821358},{"$f":"IF(DF155<=DI$5, HLOOKUP(DH$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(DH$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":0.39970376717673978},23666.408589142749,48641.82969803657]
[143,2093,{"$f":"'Base Case Liquid Immersed'!$C156","v":0},17.289363099118624,{"$f":"SUMPRODUCT(C156:OFFSET(C156,-MIN(A156,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A156,60),0))","v":10.237758232619948},0,0,{"$f":"SUMPRODUCT(F156:OFFSET(F156,-MIN($A156,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A156,60),0))","v":17.289363099169851},{"$f":"IF(H156>0, SUMPRODUCT(G156:OFFSET(G156,-MIN($A156,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A156,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A156,60),0)) / H156, 0)","v":4.0604434300654186E-3},null,2093,0,17.250270665763011,10.214609960494965,0,0,17.250270665768561,{"$f":"IF(Q156>0, SUMPRODUCT(P156:OFFSET(P156,-MIN($A156,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A156,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A156,60),0)) / Q156, 0)","v":4.0604434300654186E-3},{"$f":"IF(K156<P$4, VLOOKUP($K156, 'Base Case Liquid Immersed'!$B$13:$K$168, 9, FALSE), SUM(AF156, CL156))","v":3.2970813704743382},{"$f":"IF(K156<P$4, VLOOKUP($K156, 'Base Case Liquid Immersed'!$B$13:$K$168, 10, FALSE), SUM(AG156, CM156))","v":199321.44056511376},null,null,11554.87594997708,2093,0,7.0745171395174378,4.1891188050911499,0,0,7.0745171395053124,{"$f":"IF(AD156>0, SUMPRODUCT(AC156:OFFSET(AC156,-MIN($A156,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A156,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A156,60),0)) / AD156, 0)","v":4.0604434300654186E-3},1.247414401522684,134367.53362388018,null,null,null,2093,{"$f":"$C156*$AC$4*AP$4*IF(AL$5=\"Base\", 1, VLOOKUP(AM$5, Assumptions!$B$239:$P$245, AN$3, FALSE))^Assumptions!$D$197","v":0},2.3365665243947156,{"$f":"SUMPRODUCT(AL156:OFFSET(AL156,-MIN($A156,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A156,60),0))","v":1.3835792003416318},0,0,{"$f":"SUMPRODUCT(AO156:OFFSET(AO156,-MIN($A156,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A156,60),0))","v":2.3365665243926999},{"$f":"IF(AQ156>0, SUMPRODUCT(AP156:OFFSET(AP156,-MIN($A156,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A156,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A156,60),0)) / AQ156, 0)","v":4.0604434300654194E-3},{"$f":"IF(AK156<=AN$5, HLOOKUP(AM$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(AM$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.067806975103164},{"$f":"IF(AK156<=AN$5, HLOOKUP(AM$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(AM$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":2.0492133686817731},0.36034785274600906,41943.960621334481,null,null,null,2093,{"$f":"$C156*$AC$4*BE$4*IF(BA$5=\"Base\", 1, VLOOKUP(BB$5, Assumptions!$B$239:$P$245, BC$3, FALSE))^Assumptions!$D$197","v":0},4.5222296846695453,{"$f":"SUMPRODUCT(BA156:OFFSET(BA156,-MIN($A156,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A156,60),0))","v":2.6778021791990483},0,0,{"$f":"SUMPRODUCT(BD156:OFFSET(BD156,-MIN($A156,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A156,60),0))","v":4.5222296846594547},{"$f":"IF(BF156>0, SUMPRODUCT(BE156:OFFSET(BE156,-MIN($A156,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A156,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A156,60),0)) / BF156, 0)","v":4.0604434300654186E-3},{"$f":"IF(AZ156<=BC$5, HLOOKUP(BB$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(BB$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.3107593090762872},{"$f":"IF(AZ156<=BC$5, HLOOKUP(BB$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(BB$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":2.2857360104874145},0.85610414933902057,90548.819564190242,null,null,null,2093,{"$f":"$C156*$AC$4*BT$4*IF(BP$5=\"Base\", 1, VLOOKUP(BQ$5, Assumptions!$B$239:$P$245, BR$3, FALSE))^Assumptions!$D$197","v":0},0.21572093045317675,{"$f":"SUMPRODUCT(BP156:OFFSET(BP156,-MIN($A156,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A156,60),0))","v":0.12773742555046955},0,0,{"$f":"SUMPRODUCT(BS156:OFFSET(BS156,-MIN($A156,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A156,60),0))","v":0.2157209304531571},{"$f":"IF(BU156>0, SUMPRODUCT(BT156:OFFSET(BT156,-MIN($A156,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A156,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A156,60),0)) / BU156, 0)","v":4.0604434300654194E-3},{"$f":"IF(BO156<=BR$5, HLOOKUP(BQ$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(BQ$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":0.99378237344650655},{"$f":"IF(BO156<=BR$5, HLOOKUP(BQ$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(BQ$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":0.99208245177872267},3.0962399437654435E-2,1874.7534383554496,null,null,null,2093,0,10.175753526245575,6.0254911554038149,0,0,10.175753526263247,8.1208868601308389E-3,2.0496669689516542,64953.906941233574,null,null,null,2093,{"$f":"$C156*$CI$4*CV$4*IF(CR$5=\"Base\", 1, VLOOKUP(CS$5, Assumptions!$B$239:$P$245, CT$3, FALSE))^Assumptions!$D$197","v":0},2.6437515917932704,{"$f":"SUMPRODUCT(CR156:OFFSET(CR156,-MIN($A156,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A156,60),0))","v":1.5654763838658643},0,0,{"$f":"SUMPRODUCT(CU156:OFFSET(CU156,-MIN($A156,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A156,60),0))","v":2.6437515917882584},{"$f":"IF(CW156>0, SUMPRODUCT(CV156:OFFSET(CV156,-MIN($A156,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A156,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A156,60),0)) / CW156, 0)","v":4.0604434300654186E-3},{"$f":"IF(CQ156<=CT$5, HLOOKUP(CS$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(CS$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.3118309497725118},{"$f":"IF(CQ156<=CT$5, HLOOKUP(CS$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(CS$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.6659129494576765},0.50089829554458398,38581.317704326386,null,null,null,2093,{"$f":"$C156*$CI$4*DK$4*IF(DG$5=\"Base\", 1, VLOOKUP(DH$5, Assumptions!$B$239:$P$245, DI$3, FALSE))^Assumptions!$D$197","v":0},7.5320019344523059,{"$f":"SUMPRODUCT(DG156:OFFSET(DG156,-MIN($A156,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A156,60),0))","v":4.4600147715379501},0,0,{"$f":"SUMPRODUCT(DJ156:OFFSET(DJ156,-MIN($A156,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A156,60),0))","v":7.5320019344749891},{"$f":"IF(DL156>0, SUMPRODUCT(DK156:OFFSET(DK156,-MIN($A156,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A156,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A156,60),0)) / DL156, 0)","v":4.0604434300654194E-3},{"$f":"IF(DF156<=DI$5, HLOOKUP(DH$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(DH$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.423721678821358},{"$f":"IF(DF156<=DI$5, HLOOKUP(DH$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(DH$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":0.39970376717673978},1.5487686734070703,26372.589236907188]
[144,2094,{"$f":"'Base Case Liquid Immersed'!$C157","v":0},7.0516048664986766,{"$f":"SUMPRODUCT(C157:OFFSET(C157,-MIN(A157,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A157,60),0))","v":7.051604866549904},0,0,{"$f":"SUMPRODUCT(F157:OFFSET(F157,-MIN($A157,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A157,60),0))","v":7.051604866549904},{"$f":"IF(H157>0, SUMPRODUCT(G157:OFFSET(G157,-MIN($A157,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A157,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A157,60),0)) / H157, 0)","v":1.0000000000000009E-2},null,2094,0,7.0356607052680502,7.0356607052735942,0,0,7.0356607052735942,{"$f":"IF(Q157>0, SUMPRODUCT(P157:OFFSET(P157,-MIN($A157,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A157,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A157,60),0)) / Q157, 0)","v":1.0000000000000011E-2},{"$f":"IF(K157<P$4, VLOOKUP($K157, 'Base Case Liquid Immersed'!$B$13:$K$168, 9, FALSE), SUM(AF157, CL157))","v":8.1562721896564554},{"$f":"IF(K157<P$4, VLOOKUP($K157, 'Base Case Liquid Immersed'!$B$13:$K$168, 10, FALSE), SUM(AG157, CM157))","v":81294.841934586933},null,null,11555.844093765887,2094,0,2.8853983344262879,2.885398334414162,0,0,2.885398334414162,{"$f":"IF(AD157>0, SUMPRODUCT(AC157:OFFSET(AC157,-MIN($A157,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A157,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A157,60),0)) / AD157, 0)","v":1.0000000000000009E-2},3.0858356979684407,54802.872064960888,null,null,null,2094,{"$f":"$C157*$AC$4*AP$4*IF(AL$5=\"Base\", 1, VLOOKUP(AM$5, Assumptions!$B$239:$P$245, AN$3, FALSE))^Assumptions!$D$197","v":0},0.95298732405308373,{"$f":"SUMPRODUCT(AL157:OFFSET(AL157,-MIN($A157,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A157,60),0))","v":0.95298732405106801},0,0,{"$f":"SUMPRODUCT(AO157:OFFSET(AO157,-MIN($A157,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A157,60),0))","v":0.95298732405106801},{"$f":"IF(AQ157>0, SUMPRODUCT(AP157:OFFSET(AP157,-MIN($A157,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A157,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A157,60),0)) / AQ157, 0)","v":1.0000000000000009E-2},{"$f":"IF(AK157<=AN$5, HLOOKUP(AM$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(AM$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.067806975103164},{"$f":"IF(AK157<=AN$5, HLOOKUP(AM$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(AM$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":2.0492133686817731},0.8914233043426093,17107.179434156325,null,null,null,2094,{"$f":"$C157*$AC$4*BE$4*IF(BA$5=\"Base\", 1, VLOOKUP(BB$5, Assumptions!$B$239:$P$245, BC$3, FALSE))^Assumptions!$D$197","v":0},1.8444275054704971,{"$f":"SUMPRODUCT(BA157:OFFSET(BA157,-MIN($A157,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A157,60),0))","v":1.8444275054604062},0,0,{"$f":"SUMPRODUCT(BD157:OFFSET(BD157,-MIN($A157,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A157,60),0))","v":1.8444275054604062},{"$f":"IF(BF157>0, SUMPRODUCT(BE157:OFFSET(BE157,-MIN($A157,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A157,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A157,60),0)) / BF157, 0)","v":1.0000000000000009E-2},{"$f":"IF(AZ157<=BC$5, HLOOKUP(BB$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(BB$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.3107593090762872},{"$f":"IF(AZ157<=BC$5, HLOOKUP(BB$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(BB$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":2.2857360104874145},2.1178180578839614,36931.059463367463,null,null,null,2094,{"$f":"$C157*$AC$4*BT$4*IF(BP$5=\"Base\", 1, VLOOKUP(BQ$5, Assumptions!$B$239:$P$245, BR$3, FALSE))^Assumptions!$D$197","v":0},8.7983504902707205E-2,{"$f":"SUMPRODUCT(BP157:OFFSET(BP157,-MIN($A157,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A157,60),0))","v":8.7983504902687554E-2},0,0,{"$f":"SUMPRODUCT(BS157:OFFSET(BS157,-MIN($A157,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A157,60),0))","v":8.7983504902687554E-2},{"$f":"IF(BU157>0, SUMPRODUCT(BT157:OFFSET(BT157,-MIN($A157,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A157,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A157,60),0)) / BU157, 0)","v":1.0000000000000009E-2},{"$f":"IF(BO157<=BR$5, HLOOKUP(BQ$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(BQ$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":0.99378237344650655},{"$f":"IF(BO157<=BR$5, HLOOKUP(BQ$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(BQ$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":0.99208245177872267},7.6594335741869746E-2,764.63316743710527,null,null,null,2094,0,4.1502623708417623,4.1502623708594326,0,0,4.1502623708594326,2.0000000000000018E-2,5.0704364916880156,26491.969869626053,null,null,null,2094,{"$f":"$C157*$CI$4*CV$4*IF(CR$5=\"Base\", 1, VLOOKUP(CS$5, Assumptions!$B$239:$P$245, CT$3, FALSE))^Assumptions!$D$197","v":0},1.0782752079274061,{"$f":"SUMPRODUCT(CR157:OFFSET(CR157,-MIN($A157,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A157,60),0))","v":1.0782752079223938},0,0,{"$f":"SUMPRODUCT(CU157:OFFSET(CU157,-MIN($A157,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A157,60),0))","v":1.0782752079223938},{"$f":"IF(CW157>0, SUMPRODUCT(CV157:OFFSET(CV157,-MIN($A157,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A157,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A157,60),0)) / CW157, 0)","v":1.0000000000000009E-2},{"$f":"IF(CQ157<=CT$5, HLOOKUP(CS$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(CS$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.3118309497725118},{"$f":"IF(CQ157<=CT$5, HLOOKUP(CS$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(CS$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.6659129494576765},1.2391149561494905,15735.698655944061,null,null,null,2094,{"$f":"$C157*$CI$4*DK$4*IF(DG$5=\"Base\", 1, VLOOKUP(DH$5, Assumptions!$B$239:$P$245, DI$3, FALSE))^Assumptions!$D$197","v":0},3.0719871629143558,{"$f":"SUMPRODUCT(DG157:OFFSET(DG157,-MIN($A157,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A157,60),0))","v":3.0719871629370386},0,0,{"$f":"SUMPRODUCT(DJ157:OFFSET(DJ157,-MIN($A157,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A157,60),0))","v":3.0719871629370386},{"$f":"IF(DL157>0, SUMPRODUCT(DK157:OFFSET(DK157,-MIN($A157,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A157,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A157,60),0)) / DL157, 0)","v":1.0000000000000009E-2},{"$f":"IF(DF157<=DI$5, HLOOKUP(DH$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(DH$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.423721678821358},{"$f":"IF(DF157<=DI$5, HLOOKUP(DH$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(DH$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":0.39970376717673978},3.8313215355385251,10756.27121368199]
[145,2095,{"$f":"'Base Case Liquid Immersed'!$C158","v":0},-5.1227466713044123E-11,{"$f":"SUMPRODUCT(C158:OFFSET(C158,-MIN(A158,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A158,60),0))","v":0},0,0,{"$f":"SUMPRODUCT(F158:OFFSET(F158,-MIN($A158,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A158,60),0))","v":0},{"$f":"IF(H158>0, SUMPRODUCT(G158:OFFSET(G158,-MIN($A158,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A158,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A158,60),0)) / H158, 0)","v":0},null,2095,0,-5.5443427626755692E-12,0,0,0,0,{"$f":"IF(Q158>0, SUMPRODUCT(P158:OFFSET(P158,-MIN($A158,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A158,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A158,60),0)) / Q158, 0)","v":0},{"$f":"IF(K158<P$4, VLOOKUP($K158, 'Base Case Liquid Immersed'!$B$13:$K$168, 9, FALSE), SUM(AF158, CL158))","v":0},{"$f":"IF(K158<P$4, VLOOKUP($K158, 'Base Case Liquid Immersed'!$B$13:$K$168, 10, FALSE), SUM(AG158, CM158))","v":0},null,null,"NA",2095,0,1.2126188941863347E-11,0,0,0,0,{"$f":"IF(AD158>0, SUMPRODUCT(AC158:OFFSET(AC158,-MIN($A158,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A158,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A158,60),0)) / AD158, 0)","v":0},0,0,null,null,null,2095,{"$f":"$C158*$AC$4*AP$4*IF(AL$5=\"Base\", 1, VLOOKUP(AM$5, Assumptions!$B$239:$P$245, AN$3, FALSE))^Assumptions!$D$197","v":0},2.0157209235094342E-12,{"$f":"SUMPRODUCT(AL158:OFFSET(AL158,-MIN($A158,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A158,60),0))","v":0},0,0,{"$f":"SUMPRODUCT(AO158:OFFSET(AO158,-MIN($A158,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A158,60),0))","v":0},{"$f":"IF(AQ158>0, SUMPRODUCT(AP158:OFFSET(AP158,-MIN($A158,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A158,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A158,60),0)) / AQ158, 0)","v":0},{"$f":"IF(AK158<=AN$5, HLOOKUP(AM$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(AM$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.067806975103164},{"$f":"IF(AK158<=AN$5, HLOOKUP(AM$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(AM$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":2.0492133686817731},0,0,null,null,null,2095,{"$f":"$C158*$AC$4*BE$4*IF(BA$5=\"Base\", 1, VLOOKUP(BB$5, Assumptions!$B$239:$P$245, BC$3, FALSE))^Assumptions!$D$197","v":0},1.0090817070818048E-11,{"$f":"SUMPRODUCT(BA158:OFFSET(BA158,-MIN($A158,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A158,60),0))","v":0},0,0,{"$f":"SUMPRODUCT(BD158:OFFSET(BD158,-MIN($A158,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A158,60),0))","v":0},{"$f":"IF(BF158>0, SUMPRODUCT(BE158:OFFSET(BE158,-MIN($A158,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A158,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A158,60),0)) / BF158, 0)","v":0},{"$f":"IF(AZ158<=BC$5, HLOOKUP(BB$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(BB$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.3107593090762872},{"$f":"IF(AZ158<=BC$5, HLOOKUP(BB$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(BB$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":2.2857360104874145},0,0,null,null,null,2095,{"$f":"$C158*$AC$4*BT$4*IF(BP$5=\"Base\", 1, VLOOKUP(BQ$5, Assumptions!$B$239:$P$245, BR$3, FALSE))^Assumptions!$D$197","v":0},1.9650947535865271E-14,{"$f":"SUMPRODUCT(BP158:OFFSET(BP158,-MIN($A158,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A158,60),0))","v":0},0,0,{"$f":"SUMPRODUCT(BS158:OFFSET(BS158,-MIN($A158,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A158,60),0))","v":0},{"$f":"IF(BU158>0, SUMPRODUCT(BT158:OFFSET(BT158,-MIN($A158,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A158,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A158,60),0)) / BU158, 0)","v":0},{"$f":"IF(BO158<=BR$5, HLOOKUP(BQ$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(BQ$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":0.99378237344650655},{"$f":"IF(BO158<=BR$5, HLOOKUP(BQ$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(BQ$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":0.99208245177872267},0,0,null,null,null,2095,0,-1.7670531704538917E-11,0,0,0,0,0,0,0,null,null,null,2095,{"$f":"$C158*$CI$4*CV$4*IF(CR$5=\"Base\", 1, VLOOKUP(CS$5, Assumptions!$B$239:$P$245, CT$3, FALSE))^Assumptions!$D$197","v":0},5.0122128669727317E-12,{"$f":"SUMPRODUCT(CR158:OFFSET(CR158,-MIN($A158,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A158,60),0))","v":0},0,0,{"$f":"SUMPRODUCT(CU158:OFFSET(CU158,-MIN($A158,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A158,60),0))","v":0},{"$f":"IF(CW158>0, SUMPRODUCT(CV158:OFFSET(CV158,-MIN($A158,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A158,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A158,60),0)) / CW158, 0)","v":0},{"$f":"IF(CQ158<=CT$5, HLOOKUP(CS$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(CS$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.3118309497725118},{"$f":"IF(CQ158<=CT$5, HLOOKUP(CS$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(CS$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.6659129494576765},0,0,null,null,null,2095,{"$f":"$C158*$CI$4*DK$4*IF(DG$5=\"Base\", 1, VLOOKUP(DH$5, Assumptions!$B$239:$P$245, DI$3, FALSE))^Assumptions!$D$197","v":0},-2.2682744571511648E-11,{"$f":"SUMPRODUCT(DG158:OFFSET(DG158,-MIN($A158,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A158,60),0))","v":0},0,0,{"$f":"SUMPRODUCT(DJ158:OFFSET(DJ158,-MIN($A158,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A158,60),0))","v":0},{"$f":"IF(DL158>0, SUMPRODUCT(DK158:OFFSET(DK158,-MIN($A158,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A158,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A158,60),0)) / DL158, 0)","v":0},{"$f":"IF(DF158<=DI$5, HLOOKUP(DH$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(DH$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.423721678821358},{"$f":"IF(DF158<=DI$5, HLOOKUP(DH$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(DH$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":0.39970376717673978},0,0]
[{"$f":"A158+1","v":146},2096,{"$f":"'Base Case Liquid Immersed'!$C159","v":0},-5.1227466713044123E-11,{"$f":"SUMPRODUCT(C159:OFFSET(C159,-MIN(A159,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A159,60),0))","v":0},0,0,{"$f":"SUMPRODUCT(F159:OFFSET(F159,-MIN($A159,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A159,60),0))","v":0},{"$f":"IF(H159>0, SUMPRODUCT(G159:OFFSET(G159,-MIN($A159,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A159,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A159,60),0)) / H159, 0)","v":0},null,2096,0,-5.5443427626755692E-12,0,0,0,0,{"$f":"IF(Q159>0, SUMPRODUCT(P159:OFFSET(P159,-MIN($A159,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A159,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A159,60),0)) / Q159, 0)","v":0},{"$f":"IF(K159<P$4, VLOOKUP($K159, 'Base Case Liquid Immersed'!$B$13:$K$168, 9, FALSE), SUM(AF159, CL159))","v":0},{"$f":"IF(K159<P$4, VLOOKUP($K159, 'Base Case Liquid Immersed'!$B$13:$K$168, 10, FALSE), SUM(AG159, CM159))","v":0},null,null,"NA",2096,0,1.2126188941863347E-11,0,0,0,0,{"$f":"IF(AD159>0, SUMPRODUCT(AC159:OFFSET(AC159,-MIN($A159,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A159,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A159,60),0)) / AD159, 0)","v":0},0,0,null,null,null,2096,{"$f":"$C159*$AC$4*AP$4*IF(AL$5=\"Base\", 1, VLOOKUP(AM$5, Assumptions!$B$239:$P$245, AN$3, FALSE))^Assumptions!$D$197","v":0},2.0157209235094342E-12,{"$f":"SUMPRODUCT(AL159:OFFSET(AL159,-MIN($A159,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A159,60),0))","v":0},0,0,{"$f":"SUMPRODUCT(AO159:OFFSET(AO159,-MIN($A159,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A159,60),0))","v":0},{"$f":"IF(AQ159>0, SUMPRODUCT(AP159:OFFSET(AP159,-MIN($A159,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A159,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A159,60),0)) / AQ159, 0)","v":0},{"$f":"IF(AK159<=AN$5, HLOOKUP(AM$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(AM$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.067806975103164},{"$f":"IF(AK159<=AN$5, HLOOKUP(AM$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(AM$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":2.0492133686817731},0,0,null,null,null,2096,{"$f":"$C159*$AC$4*BE$4*IF(BA$5=\"Base\", 1, VLOOKUP(BB$5, Assumptions!$B$239:$P$245, BC$3, FALSE))^Assumptions!$D$197","v":0},1.0090817070818048E-11,{"$f":"SUMPRODUCT(BA159:OFFSET(BA159,-MIN($A159,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A159,60),0))","v":0},0,0,{"$f":"SUMPRODUCT(BD159:OFFSET(BD159,-MIN($A159,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A159,60),0))","v":0},{"$f":"IF(BF159>0, SUMPRODUCT(BE159:OFFSET(BE159,-MIN($A159,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A159,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A159,60),0)) / BF159, 0)","v":0},{"$f":"IF(AZ159<=BC$5, HLOOKUP(BB$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(BB$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.3107593090762872},{"$f":"IF(AZ159<=BC$5, HLOOKUP(BB$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(BB$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":2.2857360104874145},0,0,null,null,null,2096,{"$f":"$C159*$AC$4*BT$4*IF(BP$5=\"Base\", 1, VLOOKUP(BQ$5, Assumptions!$B$239:$P$245, BR$3, FALSE))^Assumptions!$D$197","v":0},1.9650947535865271E-14,{"$f":"SUMPRODUCT(BP159:OFFSET(BP159,-MIN($A159,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A159,60),0))","v":0},0,0,{"$f":"SUMPRODUCT(BS159:OFFSET(BS159,-MIN($A159,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A159,60),0))","v":0},{"$f":"IF(BU159>0, SUMPRODUCT(BT159:OFFSET(BT159,-MIN($A159,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A159,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A159,60),0)) / BU159, 0)","v":0},{"$f":"IF(BO159<=BR$5, HLOOKUP(BQ$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(BQ$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":0.99378237344650655},{"$f":"IF(BO159<=BR$5, HLOOKUP(BQ$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(BQ$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":0.99208245177872267},0,0,null,null,null,2096,0,-1.7670531704538917E-11,0,0,0,0,0,0,0,null,null,null,2096,{"$f":"$C159*$CI$4*CV$4*IF(CR$5=\"Base\", 1, VLOOKUP(CS$5, Assumptions!$B$239:$P$245, CT$3, FALSE))^Assumptions!$D$197","v":0},5.0122128669727317E-12,{"$f":"SUMPRODUCT(CR159:OFFSET(CR159,-MIN($A159,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A159,60),0))","v":0},0,0,{"$f":"SUMPRODUCT(CU159:OFFSET(CU159,-MIN($A159,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A159,60),0))","v":0},{"$f":"IF(CW159>0, SUMPRODUCT(CV159:OFFSET(CV159,-MIN($A159,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A159,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A159,60),0)) / CW159, 0)","v":0},{"$f":"IF(CQ159<=CT$5, HLOOKUP(CS$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(CS$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.3118309497725118},{"$f":"IF(CQ159<=CT$5, HLOOKUP(CS$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(CS$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.6659129494576765},0,0,null,null,null,2096,{"$f":"$C159*$CI$4*DK$4*IF(DG$5=\"Base\", 1, VLOOKUP(DH$5, Assumptions!$B$239:$P$245, DI$3, FALSE))^Assumptions!$D$197","v":0},-2.2682744571511648E-11,{"$f":"SUMPRODUCT(DG159:OFFSET(DG159,-MIN($A159,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A159,60),0))","v":0},0,0,{"$f":"SUMPRODUCT(DJ159:OFFSET(DJ159,-MIN($A159,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A159,60),0))","v":0},{"$f":"IF(DL159>0, SUMPRODUCT(DK159:OFFSET(DK159,-MIN($A159,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A159,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A159,60),0)) / DL159, 0)","v":0},{"$f":"IF(DF159<=DI$5, HLOOKUP(DH$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(DH$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.423721678821358},{"$f":"IF(DF159<=DI$5, HLOOKUP(DH$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(DH$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":0.39970376717673978},0,0]
[147,2097,{"$f":"'Base Case Liquid Immersed'!$C160","v":0},-5.1227466713044123E-11,{"$f":"SUMPRODUCT(C160:OFFSET(C160,-MIN(A160,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A160,60),0))","v":0},0,0,{"$f":"SUMPRODUCT(F160:OFFSET(F160,-MIN($A160,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A160,60),0))","v":0},{"$f":"IF(H160>0, SUMPRODUCT(G160:OFFSET(G160,-MIN($A160,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A160,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A160,60),0)) / H160, 0)","v":0},null,2097,0,-5.5443427626755692E-12,0,0,0,0,{"$f":"IF(Q160>0, SUMPRODUCT(P160:OFFSET(P160,-MIN($A160,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A160,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A160,60),0)) / Q160, 0)","v":0},{"$f":"IF(K160<P$4, VLOOKUP($K160, 'Base Case Liquid Immersed'!$B$13:$K$168, 9, FALSE), SUM(AF160, CL160))","v":0},{"$f":"IF(K160<P$4, VLOOKUP($K160, 'Base Case Liquid Immersed'!$B$13:$K$168, 10, FALSE), SUM(AG160, CM160))","v":0},null,null,"NA",2097,0,1.2126188941863347E-11,0,0,0,0,{"$f":"IF(AD160>0, SUMPRODUCT(AC160:OFFSET(AC160,-MIN($A160,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A160,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A160,60),0)) / AD160, 0)","v":0},0,0,null,null,null,2097,{"$f":"$C160*$AC$4*AP$4*IF(AL$5=\"Base\", 1, VLOOKUP(AM$5, Assumptions!$B$239:$P$245, AN$3, FALSE))^Assumptions!$D$197","v":0},2.0157209235094342E-12,{"$f":"SUMPRODUCT(AL160:OFFSET(AL160,-MIN($A160,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A160,60),0))","v":0},0,0,{"$f":"SUMPRODUCT(AO160:OFFSET(AO160,-MIN($A160,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A160,60),0))","v":0},{"$f":"IF(AQ160>0, SUMPRODUCT(AP160:OFFSET(AP160,-MIN($A160,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A160,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A160,60),0)) / AQ160, 0)","v":0},{"$f":"IF(AK160<=AN$5, HLOOKUP(AM$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(AM$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.067806975103164},{"$f":"IF(AK160<=AN$5, HLOOKUP(AM$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(AM$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":2.0492133686817731},0,0,null,null,null,2097,{"$f":"$C160*$AC$4*BE$4*IF(BA$5=\"Base\", 1, VLOOKUP(BB$5, Assumptions!$B$239:$P$245, BC$3, FALSE))^Assumptions!$D$197","v":0},1.0090817070818048E-11,{"$f":"SUMPRODUCT(BA160:OFFSET(BA160,-MIN($A160,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A160,60),0))","v":0},0,0,{"$f":"SUMPRODUCT(BD160:OFFSET(BD160,-MIN($A160,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A160,60),0))","v":0},{"$f":"IF(BF160>0, SUMPRODUCT(BE160:OFFSET(BE160,-MIN($A160,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A160,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A160,60),0)) / BF160, 0)","v":0},{"$f":"IF(AZ160<=BC$5, HLOOKUP(BB$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(BB$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.3107593090762872},{"$f":"IF(AZ160<=BC$5, HLOOKUP(BB$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(BB$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":2.2857360104874145},0,0,null,null,null,2097,{"$f":"$C160*$AC$4*BT$4*IF(BP$5=\"Base\", 1, VLOOKUP(BQ$5, Assumptions!$B$239:$P$245, BR$3, FALSE))^Assumptions!$D$197","v":0},1.9650947535865271E-14,{"$f":"SUMPRODUCT(BP160:OFFSET(BP160,-MIN($A160,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A160,60),0))","v":0},0,0,{"$f":"SUMPRODUCT(BS160:OFFSET(BS160,-MIN($A160,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A160,60),0))","v":0},{"$f":"IF(BU160>0, SUMPRODUCT(BT160:OFFSET(BT160,-MIN($A160,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A160,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A160,60),0)) / BU160, 0)","v":0},{"$f":"IF(BO160<=BR$5, HLOOKUP(BQ$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(BQ$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":0.99378237344650655},{"$f":"IF(BO160<=BR$5, HLOOKUP(BQ$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(BQ$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":0.99208245177872267},0,0,null,null,null,2097,0,-1.7670531704538917E-11,0,0,0,0,0,0,0,null,null,null,2097,{"$f":"$C160*$CI$4*CV$4*IF(CR$5=\"Base\", 1, VLOOKUP(CS$5, Assumptions!$B$239:$P$245, CT$3, FALSE))^Assumptions!$D$197","v":0},5.0122128669727317E-12,{"$f":"SUMPRODUCT(CR160:OFFSET(CR160,-MIN($A160,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A160,60),0))","v":0},0,0,{"$f":"SUMPRODUCT(CU160:OFFSET(CU160,-MIN($A160,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A160,60),0))","v":0},{"$f":"IF(CW160>0, SUMPRODUCT(CV160:OFFSET(CV160,-MIN($A160,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A160,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A160,60),0)) / CW160, 0)","v":0},{"$f":"IF(CQ160<=CT$5, HLOOKUP(CS$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(CS$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.3118309497725118},{"$f":"IF(CQ160<=CT$5, HLOOKUP(CS$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(CS$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.6659129494576765},0,0,null,null,null,2097,{"$f":"$C160*$CI$4*DK$4*IF(DG$5=\"Base\", 1, VLOOKUP(DH$5, Assumptions!$B$239:$P$245, DI$3, FALSE))^Assumptions!$D$197","v":0},-2.2682744571511648E-11,{"$f":"SUMPRODUCT(DG160:OFFSET(DG160,-MIN($A160,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A160,60),0))","v":0},0,0,{"$f":"SUMPRODUCT(DJ160:OFFSET(DJ160,-MIN($A160,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A160,60),0))","v":0},{"$f":"IF(DL160>0, SUMPRODUCT(DK160:OFFSET(DK160,-MIN($A160,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A160,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A160,60),0)) / DL160, 0)","v":0},{"$f":"IF(DF160<=DI$5, HLOOKUP(DH$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(DH$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.423721678821358},{"$f":"IF(DF160<=DI$5, HLOOKUP(DH$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(DH$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":0.39970376717673978},0,0]
[148,2098,{"$f":"'Base Case Liquid Immersed'!$C161","v":0},-5.1227466713044123E-11,{"$f":"SUMPRODUCT(C161:OFFSET(C161,-MIN(A161,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A161,60),0))","v":0},0,0,{"$f":"SUMPRODUCT(F161:OFFSET(F161,-MIN($A161,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A161,60),0))","v":0},{"$f":"IF(H161>0, SUMPRODUCT(G161:OFFSET(G161,-MIN($A161,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A161,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A161,60),0)) / H161, 0)","v":0},null,2098,0,-5.5443427626755692E-12,0,0,0,0,{"$f":"IF(Q161>0, SUMPRODUCT(P161:OFFSET(P161,-MIN($A161,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A161,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A161,60),0)) / Q161, 0)","v":0},{"$f":"IF(K161<P$4, VLOOKUP($K161, 'Base Case Liquid Immersed'!$B$13:$K$168, 9, FALSE), SUM(AF161, CL161))","v":0},{"$f":"IF(K161<P$4, VLOOKUP($K161, 'Base Case Liquid Immersed'!$B$13:$K$168, 10, FALSE), SUM(AG161, CM161))","v":0},null,null,"NA",2098,0,1.2126188941863347E-11,0,0,0,0,{"$f":"IF(AD161>0, SUMPRODUCT(AC161:OFFSET(AC161,-MIN($A161,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A161,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A161,60),0)) / AD161, 0)","v":0},0,0,null,null,null,2098,{"$f":"$C161*$AC$4*AP$4*IF(AL$5=\"Base\", 1, VLOOKUP(AM$5, Assumptions!$B$239:$P$245, AN$3, FALSE))^Assumptions!$D$197","v":0},2.0157209235094342E-12,{"$f":"SUMPRODUCT(AL161:OFFSET(AL161,-MIN($A161,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A161,60),0))","v":0},0,0,{"$f":"SUMPRODUCT(AO161:OFFSET(AO161,-MIN($A161,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A161,60),0))","v":0},{"$f":"IF(AQ161>0, SUMPRODUCT(AP161:OFFSET(AP161,-MIN($A161,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A161,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A161,60),0)) / AQ161, 0)","v":0},{"$f":"IF(AK161<=AN$5, HLOOKUP(AM$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(AM$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.067806975103164},{"$f":"IF(AK161<=AN$5, HLOOKUP(AM$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(AM$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":2.0492133686817731},0,0,null,null,null,2098,{"$f":"$C161*$AC$4*BE$4*IF(BA$5=\"Base\", 1, VLOOKUP(BB$5, Assumptions!$B$239:$P$245, BC$3, FALSE))^Assumptions!$D$197","v":0},1.0090817070818048E-11,{"$f":"SUMPRODUCT(BA161:OFFSET(BA161,-MIN($A161,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A161,60),0))","v":0},0,0,{"$f":"SUMPRODUCT(BD161:OFFSET(BD161,-MIN($A161,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A161,60),0))","v":0},{"$f":"IF(BF161>0, SUMPRODUCT(BE161:OFFSET(BE161,-MIN($A161,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A161,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A161,60),0)) / BF161, 0)","v":0},{"$f":"IF(AZ161<=BC$5, HLOOKUP(BB$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(BB$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.3107593090762872},{"$f":"IF(AZ161<=BC$5, HLOOKUP(BB$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(BB$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":2.2857360104874145},0,0,null,null,null,2098,{"$f":"$C161*$AC$4*BT$4*IF(BP$5=\"Base\", 1, VLOOKUP(BQ$5, Assumptions!$B$239:$P$245, BR$3, FALSE))^Assumptions!$D$197","v":0},1.9650947535865271E-14,{"$f":"SUMPRODUCT(BP161:OFFSET(BP161,-MIN($A161,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A161,60),0))","v":0},0,0,{"$f":"SUMPRODUCT(BS161:OFFSET(BS161,-MIN($A161,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A161,60),0))","v":0},{"$f":"IF(BU161>0, SUMPRODUCT(BT161:OFFSET(BT161,-MIN($A161,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A161,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A161,60),0)) / BU161, 0)","v":0},{"$f":"IF(BO161<=BR$5, HLOOKUP(BQ$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(BQ$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":0.99378237344650655},{"$f":"IF(BO161<=BR$5, HLOOKUP(BQ$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(BQ$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":0.99208245177872267},0,0,null,null,null,2098,0,-1.7670531704538917E-11,0,0,0,0,0,0,0,null,null,null,2098,{"$f":"$C161*$CI$4*CV$4*IF(CR$5=\"Base\", 1, VLOOKUP(CS$5, Assumptions!$B$239:$P$245, CT$3, FALSE))^Assumptions!$D$197","v":0},5.0122128669727317E-12,{"$f":"SUMPRODUCT(CR161:OFFSET(CR161,-MIN($A161,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A161,60),0))","v":0},0,0,{"$f":"SUMPRODUCT(CU161:OFFSET(CU161,-MIN($A161,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A161,60),0))","v":0},{"$f":"IF(CW161>0, SUMPRODUCT(CV161:OFFSET(CV161,-MIN($A161,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A161,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A161,60),0)) / CW161, 0)","v":0},{"$f":"IF(CQ161<=CT$5, HLOOKUP(CS$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(CS$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.3118309497725118},{"$f":"IF(CQ161<=CT$5, HLOOKUP(CS$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(CS$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.6659129494576765},0,0,null,null,null,2098,{"$f":"$C161*$CI$4*DK$4*IF(DG$5=\"Base\", 1, VLOOKUP(DH$5, Assumptions!$B$239:$P$245, DI$3, FALSE))^Assumptions!$D$197","v":0},-2.2682744571511648E-11,{"$f":"SUMPRODUCT(DG161:OFFSET(DG161,-MIN($A161,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A161,60),0))","v":0},0,0,{"$f":"SUMPRODUCT(DJ161:OFFSET(DJ161,-MIN($A161,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A161,60),0))","v":0},{"$f":"IF(DL161>0, SUMPRODUCT(DK161:OFFSET(DK161,-MIN($A161,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A161,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A161,60),0)) / DL161, 0)","v":0},{"$f":"IF(DF161<=DI$5, HLOOKUP(DH$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(DH$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.423721678821358},{"$f":"IF(DF161<=DI$5, HLOOKUP(DH$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(DH$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":0.39970376717673978},0,0]
[149,2099,{"$f":"'Base Case Liquid Immersed'!$C162","v":0},-5.1227466713044123E-11,{"$f":"SUMPRODUCT(C162:OFFSET(C162,-MIN(A162,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A162,60),0))","v":0},0,0,{"$f":"SUMPRODUCT(F162:OFFSET(F162,-MIN($A162,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A162,60),0))","v":0},{"$f":"IF(H162>0, SUMPRODUCT(G162:OFFSET(G162,-MIN($A162,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A162,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A162,60),0)) / H162, 0)","v":0},null,2099,0,-5.5443427626755692E-12,0,0,0,0,{"$f":"IF(Q162>0, SUMPRODUCT(P162:OFFSET(P162,-MIN($A162,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A162,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A162,60),0)) / Q162, 0)","v":0},{"$f":"IF(K162<P$4, VLOOKUP($K162, 'Base Case Liquid Immersed'!$B$13:$K$168, 9, FALSE), SUM(AF162, CL162))","v":0},{"$f":"IF(K162<P$4, VLOOKUP($K162, 'Base Case Liquid Immersed'!$B$13:$K$168, 10, FALSE), SUM(AG162, CM162))","v":0},null,null,"NA",2099,0,1.2126188941863347E-11,0,0,0,0,{"$f":"IF(AD162>0, SUMPRODUCT(AC162:OFFSET(AC162,-MIN($A162,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A162,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A162,60),0)) / AD162, 0)","v":0},0,0,null,null,null,2099,{"$f":"$C162*$AC$4*AP$4*IF(AL$5=\"Base\", 1, VLOOKUP(AM$5, Assumptions!$B$239:$P$245, AN$3, FALSE))^Assumptions!$D$197","v":0},2.0157209235094342E-12,{"$f":"SUMPRODUCT(AL162:OFFSET(AL162,-MIN($A162,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A162,60),0))","v":0},0,0,{"$f":"SUMPRODUCT(AO162:OFFSET(AO162,-MIN($A162,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A162,60),0))","v":0},{"$f":"IF(AQ162>0, SUMPRODUCT(AP162:OFFSET(AP162,-MIN($A162,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A162,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A162,60),0)) / AQ162, 0)","v":0},{"$f":"IF(AK162<=AN$5, HLOOKUP(AM$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(AM$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.067806975103164},{"$f":"IF(AK162<=AN$5, HLOOKUP(AM$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(AM$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":2.0492133686817731},0,0,null,null,null,2099,{"$f":"$C162*$AC$4*BE$4*IF(BA$5=\"Base\", 1, VLOOKUP(BB$5, Assumptions!$B$239:$P$245, BC$3, FALSE))^Assumptions!$D$197","v":0},1.0090817070818048E-11,{"$f":"SUMPRODUCT(BA162:OFFSET(BA162,-MIN($A162,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A162,60),0))","v":0},0,0,{"$f":"SUMPRODUCT(BD162:OFFSET(BD162,-MIN($A162,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A162,60),0))","v":0},{"$f":"IF(BF162>0, SUMPRODUCT(BE162:OFFSET(BE162,-MIN($A162,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A162,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A162,60),0)) / BF162, 0)","v":0},{"$f":"IF(AZ162<=BC$5, HLOOKUP(BB$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(BB$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.3107593090762872},{"$f":"IF(AZ162<=BC$5, HLOOKUP(BB$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(BB$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":2.2857360104874145},0,0,null,null,null,2099,{"$f":"$C162*$AC$4*BT$4*IF(BP$5=\"Base\", 1, VLOOKUP(BQ$5, Assumptions!$B$239:$P$245, BR$3, FALSE))^Assumptions!$D$197","v":0},1.9650947535865271E-14,{"$f":"SUMPRODUCT(BP162:OFFSET(BP162,-MIN($A162,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A162,60),0))","v":0},0,0,{"$f":"SUMPRODUCT(BS162:OFFSET(BS162,-MIN($A162,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A162,60),0))","v":0},{"$f":"IF(BU162>0, SUMPRODUCT(BT162:OFFSET(BT162,-MIN($A162,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A162,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A162,60),0)) / BU162, 0)","v":0},{"$f":"IF(BO162<=BR$5, HLOOKUP(BQ$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(BQ$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":0.99378237344650655},{"$f":"IF(BO162<=BR$5, HLOOKUP(BQ$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(BQ$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":0.99208245177872267},0,0,null,null,null,2099,0,-1.7670531704538917E-11,0,0,0,0,0,0,0,null,null,null,2099,{"$f":"$C162*$CI$4*CV$4*IF(CR$5=\"Base\", 1, VLOOKUP(CS$5, Assumptions!$B$239:$P$245, CT$3, FALSE))^Assumptions!$D$197","v":0},5.0122128669727317E-12,{"$f":"SUMPRODUCT(CR162:OFFSET(CR162,-MIN($A162,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A162,60),0))","v":0},0,0,{"$f":"SUMPRODUCT(CU162:OFFSET(CU162,-MIN($A162,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A162,60),0))","v":0},{"$f":"IF(CW162>0, SUMPRODUCT(CV162:OFFSET(CV162,-MIN($A162,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A162,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A162,60),0)) / CW162, 0)","v":0},{"$f":"IF(CQ162<=CT$5, HLOOKUP(CS$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(CS$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.3118309497725118},{"$f":"IF(CQ162<=CT$5, HLOOKUP(CS$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(CS$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.6659129494576765},0,0,null,null,null,2099,{"$f":"$C162*$CI$4*DK$4*IF(DG$5=\"Base\", 1, VLOOKUP(DH$5, Assumptions!$B$239:$P$245, DI$3, FALSE))^Assumptions!$D$197","v":0},-2.2682744571511648E-11,{"$f":"SUMPRODUCT(DG162:OFFSET(DG162,-MIN($A162,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A162,60),0))","v":0},0,0,{"$f":"SUMPRODUCT(DJ162:OFFSET(DJ162,-MIN($A162,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A162,60),0))","v":0},{"$f":"IF(DL162>0, SUMPRODUCT(DK162:OFFSET(DK162,-MIN($A162,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A162,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A162,60),0)) / DL162, 0)","v":0},{"$f":"IF(DF162<=DI$5, HLOOKUP(DH$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(DH$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.423721678821358},{"$f":"IF(DF162<=DI$5, HLOOKUP(DH$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(DH$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":0.39970376717673978},0,0]
[150,2100,{"$f":"'Base Case Liquid Immersed'!$C163","v":0},-5.1227466713044123E-11,{"$f":"SUMPRODUCT(C163:OFFSET(C163,-MIN(A163,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A163,60),0))","v":0},0,0,{"$f":"SUMPRODUCT(F163:OFFSET(F163,-MIN($A163,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A163,60),0))","v":0},{"$f":"IF(H163>0, SUMPRODUCT(G163:OFFSET(G163,-MIN($A163,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A163,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A163,60),0)) / H163, 0)","v":0},null,2100,0,-5.5443427626755692E-12,0,0,0,0,{"$f":"IF(Q163>0, SUMPRODUCT(P163:OFFSET(P163,-MIN($A163,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A163,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A163,60),0)) / Q163, 0)","v":0},{"$f":"IF(K163<P$4, VLOOKUP($K163, 'Base Case Liquid Immersed'!$B$13:$K$168, 9, FALSE), SUM(AF163, CL163))","v":0},{"$f":"IF(K163<P$4, VLOOKUP($K163, 'Base Case Liquid Immersed'!$B$13:$K$168, 10, FALSE), SUM(AG163, CM163))","v":0},null,null,"NA",2100,0,1.2126188941863347E-11,0,0,0,0,{"$f":"IF(AD163>0, SUMPRODUCT(AC163:OFFSET(AC163,-MIN($A163,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A163,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A163,60),0)) / AD163, 0)","v":0},0,0,null,null,null,2100,{"$f":"$C163*$AC$4*AP$4*IF(AL$5=\"Base\", 1, VLOOKUP(AM$5, Assumptions!$B$239:$P$245, AN$3, FALSE))^Assumptions!$D$197","v":0},2.0157209235094342E-12,{"$f":"SUMPRODUCT(AL163:OFFSET(AL163,-MIN($A163,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A163,60),0))","v":0},0,0,{"$f":"SUMPRODUCT(AO163:OFFSET(AO163,-MIN($A163,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A163,60),0))","v":0},{"$f":"IF(AQ163>0, SUMPRODUCT(AP163:OFFSET(AP163,-MIN($A163,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A163,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A163,60),0)) / AQ163, 0)","v":0},{"$f":"IF(AK163<=AN$5, HLOOKUP(AM$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(AM$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.067806975103164},{"$f":"IF(AK163<=AN$5, HLOOKUP(AM$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(AM$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":2.0492133686817731},0,0,null,null,null,2100,{"$f":"$C163*$AC$4*BE$4*IF(BA$5=\"Base\", 1, VLOOKUP(BB$5, Assumptions!$B$239:$P$245, BC$3, FALSE))^Assumptions!$D$197","v":0},1.0090817070818048E-11,{"$f":"SUMPRODUCT(BA163:OFFSET(BA163,-MIN($A163,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A163,60),0))","v":0},0,0,{"$f":"SUMPRODUCT(BD163:OFFSET(BD163,-MIN($A163,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A163,60),0))","v":0},{"$f":"IF(BF163>0, SUMPRODUCT(BE163:OFFSET(BE163,-MIN($A163,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A163,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A163,60),0)) / BF163, 0)","v":0},{"$f":"IF(AZ163<=BC$5, HLOOKUP(BB$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(BB$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.3107593090762872},{"$f":"IF(AZ163<=BC$5, HLOOKUP(BB$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(BB$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":2.2857360104874145},0,0,null,null,null,2100,{"$f":"$C163*$AC$4*BT$4*IF(BP$5=\"Base\", 1, VLOOKUP(BQ$5, Assumptions!$B$239:$P$245, BR$3, FALSE))^Assumptions!$D$197","v":0},1.9650947535865271E-14,{"$f":"SUMPRODUCT(BP163:OFFSET(BP163,-MIN($A163,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A163,60),0))","v":0},0,0,{"$f":"SUMPRODUCT(BS163:OFFSET(BS163,-MIN($A163,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A163,60),0))","v":0},{"$f":"IF(BU163>0, SUMPRODUCT(BT163:OFFSET(BT163,-MIN($A163,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A163,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A163,60),0)) / BU163, 0)","v":0},{"$f":"IF(BO163<=BR$5, HLOOKUP(BQ$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(BQ$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":0.99378237344650655},{"$f":"IF(BO163<=BR$5, HLOOKUP(BQ$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(BQ$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":0.99208245177872267},0,0,null,null,null,2100,0,-1.7670531704538917E-11,0,0,0,0,0,0,0,null,null,null,2100,{"$f":"$C163*$CI$4*CV$4*IF(CR$5=\"Base\", 1, VLOOKUP(CS$5, Assumptions!$B$239:$P$245, CT$3, FALSE))^Assumptions!$D$197","v":0},5.0122128669727317E-12,{"$f":"SUMPRODUCT(CR163:OFFSET(CR163,-MIN($A163,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A163,60),0))","v":0},0,0,{"$f":"SUMPRODUCT(CU163:OFFSET(CU163,-MIN($A163,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A163,60),0))","v":0},{"$f":"IF(CW163>0, SUMPRODUCT(CV163:OFFSET(CV163,-MIN($A163,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A163,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A163,60),0)) / CW163, 0)","v":0},{"$f":"IF(CQ163<=CT$5, HLOOKUP(CS$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(CS$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.3118309497725118},{"$f":"IF(CQ163<=CT$5, HLOOKUP(CS$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(CS$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.6659129494576765},0,0,null,null,null,2100,{"$f":"$C163*$CI$4*DK$4*IF(DG$5=\"Base\", 1, VLOOKUP(DH$5, Assumptions!$B$239:$P$245, DI$3, FALSE))^Assumptions!$D$197","v":0},-2.2682744571511648E-11,{"$f":"SUMPRODUCT(DG163:OFFSET(DG163,-MIN($A163,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A163,60),0))","v":0},0,0,{"$f":"SUMPRODUCT(DJ163:OFFSET(DJ163,-MIN($A163,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A163,60),0))","v":0},{"$f":"IF(DL163>0, SUMPRODUCT(DK163:OFFSET(DK163,-MIN($A163,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A163,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A163,60),0)) / DL163, 0)","v":0},{"$f":"IF(DF163<=DI$5, HLOOKUP(DH$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(DH$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.423721678821358},{"$f":"IF(DF163<=DI$5, HLOOKUP(DH$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(DH$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":0.39970376717673978},0,0]
[151,2101,{"$f":"'Base Case Liquid Immersed'!$C164","v":0},-5.1227466713044123E-11,{"$f":"SUMPRODUCT(C164:OFFSET(C164,-MIN(A164,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A164,60),0))","v":0},0,0,{"$f":"SUMPRODUCT(F164:OFFSET(F164,-MIN($A164,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A164,60),0))","v":0},{"$f":"IF(H164>0, SUMPRODUCT(G164:OFFSET(G164,-MIN($A164,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A164,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A164,60),0)) / H164, 0)","v":0},null,2101,0,-5.5443427626755692E-12,0,0,0,0,{"$f":"IF(Q164>0, SUMPRODUCT(P164:OFFSET(P164,-MIN($A164,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A164,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A164,60),0)) / Q164, 0)","v":0},{"$f":"IF(K164<P$4, VLOOKUP($K164, 'Base Case Liquid Immersed'!$B$13:$K$168, 9, FALSE), SUM(AF164, CL164))","v":0},{"$f":"IF(K164<P$4, VLOOKUP($K164, 'Base Case Liquid Immersed'!$B$13:$K$168, 10, FALSE), SUM(AG164, CM164))","v":0},null,null,"NA",2101,0,1.2126188941863347E-11,0,0,0,0,{"$f":"IF(AD164>0, SUMPRODUCT(AC164:OFFSET(AC164,-MIN($A164,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A164,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A164,60),0)) / AD164, 0)","v":0},0,0,null,null,null,2101,{"$f":"$C164*$AC$4*AP$4*IF(AL$5=\"Base\", 1, VLOOKUP(AM$5, Assumptions!$B$239:$P$245, AN$3, FALSE))^Assumptions!$D$197","v":0},2.0157209235094342E-12,{"$f":"SUMPRODUCT(AL164:OFFSET(AL164,-MIN($A164,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A164,60),0))","v":0},0,0,{"$f":"SUMPRODUCT(AO164:OFFSET(AO164,-MIN($A164,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A164,60),0))","v":0},{"$f":"IF(AQ164>0, SUMPRODUCT(AP164:OFFSET(AP164,-MIN($A164,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A164,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A164,60),0)) / AQ164, 0)","v":0},{"$f":"IF(AK164<=AN$5, HLOOKUP(AM$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(AM$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.067806975103164},{"$f":"IF(AK164<=AN$5, HLOOKUP(AM$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(AM$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":2.0492133686817731},0,0,null,null,null,2101,{"$f":"$C164*$AC$4*BE$4*IF(BA$5=\"Base\", 1, VLOOKUP(BB$5, Assumptions!$B$239:$P$245, BC$3, FALSE))^Assumptions!$D$197","v":0},1.0090817070818048E-11,{"$f":"SUMPRODUCT(BA164:OFFSET(BA164,-MIN($A164,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A164,60),0))","v":0},0,0,{"$f":"SUMPRODUCT(BD164:OFFSET(BD164,-MIN($A164,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A164,60),0))","v":0},{"$f":"IF(BF164>0, SUMPRODUCT(BE164:OFFSET(BE164,-MIN($A164,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A164,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A164,60),0)) / BF164, 0)","v":0},{"$f":"IF(AZ164<=BC$5, HLOOKUP(BB$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(BB$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.3107593090762872},{"$f":"IF(AZ164<=BC$5, HLOOKUP(BB$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(BB$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":2.2857360104874145},0,0,null,null,null,2101,{"$f":"$C164*$AC$4*BT$4*IF(BP$5=\"Base\", 1, VLOOKUP(BQ$5, Assumptions!$B$239:$P$245, BR$3, FALSE))^Assumptions!$D$197","v":0},1.9650947535865271E-14,{"$f":"SUMPRODUCT(BP164:OFFSET(BP164,-MIN($A164,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A164,60),0))","v":0},0,0,{"$f":"SUMPRODUCT(BS164:OFFSET(BS164,-MIN($A164,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A164,60),0))","v":0},{"$f":"IF(BU164>0, SUMPRODUCT(BT164:OFFSET(BT164,-MIN($A164,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A164,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A164,60),0)) / BU164, 0)","v":0},{"$f":"IF(BO164<=BR$5, HLOOKUP(BQ$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(BQ$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":0.99378237344650655},{"$f":"IF(BO164<=BR$5, HLOOKUP(BQ$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(BQ$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":0.99208245177872267},0,0,null,null,null,2101,0,-1.7670531704538917E-11,0,0,0,0,0,0,0,null,null,null,2101,{"$f":"$C164*$CI$4*CV$4*IF(CR$5=\"Base\", 1, VLOOKUP(CS$5, Assumptions!$B$239:$P$245, CT$3, FALSE))^Assumptions!$D$197","v":0},5.0122128669727317E-12,{"$f":"SUMPRODUCT(CR164:OFFSET(CR164,-MIN($A164,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A164,60),0))","v":0},0,0,{"$f":"SUMPRODUCT(CU164:OFFSET(CU164,-MIN($A164,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A164,60),0))","v":0},{"$f":"IF(CW164>0, SUMPRODUCT(CV164:OFFSET(CV164,-MIN($A164,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A164,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A164,60),0)) / CW164, 0)","v":0},{"$f":"IF(CQ164<=CT$5, HLOOKUP(CS$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(CS$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.3118309497725118},{"$f":"IF(CQ164<=CT$5, HLOOKUP(CS$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(CS$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.6659129494576765},0,0,null,null,null,2101,{"$f":"$C164*$CI$4*DK$4*IF(DG$5=\"Base\", 1, VLOOKUP(DH$5, Assumptions!$B$239:$P$245, DI$3, FALSE))^Assumptions!$D$197","v":0},-2.2682744571511648E-11,{"$f":"SUMPRODUCT(DG164:OFFSET(DG164,-MIN($A164,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A164,60),0))","v":0},0,0,{"$f":"SUMPRODUCT(DJ164:OFFSET(DJ164,-MIN($A164,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A164,60),0))","v":0},{"$f":"IF(DL164>0, SUMPRODUCT(DK164:OFFSET(DK164,-MIN($A164,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A164,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A164,60),0)) / DL164, 0)","v":0},{"$f":"IF(DF164<=DI$5, HLOOKUP(DH$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(DH$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.423721678821358},{"$f":"IF(DF164<=DI$5, HLOOKUP(DH$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(DH$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":0.39970376717673978},0,0]
[152,2102,{"$f":"'Base Case Liquid Immersed'!$C165","v":0},{"$f":"D164 - E164 + C164","v":-5.1227466713044123E-11},{"$f":"SUMPRODUCT(C165:OFFSET(C165,-MIN(A165,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A165,60),0))","v":0},0,{"$f":"F165","v":0},{"$f":"SUMPRODUCT(F165:OFFSET(F165,-MIN($A165,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A165,60),0))","v":0},{"$f":"IF(H165>0, SUMPRODUCT(G165:OFFSET(G165,-MIN($A165,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A165,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A165,60),0)) / H165, 0)","v":0},null,2102,0,-5.5443427626755692E-12,0,0,0,0,{"$f":"IF(Q165>0, SUMPRODUCT(P165:OFFSET(P165,-MIN($A165,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A165,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A165,60),0)) / Q165, 0)","v":0},{"$f":"IF(K165<P$4, VLOOKUP($K165, 'Base Case Liquid Immersed'!$B$13:$K$168, 9, FALSE), SUM(AF165, CL165))","v":0},{"$f":"IF(K165<P$4, VLOOKUP($K165, 'Base Case Liquid Immersed'!$B$13:$K$168, 10, FALSE), SUM(AG165, CM165))","v":0},null,null,"NA",2102,0,1.2126188941863347E-11,0,0,0,0,{"$f":"IF(AD165>0, SUMPRODUCT(AC165:OFFSET(AC165,-MIN($A165,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A165,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A165,60),0)) / AD165, 0)","v":0},0,0,null,null,null,2102,{"$f":"$C165*$AC$4*AP$4*IF(AL$5=\"Base\", 1, VLOOKUP(AM$5, Assumptions!$B$239:$P$245, AN$3, FALSE))^Assumptions!$D$197","v":0},{"$f":"AM164 - AN164 + AL164","v":2.0157209235094342E-12},{"$f":"SUMPRODUCT(AL165:OFFSET(AL165,-MIN($A165,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A165,60),0))","v":0},0,{"$f":"AO165","v":0},{"$f":"SUMPRODUCT(AO165:OFFSET(AO165,-MIN($A165,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A165,60),0))","v":0},{"$f":"IF(AQ165>0, SUMPRODUCT(AP165:OFFSET(AP165,-MIN($A165,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A165,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A165,60),0)) / AQ165, 0)","v":0},{"$f":"IF(AK165<=AN$5, HLOOKUP(AM$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(AM$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.067806975103164},{"$f":"IF(AK165<=AN$5, HLOOKUP(AM$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(AM$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":2.0492133686817731},0,0,null,null,null,2102,{"$f":"$C165*$AC$4*BE$4*IF(BA$5=\"Base\", 1, VLOOKUP(BB$5, Assumptions!$B$239:$P$245, BC$3, FALSE))^Assumptions!$D$197","v":0},{"$f":"BB164 - BC164 + BA164","v":1.0090817070818048E-11},{"$f":"SUMPRODUCT(BA165:OFFSET(BA165,-MIN($A165,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A165,60),0))","v":0},0,{"$f":"BD165","v":0},{"$f":"SUMPRODUCT(BD165:OFFSET(BD165,-MIN($A165,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A165,60),0))","v":0},{"$f":"IF(BF165>0, SUMPRODUCT(BE165:OFFSET(BE165,-MIN($A165,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A165,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A165,60),0)) / BF165, 0)","v":0},{"$f":"IF(AZ165<=BC$5, HLOOKUP(BB$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(BB$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.3107593090762872},{"$f":"IF(AZ165<=BC$5, HLOOKUP(BB$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(BB$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":2.2857360104874145},0,0,null,null,null,2102,{"$f":"$C165*$AC$4*BT$4*IF(BP$5=\"Base\", 1, VLOOKUP(BQ$5, Assumptions!$B$239:$P$245, BR$3, FALSE))^Assumptions!$D$197","v":0},{"$f":"BQ164 - BR164 + BP164","v":1.9650947535865271E-14},{"$f":"SUMPRODUCT(BP165:OFFSET(BP165,-MIN($A165,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A165,60),0))","v":0},0,{"$f":"BS165","v":0},{"$f":"SUMPRODUCT(BS165:OFFSET(BS165,-MIN($A165,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A165,60),0))","v":0},{"$f":"IF(BU165>0, SUMPRODUCT(BT165:OFFSET(BT165,-MIN($A165,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A165,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A165,60),0)) / BU165, 0)","v":0},{"$f":"IF(BO165<=BR$5, HLOOKUP(BQ$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(BQ$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":0.99378237344650655},{"$f":"IF(BO165<=BR$5, HLOOKUP(BQ$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(BQ$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":0.99208245177872267},0,0,null,null,null,2102,0,-1.7670531704538917E-11,0,0,0,0,0,0,0,null,null,null,2102,{"$f":"$C165*$CI$4*CV$4*IF(CR$5=\"Base\", 1, VLOOKUP(CS$5, Assumptions!$B$239:$P$245, CT$3, FALSE))^Assumptions!$D$197","v":0},{"$f":"CS164 - CT164 + CR164","v":5.0122128669727317E-12},{"$f":"SUMPRODUCT(CR165:OFFSET(CR165,-MIN($A165,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A165,60),0))","v":0},0,{"$f":"CU165","v":0},{"$f":"SUMPRODUCT(CU165:OFFSET(CU165,-MIN($A165,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A165,60),0))","v":0},{"$f":"IF(CW165>0, SUMPRODUCT(CV165:OFFSET(CV165,-MIN($A165,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A165,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A165,60),0)) / CW165, 0)","v":0},{"$f":"IF(CQ165<=CT$5, HLOOKUP(CS$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(CS$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.3118309497725118},{"$f":"IF(CQ165<=CT$5, HLOOKUP(CS$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(CS$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.6659129494576765},0,0,null,null,null,2102,{"$f":"$C165*$CI$4*DK$4*IF(DG$5=\"Base\", 1, VLOOKUP(DH$5, Assumptions!$B$239:$P$245, DI$3, FALSE))^Assumptions!$D$197","v":0},{"$f":"DH164 - DI164 + DG164","v":-2.2682744571511648E-11},{"$f":"SUMPRODUCT(DG165:OFFSET(DG165,-MIN($A165,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A165,60),0))","v":0},0,{"$f":"DJ165","v":0},{"$f":"SUMPRODUCT(DJ165:OFFSET(DJ165,-MIN($A165,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A165,60),0))","v":0},{"$f":"IF(DL165>0, SUMPRODUCT(DK165:OFFSET(DK165,-MIN($A165,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A165,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A165,60),0)) / DL165, 0)","v":0},{"$f":"IF(DF165<=DI$5, HLOOKUP(DH$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(DH$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.423721678821358},{"$f":"IF(DF165<=DI$5, HLOOKUP(DH$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(DH$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":0.39970376717673978},0,0]
[153,2103,{"$f":"'Base Case Liquid Immersed'!$C166","v":0},{"$f":"D165 - E165 + C165","v":-5.1227466713044123E-11},{"$f":"SUMPRODUCT(C166:OFFSET(C166,-MIN(A166,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A166,60),0))","v":0},0,{"$f":"F166","v":0},{"$f":"SUMPRODUCT(F166:OFFSET(F166,-MIN($A166,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A166,60),0))","v":0},{"$f":"IF(H166>0, SUMPRODUCT(G166:OFFSET(G166,-MIN($A166,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A166,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A166,60),0)) / H166, 0)","v":0},null,2103,0,-5.5443427626755692E-12,0,0,0,0,{"$f":"IF(Q166>0, SUMPRODUCT(P166:OFFSET(P166,-MIN($A166,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A166,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A166,60),0)) / Q166, 0)","v":0},{"$f":"IF(K166<P$4, VLOOKUP($K166, 'Base Case Liquid Immersed'!$B$13:$K$168, 9, FALSE), SUM(AF166, CL166))","v":0},{"$f":"IF(K166<P$4, VLOOKUP($K166, 'Base Case Liquid Immersed'!$B$13:$K$168, 10, FALSE), SUM(AG166, CM166))","v":0},null,null,"NA",2103,0,1.2126188941863347E-11,0,0,0,0,{"$f":"IF(AD166>0, SUMPRODUCT(AC166:OFFSET(AC166,-MIN($A166,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A166,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A166,60),0)) / AD166, 0)","v":0},0,0,null,null,null,2103,{"$f":"$C166*$AC$4*AP$4*IF(AL$5=\"Base\", 1, VLOOKUP(AM$5, Assumptions!$B$239:$P$245, AN$3, FALSE))^Assumptions!$D$197","v":0},{"$f":"AM165 - AN165 + AL165","v":2.0157209235094342E-12},{"$f":"SUMPRODUCT(AL166:OFFSET(AL166,-MIN($A166,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A166,60),0))","v":0},0,{"$f":"AO166","v":0},{"$f":"SUMPRODUCT(AO166:OFFSET(AO166,-MIN($A166,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A166,60),0))","v":0},{"$f":"IF(AQ166>0, SUMPRODUCT(AP166:OFFSET(AP166,-MIN($A166,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A166,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A166,60),0)) / AQ166, 0)","v":0},{"$f":"IF(AK166<=AN$5, HLOOKUP(AM$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(AM$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.067806975103164},{"$f":"IF(AK166<=AN$5, HLOOKUP(AM$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(AM$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":2.0492133686817731},0,0,null,null,null,2103,{"$f":"$C166*$AC$4*BE$4*IF(BA$5=\"Base\", 1, VLOOKUP(BB$5, Assumptions!$B$239:$P$245, BC$3, FALSE))^Assumptions!$D$197","v":0},{"$f":"BB165 - BC165 + BA165","v":1.0090817070818048E-11},{"$f":"SUMPRODUCT(BA166:OFFSET(BA166,-MIN($A166,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A166,60),0))","v":0},0,{"$f":"BD166","v":0},{"$f":"SUMPRODUCT(BD166:OFFSET(BD166,-MIN($A166,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A166,60),0))","v":0},{"$f":"IF(BF166>0, SUMPRODUCT(BE166:OFFSET(BE166,-MIN($A166,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A166,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A166,60),0)) / BF166, 0)","v":0},{"$f":"IF(AZ166<=BC$5, HLOOKUP(BB$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(BB$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.3107593090762872},{"$f":"IF(AZ166<=BC$5, HLOOKUP(BB$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(BB$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":2.2857360104874145},0,0,null,null,null,2103,{"$f":"$C166*$AC$4*BT$4*IF(BP$5=\"Base\", 1, VLOOKUP(BQ$5, Assumptions!$B$239:$P$245, BR$3, FALSE))^Assumptions!$D$197","v":0},{"$f":"BQ165 - BR165 + BP165","v":1.9650947535865271E-14},{"$f":"SUMPRODUCT(BP166:OFFSET(BP166,-MIN($A166,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A166,60),0))","v":0},0,{"$f":"BS166","v":0},{"$f":"SUMPRODUCT(BS166:OFFSET(BS166,-MIN($A166,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A166,60),0))","v":0},{"$f":"IF(BU166>0, SUMPRODUCT(BT166:OFFSET(BT166,-MIN($A166,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A166,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A166,60),0)) / BU166, 0)","v":0},{"$f":"IF(BO166<=BR$5, HLOOKUP(BQ$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(BQ$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":0.99378237344650655},{"$f":"IF(BO166<=BR$5, HLOOKUP(BQ$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(BQ$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":0.99208245177872267},0,0,null,null,null,2103,0,-1.7670531704538917E-11,0,0,0,0,0,0,0,null,null,null,2103,{"$f":"$C166*$CI$4*CV$4*IF(CR$5=\"Base\", 1, VLOOKUP(CS$5, Assumptions!$B$239:$P$245, CT$3, FALSE))^Assumptions!$D$197","v":0},{"$f":"CS165 - CT165 + CR165","v":5.0122128669727317E-12},{"$f":"SUMPRODUCT(CR166:OFFSET(CR166,-MIN($A166,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A166,60),0))","v":0},0,{"$f":"CU166","v":0},{"$f":"SUMPRODUCT(CU166:OFFSET(CU166,-MIN($A166,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A166,60),0))","v":0},{"$f":"IF(CW166>0, SUMPRODUCT(CV166:OFFSET(CV166,-MIN($A166,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A166,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A166,60),0)) / CW166, 0)","v":0},{"$f":"IF(CQ166<=CT$5, HLOOKUP(CS$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(CS$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.3118309497725118},{"$f":"IF(CQ166<=CT$5, HLOOKUP(CS$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(CS$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.6659129494576765},0,0,null,null,null,2103,{"$f":"$C166*$CI$4*DK$4*IF(DG$5=\"Base\", 1, VLOOKUP(DH$5, Assumptions!$B$239:$P$245, DI$3, FALSE))^Assumptions!$D$197","v":0},{"$f":"DH165 - DI165 + DG165","v":-2.2682744571511648E-11},{"$f":"SUMPRODUCT(DG166:OFFSET(DG166,-MIN($A166,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A166,60),0))","v":0},0,{"$f":"DJ166","v":0},{"$f":"SUMPRODUCT(DJ166:OFFSET(DJ166,-MIN($A166,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A166,60),0))","v":0},{"$f":"IF(DL166>0, SUMPRODUCT(DK166:OFFSET(DK166,-MIN($A166,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A166,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A166,60),0)) / DL166, 0)","v":0},{"$f":"IF(DF166<=DI$5, HLOOKUP(DH$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(DH$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.423721678821358},{"$f":"IF(DF166<=DI$5, HLOOKUP(DH$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(DH$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":0.39970376717673978},0,0]
[154,2104,{"$f":"'Base Case Liquid Immersed'!$C167","v":0},{"$f":"D166 - E166 + C166","v":-5.1227466713044123E-11},{"$f":"SUMPRODUCT(C167:OFFSET(C167,-MIN(A167,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A167,60),0))","v":0},0,{"$f":"F167","v":0},{"$f":"SUMPRODUCT(F167:OFFSET(F167,-MIN($A167,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A167,60),0))","v":0},{"$f":"IF(H167>0, SUMPRODUCT(G167:OFFSET(G167,-MIN($A167,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A167,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A167,60),0)) / H167, 0)","v":0},null,2104,0,-5.5443427626755692E-12,0,0,0,0,{"$f":"IF(Q167>0, SUMPRODUCT(P167:OFFSET(P167,-MIN($A167,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A167,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A167,60),0)) / Q167, 0)","v":0},{"$f":"IF(K167<P$4, VLOOKUP($K167, 'Base Case Liquid Immersed'!$B$13:$K$168, 9, FALSE), SUM(AF167, CL167))","v":0},{"$f":"IF(K167<P$4, VLOOKUP($K167, 'Base Case Liquid Immersed'!$B$13:$K$168, 10, FALSE), SUM(AG167, CM167))","v":0},null,null,"NA",2104,0,1.2126188941863347E-11,0,0,0,0,{"$f":"IF(AD167>0, SUMPRODUCT(AC167:OFFSET(AC167,-MIN($A167,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A167,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A167,60),0)) / AD167, 0)","v":0},0,0,null,null,null,2104,{"$f":"$C167*$AC$4*AP$4*IF(AL$5=\"Base\", 1, VLOOKUP(AM$5, Assumptions!$B$239:$P$245, AN$3, FALSE))^Assumptions!$D$197","v":0},{"$f":"AM166 - AN166 + AL166","v":2.0157209235094342E-12},{"$f":"SUMPRODUCT(AL167:OFFSET(AL167,-MIN($A167,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A167,60),0))","v":0},0,{"$f":"AO167","v":0},{"$f":"SUMPRODUCT(AO167:OFFSET(AO167,-MIN($A167,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A167,60),0))","v":0},{"$f":"IF(AQ167>0, SUMPRODUCT(AP167:OFFSET(AP167,-MIN($A167,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A167,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A167,60),0)) / AQ167, 0)","v":0},{"$f":"IF(AK167<=AN$5, HLOOKUP(AM$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(AM$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.067806975103164},{"$f":"IF(AK167<=AN$5, HLOOKUP(AM$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(AM$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":2.0492133686817731},0,0,null,null,null,2104,{"$f":"$C167*$AC$4*BE$4*IF(BA$5=\"Base\", 1, VLOOKUP(BB$5, Assumptions!$B$239:$P$245, BC$3, FALSE))^Assumptions!$D$197","v":0},{"$f":"BB166 - BC166 + BA166","v":1.0090817070818048E-11},{"$f":"SUMPRODUCT(BA167:OFFSET(BA167,-MIN($A167,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A167,60),0))","v":0},0,{"$f":"BD167","v":0},{"$f":"SUMPRODUCT(BD167:OFFSET(BD167,-MIN($A167,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A167,60),0))","v":0},{"$f":"IF(BF167>0, SUMPRODUCT(BE167:OFFSET(BE167,-MIN($A167,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A167,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A167,60),0)) / BF167, 0)","v":0},{"$f":"IF(AZ167<=BC$5, HLOOKUP(BB$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(BB$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.3107593090762872},{"$f":"IF(AZ167<=BC$5, HLOOKUP(BB$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(BB$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":2.2857360104874145},0,0,null,null,null,2104,{"$f":"$C167*$AC$4*BT$4*IF(BP$5=\"Base\", 1, VLOOKUP(BQ$5, Assumptions!$B$239:$P$245, BR$3, FALSE))^Assumptions!$D$197","v":0},{"$f":"BQ166 - BR166 + BP166","v":1.9650947535865271E-14},{"$f":"SUMPRODUCT(BP167:OFFSET(BP167,-MIN($A167,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A167,60),0))","v":0},0,{"$f":"BS167","v":0},{"$f":"SUMPRODUCT(BS167:OFFSET(BS167,-MIN($A167,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A167,60),0))","v":0},{"$f":"IF(BU167>0, SUMPRODUCT(BT167:OFFSET(BT167,-MIN($A167,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A167,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A167,60),0)) / BU167, 0)","v":0},{"$f":"IF(BO167<=BR$5, HLOOKUP(BQ$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(BQ$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":0.99378237344650655},{"$f":"IF(BO167<=BR$5, HLOOKUP(BQ$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(BQ$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":0.99208245177872267},0,0,null,null,null,2104,0,-1.7670531704538917E-11,0,0,0,0,0,0,0,null,null,null,2104,{"$f":"$C167*$CI$4*CV$4*IF(CR$5=\"Base\", 1, VLOOKUP(CS$5, Assumptions!$B$239:$P$245, CT$3, FALSE))^Assumptions!$D$197","v":0},{"$f":"CS166 - CT166 + CR166","v":5.0122128669727317E-12},{"$f":"SUMPRODUCT(CR167:OFFSET(CR167,-MIN($A167,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A167,60),0))","v":0},0,{"$f":"CU167","v":0},{"$f":"SUMPRODUCT(CU167:OFFSET(CU167,-MIN($A167,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A167,60),0))","v":0},{"$f":"IF(CW167>0, SUMPRODUCT(CV167:OFFSET(CV167,-MIN($A167,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A167,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A167,60),0)) / CW167, 0)","v":0},{"$f":"IF(CQ167<=CT$5, HLOOKUP(CS$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(CS$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.3118309497725118},{"$f":"IF(CQ167<=CT$5, HLOOKUP(CS$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(CS$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.6659129494576765},0,0,null,null,null,2104,{"$f":"$C167*$CI$4*DK$4*IF(DG$5=\"Base\", 1, VLOOKUP(DH$5, Assumptions!$B$239:$P$245, DI$3, FALSE))^Assumptions!$D$197","v":0},{"$f":"DH166 - DI166 + DG166","v":-2.2682744571511648E-11},{"$f":"SUMPRODUCT(DG167:OFFSET(DG167,-MIN($A167,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A167,60),0))","v":0},0,{"$f":"DJ167","v":0},{"$f":"SUMPRODUCT(DJ167:OFFSET(DJ167,-MIN($A167,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A167,60),0))","v":0},{"$f":"IF(DL167>0, SUMPRODUCT(DK167:OFFSET(DK167,-MIN($A167,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A167,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A167,60),0)) / DL167, 0)","v":0},{"$f":"IF(DF167<=DI$5, HLOOKUP(DH$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(DH$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.423721678821358},{"$f":"IF(DF167<=DI$5, HLOOKUP(DH$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(DH$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":0.39970376717673978},0,0]
[155,2105,{"$f":"'Base Case Liquid Immersed'!$C168","v":0},{"$f":"D167 - E167 + C167","v":-5.1227466713044123E-11},{"$f":"SUMPRODUCT(C168:OFFSET(C168,-MIN(A168,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A168,60),0))","v":0},0,{"$f":"F168","v":0},{"$f":"SUMPRODUCT(F168:OFFSET(F168,-MIN($A168,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A168,60),0))","v":0},{"$f":"IF(H168>0, SUMPRODUCT(G168:OFFSET(G168,-MIN($A168,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A168,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A168,60),0)) / H168, 0)","v":0},null,2105,0,-5.5443427626755692E-12,0,0,0,0,{"$f":"IF(Q168>0, SUMPRODUCT(P168:OFFSET(P168,-MIN($A168,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A168,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A168,60),0)) / Q168, 0)","v":0},{"$f":"IF(K168<P$4, VLOOKUP($K168, 'Base Case Liquid Immersed'!$B$13:$K$168, 9, FALSE), SUM(AF168, CL168))","v":0},{"$f":"IF(K168<P$4, VLOOKUP($K168, 'Base Case Liquid Immersed'!$B$13:$K$168, 10, FALSE), SUM(AG168, CM168))","v":0},null,null,"NA",2105,0,1.2126188941863347E-11,0,0,0,0,{"$f":"IF(AD168>0, SUMPRODUCT(AC168:OFFSET(AC168,-MIN($A168,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A168,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A168,60),0)) / AD168, 0)","v":0},0,0,null,null,null,2105,{"$f":"$C168*$AC$4*AP$4*IF(AL$5=\"Base\", 1, VLOOKUP(AM$5, Assumptions!$B$239:$P$245, AN$3, FALSE))^Assumptions!$D$197","v":0},{"$f":"AM167 - AN167 + AL167","v":2.0157209235094342E-12},{"$f":"SUMPRODUCT(AL168:OFFSET(AL168,-MIN($A168,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A168,60),0))","v":0},0,{"$f":"AO168","v":0},{"$f":"SUMPRODUCT(AO168:OFFSET(AO168,-MIN($A168,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A168,60),0))","v":0},{"$f":"IF(AQ168>0, SUMPRODUCT(AP168:OFFSET(AP168,-MIN($A168,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A168,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A168,60),0)) / AQ168, 0)","v":0},{"$f":"IF(AK168<=AN$5, HLOOKUP(AM$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(AM$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.067806975103164},{"$f":"IF(AK168<=AN$5, HLOOKUP(AM$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(AM$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":2.0492133686817731},0,0,null,null,null,2105,{"$f":"$C168*$AC$4*BE$4*IF(BA$5=\"Base\", 1, VLOOKUP(BB$5, Assumptions!$B$239:$P$245, BC$3, FALSE))^Assumptions!$D$197","v":0},{"$f":"BB167 - BC167 + BA167","v":1.0090817070818048E-11},{"$f":"SUMPRODUCT(BA168:OFFSET(BA168,-MIN($A168,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A168,60),0))","v":0},0,{"$f":"BD168","v":0},{"$f":"SUMPRODUCT(BD168:OFFSET(BD168,-MIN($A168,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A168,60),0))","v":0},{"$f":"IF(BF168>0, SUMPRODUCT(BE168:OFFSET(BE168,-MIN($A168,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A168,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A168,60),0)) / BF168, 0)","v":0},{"$f":"IF(AZ168<=BC$5, HLOOKUP(BB$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(BB$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.3107593090762872},{"$f":"IF(AZ168<=BC$5, HLOOKUP(BB$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(BB$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":2.2857360104874145},0,0,null,null,null,2105,{"$f":"$C168*$AC$4*BT$4*IF(BP$5=\"Base\", 1, VLOOKUP(BQ$5, Assumptions!$B$239:$P$245, BR$3, FALSE))^Assumptions!$D$197","v":0},{"$f":"BQ167 - BR167 + BP167","v":1.9650947535865271E-14},{"$f":"SUMPRODUCT(BP168:OFFSET(BP168,-MIN($A168,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A168,60),0))","v":0},0,{"$f":"BS168","v":0},{"$f":"SUMPRODUCT(BS168:OFFSET(BS168,-MIN($A168,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A168,60),0))","v":0},{"$f":"IF(BU168>0, SUMPRODUCT(BT168:OFFSET(BT168,-MIN($A168,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A168,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A168,60),0)) / BU168, 0)","v":0},{"$f":"IF(BO168<=BR$5, HLOOKUP(BQ$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(BQ$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":0.99378237344650655},{"$f":"IF(BO168<=BR$5, HLOOKUP(BQ$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(BQ$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":0.99208245177872267},0,0,null,null,null,2105,0,-1.7670531704538917E-11,0,0,0,0,0,0,0,null,null,null,2105,{"$f":"$C168*$CI$4*CV$4*IF(CR$5=\"Base\", 1, VLOOKUP(CS$5, Assumptions!$B$239:$P$245, CT$3, FALSE))^Assumptions!$D$197","v":0},{"$f":"CS167 - CT167 + CR167","v":5.0122128669727317E-12},{"$f":"SUMPRODUCT(CR168:OFFSET(CR168,-MIN($A168,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A168,60),0))","v":0},0,{"$f":"CU168","v":0},{"$f":"SUMPRODUCT(CU168:OFFSET(CU168,-MIN($A168,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A168,60),0))","v":0},{"$f":"IF(CW168>0, SUMPRODUCT(CV168:OFFSET(CV168,-MIN($A168,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A168,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A168,60),0)) / CW168, 0)","v":0},{"$f":"IF(CQ168<=CT$5, HLOOKUP(CS$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(CS$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.3118309497725118},{"$f":"IF(CQ168<=CT$5, HLOOKUP(CS$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(CS$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.6659129494576765},0,0,null,null,null,2105,{"$f":"$C168*$CI$4*DK$4*IF(DG$5=\"Base\", 1, VLOOKUP(DH$5, Assumptions!$B$239:$P$245, DI$3, FALSE))^Assumptions!$D$197","v":0},{"$f":"DH167 - DI167 + DG167","v":-2.2682744571511648E-11},{"$f":"SUMPRODUCT(DG168:OFFSET(DG168,-MIN($A168,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A168,60),0))","v":0},0,{"$f":"DJ168","v":0},{"$f":"SUMPRODUCT(DJ168:OFFSET(DJ168,-MIN($A168,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A168,60),0))","v":0},{"$f":"IF(DL168>0, SUMPRODUCT(DK168:OFFSET(DK168,-MIN($A168,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A168,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A168,60),0)) / DL168, 0)","v":0},{"$f":"IF(DF168<=DI$5, HLOOKUP(DH$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(DH$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.423721678821358},{"$f":"IF(DF168<=DI$5, HLOOKUP(DH$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(DH$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":0.39970376717673978},0,0]

{"sheet":"Base Case Medium Dry","index":11,"n_rows":168,"n_cols":142,"rows_kept":168,"cut":false,"hidden":false,"merged":[[9,137,11,137],[9,138,11,138],[2,138,4,141],[9,141,11,141],[9,108,11,108],[9,109,11,109],[9,121,11,121],[9,122,11,122],[9,123,11,123],[9,124,11,124],[2,123,4,126],[2,108,4,111],[9,110,11,110],[9,111,11,111],[9,140,11,140],[9,139,11,139],[2,65,4,68],[9,136,11,136],[9,95,11,95],[9,96,11,96],[9,65,11,65],[2,95,4,98],[9,97,11,97],[9,98,11,98],[2,80,4,83],[9,94,11,94],[9,125,11,125],[9,126,11,126],[9,67,11,67],[9,66,11,66],[9,78,11,78],[9,80,11,80],[9,23,11,23],[9,38,11,38],[9,50,11,50],[9,51,11,51],[9,40,11,40],[2,37,4,40],[2,22,4,25],[2,9,4,12],[9,11,11,11],[9,9,11,9],[9,10,11,10],[9,35,11,35],[9,36,11,36],[9,37,11,37],[9,26,11,26],[9,13,11,13],[9,12,11,12],[9,24,11,24],[9,25,11,25],[9,39,11,39],[9,22,11,22],[2,52,4,55],[9,52,11,52],[9,53,11,53],[9,54,11,54],[9,55,11,55],[9,81,11,81],[9,93,11,93],[9,79,11,79],[9,68,11,68],[9,82,11,82],[9,83,11,83]]}
[null,{"$f":"D4&\" Medium Voltage Dry-Type Transformer Base Case Shipment for \"&D3","v":"EC6 to 10 Medium Voltage Dry-Type Transformer Base Case Shipment for DL9 to 13B"},null,null,null,"ADAPTED FROM 2012 NIA STOCK MODEL",null,null,null,null,null,null,null,null,{"$f":"Q4&\" Medium Voltage Dry-Type Transformer Base Case Shipment for \"&Q3","v":"EC6 Medium Voltage Dry-Type Transformer Base Case Shipment for DL9 to 10"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD4&\" Medium Voltage Dry-Type Transformer Base Case Shipment for \"&AD3","v":"EC6 Medium Voltage Dry-Type Transformer Base Case Shipment for DL9"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AS4&\" Medium Voltage Dry-Type Transformer Base Case Shipment for \"&AS3","v":"EC6 Medium Voltage Dry-Type Transformer Base Case Shipment for DL10"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BH4&\" Medium Voltage Dry-Type Transformer Base Case Shipment for \"&BH3","v":"EC8 Medium Voltage Dry-Type Transformer Base Case Shipment for DL11 to 12"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BU4&\" Medium Voltage Dry-Type Transformer Base Case Shipment for \"&BU3","v":"EC8 Medium Voltage Dry-Type Transformer Base Case Shipment for DL11"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CJ4&\" Medium Voltage Dry-Type Transformer Base Case Shipment for \"&CJ3","v":"EC8 Medium Voltage Dry-Type Transformer Base Case Shipment for DL12"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CY4&\" Medium Voltage Dry-Type Transformer Base Case Shipment for \"&CY3","v":"EC10 Medium Voltage Dry-Type Transformer Base Case Shipment for DL13A to 13B"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DL4&\" Medium Voltage Dry-Type Transformer Base Case Shipment for \"&DL3","v":"EC10 Medium Voltage Dry-Type Transformer Base Case Shipment for DL13A"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"EA4&\" Medium Voltage Dry-Type Transformer Base Case Shipment for \"&EA3","v":"EC10 Medium Voltage Dry-Type Transformer Base Case Shipment for DL13B"}]
[]
[null,"Design Lines (DL)","9 to 13B",{"$f":"\"DL\"&C3","v":"DL9 to 13B"},null,"Used EC breakout to map each DL",null,null,null,{"$f":"\"MEDIUM DRY \"&D3&D4&\" TOTAL\"","v":"MEDIUM DRY DL9 to 13BEC6 to 10 TOTAL"},null,null,null,null,"Design Lines (DL)","9 to 10",{"$f":"\"DL\"&P3","v":"DL9 to 10"},null,null,null,null,null,{"$f":"\"MEDIUM DRY \"&Q3&Q4&\" TOTAL\"","v":"MEDIUM DRY DL9 to 10EC6 TOTAL"},null,null,null,null,"Design Lines (DL)",9,{"$f":"\"DL\"&AC3","v":"DL9"},{"$f":"IF(AC3=\"13A\", 14, IF(AC3=\"13B\", 15, AC3+1))","v":10},null,null,null,null,null,null,{"$f":"\"MEDIUM DRY \"&AF3&AF4&\" TOTAL\"","v":"MEDIUM DRY DL9 Share of EC6 TOTAL"},null,null,null,null,"Design Lines (DL)",10,{"$f":"\"DL\"&AR3","v":"DL10"},{"$f":"IF(AR3=\"13A\", 14, IF(AR3=\"13B\", 15, AR3+1))","v":11},null,null,null,null,null,null,{"$f":"\"MEDIUM DRY \"&AU3&AU4&\" TOTAL\"","v":"MEDIUM DRY DL10 Share of EC6 TOTAL"},null,null,null,null,"Design Lines (DL)","11 to 12",{"$f":"\"DL\"&BG3","v":"DL11 to 12"},null,null,null,null,null,{"$f":"\"MEDIUM DRY \"&BH3&BH4&\" TOTAL\"","v":"MEDIUM DRY DL11 to 12EC8 TOTAL"},null,null,null,null,"Design Lines (DL)",11,{"$f":"\"DL\"&BT3","v":"DL11"},{"$f":"IF(BT3=\"13A\", 14, IF(BT3=\"13B\", 15, BT3+1))","v":12},null,null,null,null,null,null,{"$f":"\"MEDIUM DRY \"&BW3&BW4&\" TOTAL\"","v":"MEDIUM DRY DL11 Share of EC8 TOTAL"},null,null,null,null,"Design Lines (DL)",12,{"$f":"\"DL\"&CI3","v":"DL12"},{"$f":"IF(CI3=\"13A\", 14, IF(CI3=\"13B\", 15, CI3+1))","v":13},null,null,null,null,null,null,{"$f":"\"MEDIUM DRY \"&CL3&CL4&\" TOTAL\"","v":"MEDIUM DRY DL12 Share of EC8 TOTAL"},null,null,null,null,"Design Lines (DL)","13A to 13B",{"$f":"\"DL\"&CX3","v":"DL13A to 13B"},null,null,null,null,null,{"$f":"\"MEDIUM DRY \"&CY3&CY4&\" TOTAL\"","v":"MEDIUM DRY DL13A to 13BEC10 TOTAL"},null,null,null,null,"Design Lines (DL)","13A",{"$f":"\"DL\"&DK3","v":"DL13A"},{"$f":"IF(DK3=\"13A\", 14, IF(DK3=\"13B\", 15, DK3+1))","v":14},null,null,null,null,null,null,{"$f":"\"MEDIUM DRY \"&DN3&DN4&\" TOTAL\"","v":"MEDIUM DRY DL13A Share of EC10 TOTAL"},null,null,null,null,"Design Lines (DL)","13B",{"$f":"\"DL\"&DZ3","v":"DL13B"},{"$f":"IF(DZ3=\"13A\", 14, IF(DZ3=\"13B\", 15, DZ3+1))","v":15},null,null,null,null,null,null,{"$f":"\"MEDIUM DRY \"&EC3&EC4&\" TOTAL\"","v":"MEDIUM DRY DL13B Share of EC10 TOTAL"}]
[null,"Equipment Class (EC)","6 to 10",{"$f":"\"EC\"&C4","v":"EC6 to 10"},null,"Forecast Start Year",2005,null,null,null,null,null,null,null,"Equipment Class (EC)",6,{"$f":"\"EC\"&P4","v":"EC6"},null,{"$f":"Q4&\" Market Share\"","v":"EC6 Market Share"},{"$f":"Assumptions!$J$141/$C$7","v":0.14810569745376373},null,null,null,null,null,null,null,"Equipment Class (EC)",6,{"$f":"\"EC\"&AC4","v":"EC6"},null,{"$f":"AD3&\" Share of \"&AD4","v":"DL9 Share of EC6"},{"$f":"Assumptions!$K$141","v":4.9362489075638484E-2},null,null,null,null,null,null,null,null,null,"Equipment Class (EC)",6,{"$f":"\"EC\"&AR4","v":"EC6"},null,{"$f":"AS3&\" Share of \"&AS4","v":"DL10 Share of EC6"},{"$f":"Assumptions!$K$142","v":0.95063751092436155},null,null,null,null,null,null,null,null,null,"Equipment Class (EC)",8,{"$f":"\"EC\"&BG4","v":"EC8"},null,{"$f":"BH4&\" Market Share\"","v":"EC8 Market Share"},{"$f":"Assumptions!$J$143/$C$7","v":0.77802630606437839},null,null,null,null,null,null,null,"Equipment Class (EC)",8,{"$f":"\"EC\"&BT4","v":"EC8"},null,{"$f":"BU3&\" Share of \"&BU4","v":"DL11 Share of EC8"},{"$f":"Assumptions!$K$143","v":1.5353050559893871E-2},null,null,null,null,null,null,null,null,null,"Equipment Class (EC)",8,{"$f":"\"EC\"&CI4","v":"EC8"},null,{"$f":"CJ3&\" Share of \"&CJ4","v":"DL12 Share of EC8"},{"$f":"Assumptions!$K$144","v":0.98464694944010611},null,null,null,null,null,null,null,null,null,"Equipment Class (EC)",10,{"$f":"\"EC\"&CX4","v":"EC10"},null,{"$f":"CY4&\" Market Share\"","v":"EC10 Market Share"},{"$f":"Assumptions!$J$146/$C$7","v":7.3867996481857906E-2},null,null,null,null,null,null,null,"Equipment Class (EC)",10,{"$f":"\"EC\"&DK4","v":"EC10"},null,{"$f":"DL3&\" Share of \"&DL4","v":"DL13A Share of EC10"},{"$f":"Assumptions!$K$146","v":4.3084579876236773E-4},null,null,null,null,null,null,null,null,null,"Equipment Class (EC)",10,{"$f":"\"EC\"&DZ4","v":"EC10"},null,{"$f":"EA3&\" Share of \"&EA4","v":"DL13B Share of EC10"},{"$f":"Assumptions!$K$147","v":0.9995691542012376}]
[null,"Trial Standard Level (TSL)","Base",{"$f":"C5&\" Case\"","v":"Base Case"},null,"Baseline Units 2005 to 2034",null,null,null,null,null,null,null,null,"Trial Standard Level (TSL)","Base",{"$f":"P5&\" Case\"","v":"Base Case"},null,null,null,null,null,null,null,null,null,null,"Trial Standard Level (TSL)","Base",{"$f":"AC5&\" Case\"","v":"Base Case"},2016,null,null,null,null,null,null,null,null,null,null,null,"Trial Standard Level (TSL)","Base",{"$f":"AR5&\" Case\"","v":"Base Case"},2016,null,null,null,null,null,null,null,null,null,null,null,"Trial Standard Level (TSL)","Base",{"$f":"BG5&\" Case\"","v":"Base Case"},null,null,null,null,null,null,null,null,null,null,"Trial Standard Level (TSL)","Base",{"$f":"BT5&\" Case\"","v":"Base Case"},2016,null,null,null,null,null,null,null,null,null,null,null,"Trial Standard Level (TSL)","Base",{"$f":"CI5&\" Case\"","v":"Base Case"},2016,null,null,null,null,null,null,null,null,null,null,null,"Trial Standard Level (TSL)","Base",{"$f":"CX5&\" Case\"","v":"Base Case"},null,null,null,null,null,null,null,null,null,null,"Trial Standard Level (TSL)","Base",{"$f":"DK5&\" Case\"","v":"Base Case"},2016,null,null,null,null,null,null,null,null,null,null,null,"Trial Standard Level (TSL)","Base",{"$f":"DZ5&\" Case\"","v":"Base Case"},2016]
[]
[null,null,{"$f":"Assumptions!$G$141","v":0.26427483627779075},"% of Medium Voltage Dry-Type",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Trial Standard Level (TSL)","Base",{"$f":"AC7&\" Case\"","v":"Base Case"},2010,null,null,null,null,null,null,null,null,null,null,null,"Trial Standard Level (TSL)","Base",{"$f":"AR7&\" Case\"","v":"Base Case"},2010,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Trial Standard Level (TSL)","Base",{"$f":"BT7&\" Case\"","v":"Base Case"},2010,null,null,null,null,null,null,null,null,null,null,null,"Trial Standard Level (TSL)","Base",{"$f":"CI7&\" Case\"","v":"Base Case"},2010,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Trial Standard Level (TSL)","Base",{"$f":"DK7&\" Case\"","v":"Base Case"},2010,null,null,null,null,null,null,null,null,null,null,null,"Trial Standard Level (TSL)","Base",{"$f":"DZ7&\" Case\"","v":"Base Case"},2010]
[null,null,{"$f":"Assumptions!$G$138","v":0.73329929718140341},"% of Low Voltage Dry-Type"]
[null,null,{"$f":"SUM(C7:C8)","v":0.9975741334591941},"% Total"]
[null,"Base Case Stock Forecast",null,null,null,null,null,null,null,"LL Energy Loss (site) Shipments - kWh","NLL Energy Loss (site) Shipments - kWh","LL Energy Loss Stock - kWh","NLL Energy Loss Stock - kWh","% Scale Shipments to Affected Stock","Base Case Stock Forecast",null,null,null,null,null,null,null,"LL Energy Loss (site) Shipments - kWh","NLL Energy Loss (site) Shipments - kWh","LL Energy Loss Stock - kWh","NLL Energy Loss Stock - kWh",null,"Base Case Stock Forecast",null,null,null,null,null,null,null,"LL Coeff","NLL Coeff","LL Energy Loss (site) Shipments - kWh","NLL Energy Loss (site) Shipments - kWh","LL Energy Loss Stock - kWh","NLL Energy Loss Stock - kWh",null,"Base Case Stock Forecast",null,null,null,null,null,null,null,"LL Coeff","NLL Coeff","LL Energy Loss (site) Shipments - kWh","NLL Energy Loss (site) Shipments - kWh","LL Energy Loss Stock - kWh","NLL Energy Loss Stock - kWh",null,"Base Case Stock Forecast",null,null,null,null,null,null,null,"LL Energy Loss (site) Shipments - kWh","NLL Energy Loss (site) Shipments - kWh","LL Energy Loss Stock - kWh","NLL Energy Loss Stock - kWh",null,"Base Case Stock Forecast",null,null,null,null,null,null,null,"LL Coeff","NLL Coeff","LL Energy Loss (site) Shipments - kWh","NLL Energy Loss (site) Shipments - kWh","LL Energy Loss Stock - kWh","NLL Energy Loss Stock - kWh",null,"Base Case Stock Forecast",null,null,null,null,null,null,null,"LL Coeff","NLL Coeff","LL Energy Loss (site) Shipments - kWh","NLL Energy Loss (site) Shipments - kWh","LL Energy Loss Stock - kWh","NLL Energy Loss Stock - kWh",null,"Base Case Stock Forecast",null,null,null,null,null,null,null,"LL Energy Loss (site) Shipments - kWh","NLL Energy Loss (site) Shipments - kWh","LL Energy Loss Stock - kWh","NLL Energy Loss Stock - kWh",null,"Base Case Stock Forecast",null,null,null,null,null,null,null,"LL Coeff","NLL Coeff","LL Energy Loss (site) Shipments - kWh","NLL Energy Loss (site) Shipments - kWh","LL Energy Loss Stock - kWh","NLL Energy Loss Stock - kWh",null,"Base Case Stock Forecast",null,null,null,null,null,null,null,"LL Coeff","NLL Coeff","LL Energy Loss (site) Shipments - kWh","NLL Energy Loss (site) Shipments - kWh","LL Energy Loss Stock - kWh","NLL Energy Loss Stock - kWh"]
[null,null,null,"Stock before",null,"Shipment","Check","Affected","Load",null,null,null,null,null,null,null,"Stock before",null,"Shipment","Check","Affected","Load",null,null,null,null,null,null,null,"Stock before",null,"Shipment","Check","Affected","Load",null,null,null,null,null,null,null,null,null,"Stock before",null,"Shipment","Check","Affected","Load",null,null,null,null,null,null,null,null,null,"Stock before",null,"Shipment","Check","Affected","Load",null,null,null,null,null,null,null,"Stock before",null,"Shipment","Check","Affected","Load",null,null,null,null,null,null,null,null,null,"Stock before",null,"Shipment","Check","Affected","Load",null,null,null,null,null,null,null,null,null,"Stock before",null,"Shipment","Check","Affected","Load",null,null,null,null,null,null,null,"Stock before",null,"Shipment","Check","Affected","Load",null,null,null,null,null,null,null,null,null,"Stock before",null,"Shipment","Check","Affected","Load"]
[null,null,"Shipment","Shipment","Retirements","after Standards","Original Sheet","Stock","Growth",null,null,null,null,null,null,"Shipment","Shipment","Retirements","after Standards","Original Sheet","Stock","Growth",null,null,null,null,null,null,"Shipment","Shipment","Retirements","after Standards","Original Sheet","Stock","Growth",null,null,null,null,null,null,null,null,"Shipment","Shipment","Retirements","after Standards","Original Sheet","Stock","Growth",null,null,null,null,null,null,null,null,"Shipment","Shipment","Retirements","after Standards","Original Sheet","Stock","Growth",null,null,null,null,null,null,"Shipment","Shipment","Retirements","after Standards","Original Sheet","Stock","Growth",null,null,null,null,null,null,null,null,"Shipment","Shipment","Retirements","after Standards","Original Sheet","Stock","Growth",null,null,null,null,null,null,null,null,"Shipment","Shipment","Retirements","after Standards","Original Sheet","Stock","Growth",null,null,null,null,null,null,"Shipment","Shipment","Retirements","after Standards","Original Sheet","Stock","Growth",null,null,null,null,null,null,null,null,"Shipment","Shipment","Retirements","after Standards","Original Sheet","Stock","Growth"]
[0,1950,{"$f":"OFFSET('2012 NIA Shipments Data'!$R$14,A13,0)*$C$7","v":48.562473707739841},0,{"$f":"SUMPRODUCT(C13:OFFSET(C13,-MIN(A13,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A13,60),0))","v":0},{"$f":"IF(B13<$G$4, 0, C13)","v":0},null,null,null,{"$f":"SUM(W13, BN13, DE13)","v":600461.76766305498},{"$f":"SUM(X13, BO13, DF13)","v":978002.33118498407},{"$f":"SUM(Y13, BP13, DG13)","v":600461.76766305498},{"$f":"SUM(Z13, BQ13, DH13)","v":978002.33118498407},null,1950,{"$f":"C13*$T$4","v":7.1923790385648729},{"$f":"D13*$T$4","v":0},{"$f":"E13*$T$4","v":0},{"$f":"F13*$T$4","v":0},{"$f":"G13*$T$4","v":0},null,null,{"$f":"SUM(AL13, BA13)","v":106482.67925853842},{"$f":"SUM(AM13, BB13)","v":110352.17812275031},{"$f":"SUM(AN13, BC13)","v":106482.67925853842},110352.17812275031,null,1950,{"$f":"P13*$AG$4","v":0.35503373171900976},{"$f":"Q13*$AG$4","v":0},{"$f":"R13*$AG$4","v":0},{"$f":"S13*$AG$4","v":0},{"$f":"T13*$AG$4","v":0},null,null,{"$f":"HLOOKUP(AD$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":2.354695173296276},{"$f":"HLOOKUP(AD$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.4567378412063072},{"$f":"AC13*AJ13*(1+AI13)^2*8760","v":7323.3268384603871},{"$f":"AC13*AK13*8760","v":7640.6892797005066},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A13,60),0),AL13:OFFSET(AL13,-MIN($A13,60),0))","v":7323.3268384603871},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A13,60),0),AM13:OFFSET(AM13,-MIN($A13,60),0))","v":7640.6892797005066},null,1950,{"$f":"P13*$AV$4","v":6.8373453068458634},{"$f":"Q13*$AV$4","v":0},{"$f":"R13*$AV$4","v":0},{"$f":"S13*$AV$4","v":0},{"$f":"T13*$AV$4","v":0},null,null,{"$f":"HLOOKUP(AS$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.6555490867506806},{"$f":"HLOOKUP(AS$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":1.7148550026077305},{"$f":"AR13*AY13*(1+AX13)^2*8760","v":99159.352420078038},{"$f":"AR13*AZ13*8760","v":102711.4888430498},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A13,60),0),BA13:OFFSET(BA13,-MIN($A13,60),0))","v":99159.352420078038},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A13,60),0),BB13:OFFSET(BB13,-MIN($A13,60),0))","v":102711.4888430498},null,1950,{"$f":"C13*$BK$4","v":37.782882032181327},{"$f":"D13*$BK$4","v":0},{"$f":"E13*$BK$4","v":0},{"$f":"F13*$BK$4","v":0},{"$f":"G13*$BK$4","v":0},null,null,{"$f":"SUM(CC13, CR13)","v":459122.38200084976},{"$f":"SUM(CD13, CS13)","v":786111.23291451612},{"$f":"SUM(CE13, CT13)","v":459122.38200084976},786111.23291451612,null,1950,{"$f":"BG13*$BX$4","v":0.58008249813858559},{"$f":"BH13*$BX$4","v":0},{"$f":"BI13*$BX$4","v":0},{"$f":"BJ13*$BX$4","v":0},{"$f":"BK13*$BX$4","v":0},null,null,{"$f":"HLOOKUP(BU$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":2.8574801106142718},{"$f":"HLOOKUP(BU$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.6427708589743717},{"$f":"BT13*CA13*(1+BZ13)^2*8760","v":14520.350000290891},{"$f":"BT13*CB13*8760","v":18510.822751377782},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A13,60),0),CC13:OFFSET(CC13,-MIN($A13,60),0))","v":14520.350000290891},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A13,60),0),CD13:OFFSET(CD13,-MIN($A13,60),0))","v":18510.822751377782},null,1950,{"$f":"BG13*$CM$4","v":37.20279953404274},{"$f":"BH13*$CM$4","v":0},{"$f":"BI13*$CM$4","v":0},{"$f":"BJ13*$CM$4","v":0},{"$f":"BK13*$CM$4","v":0},null,null,{"$f":"HLOOKUP(CJ$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.3642429402288878},{"$f":"HLOOKUP(CJ$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.355350099885607},{"$f":"CI13*CP13*(1+CO13)^2*8760","v":444602.03200055886},{"$f":"CI13*CQ13*8760","v":767600.41016313829},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A13,60),0),CR13:OFFSET(CR13,-MIN($A13,60),0))","v":444602.03200055886},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A13,60),0),CS13:OFFSET(CS13,-MIN($A13,60),0))","v":767600.41016313829},null,1950,{"$f":"C13*$DB$4","v":3.5872126369936437},{"$f":"D13*$DB$4","v":0},{"$f":"E13*$DB$4","v":0},{"$f":"F13*$DB$4","v":0},{"$f":"G13*$DB$4","v":0},null,null,{"$f":"SUM(DT13, EI13)","v":34856.706403666809},{"$f":"SUM(DU13, EJ13)","v":81538.920147717581},{"$f":"SUM(DV13, EK13)","v":34856.706403666809},81538.920147717581,null,1950,{"$f":"CX13*$DO$4","v":1.5455354939159858E-3},{"$f":"CY13*$DO$4","v":0},{"$f":"CZ13*$DO$4","v":0},{"$f":"DA13*$DO$4","v":0},{"$f":"DB13*$DO$4","v":0},null,null,{"$f":"HLOOKUP(DL$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.7190517483304311},{"$f":"HLOOKUP(DL$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.8071378050658411},{"$f":"DK13*DR13*(1+DQ13)^2*8760","v":23.27405411800558},{"$f":"DK13*DS13*8760","v":51.544423485717836},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A13,60),0),DT13:OFFSET(DT13,-MIN($A13,60),0))","v":23.27405411800558},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A13,60),0),DU13:OFFSET(DU13,-MIN($A13,60),0))","v":51.544423485717836},null,1950,{"$f":"CX13*$ED$4","v":3.5856671014997277},{"$f":"CY13*$ED$4","v":0},{"$f":"CZ13*$ED$4","v":0},{"$f":"DA13*$ED$4","v":0},{"$f":"DB13*$ED$4","v":0},null,null,{"$f":"HLOOKUP(EA$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.1089761278513171},{"$f":"HLOOKUP(EA$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.5942764839421453},{"$f":"DZ13*EG13*(1+EF13)^2*8760","v":34833.432349548806},{"$f":"DZ13*EH13*8760","v":81487.375724231868},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A13,60),0),EI13:OFFSET(EI13,-MIN($A13,60),0))","v":34833.432349548806},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A13,60),0),EJ13:OFFSET(EJ13,-MIN($A13,60),0))","v":81487.375724231868}]
[1,{"$f":"B13+1","v":1951},{"$f":"OFFSET('2012 NIA Shipments Data'!$R$14,A14,0)*$C$7","v":52.040019362100828},{"$f":"D13 - E13 + C13","v":48.562473707739841},{"$f":"SUMPRODUCT(C14:OFFSET(C14,-MIN(A14,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A14,60),0))","v":0.24282392472431988},{"$f":"IF(B14<$G$4, 0, C14)","v":0},null,null,null,{"$f":"SUM(W14, BN14, DE14)","v":643460.67301770067},{"$f":"SUM(X14, BO14, DF14)","v":1048036.8145442039},{"$f":"SUM(Y14, BP14, DG14)","v":1243922.4406807555},{"$f":"SUM(Z14, BQ14, DH14)","v":2026039.1457291879},null,{"$f":"O13+1","v":1951},{"$f":"C14*$T$4","v":7.707423363131312},7.1923790385648729,3.5963606729755619E-2,0,0,null,null,{"$f":"SUM(AL14, BA14)","v":114107.8752225823},{"$f":"SUM(AM14, BB14)","v":118254.46785760944},{"$f":"SUM(AN14, BC14)","v":220590.55448112072},{"$f":"SUM(AO14, BD14)","v":228606.64598035975},null,{"$f":"AB13+1","v":1951},{"$f":"P14*$AG$4","v":0.38045760156389019},0.35503373171900976,1.7752531443181205E-3,0,0,null,null,{"$f":"HLOOKUP(AD$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":2.354695173296276},{"$f":"HLOOKUP(AD$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.4567378412063072},7847.7482996862009,8187.8369798126241,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A14,60),0),AL14:OFFSET(AL14,-MIN($A14,60),0))","v":15171.075138146589},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A14,60),0),AM14:OFFSET(AM14,-MIN($A14,60),0))","v":15828.526259513132},null,{"$f":"AQ13+1","v":1951},{"$f":"P14*$AV$4","v":7.326965761567422},6.8373453068458634,3.4188353585437502E-2,0,0,null,null,{"$f":"HLOOKUP(AS$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.6555490867506806},{"$f":"HLOOKUP(AS$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":1.7148550026077305},{"$f":"AR14*AY14*(1+AX14)^2*8760","v":106260.1269228961},{"$f":"AR14*AZ14*8760","v":110066.63087779682},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A14,60),0),BA14:OFFSET(BA14,-MIN($A14,60),0))","v":205419.47934297414},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A14,60),0),BB14:OFFSET(BB14,-MIN($A14,60),0))","v":212778.11972084662},null,{"$f":"BF13+1","v":1951},{"$f":"C14*$BK$4","v":40.488504031814038},37.782882032181327,0.18892340117731729,0,0,null,null,{"$f":"SUM(CC14, CR14)","v":492000.01203995658},{"$f":"SUM(CD14, CS14)","v":842404.44644228043},{"$f":"SUM(CE14, CT14)","v":951122.39404080634},{"$f":"SUM(CF14, CU14)","v":1628515.6793567964},null,{"$f":"BS13+1","v":1951},{"$f":"BG14*$BX$4","v":0.62162204949490774},0.58008249813858559,2.9005505302224658E-3,0,0,null,null,{"$f":"HLOOKUP(BU$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":2.8574801106142718},{"$f":"HLOOKUP(BU$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.6427708589743717},15560.148350498577,19836.377779836737,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A14,60),0),CC14:OFFSET(CC14,-MIN($A14,60),0))","v":30080.498350789469},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A14,60),0),CD14:OFFSET(CD14,-MIN($A14,60),0))","v":38347.200531214519},null,{"$f":"CH13+1","v":1951},{"$f":"BG14*$CM$4","v":39.866881982319128},37.20279953404274,0.18602285064709481,0,0,null,null,{"$f":"HLOOKUP(CJ$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.3642429402288878},{"$f":"HLOOKUP(CJ$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.355350099885607},{"$f":"CI14*CP14*(1+CO14)^2*8760","v":476439.863689458},822568.06866244366,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A14,60),0),CR14:OFFSET(CR14,-MIN($A14,60),0))","v":921041.89569001691},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A14,60),0),CS14:OFFSET(CS14,-MIN($A14,60),0))","v":1590168.478825582},null,{"$f":"CW13+1","v":1951},{"$f":"C14*$DB$4","v":3.8440919671554812},3.5872126369936437,1.7936916817246989E-2,0,0,null,null,{"$f":"SUM(DT14, EI14)","v":37352.785755161814},{"$f":"SUM(DU14, EJ14)","v":87377.900244314049},{"$f":"SUM(DV14, EK14)","v":72209.492158828638},{"$f":"SUM(DW14, EL14)","v":168916.82039203163},null,{"$f":"DJ13+1","v":1951},{"$f":"CX14*$DO$4","v":1.6562108741051047E-3},1.5455354939159858E-3,7.7280452534609258E-6,0,0,null,null,{"$f":"HLOOKUP(DL$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.7190517483304311},{"$f":"HLOOKUP(DL$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.8071378050658411},{"$f":"DK14*DR14*(1+DQ14)^2*8760","v":24.940702860912044},{"$f":"DK14*DS14*8760","v":55.235505760028175},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A14,60),0),DT14:OFFSET(DT14,-MIN($A14,60),0))","v":48.21475697891762},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A14,60),0),DU14:OFFSET(DU14,-MIN($A14,60),0))","v":106.77992924574602},null,{"$f":"DY13+1","v":1951},{"$f":"CX14*$ED$4","v":3.8424357562813758},3.5856671014997277,1.7929188771993527E-2,0,0,null,null,{"$f":"HLOOKUP(EA$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.1089761278513171},{"$f":"HLOOKUP(EA$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.5942764839421453},{"$f":"DZ14*EG14*(1+EF14)^2*8760","v":37327.845052300901},{"$f":"DZ14*EH14*8760","v":87322.664738554027},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A14,60),0),EI14:OFFSET(EI14,-MIN($A14,60),0))","v":72161.277401849715},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A14,60),0),EJ14:OFFSET(EJ14,-MIN($A14,60),0))","v":168810.0404627859}]
[2,{"$f":"B14+1","v":1952},{"$f":"OFFSET('2012 NIA Shipments Data'!$R$14,A15,0)*$C$7","v":55.470266713350874},100.35966914511636,{"$f":"SUMPRODUCT(C15:OFFSET(C15,-MIN(A15,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A15,60),0))","v":0.50200336309417581},0,null,null,null,685874.74772997864,1117118.7547734757,1926794.7366833296,3138267.65611608,null,{"$f":"O14+1","v":1952},8.2154625395271257,14.86383879496643,7.4349558215197897E-2,0,0,null,null,121629.36044754922,126049.27808470682,341687.47619319014,354104.13691445912,null,{"$f":"AB14+1","v":1952},0.40553567985872496,0.73371608013858192,3.6700792551762535E-3,0,0,null,null,{"$f":"HLOOKUP(AD$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":2.354695173296276},{"$f":"HLOOKUP(AD$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.4567378412063072},8365.0370737538087,8727.5428918539237,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A15,60),0),AL15:OFFSET(AL15,-MIN($A15,60),0))","v":23499.493835010126},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A15,60),0),AM15:OFFSET(AM15,-MIN($A15,60),0))","v":24517.863886749321},null,{"$f":"AQ14+1","v":1952},7.8099268596684013,14.130122714827849,7.0679478960021649E-2,0,0,null,null,{"$f":"HLOOKUP(AS$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.6555490867506806},{"$f":"HLOOKUP(AS$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":1.7148550026077305},113264.32337379541,117321.7351928529,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A15,60),0),BA15:OFFSET(BA15,-MIN($A15,60),0))","v":318187.98235818004},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A15,60),0),BB15:OFFSET(BB15,-MIN($A15,60),0))","v":329586.2730277098},null,{"$f":"BF14+1","v":1952},43.157326707394226,78.082462662818045,0.39057182222005649,0,0,null,null,524430.47149793548,897932.01265979686,1473257.1443735233,2522516.9487847928,null,{"$f":"BS14+1","v":1952},0.66259661896848165,1.1988039971032709,5.9964689338144073E-3,0,0,null,null,{"$f":"HLOOKUP(BU$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":2.8574801106142718},{"$f":"HLOOKUP(BU$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.6427708589743717},16585.804342149248,21143.903856339977,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A15,60),0),CC15:OFFSET(CC15,-MIN($A15,60),0))","v":46593.697487597223},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A15,60),0),CD15:OFFSET(CD15,-MIN($A15,60),0))","v":59398.545868863366},null,{"$f":"CH14+1","v":1952},42.494730088425747,76.883658665714776,0.38457535328624209,0,0,null,null,{"$f":"HLOOKUP(CJ$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.3642429402288878},{"$f":"HLOOKUP(CJ$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.355350099885607},507844.66715578624,876788.10880345688,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A15,60),0),CR15:OFFSET(CR15,-MIN($A15,60),0))","v":1426663.4468859262},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A15,60),0),CS15:OFFSET(CS15,-MIN($A15,60),0))","v":2463118.4029159294},null,{"$f":"CW14+1","v":1952},4.0974774664295222,7.4133676873318786,3.7081982658921417E-2,0,0,null,null,39814.915784493947,93137.464028971895,111850.11611661621,261646.57041682801,null,{"$f":"DJ14+1","v":1952},1.7653809519346303E-3,3.1940183227676302E-3,1.5976616438375267E-5,0,0,null,null,{"$f":"HLOOKUP(DL$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.7190517483304311},{"$f":"HLOOKUP(DL$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.8071378050658411},26.584683416178009,58.876385407092251,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A15,60),0),DT15:OFFSET(DT15,-MIN($A15,60),0))","v":74.683064586087383},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A15,60),0),DU15:OFFSET(DU15,-MIN($A15,60),0))","v":165.39858026962335},null,{"$f":"DY14+1","v":1952},4.0957120854775875,7.4101736690091107,3.7066006042483043E-2,0,0,null,null,{"$f":"HLOOKUP(EA$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.1089761278513171},{"$f":"HLOOKUP(EA$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.5942764839421453},39788.331101077769,93078.58764356481,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A15,60),0),EI15:OFFSET(EI15,-MIN($A15,60),0))","v":111775.43305203012},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A15,60),0),EJ15:OFFSET(EJ15,-MIN($A15,60),0))","v":261481.17183655838}]
[3,1953,{"$f":"OFFSET('2012 NIA Shipments Data'!$R$14,A16,0)*$C$7","v":59.615105261291504},155.32793249537306,{"$f":"SUMPRODUCT(C16:OFFSET(C16,-MIN(A16,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A16,60),0))","v":0.77774889937211533},0,null,null,null,737124.54806248809,1200591.8864485049,2657712.1498170984,4328749.6692018006,null,1953,8.8293367435031183,23.004951776278357,0.11518904318540424,0,0,null,null,130717.72601012241,135467.90787867233,471304.46208408457,488431.30462252605,null,1953,0.43583803854630615,1.1355816807421306,5.6860178858727664E-3,0,0,null,null,{"$f":"HLOOKUP(AD$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":2.354695173296276},{"$f":"HLOOKUP(AD$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.4567378412063072},8990.0877571661931,9379.680664940468,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A16,60),0),AL16:OFFSET(AL16,-MIN($A16,60),0))","v":32413.878391304177},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A16,60),0),AM16:OFFSET(AM16,-MIN($A16,60),0))","v":33818.560689832768},null,1953,8.3934987049568122,21.869370095536226,0.10950302529953147,0,0,null,null,{"$f":"HLOOKUP(AS$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.6555490867506806},{"$f":"HLOOKUP(AS$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":1.7148550026077305},121727.63825295621,126088.22721373185,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A16,60),0),BA16:OFFSET(BA16,-MIN($A16,60),0))","v":438890.5836927804},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A16,60),0),BB16:OFFSET(BB16,-MIN($A16,60),0))","v":454612.74393269327},null,1953,46.382120132081717,120.84921754799223,0.60510910322412281,0,0,null,null,563616.86382613669,965027.11495550035,2032127.9365472288,3479417.8203148828,null,1953,0.71210703546292198,1.8554041471379383,9.2902706560519972E-3,0,0,null,null,{"$f":"HLOOKUP(BU$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":2.8574801106142718},{"$f":"HLOOKUP(BU$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.6427708589743717},17825.125608462815,22723.814553553464,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A16,60),0),CC16:OFFSET(CC16,-MIN($A16,60),0))","v":64268.722329420358},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A16,60),0),CD16:OFFSET(CD16,-MIN($A16,60),0))","v":81931.009064766549},null,1953,45.670013096618796,118.99381340085428,0.59581883256807078,0,0,null,null,{"$f":"HLOOKUP(CJ$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.3642429402288878},{"$f":"HLOOKUP(CJ$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.355350099885607},545791.73821767385,942303.30040194688,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A16,60),0),CR16:OFFSET(CR16,-MIN($A16,60),0))","v":1967859.2142178086},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A16,60),0),CS16:OFFSET(CS16,-MIN($A16,60),0))","v":3397486.8112501162},null,1953,4.4036483857066697,11.47376317110248,5.7450752962588274E-2,0,0,null,null,42789.95822622897,100096.86361433216,154279.75118578493,360900.54426439165,null,1953,1.8972934062084013E-3,4.9434226582638855E-3,2.475241554966581E-5,0,0,null,null,{"$f":"HLOOKUP(DL$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.7190517483304311},{"$f":"HLOOKUP(DL$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.8071378050658411},28.571138992055957,63.275735297724559,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A16,60),0),DT16:OFFSET(DT16,-MIN($A16,60),0))","v":103.01361341565718},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A16,60),0),DU16:OFFSET(DU16,-MIN($A16,60),0))","v":228.14148698669723},null,1953,4.4017510923004615,11.468819748444215,5.7426000547038607E-2,0,0,null,null,{"$f":"HLOOKUP(EA$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.1089761278513171},{"$f":"HLOOKUP(EA$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.5942764839421453},42761.387087236915,100033.58787903444,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A16,60),0),EI16:OFFSET(EI16,-MIN($A16,60),0))","v":154176.73757236928},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A16,60),0),EJ16:OFFSET(EJ16,-MIN($A16,60),0))","v":360672.40277740493}]
[4,1954,{"$f":"OFFSET('2012 NIA Shipments Data'!$R$14,A17,0)*$C$7","v":63.336203370298634},214.16528885729247,{"$f":"SUMPRODUCT(C17:OFFSET(C17,-MIN(A17,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A17,60),0))","v":1.0745144246913725},0,null,null,null,783134.91321870033,1275531.2860985063,3431230.4096147739,5588617.8274036488,null,1954,9.3804525742314997,31.719099476596075,0.15914170829304541,0,0,null,null,138876.95815335255,143923.64025772404,608476.05433919362,630587.60729372583,null,1954,0.4630424877200473,1.5657337014025641,7.8556308370939E-3,0,0,null,null,{"$f":"HLOOKUP(AD$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":2.354695173296276},{"$f":"HLOOKUP(AD$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.4567378412063072},9551.2374591817425,9965.1482546129682,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A17,60),0),AL17:OFFSET(AL17,-MIN($A17,60),0))","v":41847.829621974728},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A17,60),0),AM17:OFFSET(AM17,-MIN($A17,60),0))","v":43661.340019965181},null,1954,8.9174100865114525,30.15336577519351,0.15128607745595152,0,0,null,null,{"$f":"HLOOKUP(AS$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.6555490867506806},{"$f":"HLOOKUP(AS$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":1.7148550026077305},129325.7206941708,133958.49200311108,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A17,60),0),BA17:OFFSET(BA17,-MIN($A17,60),0))","v":566628.22471721889},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A17,60),0),BB17:OFFSET(BB17,-MIN($A17,60),0))","v":586926.26727376063},null,1954,49.27723234833568,166.62622857684983,0.83600048865551924,0,0,null,null,598797.10274370073,1025262.8648860328,2623571.9969103611,4492090.7757604942,null,1954,0.75655583969563545,2.5582209119448085,1.2835157770424169E-2,0,0,null,null,{"$f":"HLOOKUP(BU$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":2.8574801106142718},{"$f":"HLOOKUP(BU$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.6427708589743717},18937.746997014372,24142.205798424089,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A17,60),0),CC17:OFFSET(CC17,-MIN($A17,60),0))","v":82973.919677106955},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A17,60),0),CD17:OFFSET(CD17,-MIN($A17,60),0))","v":105776.75607676225},null,1954,48.520676508640044,164.06800766490502,0.82316533088509503,0,0,null,null,{"$f":"HLOOKUP(CJ$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.3642429402288878},{"$f":"HLOOKUP(CJ$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.355350099885607},579859.35574668634,1001120.6590876087,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A17,60),0),CR17:OFFSET(CR17,-MIN($A17,60),0))","v":2540598.077233254},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A17,60),0),CS17:OFFSET(CS17,-MIN($A17,60),0))","v":4386314.0196837317},null,1954,4.6785184477314568,15.819960803846563,7.9372227742807874E-2,0,0,null,null,45460.852321647122,106344.78095474963,199182.35836521914,465939.44434942823,null,1954,2.0157200176373321E-3,6.8159636489226218E-3,3.4197190861398624E-5,0,0,null,null,{"$f":"HLOOKUP(DL$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.7190517483304311},{"$f":"HLOOKUP(DL$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.8071378050658411},30.354512699265545,67.225325220117611,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A17,60),0),DT17:OFFSET(DT17,-MIN($A17,60),0))","v":132.99538212986249},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A17,60),0),DU17:OFFSET(DU17,-MIN($A17,60),0))","v":294.54130609944377},null,1954,4.6765027277138191,15.813144840197639,7.9338030551946478E-2,0,0,null,null,{"$f":"HLOOKUP(EA$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.1089761278513171},{"$f":"HLOOKUP(EA$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.5942764839421453},45430.497808947854,106277.55562952951,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A17,60),0),EI17:OFFSET(EI17,-MIN($A17,60),0))","v":199049.36298308929},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A17,60),0),EJ17:OFFSET(EJ17,-MIN($A17,60),0))","v":465644.90304332878}]
[5,1955,{"$f":"OFFSET('2012 NIA Shipments Data'!$R$14,A18,0)*$C$7","v":69.536676327824324},276.42697780289973,{"$f":"SUMPRODUCT(C18:OFFSET(C18,-MIN(A18,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A18,60),0))","v":1.3915237023590752},0,null,null,null,859802.07343853603,1400402.952303251,4277746.4046975691,6967381.0745599885,null,1955,10.298777946149043,40.940410342534527,0.20609258846133435,0,0,null,null,152472.70241384767,158013.44343315659,758592.67465698358,786159.35041518451,null,1955,0.5083733138592087,2.0209205582855172,1.0173243146492674E-2,0,0,null,null,{"$f":"HLOOKUP(AD$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":2.354695173296276},{"$f":"HLOOKUP(AD$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.4567378412063072},10486.282290181745,10940.714028728151,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A18,60),0),AL18:OFFSET(AL18,-MIN($A18,60),0))","v":52172.072795862419},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A18,60),0),AM18:OFFSET(AM18,-MIN($A18,60),0))","v":54432.992832927586},null,1955,9.7904046322898353,38.919489784249009,0.19591934531484168,0,0,null,null,{"$f":"HLOOKUP(AS$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.6555490867506806},{"$f":"HLOOKUP(AS$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":1.7148550026077305},141986.42012366591,147072.72940442845,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A18,60),0),BA18:OFFSET(BA18,-MIN($A18,60),0))","v":706420.60186112113},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A18,60),0),BB18:OFFSET(BB18,-MIN($A18,60),0))","v":731726.3575822569},null,1955,54.101363419331463,215.06746043652998,1.0826420459474588,0,0,null,null,657418.00271934038,1125633.811197954,3270831.2580234236,5600330.7477512006,null,1955,0.83062096793618867,3.3019415938700196,1.6621858069698278E-2,0,0,null,null,{"$f":"HLOOKUP(BU$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":2.8574801106142718},{"$f":"HLOOKUP(BU$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.6427708589743717},20791.710163150667,26505.673866015059,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A18,60),0),CC18:OFFSET(CC18,-MIN($A18,60),0))","v":103444.34625777834},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A18,60),0),CD18:OFFSET(CD18,-MIN($A18,60),0))","v":131872.8514237965},null,1955,53.270742451395272,211.76551884265996,1.0660201878777604,0,0,null,null,{"$f":"HLOOKUP(CJ$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.3642429402288878},{"$f":"HLOOKUP(CJ$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.355350099885607},636626.2925561897,1099128.1373319388,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A18,60),0),CR18:OFFSET(CR18,-MIN($A18,60),0))","v":3167386.9117656453},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A18,60),0),CS18:OFFSET(CS18,-MIN($A18,60),0))","v":5468457.8963274043},null,1955,5.136534962343819,20.41910702383521,0.10278906795028206,0,0,null,null,49911.368305347969,116755.69767214061,248322.47201716172,580890.97639360337,null,1955,2.213054508721851E-3,8.7974864756985537E-3,4.4286238085078564E-5,0,0,null,null,{"$f":"HLOOKUP(DL$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.7190517483304311},{"$f":"HLOOKUP(DL$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.8071378050658411},33.326151747951045,73.806534527079009,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A18,60),0),DT18:OFFSET(DT18,-MIN($A18,60),0))","v":165.80656202894625},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A18,60),0),DU18:OFFSET(DU18,-MIN($A18,60),0))","v":367.20734628348072},null,1955,5.1343219078350968,20.41030953735951,0.10274478171219698,0,0,null,null,{"$f":"HLOOKUP(EA$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.1089761278513171},{"$f":"HLOOKUP(EA$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.5942764839421453},49878.042153600021,116681.89113761354,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A18,60),0),EI18:OFFSET(EI18,-MIN($A18,60),0))","v":248156.66545513278},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A18,60),0),EJ18:OFFSET(EJ18,-MIN($A18,60),0))","v":580523.76904731989}]
[6,1956,{"$f":"OFFSET('2012 NIA Shipments Data'!$R$14,A19,0)*$C$7","v":74.546824369670048},344.57213042836497,{"$f":"SUMPRODUCT(C19:OFFSET(C19,-MIN(A19,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A19,60),0))","v":1.7430475972217696},0,null,null,null,921751.19010762358,1501302.5995081265,5182291.7830277253,8440659.7016280666,null,1956,11.040809416233213,51.033095700222241,0.25815528008163724,0,0,null,null,163458.42752720049,169398.38136820641,918999.91552160389,952395.66733855009,null,1956,0.54500183419501846,2.5191206289982335,1.2743187192848211E-2,0,0,null,null,{"$f":"HLOOKUP(AD$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":2.354695173296276},{"$f":"HLOOKUP(AD$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.4567378412063072},11241.823530529655,11728.997275241227,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A19,60),0),AL19:OFFSET(AL19,-MIN($A19,60),0))","v":63204.051520355846},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A19,60),0),AM19:OFFSET(AM19,-MIN($A19,60),0))","v":65943.05150345416},null,1956,10.495807582038195,48.51397507122401,0.24541209288878904,0,0,null,null,{"$f":"HLOOKUP(AS$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.6555490867506806},{"$f":"HLOOKUP(AS$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":1.7148550026077305},152216.60399667083,157669.38409296519,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A19,60),0),BA19:OFFSET(BA19,-MIN($A19,60),0))","v":855795.86400124803},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A19,60),0),BB19:OFFSET(BB19,-MIN($A19,60),0))","v":886452.61583509599},null,1956,57.999390393164369,268.08618180991402,1.3561368833608438,0,0,null,null,704785.25828775857,1206736.221218551,3962460.6857272079,6784541.5016742731,null,1956,0.89046757314927538,4.115940703736511,2.0820838136375933E-2,0,0,null,null,{"$f":"HLOOKUP(BU$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":2.8574801106142718},{"$f":"HLOOKUP(BU$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.6427708589743717},22289.762003728076,28415.419298649136,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A19,60),0),CC19:OFFSET(CC19,-MIN($A19,60),0))","v":125318.03779290638},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A19,60),0),CD19:OFFSET(CD19,-MIN($A19,60),0))","v":159757.8560495085},null,1956,57.108922820015096,263.97024110617753,1.3353160452244679,0,0,null,null,{"$f":"HLOOKUP(CJ$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.3642429402288878},{"$f":"HLOOKUP(CJ$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.355350099885607},682495.49628403049,1178320.801919902,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A19,60),0),CR19:OFFSET(CR19,-MIN($A19,60),0))","v":3837142.6479343018},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A19,60),0),CS19:OFFSET(CS19,-MIN($A19,60),0))","v":6624783.6456247643},null,1956,5.5066245602724662,25.452852918228746,0.12875543377928855,0,0,null,null,53507.504292664635,125167.99692136917,300831.18177891383,703722.53261524299,null,1956,2.3725060571550627E-3,1.0966254746335327E-2,5.5473737711632723E-5,0,0,null,null,{"$f":"HLOOKUP(DL$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.7190517483304311},{"$f":"HLOOKUP(DL$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.8071378050658411},35.72731560477807,79.124327725778386,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A19,60),0),DT19:OFFSET(DT19,-MIN($A19,60),0))","v":200.86697589906186},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A19,60),0),DU19:OFFSET(DU19,-MIN($A19,60),0))","v":444.85470462264038},null,1956,5.5042520542153106,25.441886663482411,0.12869996004157691,0,0,null,null,{"$f":"HLOOKUP(EA$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.1089761278513171},{"$f":"HLOOKUP(EA$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.5942764839421453},53471.776977059853,125088.87259364339,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A19,60),0),EI19:OFFSET(EI19,-MIN($A19,60),0))","v":300630.31480301474},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A19,60),0),EJ19:OFFSET(EJ19,-MIN($A19,60),0))","v":703277.67791062035}]
[7,1957,{"$f":"OFFSET('2012 NIA Shipments Data'!$R$14,A20,0)*$C$7","v":79.274034237150772},417.37590720081323,{"$f":"SUMPRODUCT(C20:OFFSET(C20,-MIN(A20,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A20,60),0))","v":2.1255103891950045},0,null,null,null,980201.85327244748,1596504.1392447646,6140941.3272549724,10002060.509364048,null,1957,11.740936130666761,61.815749836373811,0.31480019863694692,0,0,null,null,173823.75560204528,180140.37751237556,1089001.6998759664,1128575.186100553,null,1957,0.57956183148780716,3.0513792760004037,1.5539321366225116E-2,0,0,null,null,{"$f":"HLOOKUP(AD$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":2.354695173296276},{"$f":"HLOOKUP(AD$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.4567378412063072},11954.69707774434,12472.763788757979,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A20,60),0),AL20:OFFSET(AL20,-MIN($A20,60),0))","v":74895.893222851591},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A20,60),0),AM20:OFFSET(AM20,-MIN($A20,60),0))","v":78141.568861310545},null,1957,11.161374299178954,58.764370560373408,0.29926087727072181,0,0,null,null,{"$f":"HLOOKUP(AS$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.6555490867506806},{"$f":"HLOOKUP(AS$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":1.7148550026077305},161869.05852430093,167667.61372361757,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A20,60),0),BA20:OFFSET(BA20,-MIN($A20,60),0))","v":1014105.8066531147},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A20,60),0),BB20:OFFSET(BB20,-MIN($A20,60),0))","v":1050433.6172392424},null,1957,61.677284024351479,324.72943531971748,1.6537029966068486,0,0,null,null,749477.54203832382,1283258.5334783297,4695458.9979471834,8039584.2300038142,null,1957,0.94693446002280279,4.985587438749409,2.5389385717952948E-2,0,0,null,null,{"$f":"HLOOKUP(BU$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":2.8574801106142718},{"$f":"HLOOKUP(BU$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.6427708589743717},23703.214337596917,30217.315645448158,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A20,60),0),CC20:OFFSET(CC20,-MIN($A20,60),0))","v":148500.07478416085},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A20,60),0),CD20:OFFSET(CD20,-MIN($A20,60),0))","v":189310.76474333456},null,1957,60.730349564328677,319.74384788096808,1.6283136108888956,0,0,null,null,{"$f":"HLOOKUP(CJ$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.3642429402288878},{"$f":"HLOOKUP(CJ$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.355350099885607},725774.32770072692,1253041.2178328815,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A20,60),0),CR20:OFFSET(CR20,-MIN($A20,60),0))","v":4546958.9231630228},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A20,60),0),CS20:OFFSET(CS20,-MIN($A20,60),0))","v":7850273.4652604796},null,1957,5.8558140821325368,30.830722044721924,0.15700719395120902,0,0,null,null,56900.555632078409,133105.22825405933,356480.6294318224,833901.09325968067,null,1957,2.5229528956203142E-3,1.3283287065778757E-2,6.764588988934664E-5,0,0,null,null,{"$f":"HLOOKUP(DL$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.7190517483304311},{"$f":"HLOOKUP(DL$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.8071378050658411},37.992878494861678,84.14180910001194,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A20,60),0),DT20:OFFSET(DT20,-MIN($A20,60),0))","v":238.02448129591895},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A20,60),0),DU20:OFFSET(DU20,-MIN($A20,60),0))","v":527.14643532574723},null,1957,5.8532911292369167,30.817438757656145,0.15693954806131966,0,0,null,null,{"$f":"HLOOKUP(EA$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.1089761278513171},{"$f":"HLOOKUP(EA$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.5942764839421453},56862.562753583545,133021.08644495931,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A20,60),0),EI20:OFFSET(EI20,-MIN($A20,60),0))","v":356242.6049505265},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A20,60),0),EJ20:OFFSET(EJ20,-MIN($A20,60),0))","v":833373.94682435493}]
[8,1958,{"$f":"OFFSET('2012 NIA Shipments Data'!$R$14,A21,0)*$C$7","v":83.606743097178736},494.52443104876897,{"$f":"SUMPRODUCT(C21:OFFSET(C21,-MIN(A21,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A21,60),0))","v":2.5405118861032978},0,null,null,null,1033774.6188716413,1683760.801476487,7148434.5887731304,11643015.540111041,null,1958,12.382634998245303,73.24188576840362,0.37626428478090568,0,0,null,null,183324.0634043114,189985.9192109571,1267665.16789143,1313731.1474621263,null,1958,0.61123768482850249,3.6154017861219856,1.8573341647050386E-2,0,0,null,null,{"$f":"HLOOKUP(AD$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":2.354695173296276},{"$f":"HLOOKUP(AD$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.4567378412063072},12608.079013533596,13154.460572536163,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A21,60),0),AL21:OFFSET(AL21,-MIN($A21,60),0))","v":87183.440638833199},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A21,60),0),AM21:OFFSET(AM21,-MIN($A21,60),0))","v":90961.607333721578},null,1958,11.7713973134168,69.626483982281641,0.3576909431338553,0,0,null,null,{"$f":"HLOOKUP(AS$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.6555490867506806},{"$f":"HLOOKUP(AS$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":1.7148550026077305},170715.9843907778,176831.45863842094,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A21,60),0),BA21:OFFSET(BA21,-MIN($A21,60),0))","v":1180481.7272525968},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A21,60),0),BB21:OFFSET(BB21,-MIN($A21,60),0))","v":1222769.5401284047},null,1958,65.048245493971436,384.75301634746211,1.9765850782575956,0,0,null,null,790440.10964358924,1353394.8103968871,5465803.9740782632,9358572.0700581595,null,1958,0.99868900190133214,5.9071325130542585,3.0346610642420647E-2,0,0,null,null,{"$f":"HLOOKUP(BU$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":2.8574801106142718},{"$f":"HLOOKUP(BU$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.6427708589743717},24998.709486291129,31868.83789334631,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A21,60),0),CC21:OFFSET(CC21,-MIN($A21,60),0))","v":172863.24920759446},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A21,60),0),CD21:OFFSET(CD21,-MIN($A21,60),0))","v":220369.41025835625},null,1958,64.049556492070096,378.84588383440786,1.9462384676151749,0,0,null,null,{"$f":"HLOOKUP(CJ$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.3642429402288878},{"$f":"HLOOKUP(CJ$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.355350099885607},765441.40015729808,1321525.9725035408,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A21,60),0),CR21:OFFSET(CR21,-MIN($A21,60),0))","v":5292940.7248706687},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A21,60),0),CS21:OFFSET(CS21,-MIN($A21,60),0))","v":9138202.659799803},null,1958,6.1758626049619965,36.529528932903247,0.18766252306479658,0,0,null,null,60010.445823740731,140380.07186864276,414965.4468034379,970712.32259075553,null,1958,2.6608444570814884E-3,1.5738594071509723E-2,8.085360964761354E-5,0,0,null,null,{"$f":"HLOOKUP(DL$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.7190517483304311},{"$f":"HLOOKUP(DL$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.8071378050658411},40.069372807995919,88.740565367364283,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A21,60),0),DT21:OFFSET(DT21,-MIN($A21,60),0))","v":277.07518186484759},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A21,60),0),DU21:OFFSET(DU21,-MIN($A21,60),0))","v":613.63097460425729},null,1958,6.1732017605049148,36.513790338831733,0.18758166945514895,0,0,null,null,{"$f":"HLOOKUP(EA$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.1089761278513171},{"$f":"HLOOKUP(EA$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.5942764839421453},59970.376450932737,140291.33130327539,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A21,60),0),EI21:OFFSET(EI21,-MIN($A21,60),0))","v":414688.37162157305},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A21,60),0),EJ21:OFFSET(EJ21,-MIN($A21,60),0))","v":970098.69161615125}]
[9,1959,{"$f":"OFFSET('2012 NIA Shipments Data'!$R$14,A22,0)*$C$7","v":89.874141406573386},575.59066225984441,{"$f":"SUMPRODUCT(C22:OFFSET(C22,-MIN(A22,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A22,60),0))","v":2.9897471004240086},0,null,null,null,1111269.2928488397,1809980.2810265145,8228291.1437314078,13401832.312417526,null,1959,13.310872396078738,85.248256481868012,0.44279857951866558,0,0,null,null,197066.55452989036,204227.80191995745,1459161.1554450886,1512185.9522760166,null,1959,0.65705779323865454,4.2080661293034369,2.1857640044198368E-2,0,0,null,null,{"$f":"HLOOKUP(AD$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":2.354695173296276},{"$f":"HLOOKUP(AD$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.4567378412063072},13553.216333406077,14140.556201898071,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A22,60),0),AL22:OFFSET(AL22,-MIN($A22,60),0))","v":100353.54224478744},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A22,60),0),AM22:OFFSET(AM22,-MIN($A22,60),0))","v":104702.44621376485},null,1959,12.653814602840084,81.040190352564579,0.4209409394744672,0,0,null,null,{"$f":"HLOOKUP(AS$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.6555490867506806},{"$f":"HLOOKUP(AS$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":1.7148550026077305},183513.33819648428,190087.24571805939,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A22,60),0),BA22:OFFSET(BA22,-MIN($A22,60),0))","v":1358807.6132003013},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A22,60),0),BB22:OFFSET(BB22,-MIN($A22,60),0))","v":1407483.5060622517},null,1959,69.924446249263895,447.82467676317594,2.3261018926095773,0,0,null,null,{"$f":"SUM(CC22, CR22)","v":849693.7394746159},1454849.1193724894,6291479.0468830364,10772296.329460833,null,1959,1.07355355863753,6.8754749043131698,3.5712759964699664E-2,0,0,null,null,{"$f":"HLOOKUP(BU$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":2.8574801106142718},{"$f":"HLOOKUP(BU$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.6427708589743717},26872.683567416607,34257.816262028529,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A22,60),0),CC22:OFFSET(CC22,-MIN($A22,60),0))","v":198976.31080871407},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A22,60),0),CD22:OFFSET(CD22,-MIN($A22,60),0))","v":253658.84575987316},null,1959,68.850892690626367,440.94920185886275,2.2903891326448775,0,0,null,null,{"$f":"HLOOKUP(CJ$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.3642429402288878},{"$f":"HLOOKUP(CJ$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.355350099885607},822821.05590719928,1420591.3031104608,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A22,60),0),CR22:OFFSET(CR22,-MIN($A22,60),0))","v":6092502.7360743219},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A22,60),0),CS22:OFFSET(CS22,-MIN($A22,60),0))","v":10518637.483700961},null,1959,6.6388227612307631,42.517729014800452,0.22084662829576554,0,0,null,null,{"$f":"SUM(DT22, EI22)","v":64508.998844333451},{"$f":"SUM(DU22, EJ22)","v":150903.35973406761},{"$f":"SUM(DV22, EK22)","v":477650.94140328286},{"$f":"SUM(DW22, EL22)","v":1117350.0306806753},null,1959,2.8603088954042557E-3,1.8318584918943601E-2,9.5150841972064832E-5,0,0,null,null,{"$f":"HLOOKUP(DL$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.7190517483304311},{"$f":"HLOOKUP(DL$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.8071378050658411},43.073086504909583,95.392809537570614,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A22,60),0),DT22:OFFSET(DT22,-MIN($A22,60),0))","v":318.93070248791082},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A22,60),0),DU22:OFFSET(DU22,-MIN($A22,60),0))","v":706.32727363629044},null,1959,6.6359624523353586,42.499410429881507,0.22075147745379348,0,0,null,null,{"$f":"HLOOKUP(EA$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.1089761278513171},{"$f":"HLOOKUP(EA$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.5942764839421453},64465.92575782854,150807.96692453005,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A22,60),0),EI22:OFFSET(EI22,-MIN($A22,60),0))","v":477332.01070079493},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A22,60),0),EJ22:OFFSET(EJ22,-MIN($A22,60),0))","v":1116643.7034070389}]
[10,1960,{"$f":"OFFSET('2012 NIA Shipments Data'!$R$14,A23,0)*$C$7","v":96.593406858169743},662.47505656599378,{"$f":"SUMPRODUCT(C23:OFFSET(C23,-MIN(A23,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A23,60),0))","v":3.4872427667781509},0,null,null,null,1194351.1810315622,1945299.9378269587,9385674.9157386646,15286921.568814512,null,1960,14.306033892164395,98.116330298428082,0.51648052216427076,0,0,null,null,211799.8523483102,219496.4964768088,1664405.4051386714,1724888.6205274854,null,1960,0.70618144171767883,4.8432662824978934,2.5494764133113874E-2,0,0,null,null,{"$f":"HLOOKUP(AD$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":2.354695173296276},{"$f":"HLOOKUP(AD$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.4567378412063072},14566.496202808048,15197.747394678925,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A23,60),0),AL23:OFFSET(AL23,-MIN($A23,60),0))","v":114469.17807107281},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A23,60),0),AM23:OFFSET(AM23,-MIN($A23,60),0))","v":119429.79482363918},null,1960,13.599852450446717,93.273064015930188,0.4909857580311569,0,0,null,null,{"$f":"HLOOKUP(AS$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.6555490867506806},{"$f":"HLOOKUP(AS$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":1.7148550026077305},197233.35614550216,204298.74908212986,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A23,60),0),BA23:OFFSET(BA23,-MIN($A23,60),0))","v":1549936.2270675986},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A23,60),0),BB23:OFFSET(BB23,-MIN($A23,60),0))","v":1605458.8257038463},null,1960,75.152211528035394,515.42302111983031,2.7131666081861274,0,0,null,null,913219.43995682278,1563618.0853074447,7176432.6324563334,12287517.50250715,null,1960,1.1538157032777665,7.9133157029860008,4.1655384112897376E-2,0,0,null,null,{"$f":"HLOOKUP(BU$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":2.8574801106142718},{"$f":"HLOOKUP(BU$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.6427708589743717},28881.767509252371,36819.035291818873,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A23,60),0),CC23:OFFSET(CC23,-MIN($A23,60),0))","v":226964.13344662858},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A23,60),0),CD23:OFFSET(CD23,-MIN($A23,60),0))","v":289338.26285636576},null,1960,73.998395824757623,507.50970541684433,2.6715112240732299,0,0,null,null,{"$f":"HLOOKUP(CJ$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.3642429402288878},{"$f":"HLOOKUP(CJ$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.355350099885607},884337.67244757037,1526799.0500156258,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A23,60),0),CR23:OFFSET(CR23,-MIN($A23,60),0))","v":6949468.4990097051},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A23,60),0),CS23:OFFSET(CS23,-MIN($A23,60),0))","v":11998179.239650784},null,1960,7.1351614379699519,48.935705147735447,0.25759563642775291,0,0,null,null,69331.888726429126,162185.35604270521,544836.87814366049,1274515.4457798761,null,1960,3.0741543290406081E-3,2.108374297237579E-2,1.1098399773441567E-4,0,0,null,null,{"$f":"HLOOKUP(DL$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.7190517483304311},{"$f":"HLOOKUP(DL$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.8071378050658411},46.293362076019434,102.52466748274847,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A23,60),0),DT23:OFFSET(DT23,-MIN($A23,60),0))","v":363.79119818580489},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A23,60),0),DU23:OFFSET(DU23,-MIN($A23,60),0))","v":805.67861037837486},null,1960,7.132087283640911,48.914621404763068,0.2574846524300185,0,0,null,null,{"$f":"HLOOKUP(EA$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.1089761278513171},{"$f":"HLOOKUP(EA$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.5942764839421453},69285.59536435311,162082.83137522248,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A23,60),0),EI23:OFFSET(EI23,-MIN($A23,60),0))","v":544473.08694547473},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A23,60),0),EJ23:OFFSET(EJ23,-MIN($A23,60),0))","v":1273709.7671694977}]
[11,1961,{"$f":"OFFSET('2012 NIA Shipments Data'!$R$14,A24,0)*$C$7","v":103.25359720042752},755.5812206573853,{"$f":"SUMPRODUCT(C24:OFFSET(C24,-MIN(A24,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A24,60),0))","v":4.0402670135220173},0,null,null,null,1276702.6215688083,2079429.8777485669,10619258.729797548,17296121.6725231,null,1961,15.292446027979304,111.9058836684282,0.59838656393711342,0,0,null,null,226403.61648692365,234630.95019931579,1883162.5628544406,1951595.2455107355,null,1961,0.75487319999591951,5.5239529600824584,2.9537850225354611E-2,0,0,null,null,{"$f":"HLOOKUP(AD$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":2.354695173296276},{"$f":"HLOOKUP(AD$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.4567378412063072},15570.86741701449,16245.643868304056,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A24,60),0),AL24:OFFSET(AL24,-MIN($A24,60),0))","v":129514.16168118184},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A24,60),0),AM24:OFFSET(AM24,-MIN($A24,60),0))","v":135126.76527418883},null,1961,14.537572827983386,106.38193070834575,0.56884871371175882,0,0,null,null,{"$f":"HLOOKUP(AS$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.6555490867506806},{"$f":"HLOOKUP(AS$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":1.7148550026077305},210832.74906990916,218385.30633101173,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A24,60),0),BA24:OFFSET(BA24,-MIN($A24,60),0))","v":1753648.4011732589},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A24,60),0),BB24:OFFSET(BB24,-MIN($A24,60),0))","v":1816468.4802365468},null,1961,80.334014817707867,587.86206603967946,3.143434020044293,0,0,null,null,976186.62883849395,1671430.7653802715,8119649.9522078549,13902498.081116412,null,1961,1.2333721911755322,9.025476022150869,4.8261301441430475E-2,0,0,null,null,{"$f":"HLOOKUP(BU$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":2.8574801106142718},{"$f":"HLOOKUP(BU$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.6427708589743717},30873.187786154922,39357.736340244301,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A24,60),0),CC24:OFFSET(CC24,-MIN($A24,60),0))","v":256794.62341194472},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A24,60),0),CD24:OFFSET(CD24,-MIN($A24,60),0))","v":327366.74786696525},null,1961,79.100642626532334,578.83659001752858,3.0951727186028624,0,0,null,null,{"$f":"HLOOKUP(CJ$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.3642429402288878},{"$f":"HLOOKUP(CJ$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.355350099885607},945313.44105233904,1632073.0290400272,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A24,60),0),CR24:OFFSET(CR24,-MIN($A24,60),0))","v":7862855.3287959099},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A24,60),0),CS24:OFFSET(CS24,-MIN($A24,60),0))","v":13575131.333249446},null,1961,7.6271363547403537,55.813270949277637,0.2984464295406109,0,0,null,null,74112.376243390521,173368.1621689797,616446.21473525243,1442028.3458959525,null,1961,3.2861196550276013E-3,2.4046913303681978E-2,1.285843903232012E-4,0,0,null,null,{"$f":"HLOOKUP(DL$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.7190517483304311},{"$f":"HLOOKUP(DL$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.8071378050658411},49.485325306616154,109.59382284667939,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A24,60),0),DT24:OFFSET(DT24,-MIN($A24,60),0))","v":411.60522731082477},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A24,60),0),DU24:OFFSET(DU24,-MIN($A24,60),0))","v":911.57105839291376},null,1961,7.6238502350853254,55.789224035973952,0.2983178451502877,0,0,null,null,{"$f":"HLOOKUP(EA$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.1089761278513171},{"$f":"HLOOKUP(EA$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.5942764839421453},74062.890918083911,173258.56834613302,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A24,60),0),EI24:OFFSET(EI24,-MIN($A24,60),0))","v":616034.60950794164},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A24,60),0),EJ24:OFFSET(EJ24,-MIN($A24,60),0))","v":1441116.7748375596}]
[12,1962,{"$f":"OFFSET('2012 NIA Shipments Data'!$R$14,A25,0)*$C$7","v":110.98399478275755},854.79455084429082,{"$f":"SUMPRODUCT(C25:OFFSET(C25,-MIN(A25,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A25,60),0))","v":4.6542549067253303},0,null,null,null,1372286.8832964865,2235112.7801889456,11941588.811318025,19449867.292924948,null,1962,16.437361953505182,126.5999431324704,0.68932166908815706,0,0,null,null,243354.01838066071,252197.31669248315,2117657.5091229831,2194611.5582077694,null,1962,0.81138909986221519,6.2492883098530232,3.4026633359965038E-2,0,0,null,null,{"$f":"HLOOKUP(AD$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":2.354695173296276},{"$f":"HLOOKUP(AD$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.4567378412063072},16736.628214690329,17461.923876826728,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A25,60),0),AL25:OFFSET(AL25,-MIN($A25,60),0))","v":145641.50882768069},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A25,60),0),AM25:OFFSET(AM25,-MIN($A25,60),0))","v":151953.00438250211},null,1962,15.625972853642967,120.35065482261739,0.65529503572819203,0,0,null,null,{"$f":"HLOOKUP(AS$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.6555490867506806},{"$f":"HLOOKUP(AS$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":1.7148550026077305},226617.39016597037,234735.39281565641,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A25,60),0),BA25:OFFSET(BA25,-MIN($A25,60),0))","v":1972016.0002953026},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A25,60),0),BB25:OFFSET(BB25,-MIN($A25,60),0))","v":2042658.5538252674},null,1962,86.348467493097104,665.0526468373431,3.6211327525615169,0,0,null,null,1049271.8380717153,1796567.561560329,9130724.0447048414,15633663.30542312,null,1962,1.3257123871908723,10.210586911884972,5.5595434234164631E-2,0,0,null,null,{"$f":"HLOOKUP(BU$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":2.8574801106142718},{"$f":"HLOOKUP(BU$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.6427708589743717},33184.603782225662,42304.374114616658,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A25,60),0),CC25:OFFSET(CC25,-MIN($A25,60),0))","v":288771.1731834946},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A25,60),0),CD25:OFFSET(CD25,-MIN($A25,60),0))","v":368131.0713860204},null,1962,85.022755105906228,654.8420599254581,3.565537318327352,0,0,null,null,{"$f":"HLOOKUP(CJ$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.3642429402288878},{"$f":"HLOOKUP(CJ$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.355350099885607},1016087.2342894897,1754263.1874457125,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A25,60),0),CR25:OFFSET(CR25,-MIN($A25,60),0))","v":8841952.8715213463},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A25,60),0),CS25:OFFSET(CS25,-MIN($A25,60),0))","v":15265532.234037099},null,1962,8.1981653361552702,63.141960874477384,0.34380048507565658,0,0,null,null,79661.026844110398,186347.9019361336,693207.25749020174,1621592.4292940591,null,1962,3.5321450926417723E-3,2.7204448568386379E-2,1.4812499460731076E-4,0,0,null,null,{"$f":"HLOOKUP(DL$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.7190517483304311},{"$f":"HLOOKUP(DL$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.8071378050658411},53.190196124516298,117.79890088892668,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A25,60),0),DT25:OFFSET(DT25,-MIN($A25,60),0))","v":462.85908481944153},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A25,60),0),DU25:OFFSET(DU25,-MIN($A25,60),0))","v":1025.0816020784227},null,1962,8.1946331910626284,63.114756425908993,0.34365236008104927,0,0,null,null,{"$f":"HLOOKUP(EA$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.1089761278513171},{"$f":"HLOOKUP(EA$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.5942764839421453},79607.836647985881,186230.10303524468,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A25,60),0),EI25:OFFSET(EI25,-MIN($A25,60),0))","v":692744.39840538229},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A25,60),0),EJ25:OFFSET(EJ25,-MIN($A25,60),0))","v":1620567.3476919807}]
[13,1963,{"$f":"OFFSET('2012 NIA Shipments Data'!$R$14,A26,0)*$C$7","v":118.9003781671297},961.12429072032307,{"$f":"SUMPRODUCT(C26:OFFSET(C26,-MIN(A26,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A26,60),0))","v":5.3410456865122944},0,null,null,null,1470170.8088371435,2394541.2609344823,13354211.025220204,21750676.258093346,null,1963,17.609823435959004,142.34798341688742,0.79103929653331972,0,0,null,null,260712.2303588815,270186.3127757074,2368164.3793636188,2454221.6559087131,null,1963,0.86926471698144891,7.0266507763552735,3.9047668633526746E-2,0,0,null,null,{"$f":"HLOOKUP(AD$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":2.354695173296276},{"$f":"HLOOKUP(AD$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.4567378412063072},17930.43607652243,18707.466392288232,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A26,60),0),AL26:OFFSET(AL26,-MIN($A26,60),0))","v":162870.07312401774},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A26,60),0),AM26:OFFSET(AM26,-MIN($A26,60),0))","v":169928.18279900006},null,1963,16.740558718977557,135.32133264053215,0.75199162789979301,0,0,null,null,{"$f":"HLOOKUP(AS$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.6555490867506806},{"$f":"HLOOKUP(AS$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":1.7148550026077305},242781.79428235907,251478.84638341918,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A26,60),0),BA26:OFFSET(BA26,-MIN($A26,60),0))","v":2205294.3062396012},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A26,60),0),BB26:OFFSET(BB26,-MIN($A26,60),0))","v":2284293.4731097128},null,1963,92.507622015029582,747.77998157787863,4.1554740459982424,0,0,null,null,1124115.4059290423,1924715.0266166846,10210836.902244875,17483036.987506088,null,1963,1.4202741979723006,11.480703864841677,6.3799203128537763E-2,0,0,null,null,{"$f":"HLOOKUP(BU$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":2.8574801106142718},{"$f":"HLOOKUP(BU$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.6427708589743717},35551.630185562492,45321.905110709842,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A26,60),0),CC26:OFFSET(CC26,-MIN($A26,60),0))","v":322931.16482438694},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A26,60),0),CD26:OFFSET(CD26,-MIN($A26,60),0))","v":411678.88878990093},null,1963,91.087347817057278,736.29927771303699,4.091674842869705,0,0,null,null,{"$f":"HLOOKUP(CJ$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.3642429402288878},{"$f":"HLOOKUP(CJ$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.355350099885607},1088563.7757434798,1879393.1215059748,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A26,60),0),CR26:OFFSET(CR26,-MIN($A26,60),0))","v":9887905.7374204881},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A26,60),0),CS26:OFFSET(CS26,-MIN($A26,60),0))","v":17071358.098716188},null,1963,8.7829327161411115,70.996325725557,0.3945323439807325,0,0,null,null,85343.172549219889,199639.92154209042,775209.7436117098,1813417.6146785447,null,1963,3.7840896615619493E-3,3.0588468666420843E-2,1.6998260287996793E-4,0,0,null,null,{"$f":"HLOOKUP(DL$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.7190517483304311},{"$f":"HLOOKUP(DL$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.8071378050658411},56.984202509273281,126.20138508063179,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A26,60),0),DT26:OFFSET(DT26,-MIN($A26,60),0))","v":517.61268883758271},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A26,60),0),DU26:OFFSET(DU26,-MIN($A26,60),0))","v":1146.3429405014956},null,1963,8.7791486264795484,70.965737256890577,0.39436236137785252,0,0,null,null,{"$f":"HLOOKUP(EA$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.1089761278513171},{"$f":"HLOOKUP(EA$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.5942764839421453},85286.188346710609,199513.72015700978,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A26,60),0),EI26:OFFSET(EI26,-MIN($A26,60),0))","v":774692.13092287222},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A26,60),0),EJ26:OFFSET(EJ26,-MIN($A26,60),0))","v":1812271.2717380433}]
[14,1964,{"$f":"OFFSET('2012 NIA Shipments Data'!$R$14,A27,0)*$C$7","v":127.87893285907903},1074.6836232009405,{"$f":"SUMPRODUCT(C27:OFFSET(C27,-MIN(A27,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A27,60),0))","v":6.1088033097221563},0,null,null,null,1581188.1934504828,2575360.8681119233,14869358.642702639,24218473.513119761,null,1964,18.939598540736924,159.16676755631312,0.90474857479426019,0,0,null,null,280399.45974554494,290588.96097303217,2636852.5564804245,2732673.7552278908,null,1964,0.93490572606410494,7.8568678247031958,4.4660641639481156E-2,0,0,null,null,{"$f":"HLOOKUP(AD$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":2.354695173296276},{"$f":"HLOOKUP(AD$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.4567378412063072},19284.421685695739,20120.128090595583,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A27,60),0),AL27:OFFSET(AL27,-MIN($A27,60),0))","v":181349.05348362128},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A27,60),0),AM27:OFFSET(AM27,-MIN($A27,60),0))","v":189207.96509574412},null,1964,18.004692814672818,151.30989973160993,0.86008793315477905,0,0,null,null,{"$f":"HLOOKUP(AS$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.6555490867506806},{"$f":"HLOOKUP(AS$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":1.7148550026077305},261115.03805984918,270468.83288243657,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A27,60),0),BA27:OFFSET(BA27,-MIN($A27,60),0))","v":2455503.5029968033},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A27,60),0),BB27:OFFSET(BB27,-MIN($A27,60),0))","v":2543465.7901321468},null,1964,99.493173755803909,836.13212954691005,4.7528096735369783,0,0,null,null,1209001.0203213687,2070056.5250987478,11369342.27375056,19466634.654785004,null,1964,1.5275237270371633,12.837178859685443,7.297012721936591E-2,0,0,null,null,{"$f":"HLOOKUP(BU$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":2.8574801106142718},{"$f":"HLOOKUP(BU$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.6427708589743717},38236.249536060684,48744.309732567817,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A27,60),0),CC27:OFFSET(CC27,-MIN($A27,60),0))","v":359570.42296329519},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A27,60),0),CD27:OFFSET(CD27,-MIN($A27,60),0))","v":458387.3230313427},null,1964,97.965650028766746,823.29495068722463,4.6798395463176119,0,0,null,null,{"$f":"HLOOKUP(CJ$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.3642429402288878},{"$f":"HLOOKUP(CJ$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.355350099885607},1170764.770785308,2021312.2153661801,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A27,60),0),CR27:OFFSET(CR27,-MIN($A27,60),0))","v":11009771.850787265},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A27,60),0),CS27:OFFSET(CS27,-MIN($A27,60),0))","v":19008247.33175366},null,1964,9.4461605625381928,79.384726097717376,0.45124506139091819,0,0,null,null,91787.713383569164,214715.38204014342,863163.81247165473,2019165.103106868,null,1964,4.0698385928043448E-3,3.4202575725102824E-2,1.9441703891254382E-4,0,0,null,null,{"$f":"HLOOKUP(DL$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.7190517483304311},{"$f":"HLOOKUP(DL$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.8071378050658411},61.287265179834819,135.73126257650893,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A27,60),0),DT27:OFFSET(DT27,-MIN($A27,60),0))","v":576.34020413517851},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A27,60),0),DU27:OFFSET(DU27,-MIN($A27,60),0))","v":1276.4051936618246},null,1964,9.4420907239453875,79.350523521992272,0.45105064435200565,0,0,null,null,{"$f":"HLOOKUP(EA$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.1089761278513171},{"$f":"HLOOKUP(EA$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.5942764839421453},91726.426118389325,214579.65077756692,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A27,60),0),EI27:OFFSET(EI27,-MIN($A27,60),0))","v":862587.47226751957},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A27,60),0),EJ27:OFFSET(EJ27,-MIN($A27,60),0))","v":2017888.6979132062}]
[15,1965,{"$f":"OFFSET('2012 NIA Shipments Data'!$R$14,A28,0)*$C$7","v":137.06471503598817},1196.4537527502973,{"$f":"SUMPRODUCT(C28:OFFSET(C28,-MIN(A28,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A28,60),0))","v":6.9708492450284618},0,null,null,null,1694767.8895036425,2760353.8410160779,16488592.842227116,26855801.828014284,null,1965,20.300065216706404,177.20161752225576,1.0324224892799827,0,0,null,null,300541.07574248128,311462.5078414139,2923998.8915143213,3030254.7677606372,null,1965,1.0020617474944187,8.7471129091278197,5.0962943848526635E-2,0,0,null,null,{"$f":"HLOOKUP(AD$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":2.354695173296276},{"$f":"HLOOKUP(AD$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.4567378412063072},20669.65765108867,21565.394405222956,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A28,60),0),AL28:OFFSET(AL28,-MIN($A28,60),0))","v":201097.49028631992},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A28,60),0),AM28:OFFSET(AM28,-MIN($A28,60),0))","v":209812.21678321145},null,1965,19.298003469211984,168.45450461312794,0.98145954543145608,0,0,null,null,{"$f":"HLOOKUP(AS$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.6555490867506806},{"$f":"HLOOKUP(AS$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":1.7148550026077305},279871.41809139261,289897.11343619094,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A28,60),0),BA28:OFFSET(BA28,-MIN($A28,60),0))","v":2722901.4012280013},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A28,60),0),BB28:OFFSET(BB28,-MIN($A28,60),0))","v":2820442.5509774256},null,1965,106.63995393121654,930.87249362917692,5.4235040882411552,0,0,null,null,1295845.8177875099,2218752.5449068029,12607433.860490993,21586500.167487912,null,1965,1.6372486044107206,14.291732459503239,8.3267332478557568E-2,0,0,null,null,{"$f":"HLOOKUP(BU$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":2.8574801106142718},{"$f":"HLOOKUP(BU$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.6427708589743717},40982.830631535166,52245.70438418397,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A28,60),0),CC28:OFFSET(CC28,-MIN($A28,60),0))","v":398726.69997497299},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A28,60),0),CD28:OFFSET(CD28,-MIN($A28,60),0))","v":508304.50156715594},null,1965,105.00270532680581,916.58076116967368,5.3402367557625974,0,0,null,null,{"$f":"HLOOKUP(CJ$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.3642429402288878},{"$f":"HLOOKUP(CJ$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.355350099885607},1254862.9871559746,2166506.840522619,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A28,60),0),CR28:OFFSET(CR28,-MIN($A28,60),0))","v":12208707.16051602},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A28,60),0),CS28:OFFSET(CS28,-MIN($A28,60),0))","v":21078195.665920757},null,1965,10.124695888065231,88.379641598864652,0.51492266750732429,0,0,null,null,98380.99597365121,230138.78826786097,957160.09022180235,2239046.8927657353,null,1965,4.3621826871195245E-3,3.8077997278994621E-2,2.2185226798304223E-4,0,0,null,null,{"$f":"HLOOKUP(DL$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.7190517483304311},{"$f":"HLOOKUP(DL$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.8071378050658411},65.689643707506917,145.48109223765121,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A28,60),0),DT28:OFFSET(DT28,-MIN($A28,60),0))","v":639.10214239501045},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A28,60),0),DU28:OFFSET(DU28,-MIN($A28,60),0))","v":1415.40237516045},null,1965,10.120333705378112,88.341563601585648,0.51470081523934119,0,0,null,null,{"$f":"HLOOKUP(EA$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.1089761278513171},{"$f":"HLOOKUP(EA$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.5942764839421453},98315.306329943705,229993.30717562331,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A28,60),0),EI28:OFFSET(EI28,-MIN($A28,60),0))","v":956520.98807940737},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A28,60),0),EJ28:OFFSET(EJ28,-MIN($A28,60),0))","v":2237631.490390575}]
[16,1966,{"$f":"OFFSET('2012 NIA Shipments Data'!$R$14,A29,0)*$C$7","v":146.84408396310357},1326.5476185412572,{"$f":"SUMPRODUCT(C29:OFFSET(C29,-MIN(A29,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A29,60),0))","v":8.1558213832740094},0,null,null,null,1815687.124136226,2957301.0901573948,18218087.313061263,29672716.601506554,null,1966,21.748445472314497,196.46926024968221,1.2079236142781173,0,0,null,null,321984.2462671941,333684.90673047892,3230698.1935098292,3348099.2870721444,null,1966,1.0735574020392435,9.6982117127737126,5.9626116214009324E-2,0,0,null,null,{"$f":"HLOOKUP(AD$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":2.354695173296276},{"$f":"HLOOKUP(AD$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.4567378412063072},22144.407791663478,23104.054066041219,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A29,60),0),AL29:OFFSET(AL29,-MIN($A29,60),0))","v":222190.67882440484},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A29,60),0),AM29:OFFSET(AM29,-MIN($A29,60),0))","v":231819.49613762161},null,1966,20.674888070275255,186.77104853690849,1.1482974980641081,0,0,null,null,{"$f":"HLOOKUP(AS$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.6555490867506806},{"$f":"HLOOKUP(AS$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":1.7148550026077305},299839.83847553062,310580.85266443773,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A29,60),0),BA29:OFFSET(BA29,-MIN($A29,60),0))","v":3008507.5146854245},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A29,60),0),BB29:OFFSET(BB29,-MIN($A29,60),0))","v":3116279.7909345226},null,1966,114.2485602132209,1032.0889434721523,6.345443583749546,0,0,null,null,1388302.5403034124,2377057.3258923599,13929832.161047321,23850715.982722282,null,1966,1.7540639213486597,15.845713731435401,9.7421916166260933E-2,0,0,null,null,{"$f":"HLOOKUP(BU$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":2.8574801106142718},{"$f":"HLOOKUP(BU$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.6427708589743717},43906.896247678873,55973.359732212775,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A29,60),0),CC29:OFFSET(CC29,-MIN($A29,60),0))","v":440549.2878440005},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A29,60),0),CD29:OFFSET(CD29,-MIN($A29,60),0))","v":561620.74470399367},null,1966,112.49449629187224,1016.2432297407169,6.2480216675832851,0,0,null,null,{"$f":"HLOOKUP(CJ$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.3642429402288878},{"$f":"HLOOKUP(CJ$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.355350099885607},1344395.6440557335,2321083.966160147,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A29,60),0),CR29:OFFSET(CR29,-MIN($A29,60),0))","v":13489282.87320332},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A29,60),0),CS29:OFFSET(CS29,-MIN($A29,60),0))","v":23289095.238018289},null,1966,10.847078277568182,97.989414819422564,0.60245418524634597,0,0,null,null,105400.33756561945,246558.85753455575,1057556.9585041129,2473901.3317121267,null,1966,4.6734181047367908E-3,4.2218327698131108E-2,2.5956485466019336E-4,0,0,null,null,{"$f":"HLOOKUP(DL$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.7190517483304311},{"$f":"HLOOKUP(DL$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.8071378050658411},70.37650465737137,155.86095748990186,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A29,60),0),DT29:OFFSET(DT29,-MIN($A29,60),0))","v":706.13779741705116},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A29,60),0),DU29:OFFSET(DU29,-MIN($A29,60),0))","v":1563.8644425587299},null,1966,10.842404859463445,97.947196491724426,0.60219462039168581,0,0,null,null,{"$f":"HLOOKUP(EA$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.1089761278513171},{"$f":"HLOOKUP(EA$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.5942764839421453},105329.96106096209,246402.99657706585,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A29,60),0),EI29:OFFSET(EI29,-MIN($A29,60),0))","v":1056850.8207066958},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A29,60),0),EJ29:OFFSET(EJ29,-MIN($A29,60),0))","v":2472337.4672695678}]
[17,1967,{"$f":"OFFSET('2012 NIA Shipments Data'!$R$14,A30,0)*$C$7","v":156.88216383940895},1465.2358811210865,{"$f":"SUMPRODUCT(C30:OFFSET(C30,-MIN(A30,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A30,60),0))","v":9.4668262544720712},0,null,null,null,1939805.2492289478,3159458.5333455293,20057048.051073227,32667924.599066477,null,1967,23.235142293491293,217.00978210771856,1.4020909050921879,0,0,null,null,343994.69092190813,356495.19405618199,3556809.6580196805,3686061.3919895627,null,1967,1.1469444576333696,10.712142998598946,6.9210696985665204E-2,0,0,null,null,{"$f":"HLOOKUP(AD$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":2.354695173296276},{"$f":"HLOOKUP(AD$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.4567378412063072},23658.172107031125,24683.418613268554,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A30,60),0),AL30:OFFSET(AL30,-MIN($A30,60),0))","v":244618.93529770453},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A30,60),0),AM30:OFFSET(AM30,-MIN($A30,60),0))","v":255219.69970329254},null,1967,22.088197835857926,206.29763910911961,1.3328802081065227,0,0,null,null,{"$f":"HLOOKUP(AS$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.6555490867506806},{"$f":"HLOOKUP(AS$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":1.7148550026077305},320336.51881487702,331811.77544291347,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A30,60),0),BA30:OFFSET(BA30,-MIN($A30,60),0))","v":3312190.7227219762},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A30,60),0),BB30:OFFSET(BB30,-MIN($A30,60),0))","v":3430841.6922862702},null,1967,122.05845041936195,1139.9920601016236,7.3654398609201808,0,0,null,null,1483205.1840867663,2539550.0233432129,15335930.067543628,26258242.607883155,null,1967,1.8739695605507631,17.502355736617798,0.11308197058056521,0,0,null,null,{"$f":"HLOOKUP(BU$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":2.8574801106142718},{"$f":"HLOOKUP(BU$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.6427708589743717},46908.317345212468,59799.629342626926,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A30,60),0),CC30:OFFSET(CC30,-MIN($A30,60),0))","v":485018.98598423379},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A30,60),0),CD30:OFFSET(CD30,-MIN($A30,60),0))","v":618311.57516363403},null,1967,120.18448085881118,1122.4897043650058,7.2523578903396153,0,0,null,null,{"$f":"HLOOKUP(CJ$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.3642429402288878},{"$f":"HLOOKUP(CJ$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.355350099885607},{"$f":"CI30*CP30*(1+CO30)^2*8760","v":1436296.8667415539},2479750.3940005861,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A30,60),0),CR30:OFFSET(CR30,-MIN($A30,60),0))","v":14850911.081559394},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A30,60),0),CS30:OFFSET(CS30,-MIN($A30,60),0))","v":25639931.032719523},null,1967,11.588571126555715,108.23403891174439,0.69929548845970302,0,0,null,null,112605.37422027338,263413.31594613421,1164308.3255099182,2723620.5991937593,null,1967,4.9928871835354088E-3,4.6632180948207702E-2,3.0128852329634086E-4,0,0,null,null,{"$f":"HLOOKUP(DL$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.7190517483304311},{"$f":"HLOOKUP(DL$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.8071378050658411},75.187355432560764,166.51541968310937,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A30,60),0),DT30:OFFSET(DT30,-MIN($A30,60),0))","v":777.41639339486346},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A30,60),0),DU30:OFFSET(DU30,-MIN($A30,60),0))","v":1721.723237503501},null,1967,11.58357823937218,108.18740673079618,0.69899419993640666,0,0,null,null,{"$f":"HLOOKUP(EA$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.1089761278513171},{"$f":"HLOOKUP(EA$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.5942764839421453},112530.18686484083,263246.80052645109,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A30,60),0),EI30:OFFSET(EI30,-MIN($A30,60),0))","v":1163530.9091165233},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A30,60),0),EJ30:OFFSET(EJ30,-MIN($A30,60),0))","v":2721898.8759562559}]
[18,1968,{"$f":"OFFSET('2012 NIA Shipments Data'!$R$14,A31,0)*$C$7","v":167.0750546724633},1612.6512187060234,{"$f":"SUMPRODUCT(C31:OFFSET(C31,-MIN(A31,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A31,60),0))","v":10.913998177431372},0,null,null,null,2065837.569659052,3364733.722913404,22005830.891166199,35842005.386927247,null,1968,24.744767499390882,238.84283349611766,1.6164253120775796,0,0,null,null,366344.58874271123,379657.27001558046,3902396.386902988,4044206.4774451517,null,1968,1.2214633153678967,11.789876759246649,7.9790776809015043E-2,0,0,null,null,{"$f":"HLOOKUP(AD$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":2.354695173296276},{"$f":"HLOOKUP(AD$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.4567378412063072},25195.282251964018,26287.140700944317,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A31,60),0),AL31:OFFSET(AL31,-MIN($A31,60),0))","v":268386.59952506685},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A31,60),0),AM31:OFFSET(AM31,-MIN($A31,60),0))","v":280017.3553687206},null,1968,23.523304184022987,227.05295673687101,1.5366345352685646,0,0,null,null,{"$f":"HLOOKUP(AS$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.6555490867506806},{"$f":"HLOOKUP(AS$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":1.7148550026077305},341149.3064907472,353370.12931463617,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A31,60),0),BA31:OFFSET(BA31,-MIN($A31,60),0))","v":3634009.7873779209},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A31,60),0),BB31:OFFSET(BB31,-MIN($A31,60),0))","v":3764189.1220764313},null,1968,129.98878762232067,1254.6850706600653,8.4913776863802894,0,0,null,null,1579571.4513183443,2704548.7428886378,16825999.656866655,28809545.894136321,null,1968,1.9957244285847959,19.263243326587997,0.13036855094215122,0,0,null,null,{"$f":"HLOOKUP(BU$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":2.8574801106142718},{"$f":"HLOOKUP(BU$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.6427708589743717},49956.027461905243,63684.909089089691,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A31,60),0),CC31:OFFSET(CC31,-MIN($A31,60),0))","v":532144.39918554446},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A31,60),0),CD31:OFFSET(CD31,-MIN($A31,60),0))","v":678387.96249847289},null,1968,127.99306319373588,1235.4218273334773,8.3610091354381382,0,0,null,null,{"$f":"HLOOKUP(CJ$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.3642429402288878},{"$f":"HLOOKUP(CJ$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.355350099885607},{"$f":"CI31*CP31*(1+CO31)^2*8760","v":1529615.4238564391},2640863.833799548,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A31,60),0),CR31:OFFSET(CR31,-MIN($A31,60),0))","v":16293855.257681111},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A31,60),0),CS31:OFFSET(CS31,-MIN($A31,60),0))","v":28131157.93163785},null,1968,12.341499550751736,119.1233145498404,0.80619517897350423,0,0,null,null,119921.52959799615,280527.71000918536,1277434.8473965572,2988253.0153457737,null,1968,5.3172832318690343E-3,5.1323779608446772E-2,3.4734580584320942E-4,0,0,null,null,{"$f":"HLOOKUP(DL$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.7190517483304311},{"$f":"HLOOKUP(DL$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.8071378050658411},80.072400916345913,177.33419890767161,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A31,60),0),DT31:OFFSET(DT31,-MIN($A31,60),0))","v":852.95172258174284},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A31,60),0),DU31:OFFSET(DU31,-MIN($A31,60),0))","v":1889.0093053282526},null,1968,12.336182267519867,119.07199077023195,0.80584783316766095,0,0,null,null,{"$f":"HLOOKUP(EA$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.1089761278513171},{"$f":"HLOOKUP(EA$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.5942764839421453},119841.45719707981,280350.37581027771,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A31,60),0),EI31:OFFSET(EI31,-MIN($A31,60),0))","v":1276581.8956739756},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A31,60),0),EJ31:OFFSET(EJ31,-MIN($A31,60),0))","v":2986364.0060404455}]
[19,1969,{"$f":"OFFSET('2012 NIA Shipments Data'!$R$14,A32,0)*$C$7","v":177.74574404489596},1768.8122752010554,{"$f":"SUMPRODUCT(C32:OFFSET(C32,-MIN(A32,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A32,60),0))","v":12.510922310595721},0,null,null,null,2197777.7389616938,3579631.3235668628,24068660.013685241,39201839.10042353,null,1969,26.325157391207487,261.971175683431,1.8529388746006326,0,0,null,null,389742.15289379668,403905.08369586983,4268207.4737158064,4423310.8584800428,null,1969,1.2994752941379433,12.931549297805534,9.1465674955299586E-2,0,0,null,null,{"$f":"HLOOKUP(AD$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":2.354695173296276},{"$f":"HLOOKUP(AD$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.4567378412063072},26804.445457617512,27966.038328475304,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A32,60),0),AL32:OFFSET(AL32,-MIN($A32,60),0))","v":293545.1902791388},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A32,60),0),AM32:OFFSET(AM32,-MIN($A32,60),0))","v":306266.21451528609},null,1969,25.025682097069545,249.03962638562547,1.761473199645333,0,0,null,null,{"$f":"HLOOKUP(AS$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.6555490867506806},{"$f":"HLOOKUP(AS$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":1.7148550026077305},362937.70743617916,375939.04536739452,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A32,60),0),BA32:OFFSET(BA32,-MIN($A32,60),0))","v":3974662.2834366676},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A32,60),0),BB32:OFFSET(BB32,-MIN($A32,60),0))","v":4117044.6439647567},null,1969,138.29086465791488,1376.1824805960059,9.7338266707712062,0,0,null,null,1680454.9514412307,2877281.8871904272,18403270.802834302,31510156.044731915,null,1969,2.1231866370644075,21.128599204230646,0.14944393301759376,0,0,null,null,{"$f":"HLOOKUP(BU$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":2.8574801106142718},{"$f":"HLOOKUP(BU$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.6427708589743717},53146.601018033871,67752.313908639291,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A32,60),0),CC32:OFFSET(CC32,-MIN($A32,60),0))","v":582027.67646120524},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A32,60),0),CD32:OFFSET(CD32,-MIN($A32,60),0))","v":741980.12824441458},null,1969,136.16767802085047,1355.0538813917753,9.5843827377536126,0,0,null,null,{"$f":"HLOOKUP(CJ$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.3642429402288878},{"$f":"HLOOKUP(CJ$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.355350099885607},1627308.3504231968,2809529.5732817878,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A32,60),0),CR32:OFFSET(CR32,-MIN($A32,60),0))","v":17821243.126373097},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A32,60),0),CS32:OFFSET(CS32,-MIN($A32,60),0))","v":30768175.9164875},null,1969,13.12972199577359,130.65861892161863,0.92415676522388224,0,0,null,null,127580.63462666632,298444.35268056585,1397181.7371351363,3268372.1972115729,null,1969,5.6568855607969015E-3,5.6293717034472592E-2,3.9816905969452951E-4,0,0,null,null,{"$f":"HLOOKUP(DL$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.7190517483304311},{"$f":"HLOOKUP(DL$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.8071378050658411},85.186436157323428,188.66011560638287,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A32,60),0),DT32:OFFSET(DT32,-MIN($A32,60),0))","v":932.90751530533078},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A32,60),0),DU32:OFFSET(DU32,-MIN($A32,60),0))","v":2066.0852551986504},null,1969,13.124065110212792,130.60232520458416,0.92375859616418765,0,0,null,null,{"$f":"HLOOKUP(EA$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.1089761278513171},{"$f":"HLOOKUP(EA$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.5942764839421453},127495.44819050899,298255.69256495946,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A32,60),0),EI32:OFFSET(EI32,-MIN($A32,60),0))","v":1396248.8296198309},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A32,60),0),EJ32:OFFSET(EJ32,-MIN($A32,60),0))","v":3266306.1119563743}]
[20,1970,{"$f":"OFFSET('2012 NIA Shipments Data'!$R$14,A33,0)*$C$7","v":188.53172211337582},1934.0470969353555,{"$f":"SUMPRODUCT(C33:OFFSET(C33,-MIN(A33,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A33,60),0))","v":14.268041538772662},0,null,null,null,2331143.421606936,3796850.7296162331,26245109.286659513,42746731.676946618,null,1970,27.922622195760695,286.4433942000378,2.1131782433991972,0,0,null,null,413392.50995895831,428414.87659077474,4654167.3504929151,4823296.2210471379,null,1970,1.3783301331014179,14.139558916988173,0.10431173795466979,0,0,null,null,{"$f":"HLOOKUP(AD$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":2.354695173296276},{"$f":"HLOOKUP(AD$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.4567378412063072},28430.994449815047,29663.075170026976,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A33,60),0),AL33:OFFSET(AL33,-MIN($A33,60),0))","v":320089.51038689958},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A33,60),0),AM33:OFFSET(AM33,-MIN($A33,60),0))","v":333960.85474616586},null,1970,26.544292062659277,272.30383528304964,2.0088665054445274,0,0,null,null,{"$f":"HLOOKUP(AS$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.6555490867506806},{"$f":"HLOOKUP(AS$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":1.7148550026077305},384961.51550914324,398751.80142074777,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A33,60),0),BA33:OFFSET(BA33,-MIN($A33,60),0))","v":4334077.8401060151},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A33,60),0),BB33:OFFSET(BB33,-MIN($A33,60),0))","v":4489335.3663009722},null,1970,146.68263933182567,1504.7395185831494,11.100911653184404,0,0,null,null,1782428.4211786285,3051881.2819541716,20067417.678331442,34359515.177141786,null,1970,2.252025977920197,23.102341908277456,0.17043285787225521,0,0,null,null,{"$f":"HLOOKUP(BU$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":2.8574801106142718},{"$f":"HLOOKUP(BU$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.6427708589743717},56371.646298724096,71863.663948743575,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A33,60),0),CC33:OFFSET(CC33,-MIN($A33,60),0))","v":634658.51309958159},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A33,60),0),CD33:OFFSET(CD33,-MIN($A33,60),0))","v":809074.93575595459},null,1970,144.43061335390547,1481.6371766748719,10.930478795312149,0,0,null,null,{"$f":"HLOOKUP(CJ$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.3642429402288878},{"$f":"HLOOKUP(CJ$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.355350099885607},1726056.7748799045,2980017.618005428,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A33,60),0),CR33:OFFSET(CR33,-MIN($A33,60),0))","v":19432759.165231861},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A33,60),0),CS33:OFFSET(CS33,-MIN($A33,60),0))","v":33550440.241385832},null,1970,13.926460585789458,142.86418415216835,1.0539516421890616,0,0,null,null,135322.49046934905,316554.57107128686,1523524.257835153,3563920.2787576909,null,1970,6.0001570350170907E-3,6.155243353557497E-2,4.540906371358554E-4,0,0,null,null,{"$f":"HLOOKUP(DL$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.7190517483304311},{"$f":"HLOOKUP(DL$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.8071378050658411},90.355724665816595,200.10840023486512,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A33,60),0),DT33:OFFSET(DT33,-MIN($A33,60),0))","v":1017.2672545797244},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A33,60),0),DU33:OFFSET(DU33,-MIN($A33,60),0))","v":2252.9145073889736},null,1970,13.92046042875444,142.80263171863277,1.0534975515519256,0,0,null,null,{"$f":"HLOOKUP(EA$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.1089761278513171},{"$f":"HLOOKUP(EA$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.5942764839421453},135232.13474468322,316354.46267105202,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A33,60),0),EI33:OFFSET(EI33,-MIN($A33,60),0))","v":1522506.9905805732},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A33,60),0),EJ33:OFFSET(EJ33,-MIN($A33,60),0))","v":3561667.3642503018}]
[21,1971,{"$f":"OFFSET('2012 NIA Shipments Data'!$R$14,A34,0)*$C$7","v":201.09816257635151},2108.3107775099588,{"$f":"SUMPRODUCT(C34:OFFSET(C34,-MIN(A34,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A34,60),0))","v":16.207478940475539},0,null,null,null,2486524.0370805729,4049926.9658362339,28555212.87417604,46509313.768830508,null,1971,29.783783625040908,312.25283815239936,2.4004199724463176,0,0,null,null,440946.87749990361,456970.54870675708,5063828.7687725127,5247844.4209496463,null,1971,1.4702016938222622,15.413577312134926,0.11849070466682578,0,0,null,null,{"$f":"HLOOKUP(AD$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":2.354695173296276},{"$f":"HLOOKUP(AD$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.4567378412063072},30326.041050205942,31640.245186268341,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A34,60),0),AL34:OFFSET(AL34,-MIN($A34,60),0))","v":348263.89968719659},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A34,60),0),AM34:OFFSET(AM34,-MIN($A34,60),0))","v":363356.20456973679},null,1971,28.313581931218646,296.83926084026444,2.2819292677794918,0,0,null,null,{"$f":"HLOOKUP(AS$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.6555490867506806},{"$f":"HLOOKUP(AS$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":1.7148550026077305},410620.83644969767,425330.30352048873,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A34,60),0),BA34:OFFSET(BA34,-MIN($A34,60),0))","v":4715564.8690853165},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A34,60),0),BB34:OFFSET(BB34,-MIN($A34,60),0))","v":4884488.2163799098},null,1971,156.4596605856126,1640.3212462617907,12.60984497067439,0,0,null,null,1901234.8500552888,3255302.1386664659,21833758.715991743,37383851.574795499,null,1971,2.4021330795547446,25.183935028325397,0.19359958738718736,0,0,null,null,{"$f":"HLOOKUP(BU$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":2.8574801106142718},{"$f":"HLOOKUP(BU$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.6427708589743717},60129.056081396331,76653.682542644223,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A34,60),0),CC34:OFFSET(CC34,-MIN($A34,60),0))","v":690521.37470726739},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A34,60),0),CD34:OFFSET(CD34,-MIN($A34,60),0))","v":880289.99114951619},null,1971,154.05752750605785,1615.1373112334654,12.416245383287203,0,0,null,null,{"$f":"HLOOKUP(CJ$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.3642429402288878},{"$f":"HLOOKUP(CJ$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.355350099885607},1841105.7939738925,3178648.4561238214,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A34,60),0),CR34:OFFSET(CR34,-MIN($A34,60),0))","v":21143237.341284476},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A34,60),0),CS34:OFFSET(CS34,-MIN($A34,60),0))","v":36503561.583645985},null,1971,14.854718365698023,155.73669309576874,1.1972139973548332,0,0,null,null,144342.30952538061,337654.27846301126,1657625.3894117861,3877617.7730853646,null,1971,6.4000929996591788E-3,6.7098499933456207E-2,5.1581462097983035E-4,0,0,null,null,{"$f":"HLOOKUP(DL$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.7190517483304311},{"$f":"HLOOKUP(DL$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.8071378050658411},96.378317690343223,213.44647549087176,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A34,60),0),DT34:OFFSET(DT34,-MIN($A34,60),0))","v":1106.8074698099283},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A34,60),0),DU34:OFFSET(DU34,-MIN($A34,60),0))","v":2451.2168207473237},null,1971,14.848318272698364,155.66959459583529,1.1966981827338534,0,0,null,null,{"$f":"HLOOKUP(EA$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.1089761278513171},{"$f":"HLOOKUP(EA$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.5942764839421453},144245.93120769027,337440.83198752039,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A34,60),0),EI34:OFFSET(EI34,-MIN($A34,60),0))","v":1656518.5819419762},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A34,60),0),EJ34:OFFSET(EJ34,-MIN($A34,60),0))","v":3875166.5562646175}]
[22,1972,{"$f":"OFFSET('2012 NIA Shipments Data'!$R$14,A35,0)*$C$7","v":216.206497209269},2293.2014611458349,{"$f":"SUMPRODUCT(C35:OFFSET(C35,-MIN(A35,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A35,60),0))","v":18.343092091829547},0,null,null,null,2673334.4820081489,4354194.5486665778,31028146.291104011,50537105.006953001,null,1972,32.02141406321401,339.63620180499396,2.7167164477190329,0,0,null,null,474074.84294354246,491302.35899681045,5502365.5583624607,5702317.3010009686,null,1972,1.580656701881898,16.765288301290362,0.13410388597213815,0,0,null,null,{"$f":"HLOOKUP(AD$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":2.354695173296276},{"$f":"HLOOKUP(AD$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.4567378412063072},32604.410829463111,34017.350009193833,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A35,60),0),AL35:OFFSET(AL35,-MIN($A35,60),0))","v":378424.18738111097},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A35,60),0),AM35:OFFSET(AM35,-MIN($A35,60),0))","v":394823.51334057149},null,1972,30.440757361332114,322.8709135037036,2.5826125617468949,0,0,null,null,{"$f":"HLOOKUP(AS$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.6555490867506806},{"$f":"HLOOKUP(AS$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":1.7148550026077305},441470.43211407936,457285.00898761663,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A35,60),0),BA35:OFFSET(BA35,-MIN($A35,60),0))","v":5123941.3709813496},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A35,60),0),BB35:OFFSET(BB35,-MIN($A35,60),0))","v":5307493.7876603967},null,1972,168.21434237084588,1784.171061876729,14.271408182004855,0,0,null,null,2044073.0140762753,3499870.231244396,23724601.967058778,40621361.174886495,null,1972,2.5826033033188946,27.392468520492958,0.2191096513792036,0,0,null,null,{"$f":"HLOOKUP(BU$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":2.8574801106142718},{"$f":"HLOOKUP(BU$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.6427708589743717},64646.501138082422,82412.608789720136,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A35,60),0),CC35:OFFSET(CC35,-MIN($A35,60),0))","v":750321.7827848033},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A35,60),0),CD35:OFFSET(CD35,-MIN($A35,60),0))","v":956524.70686650346},null,1972,165.63173906752698,1756.7785933562361,14.05229853062565,0,0,null,null,{"$f":"HLOOKUP(CJ$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.3642429402288878},{"$f":"HLOOKUP(CJ$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.355350099885607},1979426.5129381928,3417457.6224546758,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A35,60),0),CR35:OFFSET(CR35,-MIN($A35,60),0))","v":22974280.184273973},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A35,60),0),CS35:OFFSET(CS35,-MIN($A35,60),0))","v":39664836.468019992},null,1972,15.970740775209103,169.39419746411193,1.3549674621056607,0,0,null,null,155186.62498833082,363021.95842537103,1801178.7656827699,4213426.5310655404,null,1972,6.8809265661216824E-3,7.2982778312135552E-2,5.8378203850793157E-4,0,0,null,null,{"$f":"HLOOKUP(DL$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.7190517483304311},{"$f":"HLOOKUP(DL$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.8071378050658411},103.61913907015314,229.48252841457034,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A35,60),0),DT35:OFFSET(DT35,-MIN($A35,60),0))","v":1202.6590115322358},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A35,60),0),DU35:OFFSET(DU35,-MIN($A35,60),0))","v":2663.4966596289969},null,1972,15.963859848642981,169.32121468579979,1.3543836800671527,0,0,null,null,{"$f":"HLOOKUP(EA$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.1089761278513171},{"$f":"HLOOKUP(EA$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.5942764839421453},155083.00584926066,362792.47589695646,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A35,60),0),EI35:OFFSET(EI35,-MIN($A35,60),0))","v":1799976.1066712376},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A35,60),0),EJ35:OFFSET(EJ35,-MIN($A35,60),0))","v":4210763.0344059113}]
[23,1973,{"$f":"OFFSET('2012 NIA Shipments Data'!$R$14,A36,0)*$C$7","v":232.01152204040397},2491.0648662632743,{"$f":"SUMPRODUCT(C36:OFFSET(C36,-MIN(A36,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A36,60),0))","v":20.696848489586213},0,null,null,null,2868759.3115828666,4672492.8137490461,33670098.262349285,54840185.279345222,null,1973,34.362228289103307,368.9408994204889,3.0653211806450424,0,0,null,null,508730.4373001114,527217.3110623993,5970875.1946469769,6187852.217998731,null,1973,1.6962051185354576,18.21184111720012,0.15131188329291417,0,0,null,null,{"$f":"HLOOKUP(AD$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":2.354695173296276},{"$f":"HLOOKUP(AD$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.4567378412063072},34987.843008494303,36504.070198108064,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A36,60),0),AL36:OFFSET(AL36,-MIN($A36,60),0))","v":410645.85213796003},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A36,60),0),AM36:OFFSET(AM36,-MIN($A36,60),0))","v":428441.53065871156},null,1973,32.666023170567847,350.72905830328881,2.9140092973521283,0,0,null,null,{"$f":"HLOOKUP(AS$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.6555490867506806},{"$f":"HLOOKUP(AS$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":1.7148550026077305},473742.5942916171,490713.24086429121,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A36,60),0),BA36:OFFSET(BA36,-MIN($A36,60),0))","v":5560229.3425090164},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A36,60),0),BB36:OFFSET(BB36,-MIN($A36,60),0))","v":5759410.6873400193},null,1973,180.51106745746961,1938.1139960655701,16.10269257752687,0,0,null,null,2193497.8702259888,3755716.0852060709,25744679.426595926,44080146.118846469,null,1973,2.7713955452949439,29.755962172432646,0.24722545329319778,0,0,null,null,{"$f":"HLOOKUP(BU$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":2.8574801106142718},{"$f":"HLOOKUP(BU$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.6427708589743717},69372.259008089604,88437.096236364261,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A36,60),0),CC36:OFFSET(CC36,-MIN($A36,60),0))","v":814209.39290816197},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A36,60),0),CD36:OFFSET(CD36,-MIN($A36,60),0))","v":1037969.866726901},null,1973,177.73967191217466,1908.3580338931374,15.855467124233671,0,0,null,null,{"$f":"HLOOKUP(CJ$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.3642429402288878},{"$f":"HLOOKUP(CJ$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.355350099885607},2124125.6112178992,3667278.9889697065,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A36,60),0),CR36:OFFSET(CR36,-MIN($A36,60),0))","v":24930470.033687763},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A36,60),0),CS36:OFFSET(CS36,-MIN($A36,60),0))","v":43042176.252119571},null,1973,17.13822629383106,184.00997077721539,1.5288347314143005,0,0,null,null,166531.00405676637,389559.41748057585,1954543.6411063811,4572186.9425000232,null,1973,7.383932796935856E-3,7.9279922839749301E-2,6.5869202103184424E-4,0,0,null,null,{"$f":"HLOOKUP(DL$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.7190517483304311},{"$f":"HLOOKUP(DL$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.8071378050658411},111.19385623695246,246.25805138321323,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A36,60),0),DT36:OFFSET(DT36,-MIN($A36,60),0))","v":1305.0617563318651},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A36,60),0),DU36:OFFSET(DU36,-MIN($A36,60),0))","v":2890.2852722742059},null,1973,17.130842361034123,183.93069085437563,1.5281760393932686,0,0,null,null,{"$f":"HLOOKUP(EA$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.1089761278513171},{"$f":"HLOOKUP(EA$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.5942764839421453},166419.81020052941,389313.15942919266,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A36,60),0),EI36:OFFSET(EI36,-MIN($A36,60),0))","v":1953238.5793500491},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A36,60),0),EJ36:OFFSET(EJ36,-MIN($A36,60),0))","v":4569296.657227749}]
[24,1974,{"$f":"OFFSET('2012 NIA Shipments Data'!$R$14,A37,0)*$C$7","v":248.87974332181699},2702.3795398140924,{"$f":"SUMPRODUCT(C37:OFFSET(C37,-MIN(A37,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A37,60),0))","v":23.2809524111195},0,null,null,null,3077330.2758406973,5012202.8506687013,36491517.640736453,59435573.158997081,null,1974,36.860507966791403,400.2378065289472,3.448041694236736,0,0,null,null,545717.2968901014,565548.24475130206,6471210.6213168222,6706369.4501857283,null,1974,1.8195264218332259,19.756734352442667,0.1702039204641069,0,0,null,null,{"$f":"HLOOKUP(AD$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":2.354695173296276},{"$f":"HLOOKUP(AD$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.4567378412063072},37531.60752861949,39158.070863069392,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A37,60),0),AL37:OFFSET(AL37,-MIN($A37,60),0))","v":445056.32982201024},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A37,60),0),AM37:OFFSET(AM37,-MIN($A37,60),0))","v":464343.21492727415},null,1974,35.040981544958179,380.48107217650454,3.2778377737726294,0,0,null,null,{"$f":"HLOOKUP(AS$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.6555490867506806},{"$f":"HLOOKUP(AS$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":1.7148550026077305},508185.68936148193,526390.17388823268,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A37,60),0),BA37:OFFSET(BA37,-MIN($A37,60),0))","v":6026154.2914948119},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A37,60),0),BB37:OFFSET(BB37,-MIN($A37,60),0))","v":6242026.2352584545},null,1974,193.63498735092392,2102.5223709455131,18.113193406083887,0,0,null,null,2352974.464879063,4028772.5672215875,27901980.449556921,47773885.813123599,null,1974,2.9728877509631451,32.2801322644344,0.27809277416474221,0,0,null,null,{"$f":"HLOOKUP(BU$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":2.8574801106142718},{"$f":"HLOOKUP(BU$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.6427708589743717},74415.916346522004,94866.848068003135,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A37,60),0),CC37:OFFSET(CC37,-MIN($A37,60),0))","v":882436.87894982728},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A37,60),0),CD37:OFFSET(CD37,-MIN($A37,60),0))","v":1124947.5842656703},null,1974,190.66209959996078,2070.2422386810786,17.835100631919143,0,0,null,null,{"$f":"HLOOKUP(CJ$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.3642429402288878},{"$f":"HLOOKUP(CJ$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.355350099885607},2278558.5485325409,3933905.7191535844,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A37,60),0),CR37:OFFSET(CR37,-MIN($A37,60),0))","v":27019543.570607092},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A37,60),0),CS37:OFFSET(CS37,-MIN($A37,60),0))","v":46648938.228857927},null,1974,18.384248004101675,199.61936233963218,1.7197173107988766,0,0,null,null,178638.5140715329,417882.0386958117,2118326.5698627098,4955317.8956877505,null,1974,7.9207760159726512E-3,8.6005163615653329E-2,7.4093297841661295E-4,0,0,null,null,{"$f":"HLOOKUP(DL$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.7190517483304311},{"$f":"HLOOKUP(DL$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.8071378050658411},119.27812099950982,264.16205574700609,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A37,60),0),DT37:OFFSET(DT37,-MIN($A37,60),0))","v":1414.4207044589682},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A37,60),0),DU37:OFFSET(DU37,-MIN($A37,60),0))","v":3132.4796018755615},null,1974,18.376327228085703,199.53335717601652,1.7189763778204599,0,0,null,null,{"$f":"HLOOKUP(EA$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.1089761278513171},{"$f":"HLOOKUP(EA$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.5942764839421453},178519.23595053339,417617.8766400647,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A37,60),0),EI37:OFFSET(EI37,-MIN($A37,60),0))","v":2116912.149158251},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A37,60),0),EJ37:OFFSET(EJ37,-MIN($A37,60),0))","v":4952185.4160858747}]
[25,1975,{"$f":"OFFSET('2012 NIA Shipments Data'!$R$14,A38,0)*$C$7","v":266.17068663605698},2927.9783307247899,{"$f":"SUMPRODUCT(C38:OFFSET(C38,-MIN(A38,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A38,60),0))","v":26.119835206887622},0,null,null,null,3291128.0829605488,5360426.1098767444,39494783.084701486,64327142.886735857,null,1975,39.421395185980408,433.6502728015019,3.8684964106934641,0,0,null,null,583631.05684575101,604839.76165397745,7003793.6569405533,7258306.1446936503,null,1975,1.9459381892143854,21.406056853811787,0.1909586118120028,0,0,null,null,{"$f":"HLOOKUP(AD$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":2.354695173296276},{"$f":"HLOOKUP(AD$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.4567378412063072},40139.11945228184,41878.581478161192,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A38,60),0),AL38:OFFSET(AL38,-MIN($A38,60),0))","v":481684.63092835399},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A38,60),0),AM38:OFFSET(AM38,-MIN($A38,60),0))","v":502558.83383521292},null,1975,37.475456996766027,412.24421594769012,3.6775377988814615,0,0,null,null,{"$f":"HLOOKUP(AS$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.6555490867506806},{"$f":"HLOOKUP(AS$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":1.7148550026077305},543491.93739346915,562961.18017581629,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A38,60),0),BA38:OFFSET(BA38,-MIN($A38,60),0))","v":6522109.026012199},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A38,60),0),BB38:OFFSET(BB38,-MIN($A38,60),0))","v":6755747.3108584378},null,1975,207.08779610607061,2278.0441648903529,20.321918901025075,0,0,null,null,2516447.5846639443,4308671.9160236195,30198323.795079976,51705694.344603196,null,1975,3.1794294039534954,34.974927241232798,0.31200344836150085,0,0,null,null,{"$f":"HLOOKUP(BU$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":2.8574801106142718},{"$f":"HLOOKUP(BU$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.6427708589743717},79585.969055717884,101457.73116057931,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A38,60),0),CC38:OFFSET(CC38,-MIN($A38,60),0))","v":955061.76156287303},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A38,60),0),CD38:OFFSET(CD38,-MIN($A38,60),0))","v":1217531.1879227981},null,1975,203.90836670211712,2243.0692376491202,20.009915452663574,0,0,null,null,{"$f":"HLOOKUP(CJ$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.3642429402288878},{"$f":"HLOOKUP(CJ$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.355350099885607},2436861.6156082265,4207214.1848630402,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A38,60),0),CR38:OFFSET(CR38,-MIN($A38,60),0))","v":29243262.033517104},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A38,60),0),CS38:OFFSET(CS38,-MIN($A38,60),0))","v":50488163.156680398},null,1975,19.66149534400596,216.28389303293497,1.9294198951690831,0,0,null,null,191049.44145085313,446914.432199148,2292665.6326809605,5363142.3974390067,null,1975,8.4710726663508214E-3,9.3185006653209362E-2,8.3128245588212743E-4,0,0,null,null,{"$f":"HLOOKUP(DL$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.7190517483304311},{"$f":"HLOOKUP(DL$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.8071378050658411},127.56497954936266,282.51473913831114,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A38,60),0),DT38:OFFSET(DT38,-MIN($A38,60),0))","v":1530.8280533325124},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A38,60),0),DU38:OFFSET(DU38,-MIN($A38,60),0))","v":3390.2838355842796},null,1975,19.653024271339607,216.19070802628175,1.9285886127132008,0,0,null,null,{"$f":"HLOOKUP(EA$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.1089761278513171},{"$f":"HLOOKUP(EA$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.5942764839421453},190921.87647130378,446631.91746000969,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A38,60),0),EI38:OFFSET(EI38,-MIN($A38,60),0))","v":2291134.8046276281},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A38,60),0),EJ38:OFFSET(EJ38,-MIN($A38,60),0))","v":5359752.1136034224}]
[26,1976,{"$f":"OFFSET('2012 NIA Shipments Data'!$R$14,A39,0)*$C$7","v":289.32562393774367},3168.029182153959,{"$f":"SUMPRODUCT(C39:OFFSET(C39,-MIN(A39,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A39,60),0))","v":29.227504890413663},0,null,null,null,3577432.5794319059,5826744.666789189,42749251.012172185,69627858.754493073,null,1976,42.850773324544882,469.2031715767888,4.3287599966280057,0,0,null,null,634402.76540379552,657456.47514585208,7580923.5978305181,7856408.5448260633,null,1976,2.1152208301155078,23.161036431214168,0.21367836804461082,0,0,null,null,{"$f":"HLOOKUP(AD$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":2.354695173296276},{"$f":"HLOOKUP(AD$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.4567378412063072},43630.934445167666,45521.717169268653,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A39,60),0),AL39:OFFSET(AL39,-MIN($A39,60),0))","v":521376.63731689192},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A39,60),0),AM39:OFFSET(AM39,-MIN($A39,60),0))","v":543970.92623425496},null,1976,40.735552494429378,446.04213514557466,4.1150816285833951,0,0,null,null,{"$f":"HLOOKUP(AS$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.6555490867506806},{"$f":"HLOOKUP(AS$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":1.7148550026077305},590771.83095862786,611934.75797658344,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A39,60),0),BA39:OFFSET(BA39,-MIN($A39,60),0))","v":7059546.9605136262},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A39,60),0),BB39:OFFSET(BB39,-MIN($A39,60),0))","v":7312437.6185918087},null,1976,225.10294644205419,2464.8100420953983,22.739767665367097,0,0,null,null,2735360.4438607437,4683495.4149218267,32686740.456178997,55966371.597880639,null,1976,3.4560169179059401,37.842353196824789,0.34912480268662083,0,0,null,null,{"$f":"HLOOKUP(BU$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":2.8574801106142718},{"$f":"HLOOKUP(BU$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.6427708589743717},86509.376538596916,110283.82479803079,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A39,60),0),CC39:OFFSET(CC39,-MIN($A39,60),0))","v":1033761.2157437981},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A39,60),0),CD39:OFFSET(CD39,-MIN($A39,60),0))","v":1317858.7727912136},null,1976,221.64692952414825,2426.9676888985737,22.390642862680476,0,0,null,null,{"$f":"HLOOKUP(CJ$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.3642429402288878},{"$f":"HLOOKUP(CJ$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.355350099885607},2648851.0673221466,4573211.5901237959,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A39,60),0),CR39:OFFSET(CR39,-MIN($A39,60),0))","v":31652979.240435198},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A39,60),0),CS39:OFFSET(CS39,-MIN($A39,60),0))","v":54648512.825089425},null,1976,21.371904171144593,234.01596848177184,2.1589772284185611,0,0,null,null,207669.37016736681,485792.77672150964,2481586.9581626728,5805078.6117863776,null,1976,9.2079951236895708E-3,0.10082479686367805,9.301862684877578E-4,0,0,null,null,{"$f":"HLOOKUP(DL$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.7190517483304311},{"$f":"HLOOKUP(DL$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.8071378050658411},138.66221621613059,307.09149157572176,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A39,60),0),DT39:OFFSET(DT39,-MIN($A39,60),0))","v":1656.9720757305715},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A39,60),0),DU39:OFFSET(DU39,-MIN($A39,60),0))","v":3669.6516190271846},null,1976,21.362696176020901,233.91514368490814,2.1580470421500735,0,0,null,null,{"$f":"HLOOKUP(EA$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.1089761278513171},{"$f":"HLOOKUP(EA$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.5942764839421453},207530.70795115069,485485.68522993394,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A39,60),0),EI39:OFFSET(EI39,-MIN($A39,60),0))","v":2479929.9860869423},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A39,60),0),EJ39:OFFSET(EJ39,-MIN($A39,60),0))","v":5801408.9601673502}]
[27,1977,{"$f":"OFFSET('2012 NIA Shipments Data'!$R$14,A40,0)*$C$7","v":309.35998014284024},3428.1273012012894,{"$f":"SUMPRODUCT(C40:OFFSET(C40,-MIN(A40,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A40,60),0))","v":32.642374950872586},0,null,null,null,3825151.9401321476,6230217.6692209421,46213012.810679778,75269462.093859792,null,1977,45.817975623337851,507.72518490470571,4.8345217086462506,0,0,null,null,678331.99229568266,702982.05643779284,8195168.5947333528,8492974.7336299047,null,1977,2.261689321174885,25.062578893285064,0.23864402502898766,0,0,null,null,{"$f":"HLOOKUP(AD$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":2.354695173296276},{"$f":"HLOOKUP(AD$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.4567378412063072},46652.159009860196,48673.86900575109,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A40,60),0),AL40:OFFSET(AL40,-MIN($A40,60),0))","v":563621.22491114924},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A40,60),0),AM40:OFFSET(AM40,-MIN($A40,60),0))","v":588046.21806223376},null,1977,43.556286302162967,482.66260601142068,4.595877683617263,0,0,null,null,{"$f":"HLOOKUP(AS$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.6555490867506806},{"$f":"HLOOKUP(AS$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":1.7148550026077305},631679.83328582242,654308.18743204174,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A40,60),0),BA40:OFFSET(BA40,-MIN($A40,60),0))","v":7631547.3698222032},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A40,60),0),BB40:OFFSET(BB40,-MIN($A40,60),0))","v":7904928.5155676706},null,1977,240.69020259468346,2667.1732208720859,25.396626404195793,0,0,null,null,2924770.5097090052,5007804.1095698718,35335186.457668193,60501051.746700622,null,1977,3.6953288497072738,40.94924531204412,0.38991568923435366,0,0,null,null,{"$f":"HLOOKUP(BU$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":2.8574801106142718},{"$f":"HLOOKUP(BU$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.6427708589743717},92499.719326306615,117920.42953283865,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A40,60),0),CC40:OFFSET(CC40,-MIN($A40,60),0))","v":1117521.8085750642},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A40,60),0),CD40:OFFSET(CD40,-MIN($A40,60),0))","v":1424638.3950054736},null,1977,236.99487374497619,2626.2239755600417,25.006710714961439,0,0,null,null,{"$f":"HLOOKUP(CJ$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.3642429402288878},{"$f":"HLOOKUP(CJ$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.355350099885607},2832270.7903826986,4889883.6800370328,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A40,60),0),CR40:OFFSET(CR40,-MIN($A40,60),0))","v":34217664.649093129},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A40,60),0),CS40:OFFSET(CS40,-MIN($A40,60),0))","v":59076413.35169515},null,1977,22.851801924818954,253.22889542449789,2.4112268380305428,0,0,null,null,222049.43812745987,519431.50321327685,2682657.7582782367,6275435.6135292612,null,1977,9.8456028534580353E-3,0.10910260571887988,1.0388669530285275E-3,0,0,null,null,{"$f":"HLOOKUP(DL$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.7190517483304311},{"$f":"HLOOKUP(DL$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.8071378050658411},148.26388299577206,328.35604549268243,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A40,60),0),DT40:OFFSET(DT40,-MIN($A40,60),0))","v":1791.2283829457601},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A40,60),0),DU40:OFFSET(DU40,-MIN($A40,60),0))","v":3966.9854620972942},null,1977,22.841956321965494,253.11979281877899,2.410187971077514,0,0,null,null,{"$f":"HLOOKUP(EA$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.1089761278513171},{"$f":"HLOOKUP(EA$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.5942764839421453},221901.17424446411,519103.14716778416,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A40,60),0),EI40:OFFSET(EI40,-MIN($A40,60),0))","v":2680866.5298952907},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A40,60),0),EJ40:OFFSET(EJ40,-MIN($A40,60),0))","v":6271468.6280671638}]
[28,1978,{"$f":"OFFSET('2012 NIA Shipments Data'!$R$14,A41,0)*$C$7","v":326.41636392941393},3704.8449063932571,{"$f":"SUMPRODUCT(C41:OFFSET(C41,-MIN(A41,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A41,60),0))","v":36.362326194275646},0,null,null,null,4036049.4825444724,6573717.1211896781,49845448.212902047,81185792.629071653,null,1978,48.344123240087413,548.70863881939738,5.3854676820444567,0,0,null,null,715731.43481557199,741740.56600370852,8839325.2666352969,9160539.5647522565,null,1978,2.3863862553101356,27.085624189430966,0.26584008962212358,0,0,null,null,{"$f":"HLOOKUP(AD$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":2.354695173296276},{"$f":"HLOOKUP(AD$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.4567378412063072},49224.298845714315,51357.474654278027,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A41,60),0),AL41:OFFSET(AL41,-MIN($A41,60),0))","v":607922.98249614693},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A41,60),0),AM41:OFFSET(AM41,-MIN($A41,60),0))","v":634267.82904836128},null,1978,45.957736984777277,521.62301462996641,5.1196275924223329,0,0,null,null,{"$f":"HLOOKUP(AS$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.6555490867506806},{"$f":"HLOOKUP(AS$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":1.7148550026077305},666507.13596985769,690383.0913494305,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A41,60),0),BA41:OFFSET(BA41,-MIN($A41,60),0))","v":8231402.2841391498},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A41,60),0),BB41:OFFSET(BB41,-MIN($A41,60),0))","v":8526271.7357038949},null,1978,253.96051786696773,2882.4667970625737,28.290846328840267,0,0,null,null,3086026.0421092059,5283906.4961208599,38112602.913045809,65256555.637708738,null,1978,3.8990686710283864,44.254658472517043,0.4343507940688725,0,0,null,null,{"$f":"HLOOKUP(BU$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":2.8574801106142718},{"$f":"HLOOKUP(BU$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.6427708589743717},97599.637913873637,124421.90429198832,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A41,60),0),CC41:OFFSET(CC41,-MIN($A41,60),0))","v":1205361.2618661381},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A41,60),0),CD41:OFFSET(CD41,-MIN($A41,60),0))","v":1536617.8273481119},null,1978,250.06144919593933,2838.2121385900568,27.856495534771394,0,0,null,null,{"$f":"HLOOKUP(CJ$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.3642429402288878},{"$f":"HLOOKUP(CJ$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.355350099885607},2988426.4041953324,5159484.5918288715,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A41,60),0),CR41:OFFSET(CR41,-MIN($A41,60),0))","v":36907241.651179671},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A41,60),0),CS41:OFFSET(CS41,-MIN($A41,60),0))","v":63719937.810360625},null,1978,24.1117228223588,273.66947051128631,2.6860121833909232,0,0,null,null,234292.00561969428,548070.05906510958,2893520.0332209361,6768697.4266106635,null,1978,1.0388434478935988E-2,0.1179093416193094,1.1572570646385136E-3,0,0,null,null,{"$f":"HLOOKUP(DL$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.7190517483304311},{"$f":"HLOOKUP(DL$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.8071378050658411},156.43832653205592,346.45976636821041,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A41,60),0),DT41:OFFSET(DT41,-MIN($A41,60),0))","v":1932.0225228632908},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A41,60),0),DU41:OFFSET(DU41,-MIN($A41,60),0))","v":4278.7984679200417},null,1978,24.101334387879863,273.55156116966697,2.6848549263262846,0,0,null,null,{"$f":"HLOOKUP(EA$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.1089761278513171},{"$f":"HLOOKUP(EA$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.5942764839421453},234135.56729316222,547723.59929874132,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A41,60),0),EI41:OFFSET(EI41,-MIN($A41,60),0))","v":2891588.0106980726},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A41,60),0),EJ41:OFFSET(EJ41,-MIN($A41,60),0))","v":6764418.6281427434}]
[29,1979,{"$f":"OFFSET('2012 NIA Shipments Data'!$R$14,A42,0)*$C$7","v":344.38057468236059},3994.8989441283952,{"$f":"SUMPRODUCT(C42:OFFSET(C42,-MIN(A42,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A42,60),0))","v":40.381244073225794},0,null,null,null,4258172.0582662858,6935499.3504067212,53654010.006370887,87388989.090640113,null,1979,51.004725202858985,591.66729437744027,5.9806923175157696,0,0,null,null,755121.46472325234,782561.99937578675,9514715.2510278374,9860472.7029769924,null,1979,2.5177201906320694,29.206170355118974,0.29522185918812716,0,0,null,null,{"$f":"HLOOKUP(AD$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":2.354695173296276},{"$f":"HLOOKUP(AD$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.4567378412063072},51933.340965985168,54183.915361239873,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A42,60),0),AL42:OFFSET(AL42,-MIN($A42,60),0))","v":654372.80544923188},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A42,60),0),AM42:OFFSET(AM42,-MIN($A42,60),0))","v":682730.59359653434},null,1979,48.487005012226916,562.46112402232131,5.685470458327643,0,0,null,null,{"$f":"HLOOKUP(AS$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.6555490867506806},{"$f":"HLOOKUP(AS$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":1.7148550026077305},703188.12375726714,728378.08401454682,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A42,60),0),BA42:OFFSET(BA42,-MIN($A42,60),0))","v":8860342.4455786049},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A42,60),0),BB42:OFFSET(BB42,-MIN($A42,60),0))","v":9177742.1093804576},null,1979,267.93714640044482,3108.1364686007009,31.417670160575938,0,0,null,null,3255864.409102106,5574704.4474015906,41024688.33926741,70242640.295100212,null,1979,4.1136525555597157,47.719376349476548,0.48235707844939135,0,0,null,null,{"$f":"HLOOKUP(BU$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":2.8574801106142718},{"$f":"HLOOKUP(BU$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.6427708589743717},102970.99994912764,131269.42040324426,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A42,60),0),CC42:OFFSET(CC42,-MIN($A42,60),0))","v":1297459.7987207533},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A42,60),0),CD42:OFFSET(CD42,-MIN($A42,60),0))","v":1654026.8217141472},null,1979,263.82349384488509,3060.4170922512244,30.935313082126545,0,0,null,null,{"$f":"HLOOKUP(CJ$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.3642429402288878},{"$f":"HLOOKUP(CJ$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.355350099885607},3152893.4091529786,5443435.0269983467,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A42,60),0),CR42:OFFSET(CR42,-MIN($A42,60),0))","v":39727228.540546656},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A42,60),0),CS42:OFFSET(CS42,-MIN($A42,60),0))","v":68588613.473386064},null,1979,25.438703079056815,295.09518115025418,2.9828815951340886,0,0,null,null,247186.18444092793,578232.90362934407,3114606.4160756404,7285876.0925629074,null,1979,1.0960158347574937E-2,0.12714051903360687,1.285162003469112E-3,0,0,null,null,{"$f":"HLOOKUP(DL$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.7190517483304311},{"$f":"HLOOKUP(DL$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.8071378050658411},165.04785527574307,365.52705878435,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A42,60),0),DT42:OFFSET(DT42,-MIN($A42,60),0))","v":2079.6433674641789},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A42,60),0),DU42:OFFSET(DU42,-MIN($A42,60),0))","v":4605.7303935247401},null,1979,25.427742920709239,294.96804063122056,2.9815964331306195,0,0,null,null,{"$f":"HLOOKUP(EA$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.1089761278513171},{"$f":"HLOOKUP(EA$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.5942764839421453},247021.13658565219,577867.37657055969,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A42,60),0),EI42:OFFSET(EI42,-MIN($A42,60),0))","v":3112526.7727081762},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A42,60),0),EJ42:OFFSET(EJ42,-MIN($A42,60),0))","v":7281270.3621693831}]
[30,1980,{"$f":"OFFSET('2012 NIA Shipments Data'!$R$14,A43,0)*$C$7","v":369.19178593655158},4298.8982747375303,{"$f":"SUMPRODUCT(C43:OFFSET(C43,-MIN(A43,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A43,60),0))","v":44.715650283506143},0,null,null,null,4564955.9312875345,7435173.6996204127,57719662.847322278,94010922.69303149,null,1980,54.679406950333615,636.69132726278349,6.6226425723372655,0,0,null,null,809524.87641714199,838942.38930899755,10235696.38713661,10607653.740391005,null,1980,2.6991116282482341,31.428668686562919,0.32691012162885663,0,0,null,null,{"$f":"HLOOKUP(AD$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":2.354695173296276},{"$f":"HLOOKUP(AD$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.4567378412063072},55674.925679441971,58087.64475087489,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A43,60),0),AL43:OFFSET(AL43,-MIN($A43,60),0))","v":703958.15154358896},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A43,60),0),AM43:OFFSET(AM43,-MIN($A43,60),0))","v":734464.76178136491},null,1980,51.980295322085382,605.26265857622059,6.2957324507084094,0,0,null,null,{"$f":"HLOOKUP(AS$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.6555490867506806},{"$f":"HLOOKUP(AS$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":1.7148550026077305},753849.95073769998,780854.74455812271,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A43,60),0),BA43:OFFSET(BA43,-MIN($A43,60),0))","v":9531738.2355930209},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A43,60),0),BB43:OFFSET(BB43,-MIN($A43,60),0))","v":9873188.9786096402},null,1980,287.24092144152593,3344.6559448405701,34.789952213342858,0,0,null,null,3490436.1172878626,5976339.0920145568,44133349.568425924,75565302.851688072,null,1980,4.4100243897622509,51.350671826586876,0.53413189530774452,0,0,null,null,{"$f":"HLOOKUP(BU$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":2.8574801106142718},{"$f":"HLOOKUP(BU$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.6427708589743717},110389.63915416859,140726.84500927536,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A43,60),0),CC43:OFFSET(CC43,-MIN($A43,60),0))","v":1395775.3042358656},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A43,60),0),CD43:OFFSET(CD43,-MIN($A43,60),0))","v":1779361.3278566222},null,1980,282.83089705176366,3293.305273013983,34.255820318035113,0,0,null,null,{"$f":"HLOOKUP(CJ$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.3642429402288878},{"$f":"HLOOKUP(CJ$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.355350099885607},3380046.4781336938,5835612.247005281,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A43,60),0),CR43:OFFSET(CR43,-MIN($A43,60),0))","v":42737574.264190055},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A43,60),0),CS43:OFFSET(CS43,-MIN($A43,60),0))","v":73785941.523831457},null,1980,27.27145754469203,317.55100263417688,3.30305549782602,0,0,null,null,264994.93758253026,619892.2182968586,3350616.8917597458,7837966.1009524167,null,1980,1.1749792909256837E-2,0.13681551537771267,1.4231075843172817E-3,0,0,null,null,{"$f":"HLOOKUP(DL$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.7190517483304311},{"$f":"HLOOKUP(DL$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.8071378050658411},176.93887789824339,391.86178768997001,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A43,60),0),DT43:OFFSET(DT43,-MIN($A43,60),0))","v":2237.2291278592083},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A43,60),0),DU43:OFFSET(DU43,-MIN($A43,60),0))","v":4954.7313508971074},null,1980,27.259707751782773,317.41418711879913,3.3016323902417026,0,0,null,null,{"$f":"HLOOKUP(EA$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.1089761278513171},{"$f":"HLOOKUP(EA$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.5942764839421453},264817.99870463199,619500.35650916863,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A43,60),0),EI43:OFFSET(EI43,-MIN($A43,60),0))","v":3348379.6626318865},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A43,60),0),EJ43:OFFSET(EJ43,-MIN($A43,60),0))","v":7833011.3696015198}]
[31,1981,{"$f":"OFFSET('2012 NIA Shipments Data'!$R$14,A44,0)*$C$7","v":359.94889112288325},4623.3744103905756,{"$f":"SUMPRODUCT(C44:OFFSET(C44,-MIN(A44,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A44,60),0))","v":49.406854400943331},0,null,null,null,4450670.053028116,7249030.5321807237,61617436.05714123,100359422.28272131,null,1981,53.310481567463491,684.74809164077988,7.3174366300482676,0,0,null,null,789258.0298436447,817939.06108098745,10926906.6470987,11323982.050861206,null,1981,2.6315380639909431,33.800870193182298,0.36120688571243448,0,0,null,null,{"$f":"HLOOKUP(AD$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":2.354695173296276},{"$f":"HLOOKUP(AD$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.4567378412063072},54281.077003994127,56633.392487260491,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A44,60),0),AL44:OFFSET(AL44,-MIN($A44,60),0))","v":751496.01106259273},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A44,60),0),AM44:OFFSET(AM44,-MIN($A44,60),0))","v":784062.71386226965},null,1981,50.678943503472546,650.9472214475976,6.9562297443358334,0,0,null,null,{"$f":"HLOOKUP(AS$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.6555490867506806},{"$f":"HLOOKUP(AS$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":1.7148550026077305},734976.95283965056,761305.66859372694,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A44,60),0),BA44:OFFSET(BA44,-MIN($A44,60),0))","v":10175410.636036107},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A44,60),0),BB44:OFFSET(BB44,-MIN($A44,60),0))","v":10539919.336998936},null,1981,280.04970613230597,3597.1069140687528,38.439832423826516,0,0,null,null,3403051.3619524203,5826718.5541193867,47113647.427448601,80668181.117388651,null,1981,4.2996172975327145,55.22656432104138,0.59016869071685629,0,0,null,null,{"$f":"HLOOKUP(BU$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":2.8574801106142718},{"$f":"HLOOKUP(BU$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.6427708589743717},107625.98117994668,137203.68042266218,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A44,60),0),CC44:OFFSET(CC44,-MIN($A44,60),0))","v":1490031.1491143815},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A44,60),0),CD44:OFFSET(CD44,-MIN($A44,60),0))","v":1899520.5001763403},null,1981,275.75008883477324,3541.8803497477115,37.849663733109658,0,0,null,null,{"$f":"HLOOKUP(CJ$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.3642429402288878},{"$f":"HLOOKUP(CJ$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.355350099885607},3295425.3807724738,5689514.8736967249,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A44,60),0),CR44:OFFSET(CR44,-MIN($A44,60),0))","v":45623616.278334223},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A44,60),0),CS44:OFFSET(CS44,-MIN($A44,60),0))","v":78768660.61721231},null,1981,26.588703423113795,341.51940468104289,3.6495853470685478,0,0,null,null,258360.66123205132,604372.91698034969,3576881.9825939317,8367259.1144714458,null,1981,1.1455631164387164E-2,0.14714220070265224,1.5724085140091815E-3,0,0,null,null,{"$f":"HLOOKUP(DL$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.7190517483304311},{"$f":"HLOOKUP(DL$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.8071378050658411},172.50912756478655,382.05133842462021,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A44,60),0),DT44:OFFSET(DT44,-MIN($A44,60),0))","v":2388.3078301354603},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A44,60),0),DU44:OFFSET(DU44,-MIN($A44,60),0))","v":5289.321301161739},null,1981,26.577247791949407,341.37226248034023,3.6480129385545386,0,0,null,null,{"$f":"HLOOKUP(EA$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.1089761278513171},{"$f":"HLOOKUP(EA$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.5942764839421453},258188.15210448654,603990.86564192502,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A44,60),0),EI44:OFFSET(EI44,-MIN($A44,60),0))","v":3574493.6747637964},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A44,60),0),EJ44:OFFSET(EJ44,-MIN($A44,60),0))","v":8361969.7931702845}]
[32,1982,{"$f":"OFFSET('2012 NIA Shipments Data'!$R$14,A45,0)*$C$7","v":304.06938447774178},4933.9164471125159,{"$f":"SUMPRODUCT(C45:OFFSET(C45,-MIN(A45,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A45,60),0))","v":54.292228914523925},0,null,null,null,3759735.1649453184,6123670.0718937721,64766268.91701033,105488084.99416964,null,1982,45.034408262412583,730.7411365781951,8.0409884297049636,0,0,null,null,666731.33116207353,690959.8361793271,11485303.829922063,11902670.9588718,null,1982,2.2230104858811846,36.071201371460802,0.39692320351864674,0,0,null,null,{"$f":"HLOOKUP(AD$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":2.354695173296276},{"$f":"HLOOKUP(AD$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.4567378412063072},45854.325656912966,47841.460882869476,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A45,60),0),AL45:OFFSET(AL45,-MIN($A45,60),0))","v":789899.67543285352},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A45,60),0),AM45:OFFSET(AM45,-MIN($A45,60),0))","v":824130.63287334505},null,1982,42.8113977765314,694.66993520673429,7.6440652261863171,0,0,null,null,{"$f":"HLOOKUP(AS$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.6555490867506806},{"$f":"HLOOKUP(AS$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":1.7148550026077305},620877.00550516054,643118.37529645767,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A45,60),0),BA45:OFFSET(BA45,-MIN($A45,60),0))","v":10695404.15448921},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A45,60),0),BB45:OFFSET(BB45,-MIN($A45,60),0))","v":11078540.325998455},null,1982,236.57397999248667,3838.7167877772326,42.240782310368687,0,0,null,null,2874751.8286471246,4922161.9179020301,49521293.877233714,84790563.282280222,null,1982,3.632132275979969,58.936012927857242,0.64852486650056107,0,0,null,null,{"$f":"HLOOKUP(BU$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":2.8574801106142718},{"$f":"HLOOKUP(BU$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.6427708589743717},90917.81266254028,115903.7843513096,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A45,60),0),CC45:OFFSET(CC45,-MIN($A45,60),0))","v":1566176.1389871973},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A45,60),0),CD45:OFFSET(CD45,-MIN($A45,60),0))","v":1996591.6045858695},null,1982,232.94184771650669,3779.7807748493751,41.592257443868128,0,0,null,null,{"$f":"HLOOKUP(CJ$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.3642429402288878},{"$f":"HLOOKUP(CJ$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.355350099885607},2783834.0159845841,4806258.1335507203,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A45,60),0),CR45:OFFSET(CR45,-MIN($A45,60),0))","v":47955117.738246515},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A45,60),0),CS45:OFFSET(CS45,-MIN($A45,60),0))","v":82793971.67769435},null,1982,22.460996222842528,364.45852275708819,4.0104581744502772,0,0,null,null,218252.00513611996,510548.31781241519,3759671.2098545525,8794850.7530176193,null,1982,9.6772258586291134E-3,0.15702542335303024,1.7278890555740968E-3,0,0,null,null,{"$f":"HLOOKUP(DL$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.7190517483304311},{"$f":"HLOOKUP(DL$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.8071378050658411},145.72831179387995,322.74058395143737,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A45,60),0),DT45:OFFSET(DT45,-MIN($A45,60),0))","v":2510.357409868689},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A45,60),0),DU45:OFFSET(DU45,-MIN($A45,60),0))","v":5559.6212322406373},null,1982,22.451318996983897,364.30149733373514,4.0087302853947033,0,0,null,null,{"$f":"HLOOKUP(EA$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.1089761278513171},{"$f":"HLOOKUP(EA$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.5942764839421453},218106.27682432608,510225.57722846378,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A45,60),0),EI45:OFFSET(EI45,-MIN($A45,60),0))","v":3757160.8524446837},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A45,60),0),EJ45:OFFSET(EJ45,-MIN($A45,60),0))","v":8789291.1317853779}]
[33,1983,{"$f":"OFFSET('2012 NIA Shipments Data'!$R$14,A46,0)*$C$7","v":288.92944616662726},5183.6936026757339,{"$f":"SUMPRODUCT(C46:OFFSET(C46,-MIN(A46,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A46,60),0))","v":59.14440583261824},0,null,null,null,3572533.9491400262,5818766.0208485527,67667494.235116065,110213456.8283219,null,1983,42.792097139438013,767.73455641090277,8.7596234763283753,0,0,null,null,633534.06850039982,656556.21046350442,11999791.615225919,12435854.835547008,null,1983,2.1123244275691699,37.897288653823345,0.43239681815696585,0,0,null,null,{"$f":"HLOOKUP(AD$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":2.354695173296276},{"$f":"HLOOKUP(AD$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.4567378412063072},43571.189974128582,45459.383622035406,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A46,60),0),AL46:OFFSET(AL46,-MIN($A46,60),0))","v":825283.47899988887},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A46,60),0),AM46:OFFSET(AM46,-MIN($A46,60),0))","v":861047.82290913956},null,1983,40.679772711868843,729.83726775707942,8.3272266581714103,0,0,null,null,{"$f":"HLOOKUP(AS$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.6555490867506806},{"$f":"HLOOKUP(AS$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":1.7148550026077305},589962.8785262712,611096.82684146904,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A46,60),0),BA46:OFFSET(BA46,-MIN($A46,60),0))","v":11174508.13622603},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A46,60),0),BB46:OFFSET(BB46,-MIN($A46,60),0))","v":11574807.012637869},null,1983,224.79470971424769,4033.0499854593509,46.015903594324442,0,0,null,null,2731614.8751513446,4677082.2367550815,51739615.759664252,88588783.143396646,null,1983,3.4512845438395106,61.919620337336653,0.70648449444286521,0,0,null,null,{"$f":"HLOOKUP(BU$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":2.8574801106142718},{"$f":"HLOOKUP(BU$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.6427708589743717},86390.917995204625,110132.8115579865,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A46,60),0),CC46:OFFSET(CC46,-MIN($A46,60),0))","v":1636333.490074768},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A46,60),0),CD46:OFFSET(CD46,-MIN($A46,60),0))","v":2086029.5513751816},null,1983,221.34342517040818,3971.1303651220142,45.309419099881573,0,0,null,null,{"$f":"HLOOKUP(CJ$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.3642429402288878},{"$f":"HLOOKUP(CJ$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.355350099885607},2645223.9571561399,4566949.4251970947,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A46,60),0),CR46:OFFSET(CR46,-MIN($A46,60),0))","v":50103282.269589484},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A46,60),0),CS46:OFFSET(CS46,-MIN($A46,60),0))","v":86502753.592021465},null,1983,21.342639312941575,382.90906080548046,4.3688787619654201,0,0,null,null,207385.0054882821,485127.57362996676,3928086.8602258894,9188818.849378258,null,1983,9.1953864824814244E-3,0.16497476015608525,1.8823130598949356E-3,0,0,null,null,{"$f":"HLOOKUP(DL$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.7190517483304311},{"$f":"HLOOKUP(DL$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.8071378050658411},138.47234403332527,306.67098674450278,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A46,60),0),DT46:OFFSET(DT46,-MIN($A46,60),0))","v":2622.80965695332},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A46,60),0),DU46:OFFSET(DU46,-MIN($A46,60),0))","v":5808.6662080863634},null,1983,21.333443926459093,382.74408604532437,4.3669964489055246,0,0,null,null,{"$f":"HLOOKUP(EA$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.1089761278513171},{"$f":"HLOOKUP(EA$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.5942764839421453},207246.53314424877,484820.90264322225,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A46,60),0),EI46:OFFSET(EI46,-MIN($A46,60),0))","v":3925464.0505689359},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A46,60),0),EJ46:OFFSET(EJ46,-MIN($A46,60),0))","v":9183010.1831701715}]
[34,1984,{"$f":"OFFSET('2012 NIA Shipments Data'!$R$14,A47,0)*$C$7","v":307.84502478051883},5413.4786430097429,{"$f":"SUMPRODUCT(C47:OFFSET(C47,-MIN(A47,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A47,60),0))","v":64.172123210178896},0,null,null,null,3806419.9294799557,6199707.8997864528,70742609.686834723,115222052.28336418,null,1984,45.593602102789916,801.76703007401238,9.5042570651324052,0,0,null,null,675010.1576851164,699539.50890619401,12545116.147048699,13000996.042449797,null,1984,2.2506136857179748,39.577216263235549,0.46915378554965825,0,0,null,null,{"$f":"HLOOKUP(AD$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":2.354695173296276},{"$f":"HLOOKUP(AD$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.4567378412063072},46423.700440580396,48435.509994927692,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A47,60),0),AL47:OFFSET(AL47,-MIN($A47,60),0))","v":862788.07418266241},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A47,60),0),AM47:OFFSET(AM47,-MIN($A47,60),0))","v":900177.71082395641},null,1984,43.342988417071943,762.18981381077685,9.0351032795827475,0,0,null,null,{"$f":"HLOOKUP(AS$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.6555490867506806},{"$f":"HLOOKUP(AS$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":1.7148550026077305},628586.45724453602,651103.99891126633,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A47,60),0),BA47:OFFSET(BA47,-MIN($A47,60),0))","v":11682328.072866036},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A47,60),0),BB47:OFFSET(BB47,-MIN($A47,60),0))","v":12100818.33162584},null,1984,239.51152747028408,4211.8287915792744,49.927599973523648,0,0,null,null,2910447.7237908086,4983280.5765461586,54090896.735662945,92614656.111984268,null,1984,3.6772325909286812,64.664420386733298,0.76654096672766447,0,0,null,null,{"$f":"HLOOKUP(BU$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":2.8574801106142718},{"$f":"HLOOKUP(BU$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.6427708589743717},92046.742358368123,117342.96574141504,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A47,60),0),CC47:OFFSET(CC47,-MIN($A47,60),0))","v":1710695.8476051041},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A47,60),0),CD47:OFFSET(CD47,-MIN($A47,60),0))","v":2180828.121629416},null,1984,235.83429487935538,4147.1643711925408,49.161059006795981,0,0,null,null,{"$f":"HLOOKUP(CJ$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.3642429402288878},{"$f":"HLOOKUP(CJ$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.355350099885607},2818400.9814324407,4865937.6108047431,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A47,60),0),CR47:OFFSET(CR47,-MIN($A47,60),0))","v":52380200.888057843},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A47,60),0),CS47:OFFSET(CS47,-MIN($A47,60),0))","v":90433827.990354851},null,1984,22.739895207444825,399.88282135645659,4.7402661715228467,0,0,null,null,220962.04800403048,516887.8143341004,4106596.8041230738,9606400.1289301012,null,1984,9.7973883144241037E-3,0.17228783357867175,2.0423237650159919E-3,0,0,null,null,{"$f":"HLOOKUP(DL$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.7190517483304311},{"$f":"HLOOKUP(DL$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.8071378050658411},147.53782539621014,326.74806519852768,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A47,60),0),DT47:OFFSET(DT47,-MIN($A47,60),0))","v":2742.0019307944372},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A47,60),0),DU47:OFFSET(DU47,-MIN($A47,60),0))","v":6072.6381404339454},null,1984,22.7300978191304,399.71053352287788,4.7382238477578307,0,0,null,null,{"$f":"HLOOKUP(EA$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.1089761278513171},{"$f":"HLOOKUP(EA$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.5942764839421453},220814.51017863429,516561.06626890186,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A47,60),0),EI47:OFFSET(EI47,-MIN($A47,60),0))","v":4103854.8021922796},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A47,60),0),EJ47:OFFSET(EJ47,-MIN($A47,60),0))","v":9600327.4907896668}]
[35,1985,{"$f":"OFFSET('2012 NIA Shipments Data'!$R$14,A48,0)*$C$7","v":308.83932889367401},5657.1515445800824,{"$f":"SUMPRODUCT(C48:OFFSET(C48,-MIN(A48,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A48,60),0))","v":69.549297947893791},0,null,null,null,3818714.2291684961,6219732.2450540541,73767853.081519455,120149418.60665007,null,1985,45.740864206949915,837.85637511166988,10.300647279992429,0,0,null,null,677190.36305529065,701798.94126673287,13081596.634938799,13556971.819649085,null,1985,2.2578829097258284,41.358676163403864,0.50846558883063153,0,0,null,null,{"$f":"HLOOKUP(AD$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":2.354695173296276},{"$f":"HLOOKUP(AD$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.4567378412063072},46573.643667140146,48591.951135547279,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A48,60),0),AL48:OFFSET(AL48,-MIN($A48,60),0))","v":899684.42185754364},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A48,60),0),AM48:OFFSET(AM48,-MIN($A48,60),0))","v":938672.99232075165},null,1985,43.482981297224086,796.49769894826602,9.7921816911617974,0,0,null,null,{"$f":"HLOOKUP(AS$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.6555490867506806},{"$f":"HLOOKUP(AS$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":1.7148550026077305},630616.71938815049,653206.99013118562,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A48,60),0),BA48:OFFSET(BA48,-MIN($A48,60),0))","v":12181912.213081256},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A48,60),0),BB48:OFFSET(BB48,-MIN($A48,60),0))","v":12618298.827328334},null,1985,240.28512222654683,4401.4127190760337,54.111183371770657,0,0,null,null,2919848.1360435374,4999376.0011118101,56404044.763231285,96575237.689255685,null,1985,3.6891096303344519,67.575112010934305,0.8307717341624834,0,0,null,null,{"$f":"HLOOKUP(BU$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":2.8574801106142718},{"$f":"HLOOKUP(BU$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.6427708589743717},92344.042776312868,117721.97005882995,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A48,60),0),CC48:OFFSET(CC48,-MIN($A48,60),0))","v":1783852.2004197943},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A48,60),0),CD48:OFFSET(CD48,-MIN($A48,60),0))","v":2274089.2537689884},null,1985,236.59601259621238,4333.8376070650993,53.280411637608175,0,0,null,null,{"$f":"HLOOKUP(CJ$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.3642429402288878},{"$f":"HLOOKUP(CJ$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.355350099885607},2827504.0932672247,4881654.0310529806,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A48,60),0),CR48:OFFSET(CR48,-MIN($A48,60),0))","v":54620192.562811494},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A48,60),0),CS48:OFFSET(CS48,-MIN($A48,60),0))","v":94301148.435486689},null,1985,22.813342460177267,417.88245039237853,5.1374672961307057,0,0,null,null,221675.730069668,518557.30267551047,4282211.6833493747,10017209.097745297,null,1985,9.8290327546945149E-3,0.18004289812807983,2.2134562008169754E-3,0,0,null,null,{"$f":"HLOOKUP(DL$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.7190517483304311},{"$f":"HLOOKUP(DL$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.8071378050658411},148.01435564626698,327.80342396362067,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A48,60),0),DT48:OFFSET(DT48,-MIN($A48,60),0))","v":2859.2611507478746},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A48,60),0),DU48:OFFSET(DU48,-MIN($A48,60),0))","v":6332.3289901776097},null,1985,22.803513427422573,417.70240749425045,5.1352538399298888,0,0,null,null,{"$f":"HLOOKUP(EA$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.1089761278513171},{"$f":"HLOOKUP(EA$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.5942764839421453},221527.71571402173,518229.49925154686,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A48,60),0),EI48:OFFSET(EI48,-MIN($A48,60),0))","v":4279352.4221986271},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A48,60),0),EJ48:OFFSET(EJ48,-MIN($A48,60),0))","v":10010876.768755119}]
[36,1986,{"$f":"OFFSET('2012 NIA Shipments Data'!$R$14,A49,0)*$C$7","v":315.35344764672624},5896.4415755258624,{"$f":"SUMPRODUCT(C49:OFFSET(C49,-MIN(A49,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A49,60),0))","v":75.185478493891409},0,null,null,null,3899259.5342689939,6350920.441199949,76807154.479453638,125099681.90804541,null,1986,46.705642308167356,873.2965920386273,11.135397730732741,0,0,null,null,691473.83679280628,716601.46548071259,13620570.093958182,14115531.160635732,null,1986,2.3055067582075899,43.108093484299054,0.5496709488361845,0,0,null,null,{"$f":"HLOOKUP(AD$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":2.354695173296276},{"$f":"HLOOKUP(AD$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.4567378412063072},47555.986967447396,49616.865097358284,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A49,60),0),AL49:OFFSET(AL49,-MIN($A49,60),0))","v":936752.22316700395},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A49,60),0),AM49:OFFSET(AM49,-MIN($A49,60),0))","v":977347.15753755427},null,1986,44.400135549959771,830.18849855432825,10.585726781896557,0,0,null,null,{"$f":"HLOOKUP(AS$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.6555490867506806},{"$f":"HLOOKUP(AS$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":1.7148550026077305},643917.84982535883,666984.60038335435,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A49,60),0),BA49:OFFSET(BA49,-MIN($A49,60),0))","v":12683817.870791178},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A49,60),0),BB49:OFFSET(BB49,-MIN($A49,60),0))","v":13138184.003098179},null,1986,245.35327797724875,4587.5866579308104,58.496280102285098,0,0,null,null,2981434.3257532492,5104824.1287160944,58727941.758153833,100554223.69269019,null,1986,3.7669212818203954,70.433449907106279,0.89809634597609689,0,0,null,null,{"$f":"HLOOKUP(BU$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":2.8574801106142718},{"$f":"HLOOKUP(BU$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.6427708589743717},94291.787135610255,120204.99220355974,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A49,60),0),CC49:OFFSET(CC49,-MIN($A49,60),0))","v":1857348.5034835746},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A49,60),0),CD49:OFFSET(CD49,-MIN($A49,60),0))","v":2367783.7610548278},null,1986,241.58635669542835,4517.1532080237039,57.598183756308998,0,0,null,null,{"$f":"HLOOKUP(CJ$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.3642429402288878},{"$f":"HLOOKUP(CJ$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.355350099885607},2887142.5386176389,4984619.1365125347,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A49,60),0),CR49:OFFSET(CR49,-MIN($A49,60),0))","v":56870593.254670262},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A49,60),0),CS49:OFFSET(CS49,-MIN($A49,60),0))","v":98186439.931635365},null,1986,23.294527361310134,435.55832555642507,5.5538006608735735,0,0,null,null,226351.37172293852,529494.84700314258,4458642.6273416216,10429927.054719476,null,1986,1.0036349247775495E-2,0.18765847468195737,2.3928316819010406E-3,0,0,null,null,{"$f":"HLOOKUP(DL$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.7190517483304311},{"$f":"HLOOKUP(DL$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.8071378050658411},151.13631259809105,334.71753829939973,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A49,60),0),DT49:OFFSET(DT49,-MIN($A49,60),0))","v":2977.0652625596085},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A49,60),0),DU49:OFFSET(DU49,-MIN($A49,60),0))","v":6593.2265973067961},null,1986,23.284491012062357,435.37066708174308,5.551407829191672,0,0,null,null,{"$f":"HLOOKUP(EA$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.1089761278513171},{"$f":"HLOOKUP(EA$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.5942764839421453},226200.23541034042,529160.12946484319,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A49,60),0),EI49:OFFSET(EI49,-MIN($A49,60),0))","v":4455665.5620790618},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A49,60),0),EJ49:OFFSET(EJ49,-MIN($A49,60),0))","v":10423333.828122169}]
[37,1987,{"$f":"OFFSET('2012 NIA Shipments Data'!$R$14,A50,0)*$C$7","v":293.48538996855308},6136.6095446786976,{"$f":"SUMPRODUCT(C50:OFFSET(C50,-MIN(A50,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A50,60),0))","v":81.113439448631595},0,null,null,null,3628866.9540265114,5910518.4238634147,79506373.458981693,129496035.84183748,null,1987,43.466858373782387,908.86683661606196,12.013362522413216,0,0,null,null,643523.86237910553,666909.02578697994,14099235.155289665,14611590.543034803,null,1987,2.1456323216281583,44.863929293670466,0.59300947627430711,0,0,null,null,{"$f":"HLOOKUP(AD$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":2.354695173296276},{"$f":"HLOOKUP(AD$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.4567378412063072},44258.236225519249,46176.203592446931,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A50,60),0),AL50:OFFSET(AL50,-MIN($A50,60),0))","v":969672.32542862184},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A50,60),0),AM50:OFFSET(AM50,-MIN($A50,60),0))","v":1011693.8797288948},null,1987,41.321226052154231,864.00290732239148,11.420353046138908,0,0,null,null,{"$f":"HLOOKUP(AS$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.6555490867506806},{"$f":"HLOOKUP(AS$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":1.7148550026077305},599265.62615358632,620732.82219453296,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A50,60),0),BA50:OFFSET(BA50,-MIN($A50,60),0))","v":13129562.829861043},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A50,60),0),BB50:OFFSET(BB50,-MIN($A50,60),0))","v":13599896.663305908},null,1987,228.33935384109694,4774.4436558057741,63.108389666395468,0,0,null,null,2774687.9645328848,4750832.1577491248,60791806.460557722,104087981.33418214,null,1987,3.5057056443358579,73.302274842950581,0.96890629730165356,0,0,null,null,{"$f":"HLOOKUP(BU$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":2.8574801106142718},{"$f":"HLOOKUP(BU$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.6427708589743717},87753.161174655237,111869.42548523885,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A50,60),0),CC50:OFFSET(CC50,-MIN($A50,60),0))","v":1922620.9428309014},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A50,60),0),CD50:OFFSET(CD50,-MIN($A50,60),0))","v":2450994.3279684503},null,1987,224.83364819676106,4701.1413809628239,62.13948336909381,0,0,null,null,{"$f":"HLOOKUP(CJ$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.3642429402288878},{"$f":"HLOOKUP(CJ$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.355350099885607},2686934.8033582293,4638962.7322638864,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A50,60),0),CR50:OFFSET(CR50,-MIN($A50,60),0))","v":58869185.517726824},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A50,60),0),CS50:OFFSET(CS50,-MIN($A50,60),0))","v":101636987.00621369},null,1987,21.679177753673773,453.29905225686167,5.9916872598229132,0,0,null,null,210655.1271145209,492777.24032731022,4615331.8431343082,10796463.964620532,null,1987,9.3403826557929299E-3,0.19530199224783185,2.5814932833927054E-3,0,0,null,null,{"$f":"HLOOKUP(DL$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.7190517483304311},{"$f":"HLOOKUP(DL$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.8071378050658411},140.65582593836078,311.5066855624188,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A50,60),0),DT50:OFFSET(DT50,-MIN($A50,60),0))","v":3081.6876914785735},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A50,60),0),DU50:OFFSET(DU50,-MIN($A50,60),0))","v":6824.9310848430514},null,1987,21.66983737101798,453.10375026461384,5.9891057665395202,0,0,null,null,{"$f":"HLOOKUP(EA$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.1089761278513171},{"$f":"HLOOKUP(EA$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.5942764839421453},210514.47128858254,492465.73364174779,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A50,60),0),EI50:OFFSET(EI50,-MIN($A50,60),0))","v":4612250.1554428292},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A50,60),0),EJ50:OFFSET(EJ50,-MIN($A50,60),0))","v":10789639.033535689}]
[38,1988,{"$f":"OFFSET('2012 NIA Shipments Data'!$R$14,A51,0)*$C$7","v":313.08271797276888},6348.9814951986191,{"$f":"SUMPRODUCT(C51:OFFSET(C51,-MIN(A51,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A51,60),0))","v":87.1976392512003},0,null,null,null,3871182.5799911874,6305190.0913008405,82374610.440985501,134167677.91108708,null,1988,46.369334306076944,940.32033246743117,12.914467177620704,0,0,null,null,686494.81984630518,711441.51487858291,14607872.965455083,15138711.860963499,null,1988,2.2889057581283518,46.416552139024319,0.63749024497299378,0,0,null,null,{"$f":"HLOOKUP(AD$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":2.354695173296276},{"$f":"HLOOKUP(AD$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.4567378412063072},47213.555985363178,49259.59458471265,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A51,60),0),AL51:OFFSET(AL51,-MIN($A51,60),0))","v":1004653.7980228268},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A51,60),0),AM51:OFFSET(AM51,-MIN($A51,60),0))","v":1048191.303445528},null,1988,44.080428547948593,893.90378032840692,12.276976932647711,0,0,null,null,{"$f":"HLOOKUP(AS$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.6555490867506806},{"$f":"HLOOKUP(AS$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":1.7148550026077305},639281.26386094198,662181.92029387027,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A51,60),0),BA51:OFFSET(BA51,-MIN($A51,60),0))","v":13603219.167432256},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A51,60),0),BB51:OFFSET(BB51,-MIN($A51,60),0))","v":14090520.557517972},null,1988,243.58659055694895,4939.6746199804757,67.842057164145615,0,0,null,null,2959966.250978855,5068066.4026918178,62984904.949485116,107843013.5970843,null,1988,3.739797240533004,75.839074189984785,1.0415825337283378,0,0,null,null,{"$f":"HLOOKUP(BU$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":2.8574801106142718},{"$f":"HLOOKUP(BU$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.6427708589743717},93612.830997166006,119339.44579906882,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A51,60),0),CC51:OFFSET(CC51,-MIN($A51,60),0))","v":1991980.5708794331},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A51,60),0),CD51:OFFSET(CD51,-MIN($A51,60),0))","v":2539415.3220135076},null,1988,239.84679331641593,4863.8355457904909,66.80047463041727,0,0,null,null,{"$f":"HLOOKUP(CJ$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.3642429402288878},{"$f":"HLOOKUP(CJ$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.355350099885607},2866353.4199816887,4948726.9568927493,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A51,60),0),CR51:OFFSET(CR51,-MIN($A51,60),0))","v":60992924.378605686},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A51,60),0),CS51:OFFSET(CS51,-MIN($A51,60),0))","v":105303598.27507079},null,1988,23.126793109743002,468.98654275071254,6.4411149094339786,0,0,null,null,224721.50916602736,525682.17373043916,4781832.5260453112,11185952.453039292,null,1988,9.9640816501792451E-3,0.20206088162023206,2.7751272980752785E-3,0,0,null,null,{"$f":"HLOOKUP(DL$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.7190517483304311},{"$f":"HLOOKUP(DL$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.8071378050658411},150.04804255573072,332.30737582208366,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A51,60),0),DT51:OFFSET(DT51,-MIN($A51,60),0))","v":3192.8613020853368},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A51,60),0),DU51:OFFSET(DU51,-MIN($A51,60),0))","v":7071.1442987720366},null,1988,23.11682902809282,468.7844818690923,6.4383397821359027,0,0,null,null,{"$f":"HLOOKUP(EA$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.1089761278513171},{"$f":"HLOOKUP(EA$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.5942764839421453},224571.46112347164,525349.86635461706,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A51,60),0),EI51:OFFSET(EI51,-MIN($A51,60),0))","v":4778639.664743226},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A51,60),0),EJ51:OFFSET(EJ51,-MIN($A51,60),0))","v":11178881.308740521}]
[39,1989,{"$f":"OFFSET('2012 NIA Shipments Data'!$R$14,A52,0)*$C$7","v":318.52384681001024},6574.866573920187,{"$f":"SUMPRODUCT(C52:OFFSET(C52,-MIN(A52,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A52,60),0))","v":93.64197492491823},0,null,null,null,3938460.6568732476,6414769.2844680902,85234896.025560573,138826369.13876724,null,1989,47.175196487452361,973.77519959588733,13.868910007202869,0,0,null,null,698425.55427032209,723805.80303757731,15115100.717315938,15664371.880150732,null,1989,2.328685121252966,48.067967652179675,0.6846039187215649,0,0,null,null,{"$f":"HLOOKUP(AD$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":2.354695173296276},{"$f":"HLOOKUP(AD$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.4567378412063072},48034.090068637022,50115.687192893638,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A52,60),0),AL52:OFFSET(AL52,-MIN($A52,60),0))","v":1039538.2941143982},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A52,60),0),AM52:OFFSET(AM52,-MIN($A52,60),0))","v":1084587.5481023705},null,1989,44.846511366199394,925.70723194370771,13.184306088481305,0,0,null,null,{"$f":"HLOOKUP(AS$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.6555490867506806},{"$f":"HLOOKUP(AS$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":1.7148550026077305},650391.46420168504,673690.11584468372,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A52,60),0),BA52:OFFSET(BA52,-MIN($A52,60),0))","v":14075562.42320154},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A52,60),0),BB52:OFFSET(BB52,-MIN($A52,60),0))","v":14579784.33204836},null,1989,247.81993192700821,5115.4191533732783,72.855919843407278,0,0,null,null,3011408.1121896771,5156145.369270674,65171923.676595315,111587636.06676938,null,1989,3.8047919446248146,78.537288896789434,1.1185606209434071,0,0,null,null,{"$f":"HLOOKUP(BU$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":2.8574801106142718},{"$f":"HLOOKUP(BU$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.6427708589743717},95239.747607487458,121413.47053017582,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A52,60),0),CC52:OFFSET(CC52,-MIN($A52,60),0))","v":2061147.9184533795},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A52,60),0),CD52:OFFSET(CD52,-MIN($A52,60),0))","v":2627591.1931942017},null,1989,244.0151399823834,5036.8818644764888,71.737359222463866,0,0,null,null,{"$f":"HLOOKUP(CJ$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.3642429402288878},{"$f":"HLOOKUP(CJ$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.355350099885607},2916168.3645821898,5034731.8987404983,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A52,60),0),CR52:OFFSET(CR52,-MIN($A52,60),0))","v":63110775.758141935},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A52,60),0),CS52:OFFSET(CS52,-MIN($A52,60),0))","v":108960044.87357518},null,1989,23.528718395549681,485.67222095102153,6.9171450743080864,0,0,null,null,228626.99041324854,534818.11215983913,4947871.6316493163,11574361.191847131,null,1989,1.0137249470985418E-2,0.20924983597233601,2.9802228946954452E-3,0,0,null,null,{"$f":"HLOOKUP(DL$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.7190517483304311},{"$f":"HLOOKUP(DL$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.8071378050658411},152.65575829490678,338.08261393526124,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A52,60),0),DT52:OFFSET(DT52,-MIN($A52,60),0))","v":3303.7267144619445},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A52,60),0),DU52:OFFSET(DU52,-MIN($A52,60),0))","v":7316.6749543460346},null,1989,23.518581146078695,485.46297111504919,6.9141648514133909,0,0,null,null,{"$f":"HLOOKUP(EA$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.1089761278513171},{"$f":"HLOOKUP(EA$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.5942764839421453},228474.33465495362,534480.0295459039,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A52,60),0),EI52:OFFSET(EI52,-MIN($A52,60),0))","v":4944567.9049348542},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A52,60),0),EJ52:OFFSET(EJ52,-MIN($A52,60),0))","v":11567044.516892785}]
[40,1990,{"$f":"OFFSET('2012 NIA Shipments Data'!$R$14,A53,0)*$C$7","v":315.76529155038384},6799.7484458052795,{"$f":"SUMPRODUCT(C53:OFFSET(C53,-MIN(A53,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A53,60),0))","v":100.37092755193835},0,null,null,null,3904351.8720250926,6359214.5882461965,87981390.36896652,143299722.83935568,null,1990,46.766638736760648,1007.0814860761369,14.865506229161019,0,0,null,null,692376.88474216894,717537.32949968136,15602149.338900108,16169119.474949693,null,1990,2.308517693747679,49.712048854711078,0.73379838884079662,0,0,null,null,{"$f":"HLOOKUP(AD$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":2.354695173296276},{"$f":"HLOOKUP(AD$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.4567378412063072},47618.093925405585,49681.663511840306,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A53,60),0),AL53:OFFSET(AL53,-MIN($A53,60),0))","v":1073034.9742028313},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A53,60),0),AM53:OFFSET(AM53,-MIN($A53,60),0))","v":1119535.8345987648},null,1990,44.458121043012973,957.36943722142587,14.131707840320223,0,0,null,null,{"$f":"HLOOKUP(AS$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.6555490867506806},{"$f":"HLOOKUP(AS$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":1.7148550026077305},644758.7908167633,667855.66598784109,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A53,60),0),BA53:OFFSET(BA53,-MIN($A53,60),0))","v":14529114.364697276},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A53,60),0),BB53:OFFSET(BB53,-MIN($A53,60),0))","v":15049583.640350929},null,1990,245.67370336828662,5290.3831654568794,78.091221999489932,0,0,null,null,2985328.0061946074,5111490.9044001559,67271935.85556221,115183285.56647098,null,1990,3.7718407890496737,81.223520220470846,1.1989384796420655,0,0,null,null,{"$f":"HLOOKUP(BU$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":2.8574801106142718},{"$f":"HLOOKUP(BU$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.6427708589743717},94414.929907590616,120361.97698871962,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A53,60),0),CC53:OFFSET(CC53,-MIN($A53,60),0))","v":2127563.5693536582},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A53,60),0),CD53:OFFSET(CD53,-MIN($A53,60),0))","v":2712259.1482853545},null,1990,241.90186257923693,5209.1596452364083,76.892283519847865,0,0,null,null,{"$f":"HLOOKUP(CJ$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.3642429402288878},{"$f":"HLOOKUP(CJ$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.355350099885607},2890913.0762870167,4991128.9274114361,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A53,60),0),CR53:OFFSET(CR53,-MIN($A53,60),0))","v":65144372.286208548},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A53,60),0),CS53:OFFSET(CS53,-MIN($A53,60),0))","v":112471026.41818562},null,1990,23.324949445336589,502.28379427226315,7.4141993232873968,0,0,null,null,226646.98108831656,530186.35434635915,5107305.1745042093,11947317.797935002,null,1990,1.0049456474867888E-2,0.21640686254862601,3.1943766296251646E-3,0,0,null,null,{"$f":"HLOOKUP(DL$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.7190517483304311},{"$f":"HLOOKUP(DL$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.8071378050658411},151.3336929325358,335.15467123269912,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A53,60),0),DT53:OFFSET(DT53,-MIN($A53,60),0))","v":3410.1815487672243},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A53,60),0),DU53:OFFSET(DU53,-MIN($A53,60),0))","v":7552.4376209494558},null,1990,23.314899988861722,502.06738740971451,7.411004946657771,0,0,null,null,{"$f":"HLOOKUP(EA$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.1089761278513171},{"$f":"HLOOKUP(EA$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.5942764839421453},226495.64739538403,529851.19967512647,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A53,60),0),EI53:OFFSET(EI53,-MIN($A53,60),0))","v":5103894.9929554425},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A53,60),0),EJ53:OFFSET(EJ53,-MIN($A53,60),0))","v":11939765.360314053}]
[41,1991,{"$f":"OFFSET('2012 NIA Shipments Data'!$R$14,A54,0)*$C$7","v":290.71282554957048},7015.142809803725,{"$f":"SUMPRODUCT(C54:OFFSET(C54,-MIN(A54,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A54,60),0))","v":107.33443471402916},0,null,null,null,3594584.9497365067,5854681.5964100938,90334916.122614115,147133028.80074847,null,1991,43.056225786773481,1038.9826185837364,15.896841314126757,0,0,null,null,637444.47504132462,660608.71817782277,16019511.011946701,16601647.750969322,null,1991,2.1253624750378299,51.286768159617957,0.78470765570574053,0,0,null,null,{"$f":"HLOOKUP(AD$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":2.354695173296276},{"$f":"HLOOKUP(AD$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.4567378412063072},43840.127470535059,45739.975747858713,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A54,60),0),AL54:OFFSET(AL54,-MIN($A54,60),0))","v":1101738.9471198325},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A54,60),0),AM54:OFFSET(AM54,-MIN($A54,60),0))","v":1149483.7179842147},null,1991,40.930863311735656,987.69585042411848,15.112133658421017,0,0,null,null,{"$f":"HLOOKUP(AS$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.6555490867506806},{"$f":"HLOOKUP(AS$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":1.7148550026077305},593604.34757078951,614868.74242996401,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A54,60),0),BA54:OFFSET(BA54,-MIN($A54,60),0))","v":14917772.064826868},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A54,60),0),BB54:OFFSET(BB54,-MIN($A54,60),0))","v":15452164.032985108},null,1991,226.18222578787038,5457.9656468256762,83.509013754064284,0,0,null,null,2748475.4122655727,4705950.9178259224,69071478.155016929,118264469.30127649,null,1991,3.4725871482705051,83.796422529878456,1.2821181103730217,0,0,null,null,{"$f":"HLOOKUP(BU$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":2.8574801106142718},{"$f":"HLOOKUP(BU$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.6427708589743717},86924.15468696547,110812.59199616592,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A54,60),0),CC54:OFFSET(CC54,-MIN($A54,60),0))","v":2184476.4645920401},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A54,60),0),CD54:OFFSET(CD54,-MIN($A54,60),0))","v":2784812.8068407136},null,1991,222.70963863959986,5374.1692242957979,82.226895643691265,0,0,null,null,{"$f":"HLOOKUP(CJ$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.3642429402288878},{"$f":"HLOOKUP(CJ$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.355350099885607},2661551.2575786072,4595138.3258297564,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A54,60),0),CR54:OFFSET(CR54,-MIN($A54,60),0))","v":66887001.690424882},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A54,60),0),CS54:OFFSET(CS54,-MIN($A54,60),0))","v":115479656.49443577},null,1991,21.474373974926642,518.19454439431229,7.9285796458381128,0,0,null,null,208665.0624296091,488121.96040634945,5243926.9556504749,12266911.748502644,null,1991,9.2521438081490711E-3,0.22326194239386871,3.4159952305621724E-3,0,0,null,null,{"$f":"HLOOKUP(DL$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.7190517483304311},{"$f":"HLOOKUP(DL$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.8071378050658411},139.32704654542033,308.56387347641305,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A54,60),0),DT54:OFFSET(DT54,-MIN($A54,60),0))","v":3501.4048184379935},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A54,60),0),DU54:OFFSET(DU54,-MIN($A54,60),0))","v":7754.4673498407483},null,1991,21.465121831118491,517.97128245191846,7.9251636506075505,0,0,null,null,{"$f":"HLOOKUP(EA$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.1089761278513171},{"$f":"HLOOKUP(EA$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.5942764839421453},208525.73538306367,487813.39653287304,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A54,60),0),EI54:OFFSET(EI54,-MIN($A54,60),0))","v":5240425.5508320369},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A54,60),0),EJ54:OFFSET(EJ54,-MIN($A54,60),0))","v":12259157.281152803}]
[42,1992,{"$f":"OFFSET('2012 NIA Shipments Data'!$R$14,A55,0)*$C$7","v":309.49976586505352},7198.5212006392667,{"$f":"SUMPRODUCT(C55:OFFSET(C55,-MIN(A55,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A55,60),0))","v":114.43509476090635},0,null,null,null,3826880.352534682,6233032.8215752812,92834635.40861465,151204447.53325373,null,1992,45.83867868522033,1066.1420030563834,16.948489522751579,0,0,null,null,678638.49970947171,703299.70209582767,16462797.864336174,17061043.307457764,null,1992,2.2627112758408914,52.627422978950058,0.83661962891539809,0,0,null,null,{"$f":"HLOOKUP(AD$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":2.354695173296276},{"$f":"HLOOKUP(AD$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.4567378412063072},46673.239001321905,48695.862516122885,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A55,60),0),AL55:OFFSET(AL55,-MIN($A55,60),0))","v":1132225.9195161453},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A55,60),0),AM55:OFFSET(AM55,-MIN($A55,60),0))","v":1181291.8686099213},null,1992,43.575967409379437,1013.5145800774334,16.111869893836182,0,0,null,null,{"$f":"HLOOKUP(AS$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.6555490867506806},{"$f":"HLOOKUP(AS$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":1.7148550026077305},631965.26070814976,654603.8395797048,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A55,60),0),BA55:OFFSET(BA55,-MIN($A55,60),0))","v":15330571.94482003},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A55,60),0),BB55:OFFSET(BB55,-MIN($A55,60),0))","v":15879751.438847842},null,1992,240.79895956377757,5600.6388588594828,89.033514060955071,0,0,null,null,2926092.080643354,5010066.9087652788,70982802.297082946,121537046.36726674,null,1992,3.6969986009525169,85.986891567775956,1.366936042902865,0,0,null,null,{"$f":"HLOOKUP(BU$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":2.8574801106142718},{"$f":"HLOOKUP(BU$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.6427708589743717},92541.515747629703,117973.71241835713,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A55,60),0),CC55:OFFSET(CC55,-MIN($A55,60),0))","v":2244924.60782099},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A55,60),0),CD55:OFFSET(CD55,-MIN($A55,60),0))","v":2861873.2678446546},null,1992,237.10196096282505,5514.6519672917066,87.666578018052206,0,0,null,null,{"$f":"HLOOKUP(CJ$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.3642429402288878},{"$f":"HLOOKUP(CJ$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.355350099885607},2833550.5648957244,4892093.1963469218,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A55,60),0),CR55:OFFSET(CR55,-MIN($A55,60),0))","v":68737877.689261958},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A55,60),0),CS55:OFFSET(CS55,-MIN($A55,60),0))","v":118675173.09942208},null,1992,22.86212761605562,531.7403387234009,8.4530911771997062,0,0,null,null,222149.77218185624,519666.21071417438,5389035.2471955204,12606357.858529223,null,1992,9.8500516341466695E-3,0.22909809097145564,3.6419788202517308E-3,0,0,null,null,{"$f":"HLOOKUP(DL$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.7190517483304311},{"$f":"HLOOKUP(DL$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.8071378050658411},148.33087670954569,328.50441467392272,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A55,60),0),DT55:OFFSET(DT55,-MIN($A55,60),0))","v":3598.2945874046754},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A55,60),0),DU55:OFFSET(DU55,-MIN($A55,60),0))","v":7969.0465227570985},null,1992,22.852277564421474,531.51124063242946,8.4494491983794546,0,0,null,null,{"$f":"HLOOKUP(EA$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.1089761278513171},{"$f":"HLOOKUP(EA$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.5942764839421453},222001.4413051467,519337.70629950048,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A55,60),0),EI55:OFFSET(EI55,-MIN($A55,60),0))","v":5385436.952608116},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A55,60),0),EJ55:OFFSET(EJ55,-MIN($A55,60),0))","v":12598388.812006466}]
[43,1993,{"$f":"OFFSET('2012 NIA Shipments Data'!$R$14,A56,0)*$C$7","v":290.73863392041227},7393.5858717434139,{"$f":"SUMPRODUCT(C56:OFFSET(C56,-MIN(A56,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A56,60),0))","v":121.86397858026781},0,null,null,null,3594904.0632163798,5855201.3526111329,95014580.67676717,154755034.2132456,null,1993,43.060048153537146,1095.0321922188521,18.048749542121087,0,0,null,null,637501.06491957221,660667.36448882683,16849377.702205405,17461671.1600274,null,1993,2.1255511565754444,54.053514625875543,0.89093120210188725,0,0,null,null,{"$f":"HLOOKUP(AD$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":2.354695173296276},{"$f":"HLOOKUP(AD$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.4567378412063072},43844.019429086838,45744.036367661647,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A56,60),0),AL56:OFFSET(AL56,-MIN($A56,60),0))","v":1158812.8773349063},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A56,60),0),AM56:OFFSET(AM56,-MIN($A56,60),0))","v":1209030.9942923638},null,1993,40.934496996961705,1040.9786775929765,17.157818340019201,0,0,null,null,{"$f":"HLOOKUP(AS$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.6555490867506806},{"$f":"HLOOKUP(AS$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":1.7148550026077305},593657.04549048538,614923.32812116516,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A56,60),0),BA56:OFFSET(BA56,-MIN($A56,60),0))","v":15690564.824870497},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A56,60),0),BB56:OFFSET(BB56,-MIN($A56,60),0))","v":16252640.165735034},null,1993,226.20230537930195,5752.4043043623051,94.813381097114302,0,0,null,null,2748719.4113824163,4706368.6941184569,72649622.264723748,124390982.37905151,null,1993,3.4728954312529763,88.316954125825603,1.4556746337384816,0,0,null,null,{"$f":"HLOOKUP(BU$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":2.8574801106142718},{"$f":"HLOOKUP(BU$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.6427708589743717},86931.871480385322,110822.42951352612,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A56,60),0),CC56:OFFSET(CC56,-MIN($A56,60),0))","v":2297639.9845189028},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A56,60),0),CD56:OFFSET(CD56,-MIN($A56,60),0))","v":2929075.8486576262},null,1993,222.72940994804895,5664.0873502364793,93.35770646337582,0,0,null,null,{"$f":"HLOOKUP(CJ$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.3642429402288878},{"$f":"HLOOKUP(CJ$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.355350099885607},2661787.539902031,4595546.2646049308,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A56,60),0),CR56:OFFSET(CR56,-MIN($A56,60),0))","v":70351982.280204847},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A56,60),0),CS56:OFFSET(CS56,-MIN($A56,60),0))","v":121461906.53039388},null,1993,21.476280387573187,546.14937516225677,9.0018479410324304,0,0,null,null,208683.58691439143,488165.29400384863,5515580.7098380215,12902380.674166718,null,1993,9.2529651780285417E-3,0.23530616378535055,3.8784083664914928E-3,0,0,null,null,{"$f":"HLOOKUP(DL$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.7190517483304311},{"$f":"HLOOKUP(DL$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.8071378050658411},139.33941546680774,308.59126659489692,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A56,60),0),DT56:OFFSET(DT56,-MIN($A56,60),0))","v":3682.7898323604586},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A56,60),0),DU56:OFFSET(DU56,-MIN($A56,60),0))","v":8156.1758757459684},null,1993,21.467027422395159,545.91406899847141,8.9979695326659392,0,0,null,null,{"$f":"HLOOKUP(EA$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.1089761278513171},{"$f":"HLOOKUP(EA$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.5942764839421453},208544.24749892461,487856.70273725374,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A56,60),0),EI56:OFFSET(EI56,-MIN($A56,60),0))","v":5511897.9200056614},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A56,60),0),EJ56:OFFSET(EJ56,-MIN($A56,60),0))","v":12894224.498290973}]
[44,1994,{"$f":"OFFSET('2012 NIA Shipments Data'!$R$14,A57,0)*$C$7","v":342.54375819140182},7562.4605270835582,{"$f":"SUMPRODUCT(C57:OFFSET(C57,-MIN(A57,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A57,60),0))","v":129.40359873258262},0,null,null,null,4235460.3223759048,6898507.6019853381,97743226.077952236,159199316.44244108,null,1994,50.732682215370957,1120.043490830268,19.165410243316124,0,0,null,null,751093.88691820367,778388.06248350732,17333261.087812927,17963138.496602882,null,1994,2.5042914716340876,55.288134580349094,0.94605235376582208,0,0,null,null,{"$f":"HLOOKUP(AD$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":2.354695173296276},{"$f":"HLOOKUP(AD$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.4567378412063072},51656.345037266212,53894.915584257571,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A57,60),0),AL57:OFFSET(AL57,-MIN($A57,60),0))","v":1192091.8688965361},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A57,60),0),AM57:OFFSET(AM57,-MIN($A57,60),0))","v":1243752.158549133},null,1994,48.228390743736874,1064.7553562499188,18.219357889550302,0,0,null,null,{"$f":"HLOOKUP(AS$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.6555490867506806},{"$f":"HLOOKUP(AS$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":1.7148550026077305},699437.54188093741,724493.14689924975,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A57,60),0),BA57:OFFSET(BA57,-MIN($A57,60),0))","v":16141169.21891639},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A57,60),0),BB57:OFFSET(BB57,-MIN($A57,60),0))","v":16719386.338053748},null,1994,266.50805485106599,5883.793228644493,100.67940391334834,0,0,null,null,3238498.6635327437,5544970.7463336559,74735986.865593284,127963264.43934047,null,1994,4.091711640747385,90.3341749233401,1.5457359786216138,0,0,null,null,{"$f":"HLOOKUP(BU$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":2.8574801106142718},{"$f":"HLOOKUP(BU$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.6427708589743717},102421.78537460777,130569.2710513893,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A57,60),0),CC57:OFFSET(CC57,-MIN($A57,60),0))","v":2363624.0127878347},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A57,60),0),CD57:OFFSET(CD57,-MIN($A57,60),0))","v":3013193.5628782636},null,1994,262.41634321031859,5793.4590537211525,99.133667934726716,0,0,null,null,{"$f":"HLOOKUP(CJ$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.3642429402288878},{"$f":"HLOOKUP(CJ$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.355350099885607},3136076.8781581358,5414401.4752822667,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A57,60),0),CR57:OFFSET(CR57,-MIN($A57,60),0))","v":72372362.852805451},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A57,60),0),CS57:OFFSET(CS57,-MIN($A57,60),0))","v":124950070.87646221},null,1994,25.303021124964854,558.62380760879751,9.5587845759181658,0,0,null,null,245867.7719249576,575148.79316817492,5673978.1245460222,13272913.506497711,null,1994,1.0901700347686546E-2,0.24068072059688761,4.1183621758088627E-3,0,0,null,null,{"$f":"HLOOKUP(DL$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.7190517483304311},{"$f":"HLOOKUP(DL$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.8071378050658411},164.16754249199363,363.57745367062944,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A57,60),0),DT57:OFFSET(DT57,-MIN($A57,60),0))","v":3788.5528370280003},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A57,60),0),DU57:OFFSET(DU57,-MIN($A57,60),0))","v":8390.4063658043488},null,1994,25.292119424617166,558.38312688820065,9.5546662137423564,0,0,null,null,{"$f":"HLOOKUP(EA$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.1089761278513171},{"$f":"HLOOKUP(EA$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.5942764839421453},245703.60438246562,574785.21571450424,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A57,60),0),EI57:OFFSET(EI57,-MIN($A57,60),0))","v":5670189.571708994},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A57,60),0),EJ57:OFFSET(EJ57,-MIN($A57,60),0))","v":13264523.100131907}]
[45,1995,{"$f":"OFFSET('2012 NIA Shipments Data'!$R$14,A58,0)*$C$7","v":368.89234556961969},7775.6006865423778,{"$f":"SUMPRODUCT(C58:OFFSET(C58,-MIN(A58,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A58,60),0))","v":137.39439524776898},0,null,null,null,4561253.432664427,7429143.2535876837,100704439.23868662,164022393.4979631,null,1995,54.635058125943353,1151.6107628023231,20.348892734408906,0,0,null,null,808868.29510827025,838261.94833913108,17858386.796378568,18507346.870509144,null,1995,2.6969224598887522,56.84637369821737,1.004471995303599,0,0,null,null,{"$f":"HLOOKUP(AD$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":2.354695173296276},{"$f":"HLOOKUP(AD$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.4567378412063072},55629.769419716235,58040.531607189179,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A58,60),0),AL58:OFFSET(AL58,-MIN($A58,60),0))","v":1228207.293695034},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A58,60),0),AM58:OFFSET(AM58,-MIN($A58,60),0))","v":1281432.6752291352},null,1995,51.938135666054599,1094.7643891041057,19.34442073910531,0,0,null,null,{"$f":"HLOOKUP(AS$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.6555490867506806},{"$f":"HLOOKUP(AS$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":1.7148550026077305},753238.52568855404,780221.41673194186,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A58,60),0),BA58:OFFSET(BA58,-MIN($A58,60),0))","v":16630179.502683535},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A58,60),0),BB58:OFFSET(BB58,-MIN($A58,60),0))","v":17225914.195280008},null,1995,287.00794895895535,6049.6218795822106,106.89645380857088,0,0,null,null,3487605.1294069658,5971491.862908191,77000176.383037373,131840019.05398872,null,1995,4.4064475514582808,92.88015058546587,1.6411866599963485,0,0,null,null,{"$f":"HLOOKUP(BU$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":2.8574801106142718},{"$f":"HLOOKUP(BU$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.6427708589743717},110300.10543399127,140612.70569276848,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A58,60),0),CC58:OFFSET(CC58,-MIN($A58,60),0))","v":2435231.9882409177},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A58,60),0),CD58:OFFSET(CD58,-MIN($A58,60),0))","v":3104480.7936385735},null,1995,282.60150140749704,5956.7417289967443,105.25526714857453,0,0,null,null,{"$f":"HLOOKUP(CJ$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.3642429402288878},{"$f":"HLOOKUP(CJ$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.355350099885607},3377305.0239729746,5830879.157215423,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A58,60),0),CR58:OFFSET(CR58,-MIN($A58,60),0))","v":74564944.394796461},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A58,60),0),CS58:OFFSET(CS58,-MIN($A58,60),0))","v":128735538.26035015},null,1995,27.24933848472098,574.36804415784434,10.149048704789195,0,0,null,null,264780.0081491911,619389.44234036165,5845876.0592706753,13675027.573465221,null,1995,1.1740263005195737E-2,0.24746405876876534,4.3726749958930746E-3,0,0,null,null,{"$f":"HLOOKUP(DL$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.7190517483304311},{"$f":"HLOOKUP(DL$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.8071378050658411},176.79536808968152,391.54396036563014,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A58,60),0),DT58:OFFSET(DT58,-MIN($A58,60),0))","v":3903.3302284781025},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A58,60),0),DU58:OFFSET(DU58,-MIN($A58,60),0))","v":8644.6007765199793},null,1995,27.237598221715782,574.1205800990756,10.144676029793301,0,0,null,null,{"$f":"HLOOKUP(EA$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.1089761278513171},{"$f":"HLOOKUP(EA$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.5942764839421453},264603.21278110141,618997.89837999607,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A58,60),0),EI58:OFFSET(EI58,-MIN($A58,60),0))","v":5841972.7290421976},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A58,60),0),EJ58:OFFSET(EJ58,-MIN($A58,60),0))","v":13666382.972688701}]
[46,1996,{"$f":"OFFSET('2012 NIA Shipments Data'!$R$14,A59,0)*$C$7","v":345.10570212598049},8007.098636864228,{"$f":"SUMPRODUCT(C59:OFFSET(C59,-MIN(A59,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A59,60),0))","v":145.72024163888156},0,null,null,null,4267138.0617116094,6950102.73190937,103272733.00482185,168205502.94092366,null,1996,51.112120708639175,1185.8969281938573,21.581998021057537,0,0,null,null,756711.44783377566,784209.76125261385,18313834.280413128,18979344.966666274,null,1996,2.5230215001129168,58.53882416280252,1.0653411415449041,0,0,null,null,{"$f":"HLOOKUP(AD$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":2.354695173296276},{"$f":"HLOOKUP(AD$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.4567378412063072},52042.691764322262,54298.00496709947,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A59,60),0),AL59:OFFSET(AL59,-MIN($A59,60),0))","v":1259530.6113140553},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A59,60),0),AM59:OFFSET(AM59,-MIN($A59,60),0))","v":1314113.414791296},null,1996,48.589099208526257,1127.3581040310548,20.516656879512635,0,0,null,null,{"$f":"HLOOKUP(AS$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.6555490867506806},{"$f":"HLOOKUP(AS$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":1.7148550026077305},704668.75606945343,729911.75628551433,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A59,60),0),BA59:OFFSET(BA59,-MIN($A59,60),0))","v":17054303.669099074},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A59,60),0),BB59:OFFSET(BB59,-MIN($A59,60),0))","v":17665231.551874977},null,1996,268.50131462683032,6229.7333747325947,113.37418132110764,0,0,null,null,3262719.9544182811,5586442.5403198954,78963933.636351153,135202372.3089526,null,1996,4.1223142588636978,95.645411476927791,1.740639538009541,0,0,null,null,{"$f":"HLOOKUP(BU$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":2.8574801106142718},{"$f":"HLOOKUP(BU$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.6427708589743717},103187.81559858455,131545.82118261536,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A59,60),0),CC59:OFFSET(CC59,-MIN($A59,60),0))","v":2497338.3976680953},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A59,60),0),CD59:OFFSET(CD59,-MIN($A59,60),0))","v":3183655.244434041},null,1996,264.37900036796663,6134.0879632556671,111.6335417830981,0,0,null,null,{"$f":"HLOOKUP(CJ$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.3642429402288878},{"$f":"HLOOKUP(CJ$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.355350099885607},3159532.1388196964,5454896.7191372802,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A59,60),0),CR59:OFFSET(CR59,-MIN($A59,60),0))","v":76466595.23868306},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A59,60),0),CS59:OFFSET(CS59,-MIN($A59,60),0))","v":132018717.06451856},null,1996,25.492266790511028,591.46833393777604,10.764062296716387,0,0,null,null,247706.65945955267,579450.43033686059,5994965.0880575636,14023785.665304789,null,1996,1.0983236047621104E-2,0.25483164677806797,4.6376510181566589E-3,0,0,null,null,{"$f":"HLOOKUP(DL$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.7190517483304311},{"$f":"HLOOKUP(DL$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.8071378050658411},165.39537989870252,366.29671224681562,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A59,60),0),DT59:OFFSET(DT59,-MIN($A59,60),0))","v":4002.8779621108451},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A59,60),0),DU59:OFFSET(DU59,-MIN($A59,60),0))","v":8865.0664725002898},null,1996,25.481283554463406,591.21350229099789,10.75942464569823,0,0,null,null,{"$f":"HLOOKUP(EA$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.1089761278513171},{"$f":"HLOOKUP(EA$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.5942764839421453},247541.26407965398,579084.13362461375,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A59,60),0),EI59:OFFSET(EI59,-MIN($A59,60),0))","v":5990962.2100954531},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A59,60),0),EJ59:OFFSET(EJ59,-MIN($A59,60),0))","v":14014920.598832289}]
[47,{"$f":"B59+1","v":1997},{"$f":"OFFSET('2012 NIA Shipments Data'!$R$14,A60,0)*$C$7","v":322.52076493629369},8206.4840973513274,{"$f":"SUMPRODUCT(C60:OFFSET(C60,-MIN(A60,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A60,60),0))","v":153.9559329600076},0,null,null,null,3987881.461459036,6495263.4386288933,105458823.34655,171766098.41182601,null,{"$f":"O59+1","v":1997},47.767162834211163,1215.4270508814391,22.801750828186819,0,0,null,null,707189.57550665899,732888.30208134803,18701503.852773063,19381102.153841887,null,{"$f":"AB59+1","v":1997},2.357906053577993,59.996504521370539,1.1255511761618027,0,0,null,null,{"$f":"HLOOKUP(AD$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":2.354695173296276},{"$f":"HLOOKUP(AD$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.4567378412063072},48636.834030188453,50744.551563830064,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A60,60),0),AL60:OFFSET(AL60,-MIN($A60,60),0))","v":1286192.5154235943},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A60,60),0),AM60:OFFSET(AM60,-MIN($A60,60),0))","v":1341930.7346241751},null,{"$f":"AQ59+1","v":1997},45.409256780633172,1155.4305463600685,21.676199652025016,0,0,null,null,{"$f":"HLOOKUP(AS$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.6555490867506806},{"$f":"HLOOKUP(AS$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":1.7148550026077305},658552.74147647049,682143.75051751791,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A60,60),0),BA60:OFFSET(BA60,-MIN($A60,60),0))","v":17415311.337349467},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A60,60),0),BB60:OFFSET(BB60,-MIN($A60,60),0))","v":18039171.419217713},null,{"$f":"BF59+1","v":1997},250.92963937244227,6384.8605080383177,119.78176581756979,0,0,null,null,3049196.0259983009,5220845.9908868717,80635452.22257112,138064353.31481534,null,{"$f":"BS59+1","v":1997},3.8525354402610419,98.027086197781955,1.8390155067505165,0,0,null,null,{"$f":"HLOOKUP(BU$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":2.8574801106142718},{"$f":"HLOOKUP(BU$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.6427708589743717},96434.840148806921,122936.99759415258,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A60,60),0),CC60:OFFSET(CC60,-MIN($A60,60),0))","v":2550202.3743667095},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A60,60),0),CD60:OFFSET(CD60,-MIN($A60,60),0))","v":3251047.2633992452},null,{"$f":"CH59+1","v":1997},247.07710393218122,6286.8334218405353,117.94275031081928,0,0,null,null,{"$f":"HLOOKUP(CJ$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.3642429402288878},{"$f":"HLOOKUP(CJ$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.355350099885607},2952761.1858494938,5097908.9932927191,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A60,60),0),CR60:OFFSET(CR60,-MIN($A60,60),0))","v":78085249.848204404},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A60,60),0),CS60:OFFSET(CS60,-MIN($A60,60),0))","v":134813306.0514161},null,{"$f":"CW59+1","v":1997},23.823962729640265,606.19653843157073,11.372416314250993,0,0,null,null,231495.85995407571,541529.1456606728,6121867.2712058295,14320642.943168802,null,{"$f":"DJ59+1","v":1997},1.0264454251936738E-2,0.26117723180753244,4.8997577907716507E-3,0,0,null,null,{"$f":"HLOOKUP(DL$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.7190517483304311},{"$f":"HLOOKUP(DL$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.8071378050658411},154.5713215204583,342.32496043883447,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A60,60),0),DT60:OFFSET(DT60,-MIN($A60,60),0))","v":4087.6113917149437},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A60,60),0),DU60:OFFSET(DU60,-MIN($A60,60),0))","v":9052.7233266420899},null,{"$f":"DY59+1","v":1997},23.813698275388326,605.93536119976318,11.36751655646022,0,0,null,null,{"$f":"HLOOKUP(EA$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.1089761278513171},{"$f":"HLOOKUP(EA$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.5942764839421453},231341.28863255525,541186.82070023392,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A60,60),0),EI60:OFFSET(EI60,-MIN($A60,60),0))","v":6117779.6598141147},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A60,60),0),EJ60:OFFSET(EJ60,-MIN($A60,60),0))","v":14311590.21984216}]
[48,1998,{"$f":"OFFSET('2012 NIA Shipments Data'!$R$14,A61,0)*$C$7","v":319.55893830457148},8375.0489293276132,{"$f":"SUMPRODUCT(C61:OFFSET(C61,-MIN(A61,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A61,60),0))","v":161.88059837903552},0,null,null,null,3951259.2814296852,6435615.0490550231,107506459.42699255,175101186.45229402,null,1998,47.328499435182813,1240.3924628874634,23.975438927159669,0,0,null,null,700695.19391598622,726157.91964655824,19064620.686739963,19757414.37494963,null,1998,2.3362525363355737,61.228859398786724,1.1834873421255567,0,0,null,null,{"$f":"HLOOKUP(AD$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":2.354695173296276},{"$f":"HLOOKUP(AD$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.4567378412063072},48190.184121176484,50278.545710637198,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A61,60),0),AL61:OFFSET(AL61,-MIN($A61,60),0))","v":1311165.8094297484},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A61,60),0),AM61:OFFSET(AM61,-MIN($A61,60),0))","v":1367986.2670345991},null,1998,44.992246898847242,1179.1636034886767,22.791951585034113,0,0,null,null,{"$f":"HLOOKUP(AS$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.6555490867506806},{"$f":"HLOOKUP(AS$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":1.7148550026077305},652505.00979480974,675879.373935921,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A61,60),0),BA61:OFFSET(BA61,-MIN($A61,60),0))","v":17753454.877310213},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A61,60),0),BB61:OFFSET(BB61,-MIN($A61,60),0))","v":18389428.107915033},null,1998,248.62526033896035,6516.0083815931903,125.9473639803322,0,0,null,null,3021194.1390595571,5172901.044771594,82201106.532890499,140745073.0715813,null,1998,3.8171561924508346,100.04060613129249,1.9336762470753963,0,0,null,null,{"$f":"HLOOKUP(BU$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":2.8574801106142718},{"$f":"HLOOKUP(BU$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.6427708589743717},95549.243595558539,121808.02199603798,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A61,60),0),CC61:OFFSET(CC61,-MIN($A61,60),0))","v":2599718.2539154873},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A61,60),0),CD61:OFFSET(CD61,-MIN($A61,60),0))","v":3314171.0634238748},null,1998,244.80810414650949,6415.9677754618979,124.0136877332568,0,0,null,null,{"$f":"HLOOKUP(CJ$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.3642429402288878},{"$f":"HLOOKUP(CJ$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.355350099885607},2925644.8954639984,5051093.022775556,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A61,60),0),CR61:OFFSET(CR61,-MIN($A61,60),0))","v":79601388.27897501},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A61,60),0),CS61:OFFSET(CS61,-MIN($A61,60),0))","v":137430902.00815743},null,1998,23.605178530428333,618.64808484695993,11.957795471543648,0,0,null,null,229369.94845414223,536556.08463687054,6240732.2073620865,14598699.005763084,null,1998,1.0170191998870688E-2,0.26654192826869749,5.1519659413742465E-3,0,0,null,null,{"$f":"HLOOKUP(DL$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.7190517483304311},{"$f":"HLOOKUP(DL$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.8071378050658411},153.15183630786981,339.18126460662563,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A61,60),0),DT61:OFFSET(DT61,-MIN($A61,60),0))","v":4166.9782981804083},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A61,60),0),DU61:OFFSET(DU61,-MIN($A61,60),0))","v":9228.4950859095225},null,1998,23.595008338429462,618.38154291869125,11.952643505602273,0,0,null,null,{"$f":"HLOOKUP(EA$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.1089761278513171},{"$f":"HLOOKUP(EA$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.5942764839421453},229216.79661783436,536216.90337226389,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A61,60),0),EI61:OFFSET(EI61,-MIN($A61,60),0))","v":6236565.2290639058},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A61,60),0),EJ61:OFFSET(EJ61,-MIN($A61,60),0))","v":14589470.510677174}]
[49,1999,{"$f":"OFFSET('2012 NIA Shipments Data'!$R$14,A62,0)*$C$7","v":307.85029209768442},8532.7272692531496,{"$f":"SUMPRODUCT(C62:OFFSET(C62,-MIN(A62,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A62,60),0))","v":169.76414501384275},0,null,null,null,3806485.0584228337,6199813.9785767961,109311334.95378363,178040878.14918634,null,1999,45.59438222247244,1263.7455233954865,25.143037099917066,0,0,null,null,675021.7073036076,699551.47822895937,19384687.662142675,20089112.338663463,null,1999,2.2506521943672815,62.381624592996744,1.2411228941730292,0,0,null,null,{"$f":"HLOOKUP(AD$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":2.354695173296276},{"$f":"HLOOKUP(AD$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.4567378412063072},46424.494763484909,48436.338740473948,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A62,60),0),AL62:OFFSET(AL62,-MIN($A62,60),0))","v":1333178.3572675099},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A62,60),0),AM62:OFFSET(AM62,-MIN($A62,60),0))","v":1390952.7468862936},null,1999,43.343730028105163,1201.3638988024898,23.901914205744038,0,0,null,null,{"$f":"HLOOKUP(AS$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.6555490867506806},{"$f":"HLOOKUP(AS$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":1.7148550026077305},628597.21254012268,651115.13948848541,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A62,60),0),BA62:OFFSET(BA62,-MIN($A62,60),0))","v":18051509.304875165},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A62,60),0),BB62:OFFSET(BB62,-MIN($A62,60),0))","v":18698159.591777168},null,1999,239.51562558160131,6638.6862779518187,132.08097064729753,0,0,null,null,2910497.5223908219,4983365.8419141471,83581142.358152822,143107976.09394178,null,1999,3.6772955094389346,101.92408607666793,2.0278458203478174,0,0,null,null,{"$f":"HLOOKUP(BU$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":2.8574801106142718},{"$f":"HLOOKUP(BU$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.6427708589743717},92048.317304678887,117344.97351340407,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A62,60),0),CC62:OFFSET(CC62,-MIN($A62,60),0))","v":2643363.7044126312},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A62,60),0),CD62:OFFSET(CD62,-MIN($A62,60),0))","v":3369811.1270614918},null,1999,235.83833007216236,6536.7621918751511,130.05312482694973,0,0,null,null,{"$f":"HLOOKUP(CJ$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.3642429402288878},{"$f":"HLOOKUP(CJ$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.355350099885607},2818449.2050861432,4866020.8684007432,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A62,60),0),CR62:OFFSET(CR62,-MIN($A62,60),0))","v":80937778.653740197},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A62,60),0),CS62:OFFSET(CS62,-MIN($A62,60),0))","v":139738164.96688029},null,1999,22.740284293610681,630.2954679058447,12.540137266628152,0,0,null,null,220965.82872840381,516896.65843368927,6345504.9334881268,14843789.716581112,null,1999,9.7975559505640193E-3,0.27156015432619396,5.4028654572301407E-3,0,0,null,null,{"$f":"HLOOKUP(DL$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.7190517483304311},{"$f":"HLOOKUP(DL$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.8071378050658411},147.54034981095691,326.75365595216698,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A62,60),0),DT62:OFFSET(DT62,-MIN($A62,60),0))","v":4236.9357425157659},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A62,60),0),DU62:OFFSET(DU62,-MIN($A62,60),0))","v":9383.4279617427273},null,1999,22.730486737660115,630.02390775151844,12.534734401170921,0,0,null,null,{"$f":"HLOOKUP(EA$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.1089761278513171},{"$f":"HLOOKUP(EA$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.5942764839421453},220818.28837859284,516569.9047777371,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A62,60),0),EI62:OFFSET(EI62,-MIN($A62,60),0))","v":6341267.9977456108},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A62,60),0),EJ62:OFFSET(EJ62,-MIN($A62,60),0))","v":14834406.288619369}]
[50,2000,{"$f":"OFFSET('2012 NIA Shipments Data'!$R$14,A63,0)*$C$7","v":331.67005628029892},8670.8134163369905,{"$f":"SUMPRODUCT(C63:OFFSET(C63,-MIN(A63,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A63,60),0))","v":177.69828933069783},0,null,null,null,4101009.958296916,6679521.5206405101,111313257.47237766,181301510.2085039,null,2000,49.122225009922744,1284.1968685180418,26.318129077663706,0,0,null,null,727251.17824728205,753678.92807307316,19739697.89747794,20457023.373565182,null,2000,2.4247952954233671,63.391153893190989,1.2991283590874183,0,0,null,null,{"$f":"HLOOKUP(AD$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":2.354695173296276},{"$f":"HLOOKUP(AD$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.4567378412063072},50016.567098476706,52184.076508743572,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A63,60),0),AL63:OFFSET(AL63,-MIN($A63,60),0))","v":1357594.1214318061},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A63,60),0),AM63:OFFSET(AM63,-MIN($A63,60),0))","v":1416426.5884368448},null,2000,46.697429714499378,1220.8057146248509,25.019000718576287,0,0,null,null,{"$f":"HLOOKUP(AS$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.6555490867506806},{"$f":"HLOOKUP(AS$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":1.7148550026077305},677234.61114880536,701494.85156432958,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A63,60),0),BA63:OFFSET(BA63,-MIN($A63,60),0))","v":18382103.776046135},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A63,60),0),BB63:OFFSET(BB63,-MIN($A63,60),0))","v":19040596.785128336},null,2000,258.04802871992547,6746.1209328861214,138.25394364192198,0,0,null,null,3135695.829545375,5368951.3106861757,85111843.369967774,145728848.6690869,null,2000,3.9618244318179614,103.57353576575903,2.1226197868391461,0,0,null,null,{"$f":"HLOOKUP(BU$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":2.8574801106142718},{"$f":"HLOOKUP(BU$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.6427708589743717},99170.510357229898,126424.48283612871,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A63,60),0),CC63:OFFSET(CC63,-MIN($A63,60),0))","v":2691774.1398623041},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A63,60),0),CD63:OFFSET(CD63,-MIN($A63,60),0))","v":3431525.6855885219},null,2000,254.0862042881075,6642.5473971203619,136.13132385508283,0,0,null,null,{"$f":"HLOOKUP(CJ$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.3642429402288878},{"$f":"HLOOKUP(CJ$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.355350099885607},3036525.319188145,5242526.8278500466,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A63,60),0),CR63:OFFSET(CR63,-MIN($A63,60),0))","v":82420069.230105475},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A63,60),0),CS63:OFFSET(CS63,-MIN($A63,60),0))","v":142297322.98349839},null,2000,24.499802550450735,640.49561493282715,13.126216611112156,0,0,null,null,238062.95050425854,556891.28188126127,6461716.2049319372,15115638.165851831,null,2000,1.055563699936924E-2,0.27595484481952781,5.6553752805424762E-3,0,0,null,null,{"$f":"HLOOKUP(DL$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.7190517483304311},{"$f":"HLOOKUP(DL$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.8071378050658411},158.95621144932198,352.03605856920939,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A63,60),0),DT63:OFFSET(DT63,-MIN($A63,60),0))","v":4314.5307794473365},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A63,60),0),DU63:OFFSET(DU63,-MIN($A63,60),0))","v":9555.2756090718849},null,2000,24.489246913451364,640.21966008800757,13.120561235831612,0,0,null,null,{"$f":"HLOOKUP(EA$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.1089761278513171},{"$f":"HLOOKUP(EA$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.5942764839421453},237903.99429280922,556539.24582269206,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A63,60),0),EI63:OFFSET(EI63,-MIN($A63,60),0))","v":6457401.6741524898},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A63,60),0),EJ63:OFFSET(EJ63,-MIN($A63,60),0))","v":15106082.890242759}]
[51,2001,{"$f":"OFFSET('2012 NIA Shipments Data'!$R$14,A64,0)*$C$7","v":304.62564601429671},8824.7851832865927,{"$f":"SUMPRODUCT(C64:OFFSET(C64,-MIN(A64,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A64,60),0))","v":185.75653501248553},0,null,null,null,3766613.1874186569,6134872.6535985945,112882679.68545748,183857707.23163712,null,2001,45.116793765250755,1307.0009644503009,27.511601174618651,0,0,null,null,667951.04289128468,692223.87129694014,20018010.841176268,20745449.996098749,null,2001,2.2270772393650247,64.516820829526935,1.3580411124354361,0,0,null,null,{"$f":"HLOOKUP(AD$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":2.354695173296276},{"$f":"HLOOKUP(AD$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.4567378412063072},45938.211108555573,47928.981580119034,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A64,60),0),AL64:OFFSET(AL64,-MIN($A64,60),0))","v":1376735.0433570354},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A64,60),0),AM64:OFFSET(AM64,-MIN($A64,60),0))","v":1436396.9980858597},null,2001,42.889716525885731,1242.4841436207739,26.153560062183217,0,0,null,null,{"$f":"HLOOKUP(AS$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.6555490867506806},{"$f":"HLOOKUP(AS$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":1.7148550026077305},622012.83178272913,644294.88971682114,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A64,60),0),BA64:OFFSET(BA64,-MIN($A64,60),0))","v":18641275.797819231},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A64,60),0),BB64:OFFSET(BB64,-MIN($A64,60),0))","v":19309052.998012889},null,2001,237.00676610097821,6865.9150179641265,144.52347076308249,0,0,null,null,2880010.8713230719,4931166.4724260801,86311847.939182222,147783501.43355724,null,2001,3.6387768629852593,105.41274041073787,2.2188761537169492,0,0,null,null,{"$f":"HLOOKUP(BU$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":2.8574801106142718},{"$f":"HLOOKUP(BU$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.6427708589743717},91084.136813387449,116115.81759262565,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A64,60),0),CC64:OFFSET(CC64,-MIN($A64,60),0))","v":2729725.8647836791},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A64,60),0),CD64:OFFSET(CD64,-MIN($A64,60),0))","v":3479907.277844531},null,2001,233.36798923799296,6760.5022775533889,142.30459460936552,0,0,null,null,{"$f":"HLOOKUP(CJ$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.3642429402288878},{"$f":"HLOOKUP(CJ$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.355350099885607},2788926.7345096846,4815050.6548334546,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A64,60),0),CR64:OFFSET(CR64,-MIN($A64,60),0))","v":83582122.074398547},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A64,60),0),CS64:OFFSET(CS64,-MIN($A64,60),0))","v":144303594.15571272},null,2001,22.502086148067761,651.86920087216583,13.721463074784396,0,0,null,null,218651.27320430029,511482.3098755742,6552820.9050989831,15328755.801981129,null,2001,9.6949292802838653E-3,0.2808551065383546,5.9118347186438176E-3,0,0,null,null,{"$f":"HLOOKUP(DL$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.7190517483304311},{"$f":"HLOOKUP(DL$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.8071378050658411},145.99490573189595,323.33100239637815,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A64,60),0),DT64:OFFSET(DT64,-MIN($A64,60),0))","v":4375.3619921711388},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A64,60),0),DU64:OFFSET(DU64,-MIN($A64,60),0))","v":9689.9968645045446},null,2001,22.492391218787475,651.58834576562742,13.715551240065752,0,0,null,null,{"$f":"HLOOKUP(EA$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.1089761278513171},{"$f":"HLOOKUP(EA$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.5942764839421453},218505.27829856839,511158.97887317784,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A64,60),0),EI64:OFFSET(EI64,-MIN($A64,60),0))","v":6548445.5431068121},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A64,60),0),EJ64:OFFSET(EJ64,-MIN($A64,60),0))","v":15319065.805116624}]
[52,2002,{"$f":"OFFSET('2012 NIA Shipments Data'!$R$14,A65,0)*$C$7","v":251.0756966637498},8943.6542942884025,{"$f":"SUMPRODUCT(C65:OFFSET(C65,-MIN(A65,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A65,60),0))","v":193.68563026775939},0,null,null,null,3104482.6411287198,5056427.2759010075,113690333.33801714,185173173.4237105,null,2002,37.18574116807428,1324.6061570409329,28.685945357578316,0,0,null,null,550532.35216885421,570538.27544447873,20161235.821464691,20893879.662279874,null,2002,1.8355807421785868,65.385856956456522,1.4160096643378222,0,0,null,null,{"$f":"HLOOKUP(AD$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":2.354695173296276},{"$f":"HLOOKUP(AD$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.4567378412063072},37862.762076918785,39503.576268321303,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A65,60),0),AL65:OFFSET(AL65,-MIN($A65,60),0))","v":1386585.3152452686},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A65,60),0),AM65:OFFSET(AM65,-MIN($A65,60),0))","v":1446674.1396744754},null,2002,35.350160425895695,1259.2203000844763,27.269935693240495,0,0,null,null,{"$f":"HLOOKUP(AS$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.6555490867506806},{"$f":"HLOOKUP(AS$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":1.7148550026077305},512669.59009193542,531034.69917615748,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A65,60),0),BA65:OFFSET(BA65,-MIN($A65,60),0))","v":18774650.506219424},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A65,60),0),BB65:OFFSET(BB65,-MIN($A65,60),0))","v":19447205.522605397},null,2002,195.34349681783763,6958.3983133020211,150.69251545497579,0,0,null,null,2373735.5845695166,4064319.8418402285,86929392.450364098,148840863.68836415,null,2002,2.9991185831907288,106.83264112000616,2.3135898087778317,0,0,null,null,{"$f":"HLOOKUP(BU$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":2.8574801106142718},{"$f":"HLOOKUP(BU$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.6427708589743717},75072.514099368578,95703.891570511871,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A65,60),0),CC65:OFFSET(CC65,-MIN($A65,60),0))","v":2749256.5232631038},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A65,60),0),CD65:OFFSET(CD65,-MIN($A65,60),0))","v":3504805.338657327},null,2002,192.34437823464691,6851.5656721820151,148.37892564619796,0,0,null,null,{"$f":"HLOOKUP(CJ$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.3642429402288878},{"$f":"HLOOKUP(CJ$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.355350099885607},2298663.0704701482,3968615.9502697168,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A65,60),0),CR65:OFFSET(CR65,-MIN($A65,60),0))","v":84180135.927101001},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A65,60),0),CS65:OFFSET(CS65,-MIN($A65,60),0))","v":145336058.34970683},null,2002,18.546458677837894,660.64982394544904,14.307169455205281,0,0,null,null,180214.70439034904,421569.15861629957,6599705.0661883485,15438430.073066486,null,2002,7.9906638032663131E-3,0.2846382010999946,6.1641838519564691E-3,0,0,null,null,{"$f":"HLOOKUP(DL$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.7190517483304311},{"$f":"HLOOKUP(DL$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.8071378050658411},120.33055373241267,266.49285029616067,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A65,60),0),DT65:OFFSET(DT65,-MIN($A65,60),0))","v":4406.6668575773665},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A65,60),0),DU65:OFFSET(DU65,-MIN($A65,60),0))","v":9759.3269103779749},null,2002,18.538468014034628,660.36518574434899,14.301005271353324,0,0,null,null,{"$f":"HLOOKUP(EA$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.1089761278513171},{"$f":"HLOOKUP(EA$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.5942764839421453},180094.37383661664,421302.66576600343,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A65,60),0),EI65:OFFSET(EI65,-MIN($A65,60),0))","v":6595298.3993307715},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A65,60),0),EJ65:OFFSET(EJ65,-MIN($A65,60),0))","v":15428670.746156108}]
[53,2003,{"$f":"OFFSET('2012 NIA Shipments Data'!$R$14,A66,0)*$C$7","v":249.98893528779786},9001.0443606843928,{"$f":"SUMPRODUCT(C66:OFFSET(C66,-MIN(A66,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A66,60),0))","v":201.20020967110443},0,null,null,null,3091045.1325545218,5034540.9287285106,114386508.37763864,186307068.78279805,null,2003,37.024785616523111,1333.1059528514288,29.798897381182421,0,0,null,null,548149.41624753992,568068.74546011863,20284691.780601487,21021821.916248709,null,2003,1.827635575523479,65.805428034297293,1.4709477464446894,0,0,null,null,{"$f":"HLOOKUP(AD$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":2.354695173296276},{"$f":"HLOOKUP(AD$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.4567378412063072},37698.876093692154,39332.58815011297,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A66,60),0),AL66:OFFSET(AL66,-MIN($A66,60),0))","v":1395075.9763106161},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A66,60),0),AM66:OFFSET(AM66,-MIN($A66,60),0))","v":1455532.7505777685},null,2003,35.197150040999631,1267.3005248171316,28.327949634737731,0,0,null,null,{"$f":"HLOOKUP(AS$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.6555490867506806},{"$f":"HLOOKUP(AS$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":1.7148550026077305},510450.54015384772,528736.15731000563,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A66,60),0),BA66:OFFSET(BA66,-MIN($A66,60),0))","v":18889615.804290872},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A66,60),0),BB66:OFFSET(BB66,-MIN($A66,60),0))","v":19566289.165670939},null,2003,194.49796787893229,7003.0492946648828,156.53905590978781,0,0,null,null,2363461.0570692001,4046727.7535484554,87461698.684821829,149752280.61479247,null,2003,2.9861371346418615,107.51816989441906,2.4033520399810255,0,0,null,null,{"$f":"HLOOKUP(BU$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":2.8574801106142718},{"$f":"HLOOKUP(BU$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.6427708589743717},74747.568635498901,95289.64481437752,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A66,60),0),CC66:OFFSET(CC66,-MIN($A66,60),0))","v":2766091.4089813288},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A66,60),0),CD66:OFFSET(CD66,-MIN($A66,60),0))","v":3526266.7762647909},null,2003,191.51183074429042,6895.531124770464,154.13570386980678,0,0,null,null,{"$f":"HLOOKUP(CJ$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.3642429402288878},{"$f":"HLOOKUP(CJ$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.355350099885607},2288713.488433701,3951438.1087340778,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A66,60),0),CR66:OFFSET(CR66,-MIN($A66,60),0))","v":84695607.275840506},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A66,60),0),CS66:OFFSET(CS66,-MIN($A66,60),0))","v":146226013.83852768},null,2003,18.466181792342457,664.88911316808162,14.862256380134216,0,0,null,null,179434.65923778171,419744.42971993692,6640117.9122153176,15532966.251756864,null,2003,7.9560768444128776E-3,0.28646468105130446,6.4033407215100223E-3,0,0,null,null,{"$f":"HLOOKUP(DL$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.7190517483304311},{"$f":"HLOOKUP(DL$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.8071378050658411},119.80971240893552,265.3393569851093,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A66,60),0),DT66:OFFSET(DT66,-MIN($A66,60),0))","v":4433.6507829833336},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A66,60),0),DU66:OFFSET(DU66,-MIN($A66,60),0))","v":9819.0874863128811},null,2003,18.458225715498045,664.60264848703025,14.855853039412706,0,0,null,null,{"$f":"HLOOKUP(EA$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.1089761278513171},{"$f":"HLOOKUP(EA$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.5942764839421453},179314.84952537279,419479.0903629518,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A66,60),0),EI66:OFFSET(EI66,-MIN($A66,60),0))","v":6635684.2614323338},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A66,60),0),EJ66:OFFSET(EJ66,-MIN($A66,60),0))","v":15523147.16427055}]
[54,2004,{"$f":"OFFSET('2012 NIA Shipments Data'!$R$14,A67,0)*$C$7","v":246.88633905919394},9049.833086301087,{"$f":"SUMPRODUCT(C67:OFFSET(C67,-MIN(A67,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A67,60),0))","v":208.72674155991859},0,null,{"$f":"SUMPRODUCT(F67:OFFSET(F67,-MIN($A67,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A67,60),0))","v":0},null,3052682.3747801925,4972057.572494193,114951404.93079104,187227144.25739747,null,2004,36.565273438168312,1340.3318410867696,30.913619635983235,0,0,{"$f":"SUMPRODUCT(S67:OFFSET(S67,-MIN($A67,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A67,60),0))","v":0},null,541346.36990629626,561018.48163454863,20384867.514882933,21125637.959852967,null,2004,1.8049529106393174,66.162115863376087,1.5259732115696658,0,0,{"$f":"SUMPRODUCT(AF67:OFFSET(AF67,-MIN($A67,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A67,60),0))","v":0},null,{"$f":"HLOOKUP(AD$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":2.354695173296276},{"$f":"HLOOKUP(AD$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.4567378412063072},37230.997822774916,38844.433986348558,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A67,60),0),AL67:OFFSET(AL67,-MIN($A67,60),0))","v":1401965.5441589658},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A67,60),0),AM67:OFFSET(AM67,-MIN($A67,60),0))","v":1462720.8835618382},null,2004,34.760320527528997,1274.1697252233935,29.387646424413571,0,0,{"$f":"SUMPRODUCT(AU67:OFFSET(AU67,-MIN($A67,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A67,60),0))","v":0},null,{"$f":"HLOOKUP(AS$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.6555490867506806},{"$f":"HLOOKUP(AS$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":1.7148550026077305},504115.37208352133,522174.04764820007,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A67,60),0),BA67:OFFSET(BA67,-MIN($A67,60),0))","v":18982901.970723968},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A67,60),0),BB67:OFFSET(BB67,-MIN($A67,60),0))","v":19662917.076291129},null,2004,192.08406639598232,7041.0082066340274,162.39489571271764,0,0,{"$f":"SUMPRODUCT(BJ67:OFFSET(BJ67,-MIN($A67,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A67,60),0))","v":0},null,2334128.2973865634,3996504.0816411683,87893627.352115318,150491830.65741396,null,2004,2.9490763831275277,108.1009549890799,2.4932570445460462,0,0,{"$f":"SUMPRODUCT(BW67:OFFSET(BW67,-MIN($A67,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A67,60),0))","v":0},null,{"$f":"HLOOKUP(BU$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":2.8574801106142718},{"$f":"HLOOKUP(BU$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.6427708589743717},73819.881478950061,94107.011301875318,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A67,60),0),CC67:OFFSET(CC67,-MIN($A67,60),0))","v":2779751.721939561},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A67,60),0),CD67:OFFSET(CD67,-MIN($A67,60),0))","v":3543681.2071767938},null,2004,189.13499001285479,6932.9072516449478,159.90163866817159,0,0,{"$f":"SUMPRODUCT(CL67:OFFSET(CL67,-MIN($A67,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A67,60),0))","v":0},null,{"$f":"HLOOKUP(CJ$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.3642429402288878},{"$f":"HLOOKUP(CJ$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.355350099885607},2260308.4159076135,3902397.0703392932,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A67,60),0),CR67:OFFSET(CR67,-MIN($A67,60),0))","v":85113875.630175754},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A67,60),0),CS67:OFFSET(CS67,-MIN($A67,60),0))","v":146948149.45023715},null,2004,18.236999225043316,668.49303858028998,15.41822621121773,0,0,{"$f":"SUMPRODUCT(DA67:OFFSET(DA67,-MIN($A67,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A67,60),0))","v":0},null,177207.70748733298,414535.00921847613,6672910.0637927763,15609675.640130544,null,2004,7.8573344981424688E-3,0.28801741717420737,6.6428779874709775E-3,0,0,{"$f":"SUMPRODUCT(DN67:OFFSET(DN67,-MIN($A67,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A67,60),0))","v":0},null,{"$f":"HLOOKUP(DL$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.7190517483304311},{"$f":"HLOOKUP(DL$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.8071378050658411},118.32276195073966,262.0462476827538,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A67,60),0),DT67:OFFSET(DT67,-MIN($A67,60),0))","v":4455.5463201468601},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A67,60),0),DU67:OFFSET(DU67,-MIN($A67,60),0))","v":9867.578945268926},null,2004,18.229141890545172,668.2050211631157,15.411583333230258,0,0,{"$f":"SUMPRODUCT(EC67:OFFSET(EC67,-MIN($A67,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A67,60),0))","v":0},null,{"$f":"HLOOKUP(EA$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.1089761278513171},{"$f":"HLOOKUP(EA$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.5942764839421453},177089.38472538223,414272.96297079336,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A67,60),0),EI67:OFFSET(EI67,-MIN($A67,60),0))","v":6668454.5174726294},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A67,60),0),EJ67:OFFSET(EJ67,-MIN($A67,60),0))","v":15599808.061185274}]
[55,2005,{"$f":"OFFSET('2012 NIA Shipments Data'!$R$14,A68,0)*$C$7","v":294.08686580937848},9087.992683800363,{"$f":"SUMPRODUCT(C68:OFFSET(C68,-MIN(A68,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A68,60),0))","v":216.1602199988312},{"$f":"IF(B68<$G$4, 0, C68)","v":294.08686580937848},{"$f":"F68","v":294.08686580937848},{"$f":"SUMPRODUCT(F68:OFFSET(F68,-MIN($A68,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A68,60),0))","v":294.08686580937848},null,3636304.0390638625,5922631.5789308213,116006859.63030314,188946216.49841693,{"$f":"C68/H68","v":1},2005,{"$f":"C68*$T$4","v":43.55594037268942},1345.9834948889547,32.014560144685902,43.55594037268942,{"$f":"G68*$T$4","v":43.55594037268942},{"$f":"SUMPRODUCT(S68:OFFSET(S68,-MIN($A68,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A68,60),0))","v":43.55594037268942},null,644842.71527415817,668275.80478433392,20572036.207866453,21319608.219532207,null,2005,{"$f":"P68*$AG$4","v":2.1500296308260429},66.441095562445739,1.5803183754034291,2.1500296308260429,2.1500296308260429,{"$f":"SUMPRODUCT(AF68:OFFSET(AF68,-MIN($A68,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A68,60),0))","v":2.1500296308260429},null,{"$f":"HLOOKUP(AD$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":2.354695173296276},{"$f":"HLOOKUP(AD$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.4567378412063072},44348.940092754499,46270.838186982859,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A68,60),0),AL68:OFFSET(AL68,-MIN($A68,60),0))","v":1414838.0368703648},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A68,60),0),AM68:OFFSET(AM68,-MIN($A68,60),0))","v":1476151.2164190954},null,2005,{"$f":"P68*$AV$4","v":41.40591074186338},1279.542399326509,30.434241769282472,41.40591074186338,41.40591074186338,{"$f":"SUMPRODUCT(AU68:OFFSET(AU68,-MIN($A68,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A68,60),0))","v":41.40591074186338},null,{"$f":"HLOOKUP(AS$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.6555490867506806},{"$f":"HLOOKUP(AS$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":1.7148550026077305},600493.77518140362,622004.96659735101,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A68,60),0),BA68:OFFSET(BA68,-MIN($A68,60),0))","v":19157198.170996089},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A68,60),0),BB68:OFFSET(BB68,-MIN($A68,60),0))","v":19843457.00311311},null,2005,{"$f":"C68*$BK$4","v":228.80731786772128},7070.6973773172931,168.17833748375401,228.80731786772128,228.80731786772128,{"$f":"SUMPRODUCT(BJ68:OFFSET(BJ68,-MIN($A68,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A68,60),0))","v":228.80731786772128},null,2780374.4751175316,4760568.6245865664,88700644.387721017,151873608.54869932,null,2005,{"$f":"BG68*$BX$4","v":3.5128903196968331},108.55677432766139,2.58205051846697,3.5128903196968331,3.5128903196968331,{"$f":"SUMPRODUCT(BW68:OFFSET(BW68,-MIN($A68,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A68,60),0))","v":3.5128903196968331},null,{"$f":"HLOOKUP(BU$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":2.8574801106142718},{"$f":"HLOOKUP(BU$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.6427708589743717},87933.004561095251,112098.69330931554,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A68,60),0),CC68:OFFSET(CC68,-MIN($A68,60),0))","v":2805274.698541407},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A68,60),0),CD68:OFFSET(CD68,-MIN($A68,60),0))","v":3576218.3909192579},null,2005,{"$f":"BG68*$CM$4","v":225.29442754802443},6962.1406029896316,165.59628696528702,225.29442754802443,225.29442754802443,{"$f":"SUMPRODUCT(CL68:OFFSET(CL68,-MIN($A68,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A68,60),0))","v":225.29442754802443},null,{"$f":"HLOOKUP(CJ$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.3642429402288878},{"$f":"HLOOKUP(CJ$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.355350099885607},2692441.4705564366,4648469.9312772509,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A68,60),0),CR68:OFFSET(CR68,-MIN($A68,60),0))","v":85895369.689179614},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A68,60),0),CS68:OFFSET(CS68,-MIN($A68,60),0))","v":148297390.15778005},null,2005,{"$f":"C68*$DB$4","v":21.723607568967786},671.31181159411562,15.967322370391294,21.723607568967786,21.723607568967786,{"$f":"SUMPRODUCT(DA68:OFFSET(DA68,-MIN($A68,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A68,60),0))","v":21.723607568967786},null,211086.8486721731,493787.14955992054,6734179.0347156823,15752999.730185427,null,2005,{"$f":"CX68*$DO$4","v":9.3595250550521439E-3},0.28923187368487885,6.8794537607674601E-3,9.3595250550521439E-3,9.3595250550521439E-3,{"$f":"SUMPRODUCT(DN68:OFFSET(DN68,-MIN($A68,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A68,60),0))","v":9.3595250550521439E-3},null,{"$f":"HLOOKUP(DL$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.7190517483304311},{"$f":"HLOOKUP(DL$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.8071378050658411},140.94408928660559,312.14509466905764,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A68,60),0),DT68:OFFSET(DT68,-MIN($A68,60),0))","v":4496.4560185130904},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A68,60),0),DU68:OFFSET(DU68,-MIN($A68,60),0))","v":9958.1805571140521},null,2005,{"$f":"CX68*$ED$4","v":21.714248043912733},671.02257972043071,15.960442916630527,21.714248043912733,21.714248043912733,{"$f":"SUMPRODUCT(EC68:OFFSET(EC68,-MIN($A68,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A68,60),0))","v":21.714248043912733},null,{"$f":"HLOOKUP(EA$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.1089761278513171},{"$f":"HLOOKUP(EA$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.5942764839421453},210945.90458288649,493475.00446525146,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A68,60),0),EI68:OFFSET(EI68,-MIN($A68,60),0))","v":6729682.5786971692},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A68,60),0),EJ68:OFFSET(EJ68,-MIN($A68,60),0))","v":15743041.549628314}]
[56,2006,{"$f":"OFFSET('2012 NIA Shipments Data'!$R$14,A69,0)*$C$7","v":295.45271254177919},9165.9193296109097,{"$f":"SUMPRODUCT(C69:OFFSET(C69,-MIN(A69,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A69,60),0))","v":223.68365740499311},295.45271254177919,{"$f":"F69","v":295.45271254177919},{"$f":"SUMPRODUCT(F69:OFFSET(F69,-MIN($A69,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A69,60),0))","v":589.53957835115762},null,3653192.3620976107,5950138.4414594583,116987289.71550204,190543092.37049818,{"$f":"C69/H69","v":0.50115840121898247},2006,43.758230055606575,1357.5248751169584,33.12882408897525,43.758230055606575,43.758230055606575,{"$f":"SUMPRODUCT(S69:OFFSET(S69,-MIN($A69,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A69,60),0))","v":87.314170428295995},null,647837.60018051264,671379.52151032584,20745900.436897997,21499790.541247454,null,2006,2.1600151530891551,67.010806817868357,1.6353212171807898,2.1600151530891551,2.1600151530891551,{"$f":"SUMPRODUCT(AF69:OFFSET(AF69,-MIN($A69,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A69,60),0))","v":4.3100447839151981},null,{"$f":"HLOOKUP(AD$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":2.354695173296276},{"$f":"HLOOKUP(AD$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.4567378412063072},44554.912755778452,46485.736846156906,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A69,60),0),AL69:OFFSET(AL69,-MIN($A69,60),0))","v":1426795.5175008394},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A69,60),0),AM69:OFFSET(AM69,-MIN($A69,60),0))","v":1488626.8843881479},null,2006,41.598214902517419,1290.51406829909,31.493502871794462,41.598214902517419,41.598214902517419,{"$f":"SUMPRODUCT(AU69:OFFSET(AU69,-MIN($A69,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A69,60),0))","v":83.004125644380792},null,{"$f":"HLOOKUP(AS$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.6555490867506806},{"$f":"HLOOKUP(AS$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":1.7148550026077305},603282.68742473423,624893.78466416895,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A69,60),0),BA69:OFFSET(BA69,-MIN($A69,60),0))","v":19319104.919397157},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A69,60),0),BB69:OFFSET(BB69,-MIN($A69,60),0))","v":20011163.656859305},null,2006,229.86998255558112,7131.3263577012594,174.03176969777672,229.86998255558112,229.86998255558112,{"$f":"SUMPRODUCT(BJ69:OFFSET(BJ69,-MIN($A69,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A69,60),0))","v":458.67730042330243},null,2793287.5488831294,4782678.4426580602,89450296.439430669,153157165.87835538,null,2006,3.5292054643777591,109.48761412889124,2.6719185591977723,3.5292054643777591,3.5292054643777591,{"$f":"SUMPRODUCT(BW69:OFFSET(BW69,-MIN($A69,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A69,60),0))","v":7.0420957840745917},null,{"$f":"HLOOKUP(BU$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":2.8574801106142718},{"$f":"HLOOKUP(BU$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.6427708589743717},88341.397525600507,112619.32055168333,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A69,60),0),CC69:OFFSET(CC69,-MIN($A69,60),0))","v":2828983.4319771919},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A69,60),0),CD69:OFFSET(CD69,-MIN($A69,60),0))","v":3606442.7424177197},null,2006,226.34077709120336,7021.838743572368,171.35985113857896,226.34077709120336,226.34077709120336,{"$f":"SUMPRODUCT(CL69:OFFSET(CL69,-MIN($A69,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A69,60),0))","v":451.63520463922782},null,{"$f":"HLOOKUP(CJ$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.3642429402288878},{"$f":"HLOOKUP(CJ$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.355350099885607},2704946.1513575288,4670059.122106377,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A69,60),0),CR69:OFFSET(CR69,-MIN($A69,60),0))","v":86621313.007453471},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A69,60),0),CS69:OFFSET(CS69,-MIN($A69,60),0))","v":149550723.13593766},null,2006,21.824499930591521,677.06809679269202,16.523063618241139,21.824499930591521,21.824499930591521,{"$f":"SUMPRODUCT(DA69:OFFSET(DA69,-MIN($A69,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A69,60),0))","v":43.548107499559308},null,212067.21303396858,496080.47729107138,6791092.8391733831,15886135.950895341,null,2006,9.4029941051849437E-3,0.29171194497916353,7.118892542602521E-3,9.4029941051849437E-3,9.4029941051849437E-3,{"$f":"SUMPRODUCT(DN69:OFFSET(DN69,-MIN($A69,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A69,60),0))","v":1.8762519160237086E-2},null,{"$f":"HLOOKUP(DL$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.7190517483304311},{"$f":"HLOOKUP(DL$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.8071378050658411},141.59868507507608,313.59481040666907,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A69,60),0),DT69:OFFSET(DT69,-MIN($A69,60),0))","v":4534.4577433367167},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A69,60),0),DU69:OFFSET(DU69,-MIN($A69,60),0))","v":10042.341957941137},null,2006,21.815096936486334,676.77638484771285,16.515944725698535,21.815096936486334,21.815096936486334,{"$f":"SUMPRODUCT(EC69:OFFSET(EC69,-MIN($A69,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A69,60),0))","v":43.529344980399067},null,{"$f":"HLOOKUP(EA$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.1089761278513171},{"$f":"HLOOKUP(EA$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.5942764839421453},211925.61434889352,495766.8824806647,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A69,60),0),EI69:OFFSET(EI69,-MIN($A69,60),0))","v":6786558.3814300466},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A69,60),0),EJ69:OFFSET(EJ69,-MIN($A69,60),0))","v":15876093.608937399}]
[57,2007,{"$f":"OFFSET('2012 NIA Shipments Data'!$R$14,A70,0)*$C$7","v":373.8724140240347},9237.6883847476947,{"$f":"SUMPRODUCT(C70:OFFSET(C70,-MIN(A70,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A70,60),0))","v":230.93396067399263},373.8724140240347,373.8724140240347,{"$f":"SUMPRODUCT(F70:OFFSET(F70,-MIN($A70,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A70,60),0))","v":961.94148806366411},null,4622830.6234232346,7529437.1263255235,118844332.80653825,193567752.00738537,0.38866440283870024,2007,55.372634637751972,1368.1542810835895,34.202635311381727,55.372634637751972,55.372634637751972,{"$f":"SUMPRODUCT(S70:OFFSET(S70,-MIN($A70,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A70,60),0))","v":142.46901499938031},null,819788.06486935075,849578.53415501176,21075218.52920834,21841075.800359312,null,2007,2.733331072395353,67.535500753776702,1.6883272119161274,2.733331072395353,2.733331072395353,{"$f":"SUMPRODUCT(AF70:OFFSET(AF70,-MIN($A70,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A70,60),0))","v":7.0326251965238864},null,{"$f":"HLOOKUP(AD$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":2.354695173296276},{"$f":"HLOOKUP(AD$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.4567378412063072},56380.774592745023,58824.082212144436,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A70,60),0),AL70:OFFSET(AL70,-MIN($A70,60),0))","v":1449444.3092160749},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A70,60),0),AM70:OFFSET(AM70,-MIN($A70,60),0))","v":1512257.1802733385},null,2007,52.63930356535662,1300.6187803298128,32.514308099465602,52.63930356535662,52.63930356535662,{"$f":"SUMPRODUCT(AU70:OFFSET(AU70,-MIN($A70,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A70,60),0))","v":135.43638980285644},null,{"$f":"HLOOKUP(AS$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.6555490867506806},{"$f":"HLOOKUP(AS$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":1.7148550026077305},763407.29027660575,790754.45194286737,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A70,60),0),BA70:OFFSET(BA70,-MIN($A70,60),0))","v":19625774.219992265},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A70,60),0),BB70:OFFSET(BB70,-MIN($A70,60),0))","v":20328818.620085973},null,2007,290.8825732224916,7187.1645705590636,179.6726963680029,290.8825732224916,290.8825732224916,{"$f":"SUMPRODUCT(BJ70:OFFSET(BJ70,-MIN($A70,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A70,60),0))","v":748.41578260824394},null,3534688.0046550175,6052107.355773312,90870220.39354527,155588365.51917753,null,2007,4.465934853676945,110.34490103407123,2.7585239915704083,4.465934853676945,4.465934853676945,{"$f":"SUMPRODUCT(BW70:OFFSET(BW70,-MIN($A70,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A70,60),0))","v":11.490465350206909},null,{"$f":"HLOOKUP(BU$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":2.8574801106142718},{"$f":"HLOOKUP(BU$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.6427708589743717},111789.16337240493,142510.98552513859,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A70,60),0),CC70:OFFSET(CC70,-MIN($A70,60),0))","v":2873890.3970824196},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A70,60),0),CD70:OFFSET(CD70,-MIN($A70,60),0))","v":3663691.0092534716},null,2007,286.41663836881463,7076.8196695249926,176.9141723764325,286.41663836881463,286.41663836881463,{"$f":"SUMPRODUCT(CL70:OFFSET(CL70,-MIN($A70,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A70,60),0))","v":736.92531725803701},null,{"$f":"HLOOKUP(CJ$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.3642429402288878},{"$f":"HLOOKUP(CJ$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.355350099885607},3422898.8412826126,5909596.3702481734,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A70,60),0),CR70:OFFSET(CR70,-MIN($A70,60),0))","v":87996329.996462852},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A70,60),0),CS70:OFFSET(CS70,-MIN($A70,60),0))","v":151924674.50992405},null,2007,27.617206163791117,682.36953310504236,17.058628994608,27.617206163791117,27.617206163791117,{"$f":"SUMPRODUCT(DA70:OFFSET(DA70,-MIN($A70,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A70,60),0))","v":71.056690456039888},null,268354.55389886611,627751.23639719933,6898893.8837846527,16138310.687848523,null,2007,1.189875724922357E-2,0.29399604654174588,7.34963863497277E-3,1.189875724922357E-2,1.189875724922357E-2,{"$f":"SUMPRODUCT(DN70:OFFSET(DN70,-MIN($A70,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A70,60),0))","v":3.0614476556942827E-2},null,{"$f":"HLOOKUP(DL$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.7190517483304311},{"$f":"HLOOKUP(DL$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.8071378050658411},179.18211600159759,396.82982695774569,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A70,60),0),DT70:OFFSET(DT70,-MIN($A70,60),0))","v":4606.4372160156481},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A70,60),0),DU70:OFFSET(DU70,-MIN($A70,60),0))","v":10201.752965719586},null,2007,27.605307406541893,682.07553705850057,17.051279355973026,27.605307406541893,27.605307406541893,{"$f":"SUMPRODUCT(EC70:OFFSET(EC70,-MIN($A70,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A70,60),0))","v":71.026075979482954},null,{"$f":"HLOOKUP(EA$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.1089761278513171},{"$f":"HLOOKUP(EA$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.5942764839421453},268175.3717828645,627354.40657024155,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A70,60),0),EI70:OFFSET(EI70,-MIN($A70,60),0))","v":6894287.4465686372},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A70,60),0),EJ70:OFFSET(EJ70,-MIN($A70,60),0))","v":16128108.934882803}]
[58,2008,{"$f":"OFFSET('2012 NIA Shipments Data'!$R$14,A71,0)*$C$7","v":362.05653408119673},9380.6268380977381,{"$f":"SUMPRODUCT(C71:OFFSET(C71,-MIN(A71,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A71,60),0))","v":238.46354389151679},362.05653408119673,362.05653408119673,{"$f":"SUMPRODUCT(F71:OFFSET(F71,-MIN($A71,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A71,60),0))","v":1321.0564399074383},null,4476730.484462643,7291476.4697361598,120465627.73237871,196208436.73104641,0.27406590902850808,2008,53.622635497788018,1389.3242804099598,35.317809485349294,53.622635497788018,53.622635497788018,{"$f":"SUMPRODUCT(S71:OFFSET(S71,-MIN($A71,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A71,60),0))","v":195.65598540827725},null,793879.44741129724,822728.41741721332,21362730.302428573,22139035.530821703,null,2008,2.6469467589665054,68.580504614255943,1.7433749848960358,2.6469467589665054,2.6469467589665054,{"$f":"SUMPRODUCT(AF71:OFFSET(AF71,-MIN($A71,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A71,60),0))","v":9.6580664422993685},null,{"$f":"HLOOKUP(AD$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":2.354695173296276},{"$f":"HLOOKUP(AD$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.4567378412063072},54598.914154041304,56965.003373763902,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A71,60),0),AL71:OFFSET(AL71,-MIN($A71,60),0))","v":1469217.8789633659},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A71,60),0),AM71:OFFSET(AM71,-MIN($A71,60),0))","v":1532887.6540623929},null,2008,50.975688738821518,1320.7437757957039,33.574434500453258,50.975688738821518,50.975688738821518,{"$f":"SUMPRODUCT(AU71:OFFSET(AU71,-MIN($A71,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A71,60),0))","v":185.99791896597787},null,{"$f":"HLOOKUP(AS$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.6555490867506806},{"$f":"HLOOKUP(AS$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":1.7148550026077305},739280.53325725591,765763.41404344945,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A71,60),0),BA71:OFFSET(BA71,-MIN($A71,60),0))","v":19893512.423465207},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A71,60),0),BB71:OFFSET(BB71,-MIN($A71,60),0))","v":20606147.876759309},null,2008,281.68950779766521,7298.3744474135528,185.53091018493757,281.68950779766521,281.68950779766521,{"$f":"SUMPRODUCT(BJ71:OFFSET(BJ71,-MIN($A71,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A71,60),0))","v":1027.8166620437428},null,3422977.5720802625,5860836.2931471532,92109887.643593162,157710928.88908333,null,2008,4.3247932554091726,112.05231189617777,2.8484654444924753,4.3247932554091726,4.3247932554091726,{"$f":"SUMPRODUCT(BW71:OFFSET(BW71,-MIN($A71,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A71,60),0))","v":15.780121178658932},null,{"$f":"HLOOKUP(BU$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":2.8574801106142718},{"$f":"HLOOKUP(BU$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.6427708589743717},108256.17381829003,138007.06217498652,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A71,60),0),CC71:OFFSET(CC71,-MIN($A71,60),0))","v":2913096.5065213628},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A71,60),0),CD71:OFFSET(CD71,-MIN($A71,60),0))","v":3713671.7151304535},null,2008,277.36471454225602,7186.3221355173746,182.68244474044508,277.36471454225602,277.36471454225602,{"$f":"SUMPRODUCT(CL71:OFFSET(CL71,-MIN($A71,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A71,60),0))","v":1012.0365408650837},null,{"$f":"HLOOKUP(CJ$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.3642429402288878},{"$f":"HLOOKUP(CJ$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.355350099885607},3314721.3982619722,5722829.2309721671,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A71,60),0),CR71:OFFSET(CR71,-MIN($A71,60),0))","v":89196791.137071803},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A71,60),0),CS71:OFFSET(CS71,-MIN($A71,60),0))","v":153997257.17395288},null,2008,26.744390785743509,692.92811027422556,17.614824221229931,26.744390785743509,26.744390785743509,{"$f":"SUMPRODUCT(DA71:OFFSET(DA71,-MIN($A71,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A71,60),0))","v":97.583792455418362},null,259873.46497108287,607911.75917179335,6993009.7863569669,16358472.311141385,null,2008,1.152270841049657E-2,0.29854516515599672,7.5892730116545112E-3,1.152270841049657E-2,1.152270841049657E-2,{"$f":"SUMPRODUCT(DN71:OFFSET(DN71,-MIN($A71,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A71,60),0))","v":4.204356700671584E-2},null,{"$f":"HLOOKUP(DL$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.7190517483304311},{"$f":"HLOOKUP(DL$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.8071378050658411},173.51923665783721,384.28839994364017,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A71,60),0),DT71:OFFSET(DT71,-MIN($A71,60),0))","v":4669.2790285628771},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A71,60),0),DU71:OFFSET(DU71,-MIN($A71,60),0))","v":10340.92704266042},null,2008,26.732868077333013,692.62956510906952,17.607234948218277,26.732868077333013,26.732868077333013,{"$f":"SUMPRODUCT(EC71:OFFSET(EC71,-MIN($A71,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A71,60),0))","v":97.541748888411661},null,{"$f":"HLOOKUP(EA$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.1089761278513171},{"$f":"HLOOKUP(EA$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.5942764839421453},259699.94573442504,607527.47077184974,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A71,60),0),EI71:OFFSET(EI71,-MIN($A71,60),0))","v":6988340.5073284041},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A71,60),0),EJ71:OFFSET(EJ71,-MIN($A71,60),0))","v":16348131.384098724}]
[59,2009,{"$f":"OFFSET('2012 NIA Shipments Data'!$R$14,A72,0)*$C$7","v":258.44330733750314},9504.2198282874178,{"$f":"SUMPRODUCT(C72:OFFSET(C72,-MIN(A72,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A72,60),0))","v":245.61429970484733},258.44330733750314,258.44330733750314,{"$f":"SUMPRODUCT(F72:OFFSET(F72,-MIN($A72,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A72,60),0))","v":1574.6980994355067},null,3195581.1414901223,5204803.9928194806,120712672.06847388,196610810.28689736,0.16412244825223907,2009,38.276926285478318,1407.6291064223985,36.37687716240417,38.276926285478318,38.276926285478318,{"$f":"SUMPRODUCT(S72:OFFSET(S72,-MIN($A72,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A72,60),0))","v":233.22176029601192},null,566687.27312688658,587280.25383507984,21406539.824066296,22184437.056862384,null,2009,1.889444355615943,69.484076388326415,1.7956532015350188,1.889444355615943,1.889444355615943,{"$f":"SUMPRODUCT(AF72:OFFSET(AF72,-MIN($A72,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A72,60),0))","v":11.512406594813067},null,{"$f":"HLOOKUP(AD$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":2.354695173296276},{"$f":"HLOOKUP(AD$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.4567378412063072},38973.813818375398,40662.776358307303,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A72,60),0),AL72:OFFSET(AL72,-MIN($A72,60),0))","v":1472230.8708210432},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A72,60),0),AM72:OFFSET(AM72,-MIN($A72,60),0))","v":1536031.2164206749},null,2009,36.387481929862375,1338.1450300340721,34.581223960869153,36.387481929862375,36.387481929862375,{"$f":"SUMPRODUCT(AU72:OFFSET(AU72,-MIN($A72,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A72,60),0))","v":221.70935370119884},null,{"$f":"HLOOKUP(AS$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.6555490867506806},{"$f":"HLOOKUP(AS$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":1.7148550026077305},527713.45930851123,546617.4774767725,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A72,60),0),BA72:OFFSET(BA72,-MIN($A72,60),0))","v":19934308.953245252},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A72,60),0),BB72:OFFSET(BB72,-MIN($A72,60),0))","v":20648405.840441708},null,2009,201.07569173485842,7394.53304502628,191.09438631595151,201.07569173485842,201.07569173485842,{"$f":"SUMPRODUCT(BJ72:OFFSET(BJ72,-MIN($A72,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A72,60),0))","v":1225.1565454704046},null,2443390.9110783348,4183583.9786968995,92298781.575157315,158034353.85648492,null,2009,3.0871252615709155,113.52863970709446,2.9338817748206951,3.0871252615709155,3.0871252615709155,{"$f":"SUMPRODUCT(BW72:OFFSET(BW72,-MIN($A72,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A72,60),0))","v":18.809890386392038},null,{"$f":"HLOOKUP(BU$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":2.8574801106142718},{"$f":"HLOOKUP(BU$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.6427708589743717},77275.45553708465,98512.243881882488,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A72,60),0),CC72:OFFSET(CC72,-MIN($A72,60),0))","v":2919070.5258825812},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A72,60),0),CD72:OFFSET(CD72,-MIN($A72,60),0))","v":3721287.510445761},null,2009,197.98856647328751,7281.004405319185,188.16050454113082,197.98856647328751,197.98856647328751,{"$f":"SUMPRODUCT(CL72:OFFSET(CL72,-MIN($A72,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A72,60),0))","v":1206.3466550840126},null,{"$f":"HLOOKUP(CJ$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.3642429402288878},{"$f":"HLOOKUP(CJ$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.355350099885607},2366115.4555412503,4085071.7348150169,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A72,60),0),CR72:OFFSET(CR72,-MIN($A72,60),0))","v":89379711.049274728},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A72,60),0),CS72:OFFSET(CS72,-MIN($A72,60),0))","v":154313066.34603915},null,2009,19.090689317166404,702.0576768387391,18.143036226491656,19.090689317166404,19.090689317166404,{"$f":"SUMPRODUCT(DA72:OFFSET(DA72,-MIN($A72,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A72,60),0))","v":116.31979366909034},null,185502.95728490068,433939.76028750103,7007350.6692502638,16392019.37355005,null,2009,8.2251432877787599E-3,0.30247860055483877,7.8168509349773718E-3,8.2251432877787599E-3,8.2251432877787599E-3,{"$f":"SUMPRODUCT(DN72:OFFSET(DN72,-MIN($A72,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A72,60),0))","v":5.0115894415233037E-2},null,{"$f":"HLOOKUP(DL$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.7190517483304311},{"$f":"HLOOKUP(DL$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.8071378050658411},123.86155527432963,274.31286471575794,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A72,60),0),DT72:OFFSET(DT72,-MIN($A72,60),0))","v":4678.8545312134465},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A72,60),0),DU72:OFFSET(DU72,-MIN($A72,60),0))","v":10362.133651582408},null,2009,19.082464173878623,701.75519823818422,18.135219375556677,19.082464173878623,19.082464173878623,{"$f":"SUMPRODUCT(EC72:OFFSET(EC72,-MIN($A72,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A72,60),0))","v":116.2696777746751},null,{"$f":"HLOOKUP(EA$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.1089761278513171},{"$f":"HLOOKUP(EA$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.5942764839421453},185379.09572962634,433665.44742278528,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A72,60),0),EI72:OFFSET(EI72,-MIN($A72,60),0))","v":7002671.8147190502},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A72,60),0),EJ72:OFFSET(EJ72,-MIN($A72,60),0))","v":16381657.239898467}]
[60,2010,{"$f":"OFFSET('2012 NIA Shipments Data'!$R$14,A73,0)*$C$7","v":266.49184976874199},9517.0488359200754,{"$f":"SUMPRODUCT(C73:OFFSET(C73,-MIN(A73,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A73,60),0))","v":252.30843212627019},266.49184976874199,266.49184976874199,{"$f":"SUMPRODUCT(F73:OFFSET(F73,-MIN($A73,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A73,60),0))","v":1834.5865513712813},null,3295099.1776687964,5366894.0318847336,120970817.2917029,197031264.41686612,0.14525989497173072,2010,39.468961275743155,1409.529155545473,37.368316313526854,39.468961275743155,39.468961275743155,{"$f":"SUMPRODUCT(S73:OFFSET(S73,-MIN($A73,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A73,60),0))","v":271.71272073013876},null,584335.26954820054,605569.5649057189,21452317.917672824,22231878.691266816,null,2010,1.9482861698006699,69.577867542407347,1.8445931058014726,1.9482861698006699,1.9482861698006699,{"$f":"SUMPRODUCT(AF73:OFFSET(AF73,-MIN($A73,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A73,60),0))","v":13.412416208753488},null,{"$f":"HLOOKUP(AD$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":2.354695173296276},{"$f":"HLOOKUP(AD$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.4567378412063072},40187.551552410652,41929.112423510254,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A73,60),0),AL73:OFFSET(AL73,-MIN($A73,60),0))","v":1475379.2508567132},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A73,60),0),AM73:OFFSET(AM73,-MIN($A73,60),0))","v":1539316.0341159105},null,2010,37.520675105942487,1339.9512880030657,35.523723207725382,37.520675105942487,37.520675105942487,{"$f":"SUMPRODUCT(AU73:OFFSET(AU73,-MIN($A73,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A73,60),0))","v":258.30030452138527},null,{"$f":"HLOOKUP(AS$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.6555490867506806},{"$f":"HLOOKUP(AS$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":1.7148550026077305},544147.71799578983,563640.45248220861,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A73,60),0),BA73:OFFSET(BA73,-MIN($A73,60),0))","v":19976938.666816112},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A73,60),0),BB73:OFFSET(BB73,-MIN($A73,60),0))","v":20692562.657150906},null,2010,207.33766947183759,7404.5143504451889,196.30259743609693,207.33766947183759,207.33766947183759,{"$f":"SUMPRODUCT(BJ73:OFFSET(BJ73,-MIN($A73,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A73,60),0))","v":1427.356597718785},null,2519483.9452780392,4313870.7851693956,92496163.417222485,158372311.85919568,null,2010,3.1832657223716865,113.68188319384471,3.0138437034748891,3.1832657223716865,3.1832657223716865,{"$f":"SUMPRODUCT(BW73:OFFSET(BW73,-MIN($A73,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A73,60),0))","v":21.914278011774602},null,{"$f":"HLOOKUP(BU$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":2.8574801106142718},{"$f":"HLOOKUP(BU$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.6427708589743717},79681.997959060856,101580.15066208963,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A73,60),0),CC73:OFFSET(CC73,-MIN($A73,60),0))","v":2925312.9865920744},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A73,60),0),CD73:OFFSET(CD73,-MIN($A73,60),0))","v":3729245.5199788339},null,2010,204.1544037494659,7290.8324672513445,193.28875373262204,204.1544037494659,204.1544037494659,{"$f":"SUMPRODUCT(CL73:OFFSET(CL73,-MIN($A73,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A73,60),0))","v":1405.4423197070105},null,{"$f":"HLOOKUP(CJ$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.3642429402288878},{"$f":"HLOOKUP(CJ$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.355350099885607},2439801.9473189781,4212290.6345073059,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A73,60),0),CR73:OFFSET(CR73,-MIN($A73,60),0))","v":89570850.430630416},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A73,60),0),CS73:OFFSET(CS73,-MIN($A73,60),0))","v":154643066.33921686},null,2010,19.685219021161238,703.00532992941396,18.637518376646412,19.685219021161238,19.685219021161238,{"$f":"SUMPRODUCT(DA73:OFFSET(DA73,-MIN($A73,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A73,60),0))","v":135.51723292235766},null,191279.96284255685,447453.68180961872,7022335.956807578,16427073.866403624,null,2010,8.4812939129843678E-3,0.3028868929076402,8.0298964919345312E-3,8.4812939129843678E-3,8.4812939129843678E-3,{"$f":"SUMPRODUCT(DN73:OFFSET(DN73,-MIN($A73,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A73,60),0))","v":5.8387030464499015E-2},null,{"$f":"HLOOKUP(DL$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.7190517483304311},{"$f":"HLOOKUP(DL$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.8071378050658411},127.71890021196738,282.85562310189886,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A73,60),0),DT73:OFFSET(DT73,-MIN($A73,60),0))","v":4688.8603071334046},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A73,60),0),DU73:OFFSET(DU73,-MIN($A73,60),0))","v":10384.293175174922},null,2010,19.676737727248252,702.70244303650634,18.629488480154478,19.676737727248252,19.676737727248252,{"$f":"SUMPRODUCT(EC73:OFFSET(EC73,-MIN($A73,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A73,60),0))","v":135.45884589189313},null,{"$f":"HLOOKUP(EA$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.1089761278513171},{"$f":"HLOOKUP(EA$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.5942764839421453},191152.24394234488,447170.82618651685,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A73,60),0),EI73:OFFSET(EI73,-MIN($A73,60),0))","v":7017647.0965004442},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A73,60),0),EJ73:OFFSET(EJ73,-MIN($A73,60),0))","v":16416689.573228449}]
[61,2011,{"$f":"OFFSET('2012 NIA Shipments Data'!$R$14,A74,0)*$C$7","v":266.14627749441092},9531.2322535625462,{"$f":"SUMPRODUCT(C74:OFFSET(C74,-MIN(A74,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A74,60),0))","v":258.74243665947688},266.14627749441092,266.14627749441092,{"$f":"SUMPRODUCT(F74:OFFSET(F74,-MIN($A74,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A74,60),0))","v":2092.8358425641709},null,3290826.2705687801,5359934.5328295017,121141918.48272558,197309945.54645735,0.12717016408144313,2011,39.417780053032672,1411.6298005076892,38.321229042338111,39.417780053032672,39.417780053032672,{"$f":"SUMPRODUCT(S74:OFFSET(S74,-MIN($A74,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A74,60),0))","v":309.96091211920174},null,583577.53504996025,604784.29491719289,21482660.088025041,22263323.472809259,null,2011,1.9457597372537458,69.681560606406535,1.8916312499674552,1.9457597372537458,1.9457597372537458,{"$f":"SUMPRODUCT(AF74:OFFSET(AF74,-MIN($A74,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A74,60),0))","v":15.300442138359035},null,{"$f":"HLOOKUP(AD$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":2.354695173296276},{"$f":"HLOOKUP(AD$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.4567378412063072},40135.438500541277,41874.741009324607,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A74,60),0),AL74:OFFSET(AL74,-MIN($A74,60),0))","v":1477466.0280868197},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A74,60),0),AM74:OFFSET(AM74,-MIN($A74,60),0))","v":1541493.2435676947},null,2011,37.472020315778927,1341.9482399012827,36.429597792370657,37.472020315778927,37.472020315778927,{"$f":"SUMPRODUCT(AU74:OFFSET(AU74,-MIN($A74,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A74,60),0))","v":294.66046998084272},null,{"$f":"HLOOKUP(AS$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.6555490867506806},{"$f":"HLOOKUP(AS$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":1.7148550026077305},543442.09654941899,562909.55390786834,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A74,60),0),BA74:OFFSET(BA74,-MIN($A74,60),0))","v":20005194.059938222},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A74,60),0),BB74:OFFSET(BB74,-MIN($A74,60),0))","v":20721830.229241565},null,2011,207.06880515176152,7415.549422480929,201.30842221626921,207.06880515176152,207.06880515176152,{"$f":"SUMPRODUCT(BJ74:OFFSET(BJ74,-MIN($A74,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A74,60),0))","v":1628.2813397893326},null,2516216.8142274427,4308276.7899320358,92626990.042023674,158596313.74486351,null,2011,3.1791378348718071,113.85130521274149,3.0906983844188436,3.1791378348718071,3.1791378348718071,{"$f":"SUMPRODUCT(BW74:OFFSET(BW74,-MIN($A74,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A74,60),0))","v":24.999085735517355},null,{"$f":"HLOOKUP(BU$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":2.8574801106142718},{"$f":"HLOOKUP(BU$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.6427708589743717},79578.670636736177,101448.42699503693,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A74,60),0),CC74:OFFSET(CC74,-MIN($A74,60),0))","v":2929450.5509015978},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A74,60),0),CD74:OFFSET(CD74,-MIN($A74,60),0))","v":3734520.1669091405},null,2011,203.8896673168897,7301.6981172681872,198.21772383185035,203.8896673168897,203.8896673168897,{"$f":"SUMPRODUCT(CL74:OFFSET(CL74,-MIN($A74,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A74,60),0))","v":1603.2822540538152},null,{"$f":"HLOOKUP(CJ$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.3642429402288878},{"$f":"HLOOKUP(CJ$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.355350099885607},2436638.1435907064,4206828.3629369987,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A74,60),0),CR74:OFFSET(CR74,-MIN($A74,60),0))","v":89697539.491122082},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A74,60),0),CS74:OFFSET(CS74,-MIN($A74,60),0))","v":154861793.57795438},null,2011,19.659692289616725,704.05303057392882,19.11278540086958,19.659692289616725,19.659692289616725,{"$f":"SUMPRODUCT(DA74:OFFSET(DA74,-MIN($A74,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A74,60),0))","v":154.59359065563626},null,191031.9212913769,446873.44798027293,7032268.3526768545,16450308.328784591,null,2011,8.4702958279422799E-3,0.30333829032869009,8.2346632926113741E-3,8.4702958279422799E-3,8.4702958279422799E-3,{"$f":"SUMPRODUCT(DN74:OFFSET(DN74,-MIN($A74,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A74,60),0))","v":6.6605999049570125E-2},null,{"$f":"HLOOKUP(DL$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.7190517483304311},{"$f":"HLOOKUP(DL$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.8071378050658411},127.55328122264515,282.48883116785856,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A74,60),0),DT74:OFFSET(DT74,-MIN($A74,60),0))","v":4695.4922337505077},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A74,60),0),DU74:OFFSET(DU74,-MIN($A74,60),0))","v":10398.980725197147},null,2011,19.651221993788781,703.7496922836001,19.104550737576968,19.651221993788781,19.651221993788781,{"$f":"SUMPRODUCT(EC74:OFFSET(EC74,-MIN($A74,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A74,60),0))","v":154.52698465658671},null,{"$f":"HLOOKUP(EA$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.1089761278513171},{"$f":"HLOOKUP(EA$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.5942764839421453},190904.36801015426,446590.95914910507,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A74,60),0),EI74:OFFSET(EI74,-MIN($A74,60),0))","v":7027572.8604431041},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A74,60),0),EJ74:OFFSET(EJ74,-MIN($A74,60),0))","v":16439909.348059393}]
[62,2012,{"$f":"OFFSET('2012 NIA Shipments Data'!$R$14,A75,0)*$C$7","v":256.56141182430912},9538.6360943974796,{"$f":"SUMPRODUCT(C75:OFFSET(C75,-MIN(A75,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A75,60),0))","v":264.74055441286265},256.56141182430912,256.56141182430912,{"$f":"SUMPRODUCT(F75:OFFSET(F75,-MIN($A75,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A75,60),0))","v":2340.1423241879857},null,3172312.0157612665,5166904.3954878682,121114950.70435984,197266021.76724461,0.1096349607339948,2012,37.998206837961604,1412.7263515183836,39.209584455613111,37.998206837961604,37.998206837961604,{"$f":"SUMPRODUCT(S75:OFFSET(S75,-MIN($A75,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A75,60),0))","v":346.58841106493327},null,562560.85078819946,583003.88047464902,21477877.766404111,22258367.365289923,null,2012,1.8756860699327311,69.735689093692827,1.9354826843505266,1.8756860699327311,1.8756860699327311,{"$f":"SUMPRODUCT(AF75:OFFSET(AF75,-MIN($A75,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A75,60),0))","v":17.108466654935668},null,{"$f":"HLOOKUP(AD$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":2.354695173296276},{"$f":"HLOOKUP(AD$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.4567378412063072},38690.019874889447,40366.68396895098,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A75,60),0),AL75:OFFSET(AL75,-MIN($A75,60),0))","v":1477137.1247898655},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A75,60),0),AM75:OFFSET(AM75,-MIN($A75,60),0))","v":1541150.0869736311},null,2012,36.12252076802887,1342.9906624246908,37.274101771262586,36.12252076802887,36.12252076802887,{"$f":"SUMPRODUCT(AU75:OFFSET(AU75,-MIN($A75,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A75,60),0))","v":329.47994440999759},null,{"$f":"HLOOKUP(AS$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.6555490867506806},{"$f":"HLOOKUP(AS$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":1.7148550026077305},523870.83091331,542637.19650569803,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A75,60),0),BA75:OFFSET(BA75,-MIN($A75,60),0))","v":20000740.641614247},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A75,60),0),BB75:OFFSET(BB75,-MIN($A75,60),0))","v":20717217.278316293},null,2012,199.61152752032896,7421.3098054164202,205.97511561527509,199.61152752032896,199.61152752032896,{"$f":"SUMPRODUCT(BJ75:OFFSET(BJ75,-MIN($A75,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A75,60),0))","v":1820.6922881528874},null,2425598.9765921673,4153120.5552107627,92606370.060357362,158561008.12735096,null,2012,3.0646458743572573,113.93974466319445,3.1623463641213041,3.0646458743572573,3.0646458743572573,{"$f":"SUMPRODUCT(BW75:OFFSET(BW75,-MIN($A75,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A75,60),0))","v":27.953180754020135},null,{"$f":"HLOOKUP(BU$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":2.8574801106142718},{"$f":"HLOOKUP(BU$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.6427708589743717},76712.762176775068,97794.91151345754,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A75,60),0),CC75:OFFSET(CC75,-MIN($A75,60),0))","v":2928798.4168246449},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A75,60),0),CD75:OFFSET(CD75,-MIN($A75,60),0))","v":3733688.8137869104},null,2012,196.54688164597169,7307.3700607532255,202.81276925115378,196.54688164597169,196.54688164597169,{"$f":"SUMPRODUCT(CL75:OFFSET(CL75,-MIN($A75,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A75,60),0))","v":1792.7391073988672},null,{"$f":"HLOOKUP(CJ$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.3642429402288878},{"$f":"HLOOKUP(CJ$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.355350099885607},2348886.2144153924,4055325.6436973051,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A75,60),0),CR75:OFFSET(CR75,-MIN($A75,60),0))","v":89677571.643532723},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A75,60),0),CS75:OFFSET(CS75,-MIN($A75,60),0))","v":154827319.31356403},null,2012,18.951677466018563,704.59993746267583,19.555854341974449,18.951677466018563,18.951677466018563,{"$f":"SUMPRODUCT(DA75:OFFSET(DA75,-MIN($A75,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A75,60),0))","v":172.86162497016491},null,184152.18838089966,430779.95980245661,7030702.8775983807,16446646.274603717,null,2012,8.1652506157335325E-3,0.30357392286402091,8.4255576844484981E-3,8.1652506157335325E-3,8.1652506157335325E-3,{"$f":"SUMPRODUCT(DN75:OFFSET(DN75,-MIN($A75,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A75,60),0))","v":7.4476704885631545E-2},null,{"$f":"HLOOKUP(DL$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.7190517483304311},{"$f":"HLOOKUP(DL$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.8071378050658411},122.95963791562784,272.3154125292873,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A75,60),0),DT75:OFFSET(DT75,-MIN($A75,60),0))","v":4694.4469556546701},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A75,60),0),DU75:OFFSET(DU75,-MIN($A75,60),0))","v":10396.665775830828},null,2012,18.94351221540283,704.29636353981175,19.547428784289998,18.94351221540283,18.94351221540283,{"$f":"SUMPRODUCT(EC75:OFFSET(EC75,-MIN($A75,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A75,60),0))","v":172.78714826527923},null,{"$f":"HLOOKUP(EA$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.1089761278513171},{"$f":"HLOOKUP(EA$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.5942764839421453},184029.22874298404,430507.64438992733,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A75,60),0),EI75:OFFSET(EI75,-MIN($A75,60),0))","v":7026008.4306427259},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A75,60),0),EJ75:OFFSET(EJ75,-MIN($A75,60),0))","v":16436249.608827887}]
[63,2013,{"$f":"OFFSET('2012 NIA Shipments Data'!$R$14,A76,0)*$C$7","v":255.71090815810828},9530.4569518089247,{"$f":"SUMPRODUCT(C76:OFFSET(C76,-MIN(A76,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A76,60),0))","v":270.23613063478098},255.71090815810828,255.71090815810828,{"$f":"SUMPRODUCT(F76:OFFSET(F76,-MIN($A76,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A76,60),0))","v":2585.2041403732819},null,3161795.7694537914,5149776.0553371636,121003301.58648063,197084173.22427142,9.8913236353236594E-2,2013,37.872242399291949,1411.514973900732,40.023510604870644,37.872242399291949,37.872242399291949,{"$f":"SUMPRODUCT(S76:OFFSET(S76,-MIN($A76,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A76,60),0))","v":382.88346227034265},null,560695.95589752099,581071.21673450526,21458078.508817911,22237848.617874231,null,2013,1.8694681517049814,69.675892479275021,1.9756601050016283,1.8694681517049814,1.8694681517049814,{"$f":"SUMPRODUCT(AF76:OFFSET(AF76,-MIN($A76,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A76,60),0))","v":18.900080723562429},null,{"$f":"HLOOKUP(AD$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":2.354695173296276},{"$f":"HLOOKUP(AD$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.4567378412063072},38561.762069029268,40232.868004719094,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A76,60),0),AL76:OFFSET(AL76,-MIN($A76,60),0))","v":1475775.4344617077},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A76,60),0),AM76:OFFSET(AM76,-MIN($A76,60),0))","v":1539729.3866659536},null,2013,36.00277424758697,1341.839081421457,38.047850499869014,36.00277424758697,36.00277424758697,{"$f":"SUMPRODUCT(AU76:OFFSET(AU76,-MIN($A76,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A76,60),0))","v":363.98338154678021},null,{"$f":"HLOOKUP(AS$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.6555490867506806},{"$f":"HLOOKUP(AS$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":1.7148550026077305},522134.19382849167,540838.34872978611,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A76,60),0),BA76:OFFSET(BA76,-MIN($A76,60),0))","v":19982303.074356202},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A76,60),0),BB76:OFFSET(BB76,-MIN($A76,60),0))","v":20698119.231208276},null,2013,198.9498132946205,7414.9462173214733,210.25081848290944,198.9498132946205,198.9498132946205,{"$f":"SUMPRODUCT(BJ76:OFFSET(BJ76,-MIN($A76,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A76,60),0))","v":2011.3568277569614},null,2417558.0915360101,4139352.9187089815,92521001.412910402,158414839.57768384,null,2013,3.0544865423937542,113.84204417343038,3.2279914464271773,3.0544865423937542,3.0544865423937542,{"$f":"SUMPRODUCT(BW76:OFFSET(BW76,-MIN($A76,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A76,60),0))","v":30.880463070540376},null,{"$f":"HLOOKUP(BU$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":2.8574801106142718},{"$f":"HLOOKUP(BU$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.6427708589743717},76458.458596934986,97470.720396069461,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A76,60),0),CC76:OFFSET(CC76,-MIN($A76,60),0))","v":2926098.5209176331},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A76,60),0),CD76:OFFSET(CD76,-MIN($A76,60),0))","v":3730246.9343156265},null,2013,195.89532675222674,7301.1041731480427,207.02282703648225,195.89532675222674,195.89532675222674,{"$f":"SUMPRODUCT(CL76:OFFSET(CL76,-MIN($A76,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A76,60),0))","v":1980.4763646864208},null,{"$f":"HLOOKUP(CJ$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.3642429402288878},{"$f":"HLOOKUP(CJ$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.355350099885607},2341099.6329390751,4041882.1983129121,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A76,60),0),CR76:OFFSET(CR76,-MIN($A76,60),0))","v":89594902.891992763},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A76,60),0),CS76:OFFSET(CS76,-MIN($A76,60),0))","v":154684592.64336821},null,2013,18.888852464195832,703.99576058671983,19.961801547000896,18.888852464195832,18.888852464195832,{"$f":"SUMPRODUCT(DA76:OFFSET(DA76,-MIN($A76,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A76,60),0))","v":190.96385034597807},null,183541.72202026035,429351.9198936774,7024221.6647523222,16431485.028713334,null,2013,8.1381827276409708E-3,0.30331361579530591,8.6004583322534679E-3,8.1381827276409708E-3,8.1381827276409708E-3,{"$f":"SUMPRODUCT(DN76:OFFSET(DN76,-MIN($A76,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A76,60),0))","v":8.2275972637050179E-2},null,{"$f":"HLOOKUP(DL$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.7190517483304311},{"$f":"HLOOKUP(DL$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.8071378050658411},122.55202547656945,271.41268419195751,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A76,60),0),DT76:OFFSET(DT76,-MIN($A76,60),0))","v":4690.1194068385958},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A76,60),0),DU76:OFFSET(DU76,-MIN($A76,60),0))","v":10387.081669525156},null,2013,18.88071428146819,703.69244697092449,19.953201088668642,18.88071428146819,18.88071428146819,{"$f":"SUMPRODUCT(EC76:OFFSET(EC76,-MIN($A76,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A76,60),0))","v":190.88157437334101},null,{"$f":"HLOOKUP(EA$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.1089761278513171},{"$f":"HLOOKUP(EA$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.5942764839421453},183419.16999478379,429080.50720948545,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A76,60),0),EI76:OFFSET(EI76,-MIN($A76,60),0))","v":7019531.5453454833},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A76,60),0),EJ76:OFFSET(EJ76,-MIN($A76,60),0))","v":16421097.94704381}]
[64,2014,{"$f":"OFFSET('2012 NIA Shipments Data'!$R$14,A77,0)*$C$7","v":258.1297862440191},9515.9317293322511,{"$f":"SUMPRODUCT(C77:OFFSET(C77,-MIN(A77,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A77,60),0))","v":275.33523730168736},258.1297862440191,258.1297862440191,{"$f":"SUMPRODUCT(F77:OFFSET(F77,-MIN($A77,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A77,60),0))","v":2831.2842570854618},null,3191704.5385162691,5198489.9742596271,120853609.93369201,196840362.88817626,9.1170565300193199E-2,2014,38.230492025261398,{"$f":"D77*$T$4","v":1409.3637056951532},{"$f":"E77*$T$4","v":40.778717354163952},{"$f":"F77*$T$4","v":38.230492025261398},{"$f":"G77*$T$4","v":38.230492025261398},{"$f":"SUMPRODUCT(S77:OFFSET(S77,-MIN($A77,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A77,60),0))","v":419.32932958550361},null,565999.81708337518,586567.81616640568,21431532.991501112,22210338.456825498,null,2014,1.8871522449532498,{"$f":"Q77*$AG$4","v":69.569700525978362},{"$f":"R77*$AG$4","v":2.0129389899134678},{"$f":"S77*$AG$4","v":1.8871522449532498},{"$f":"T77*$AG$4","v":1.8871522449532498},{"$f":"SUMPRODUCT(AF77:OFFSET(AF77,-MIN($A77,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A77,60),0))","v":20.699139450759233},null,{"$f":"HLOOKUP(AD$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":2.354695173296276},{"$f":"HLOOKUP(AD$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.4567378412063072},{"$f":"AC77*AJ77*(1+AI77)^2*8760","v":38926.534154407847},{"$f":"AC77*AK77*8760","v":40613.447790896171},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A77,60),0),AL77:OFFSET(AL77,-MIN($A77,60),0))","v":1473949.7713514208},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A77,60),0),AM77:OFFSET(AM77,-MIN($A77,60),0))","v":1537824.6069308943},null,2014,36.343339780308149,{"$f":"Q77*$AV$4","v":1339.7940051691749},{"$f":"R77*$AV$4","v":38.765778364250487},{"$f":"S77*$AV$4","v":36.343339780308149},{"$f":"T77*$AV$4","v":36.343339780308149},{"$f":"SUMPRODUCT(AU77:OFFSET(AU77,-MIN($A77,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A77,60),0))","v":398.6301901347444},null,{"$f":"HLOOKUP(AS$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.6555490867506806},{"$f":"HLOOKUP(AS$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":1.7148550026077305},527073.28292896738,545954.36837550951,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A77,60),0),BA77:OFFSET(BA77,-MIN($A77,60),0))","v":19957583.220149692},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A77,60),0),BB77:OFFSET(BB77,-MIN($A77,60),0))","v":20672513.849894606},null,2014,200.83176407662177,{"$f":"D77*$BK$4","v":7403.6452121331831},{"$f":"E77*$BK$4","v":214.21805760719087},{"$f":"F77*$BK$4","v":200.83176407662177},{"$f":"G77*$BK$4","v":200.83176407662177},{"$f":"SUMPRODUCT(BJ77:OFFSET(BJ77,-MIN($A77,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A77,60),0))","v":2202.8136319584301},null,2440426.8003101274,4178508.8160347436,92406544.853150681,158218866.5847843,null,2014,3.0833802279010518,{"$f":"BH77*$BX$4","v":113.66853926939694},{"$f":"BI77*$BX$4","v":3.2889006692854594},{"$f":"BJ77*$BX$4","v":3.0833802279010518},{"$f":"BK77*$BX$4","v":3.0833802279010518},{"$f":"SUMPRODUCT(BW77:OFFSET(BW77,-MIN($A77,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A77,60),0))","v":33.81990906548122},null,{"$f":"HLOOKUP(BU$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":2.8574801106142718},{"$f":"HLOOKUP(BU$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.6427708589743717},{"$f":"BT77*CA77*(1+BZ77)^2*8760","v":77181.711630271762},{"$f":"BT77*CB77*8760","v":98392.737338100793},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A77,60),0),CC77:OFFSET(CC77,-MIN($A77,60),0))","v":2922478.6814746135},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A77,60),0),CD77:OFFSET(CD77,-MIN($A77,60),0))","v":3725632.2930489313},null,2014,197.74838384872072,{"$f":"BH77*$CM$4","v":7289.976672863786},{"$f":"BI77*$CM$4","v":210.92915693790542},{"$f":"BJ77*$CM$4","v":197.74838384872072},{"$f":"BK77*$CM$4","v":197.74838384872072},{"$f":"SUMPRODUCT(CL77:OFFSET(CL77,-MIN($A77,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A77,60),0))","v":2168.9937228929484},null,{"$f":"HLOOKUP(CJ$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.3642429402288878},{"$f":"HLOOKUP(CJ$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.355350099885607},{"$f":"CI77*CP77*(1+CO77)^2*8760","v":2363245.0886798557},{"$f":"CI77*CQ77*8760","v":4080116.078696643},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A77,60),0),CR77:OFFSET(CR77,-MIN($A77,60),0))","v":89484066.171676069},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A77,60),0),CS77:OFFSET(CS77,-MIN($A77,60),0))","v":154493234.29173538},null,2014,19.067530142135936,{"$f":"D77*$DB$4","v":702.92281150391477},{"$f":"E77*$DB$4","v":20.338462340332555},{"$f":"F77*$DB$4","v":19.067530142135936},{"$f":"G77*$DB$4","v":19.067530142135936},{"$f":"SUMPRODUCT(DA77:OFFSET(DA77,-MIN($A77,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A77,60),0))","v":209.14129554152856},null,185277.92112276651,433413.34205847775,7015532.089040217,16411157.846566476,null,2014,8.2151652545140799E-3,{"$f":"CY77*$DO$4","v":0.30285134019069343},{"$f":"CZ77*$DO$4","v":8.7627410526189154E-3},{"$f":"DA77*$DO$4","v":8.2151652545140799E-3},{"$f":"DB77*$DO$4","v":8.2151652545140799E-3},{"$f":"SUMPRODUCT(DN77:OFFSET(DN77,-MIN($A77,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A77,60),0))","v":9.0107648531786294E-2},null,{"$f":"HLOOKUP(DL$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.7190517483304311},{"$f":"HLOOKUP(DL$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.8071378050658411},123.71129713589956,{"$f":"DK77*DS77*8760","v":273.9800920462373},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A77,60),0),DT77:OFFSET(DT77,-MIN($A77,60),0))","v":4684.3173194857654},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A77,60),0),DU77:OFFSET(DU77,-MIN($A77,60),0))","v":10374.231942266679},null,2014,19.059314976881421,{"$f":"CY77*$ED$4","v":702.61996016372404},{"$f":"CZ77*$ED$4","v":20.329699599279934},{"$f":"DA77*$ED$4","v":19.059314976881421},{"$f":"DB77*$ED$4","v":19.059314976881421},{"$f":"SUMPRODUCT(EC77:OFFSET(EC77,-MIN($A77,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A77,60),0))","v":209.05118789299675},null,{"$f":"HLOOKUP(EA$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.1089761278513171},{"$f":"HLOOKUP(EA$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.5942764839421453},185154.20982563062,433139.36196643149,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A77,60),0),EI77:OFFSET(EI77,-MIN($A77,60),0))","v":7010847.7717207316},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A77,60),0),EJ77:OFFSET(EJ77,-MIN($A77,60),0))","v":16400783.61462421}]
[65,2015,{"$f":"OFFSET('2012 NIA Shipments Data'!$R$14,A78,0)*$C$7","v":257.85388509734361},{"$f":"D77 - E77 + C77","v":9498.726278274582},{"$f":"SUMPRODUCT(C78:OFFSET(C78,-MIN(A78,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A78,60),0))","v":279.99929718322147},{"$f":"IF(B78<$G$4, 0, C78)","v":257.85388509734361},{"$f":"F78","v":257.85388509734361},{"$f":"SUMPRODUCT(F78:OFFSET(F78,-MIN($A78,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A78,60),0))","v":3075.6189216017588},null,{"$f":"SUM(W78, BN78, DE78)","v":3188293.0959437587},{"$f":"SUM(X78, BO78, DF78)","v":5192933.5858793892},{"$f":"SUM(Y78, BP78, DG78)","v":120637457.77247936},{"$f":"SUM(Z78, BQ78, DH78)","v":196488304.97384915},8.3838047453244066E-2,2015,{"$f":"C78*$T$4","v":38.189629493504725},1406.8154803662503,41.469491195884679,38.189629493504725,38.189629493504725,{"$f":"SUMPRODUCT(S78:OFFSET(S78,-MIN($A78,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A78,60),0))","v":455.51668548582109},null,{"$f":"SUM(AL78, BA78)","v":565394.85009826394},{"$f":"SUM(AM78, BB78)","v":585940.86514522333},{"$f":"SUM(AN78, BC78)","v":21393201.722979188},{"$f":"SUM(AO78, BD78)","v":22170614.259415578},null,2015,{"$f":"P78*$AG$4","v":1.8851351686758082},69.443913781018139,2.0470373061291438,1.8851351686758082,1.8851351686758082,{"$f":"SUMPRODUCT(AF78:OFFSET(AF78,-MIN($A78,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A78,60),0))","v":22.4854374110649},null,{"$f":"HLOOKUP(AD$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":2.354695173296276},{"$f":"HLOOKUP(AD$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.4567378412063072},38884.9276603818,40570.038244950309,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A78,60),0),AL78:OFFSET(AL78,-MIN($A78,60),0))","v":1471313.545352286},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A78,60),0),AM78:OFFSET(AM78,-MIN($A78,60),0))","v":1535074.1378920588},null,2015,{"$f":"P78*$AV$4","v":36.304494324828916},1337.3715665852321,39.422453889755538,36.304494324828916,36.304494324828916,{"$f":"SUMPRODUCT(AU78:OFFSET(AU78,-MIN($A78,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A78,60),0))","v":433.03124807475626},null,{"$f":"HLOOKUP(AS$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.6555490867506806},{"$f":"HLOOKUP(AS$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":1.7148550026077305},{"$f":"AR78*AY78*(1+AX78)^2*8760","v":526509.92243788217},{"$f":"AR78*AZ78*8760","v":545370.82690027298},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A78,60),0),BA78:OFFSET(BA78,-MIN($A78,60),0))","v":19921888.1776269},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A78,60),0),BB78:OFFSET(BB78,-MIN($A78,60),0))","v":20635540.121523518},null,2015,{"$f":"C78*$BK$4","v":200.61710572663492},7390.2589186026134,217.8468188880839,200.61710572663492,200.61710572663492,{"$f":"SUMPRODUCT(BJ78:OFFSET(BJ78,-MIN($A78,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A78,60),0))","v":2392.912428435523},null,{"$f":"SUM(CC78, CR78)","v":2437818.3584004189},{"$f":"SUM(CD78, CS78)","v":4174042.6310565872},{"$f":"SUM(CE78, CT78)","v":92241271.557705373},{"$f":"SUM(CF78, CU78)","v":157935884.96780425},null,2015,{"$f":"BG78*$BX$4","v":3.0800845674006001},113.46301882801252,3.3446132247007951,3.0800845674006001,3.0800845674006001,{"$f":"SUMPRODUCT(BW78:OFFSET(BW78,-MIN($A78,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A78,60),0))","v":36.738505499169015},null,{"$f":"HLOOKUP(BU$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":2.8574801106142718},{"$f":"HLOOKUP(BU$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.6427708589743717},77099.216219528884,98287.570594459452,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A78,60),0),CC78:OFFSET(CC78,-MIN($A78,60),0))","v":2917251.6958393035},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A78,60),0),CD78:OFFSET(CD78,-MIN($A78,60),0))","v":3718968.8307620534},null,2015,{"$f":"BG78*$CM$4","v":197.53702115923431},7276.7958997746009,214.50220566338311,197.53702115923431,197.53702115923431,{"$f":"SUMPRODUCT(CL78:OFFSET(CL78,-MIN($A78,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A78,60),0))","v":2356.1739229363548},null,{"$f":"HLOOKUP(CJ$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.3642429402288878},{"$f":"HLOOKUP(CJ$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.355350099885607},2360719.1421808898,4075755.0604621279,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A78,60),0),CR78:OFFSET(CR78,-MIN($A78,60),0))","v":89324019.861866072},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A78,60),0),CS78:OFFSET(CS78,-MIN($A78,60),0))","v":154216916.13704219},null,2015,{"$f":"C78*$DB$4","v":19.047149877203971},701.65187930571801,20.682987099252891,19.047149877203971,19.047149877203971,{"$f":"SUMPRODUCT(DA78:OFFSET(DA78,-MIN($A78,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A78,60),0))","v":227.1898076804143},null,{"$f":"SUM(DT78, EI78)","v":185079.88744507582},{"$f":"SUM(DU78, EJ78)","v":432950.08967757912},{"$f":"SUM(DV78, EK78)","v":7002984.4917947995},{"$f":"SUM(DW78, EL78)","v":16381805.746629341},null,2015,{"$f":"CX78*$DO$4","v":8.2063845029904797E-3},0.30230376439258849,8.9111780975693593E-3,8.2063845029904797E-3,8.2063845029904797E-3,{"$f":"SUMPRODUCT(DN78:OFFSET(DN78,-MIN($A78,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A78,60),0))","v":9.7883774160736806E-2},null,{"$f":"HLOOKUP(DL$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.7190517483304311},{"$f":"HLOOKUP(DL$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.8071378050658411},{"$f":"DK78*DR78*(1+DQ78)^2*8760","v":123.57906873547685},273.68724935395562,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A78,60),0),DT78:OFFSET(DT78,-MIN($A78,60),0))","v":4675.9392055595981},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A78,60),0),DU78:OFFSET(DU78,-MIN($A78,60),0))","v":10355.677158040766},null,2015,{"$f":"CX78*$ED$4","v":19.03894349270098},701.34957554132541,20.674075921155321,19.03894349270098,19.03894349270098,{"$f":"SUMPRODUCT(EC78:OFFSET(EC78,-MIN($A78,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A78,60),0))","v":227.09192390625361},null,{"$f":"HLOOKUP(EA$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.1089761278513171},{"$f":"HLOOKUP(EA$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.5942764839421453},{"$f":"DZ78*EG78*(1+EF78)^2*8760","v":184956.30837634034},{"$f":"DZ78*EH78*8760","v":432676.40242822515},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A78,60),0),EI78:OFFSET(EI78,-MIN($A78,60),0))","v":6998308.5525892396},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A78,60),0),EJ78:OFFSET(EJ78,-MIN($A78,60),0))","v":16371450.0694713}]
[66,{"$f":"B78+1","v":2016},{"$f":"OFFSET('2012 NIA Shipments Data'!$R$14,A79,0)*$C$7","v":259.69004437716086},9476.580866188704,{"$f":"SUMPRODUCT(C79:OFFSET(C79,-MIN(A79,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A79,60),0))","v":284.35070487263908},259.69004437716086,259.69004437716086,{"$f":"SUMPRODUCT(F79:OFFSET(F79,-MIN($A79,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A79,60),0))","v":3320.214067117096},null,3210996.705597281,5229912.0986894164,120386339.39014091,196079295.81363857,7.8214849743904247E-2,{"$f":"O78+1","v":2016},38.461575144278264,1403.5356186638703,42.113959466631542,38.461575144278264,38.461575144278264,{"$f":"SUMPRODUCT(S79:OFFSET(S79,-MIN($A79,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A79,60),0))","v":491.7426201061748},null,569420.98683991877,590113.30860697071,21348669.731764253,22124464.009807572,null,{"$f":"AB78+1","v":2016},1.8985590828912844,69.2820116435648,2.0788498641034816,1.8985590828912844,1.8985590828912844,{"$f":"SUMPRODUCT(AF79:OFFSET(AF79,-MIN($A79,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A79,60),0))","v":24.273639713016909},null,{"$f":"HLOOKUP(AD$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":2.354695173296276},{"$f":"HLOOKUP(AD$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.4567378412063072},39161.824480228745,40858.934618095453,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A79,60),0),AL79:OFFSET(AL79,-MIN($A79,60),0))","v":1468250.8657812492},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A79,60),0),AM79:OFFSET(AM79,-MIN($A79,60),0))","v":1531878.734562156},null,{"$f":"AQ78+1","v":2016},36.563016061386982,1334.2536070203055,40.03510960252806,36.563016061386982,36.563016061386982,{"$f":"SUMPRODUCT(AU79:OFFSET(AU79,-MIN($A79,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A79,60),0))","v":467.46898039315801},null,{"$f":"HLOOKUP(AS$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.6555490867506806},{"$f":"HLOOKUP(AS$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":1.7148550026077305},530259.16235969006,549254.3739888753,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A79,60),0),BA79:OFFSET(BA79,-MIN($A79,60),0))","v":19880418.865983006},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A79,60),0),BB79:OFFSET(BB79,-MIN($A79,60),0))","v":20592585.275245417},null,{"$f":"BF78+1","v":2016},202.04568594845696,7373.0292054411648,221.23232853886162,202.04568594845696,202.04568594845696,{"$f":"SUMPRODUCT(BJ79:OFFSET(BJ79,-MIN($A79,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A79,60),0))","v":2583.2138859821002},null,2455177.890523023,4203765.6934353998,92049262.547186449,157607126.34938979,null,{"$f":"BS78+1","v":2016},3.1020176317750985,113.19849017071233,3.3965911255401942,3.1020176317750985,3.1020176317750985,{"$f":"SUMPRODUCT(BW79:OFFSET(BW79,-MIN($A79,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A79,60),0))","v":39.660213398503096},null,{"$f":"HLOOKUP(BU$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":2.8574801106142718},{"$f":"HLOOKUP(BU$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.6427708589743717},77648.234285611848,98987.469433561986,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A79,60),0),CC79:OFFSET(CC79,-MIN($A79,60),0))","v":2911179.1580035426},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A79,60),0),CD79:OFFSET(CD79,-MIN($A79,60),0))","v":3711227.442191767},null,{"$f":"CH78+1","v":2016},198.94366831668185,7259.8307152704519,217.83573741332143,198.94366831668185,198.94366831668185,{"$f":"SUMPRODUCT(CL79:OFFSET(CL79,-MIN($A79,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A79,60),0))","v":2543.5536725835964},null,{"$f":"HLOOKUP(CJ$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.3642429402288878},{"$f":"HLOOKUP(CJ$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.355350099885607},2377529.6562374113,4104778.2240018374,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A79,60),0),CR79:OFFSET(CR79,-MIN($A79,60),0))","v":89138083.38918291},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A79,60),0),CS79:OFFSET(CS79,-MIN($A79,60),0))","v":153895898.90719801},null,{"$f":"CW78+1","v":2016},19.182783284425643,700.01604208366916,21.00441686714592,19.182783284425643,19.182783284425643,{"$f":"SUMPRODUCT(DA79:OFFSET(DA79,-MIN($A79,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A79,60),0))","v":245.25756102882073},null,186397.82823433913,436033.09664704592,6988407.1111901999,16347705.454441193,null,{"$f":"DJ78+1","v":2016},8.2648215866637613E-3,0.30159897079800968,9.0496647626632336E-3,8.2648215866637613E-3,8.2648215866637613E-3,{"$f":"SUMPRODUCT(DN79:OFFSET(DN79,-MIN($A79,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A79,60),0))","v":0.10566818978397242},null,{"$f":"HLOOKUP(DL$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.7190517483304311},{"$f":"HLOOKUP(DL$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.8071378050658411},124.45906654417442,275.63615690087585,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A79,60),0),DT79:OFFSET(DT79,-MIN($A79,60),0))","v":4666.2057918181763},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A79,60),0),DU79:OFFSET(DU79,-MIN($A79,60),0))","v":10334.120827660767},null,{"$f":"DY78+1","v":2016},19.174518462838979,699.71444311287109,20.995367202383257,19.174518462838979,19.174518462838979,{"$f":"SUMPRODUCT(EC79:OFFSET(EC79,-MIN($A79,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A79,60),0))","v":245.15189283903675},null,{"$f":"HLOOKUP(EA$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.1089761278513171},{"$f":"HLOOKUP(EA$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.5942764839421453},186273.36916779497,435757.46049014502,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A79,60),0),EI79:OFFSET(EI79,-MIN($A79,60),0))","v":6983740.9053983819},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A79,60),0),EJ79:OFFSET(EJ79,-MIN($A79,60),0))","v":16337371.333613534}]
[67,2017,{"$f":"OFFSET('2012 NIA Shipments Data'!$R$14,A80,0)*$C$7","v":261.4397630365587},9451.9202056932263,{"$f":"SUMPRODUCT(C80:OFFSET(C80,-MIN(A80,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A80,60),0))","v":288.15926663343259},261.4397630365587,261.4397630365587,{"$f":"SUMPRODUCT(F80:OFFSET(F80,-MIN($A80,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A80,60),0))","v":3564.8678492277418},null,3232631.5005102837,5265149.7790865796,120103051.83118105,195617891.09483898,7.333785545323776E-2,2017,38.720718446676244,1399.8832343415172,42.678029162509603,38.720718446676244,38.720718446676244,{"$f":"SUMPRODUCT(S80:OFFSET(S80,-MIN($A80,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A80,60),0))","v":527.97723914037329},null,573257.58569035272,594089.32651595538,21298433.030773185,22072401.745647166,null,2017,1.9113510413249297,69.101720862352607,2.1066937483041608,1.9113510413249297,1.9113510413249297,{"$f":"SUMPRODUCT(AF80:OFFSET(AF80,-MIN($A80,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A80,60),0))","v":26.062270699252444},null,{"$f":"HLOOKUP(AD$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":2.354695173296276},{"$f":"HLOOKUP(AD$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.4567378412063072},39425.68586618777,41134.230656015832,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A80,60),0),AL80:OFFSET(AL80,-MIN($A80,60),0))","v":1464795.8458361712},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A80,60),0),AM80:OFFSET(AM80,-MIN($A80,60),0))","v":1528273.988462765},null,2017,36.809367405351317,1330.7815134791647,40.571335414205443,36.809367405351317,36.809367405351317,{"$f":"SUMPRODUCT(AU80:OFFSET(AU80,-MIN($A80,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A80,60),0))","v":501.91496844112083},null,{"$f":"HLOOKUP(AS$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.6555490867506806},{"$f":"HLOOKUP(AS$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":1.7148550026077305},533831.89982416492,552955.09585993958,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A80,60),0),BA80:OFFSET(BA80,-MIN($A80,60),0))","v":19833637.184937015},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A80,60),0),BB80:OFFSET(BB80,-MIN($A80,60),0))","v":20544127.757184401},null,2017,203.40701309368018,7353.8425628507603,224.19548977702985,203.40701309368018,203.40701309368018,{"$f":"SUMPRODUCT(BJ80:OFFSET(BJ80,-MIN($A80,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A80,60),0))","v":2773.5609643423254},null,2471720.1903154249,4232089.4872534554,91832656.485210091,157236252.5581907,null,2017,3.1229181562642663,112.90391667694725,3.4420846898469089,3.1229181562642663,3.1229181562642663,{"$f":"SUMPRODUCT(BW80:OFFSET(BW80,-MIN($A80,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A80,60),0))","v":42.582621716495723},null,{"$f":"HLOOKUP(BU$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":2.8574801106142718},{"$f":"HLOOKUP(BU$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.6427708589743717},78171.406302947682,99654.419230308631,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A80,60),0),CC80:OFFSET(CC80,-MIN($A80,60),0))","v":2904328.7060208395},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A80,60),0),CD80:OFFSET(CD80,-MIN($A80,60),0))","v":3702494.3536356301},null,2017,200.28409493741592,7240.9386461738131,220.75340508718293,200.28409493741592,200.28409493741592,{"$f":"SUMPRODUCT(CL80:OFFSET(CL80,-MIN($A80,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A80,60),0))","v":2730.9783426258291},null,{"$f":"HLOOKUP(CJ$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.3642429402288878},{"$f":"HLOOKUP(CJ$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.355350099885607},2393548.7840124774,4132435.0680231471,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A80,60),0),CR80:OFFSET(CR80,-MIN($A80,60),0))","v":88928327.779189244},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A80,60),0),CS80:OFFSET(CS80,-MIN($A80,60),0))","v":153533758.20455506},null,2017,19.312031496202284,698.19440850094895,21.285747693893153,19.312031496202284,19.312031496202284,{"$f":"SUMPRODUCT(DA80:OFFSET(DA80,-MIN($A80,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A80,60),0))","v":263.32964574504319},null,187653.72450450642,438970.96531716839,6971962.3151977649,16309236.791001108,null,2017,8.3205076357052762E-3,0.30081412762201021,9.1708749674296233E-3,8.3205076357052762E-3,8.3205076357052762E-3,{"$f":"SUMPRODUCT(DN80:OFFSET(DN80,-MIN($A80,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A80,60),0))","v":0.11345447155883447},null,{"$f":"HLOOKUP(DL$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.7190517483304311},{"$f":"HLOOKUP(DL$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.8071378050658411},125.29763681584529,277.4933159925572,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A80,60),0),DT80:OFFSET(DT80,-MIN($A80,60),0))","v":4655.2254924331692},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A80,60),0),DU80:OFFSET(DU80,-MIN($A80,60),0))","v":10309.803053085223},null,2017,19.303710988566579,697.89359437332689,21.276576818925722,19.303710988566579,19.303710988566579,{"$f":"SUMPRODUCT(EC80:OFFSET(EC80,-MIN($A80,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A80,60),0))","v":263.2161912734843},null,{"$f":"HLOOKUP(EA$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.1089761278513171},{"$f":"HLOOKUP(EA$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.5942764839421453},187528.42686769058,438693.4720011758,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A80,60),0),EI80:OFFSET(EI80,-MIN($A80,60),0))","v":6967307.0897053322},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A80,60),0),EJ80:OFFSET(EJ80,-MIN($A80,60),0))","v":16298926.987948023}]
[68,2018,{"$f":"OFFSET('2012 NIA Shipments Data'!$R$14,A81,0)*$C$7","v":261.66219982348548},9425.200702096352,{"$f":"SUMPRODUCT(C81:OFFSET(C81,-MIN(A81,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A81,60),0))","v":291.30229761955445},261.66219982348548,261.66219982348548,{"$f":"SUMPRODUCT(F81:OFFSET(F81,-MIN($A81,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A81,60),0))","v":3807.9023188340379},null,3235381.8708286323,5269629.4457828216,119775422.8131384,195084265.20778778,6.8715575641027801E-2,2018,38.753662602143407,1395.9259236256837,43.143529958827969,38.753662602143407,38.753662602143407,{"$f":"SUMPRODUCT(S81:OFFSET(S81,-MIN($A81,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A81,60),0))","v":563.9720287667194},null,573745.32165660849,594594.78643300408,21240333.05251845,22012190.458760526,null,2018,1.9129772468392836,68.906378155373375,2.1296720262771274,1.9129772468392836,1.9129772468392836,{"$f":"SUMPRODUCT(AF81:OFFSET(AF81,-MIN($A81,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A81,60),0))","v":27.839063108962854},null,{"$f":"HLOOKUP(AD$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":2.354695173296276},{"$f":"HLOOKUP(AD$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.4567378412063072},39459.229818280604,41169.228263088124,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A81,60),0),AL81:OFFSET(AL81,-MIN($A81,60),0))","v":1460800.0304319228},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A81,60),0),AM81:OFFSET(AM81,-MIN($A81,60),0))","v":1524105.0110845389},null,2018,36.840685355304124,1327.0195454703103,41.013857932550842,36.840685355304124,36.840685355304124,{"$f":"SUMPRODUCT(AU81:OFFSET(AU81,-MIN($A81,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A81,60),0))","v":536.13296565775647},null,{"$f":"HLOOKUP(AS$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.6555490867506806},{"$f":"HLOOKUP(AS$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":1.7148550026077305},534286.09183832793,553425.55816991592,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A81,60),0),BA81:OFFSET(BA81,-MIN($A81,60),0))","v":19779533.022086527},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A81,60),0),BB81:OFFSET(BB81,-MIN($A81,60),0))","v":20488085.447675988},null,2018,203.58007476534564,7333.0540861674108,226.64085056500812,203.58007476534564,203.58007476534564,{"$f":"SUMPRODUCT(BJ81:OFFSET(BJ81,-MIN($A81,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A81,60),0))","v":2962.6481749764271},null,2473823.1661249576,4235690.2110936148,91582146.255788222,156807327.91188985,null,2018,3.1255751808593262,112.5847501433646,3.4796284376619209,3.1255751808593262,3.1255751808593262,{"$f":"SUMPRODUCT(BW81:OFFSET(BW81,-MIN($A81,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A81,60),0))","v":45.485687221590403},null,{"$f":"HLOOKUP(BU$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":2.8574801106142718},{"$f":"HLOOKUP(BU$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.6427708589743717},78237.915682567735,99739.206672582848,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A81,60),0),CC81:OFFSET(CC81,-MIN($A81,60),0))","v":2896405.9900904889},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A81,60),0),CD81:OFFSET(CD81,-MIN($A81,60),0))","v":3692394.3222800987},null,2018,200.45449958448631,7220.4693360240462,223.16122212734621,200.45449958448631,200.45449958448631,{"$f":"SUMPRODUCT(CL81:OFFSET(CL81,-MIN($A81,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A81,60),0))","v":2917.1624877548365},null,{"$f":"HLOOKUP(CJ$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.3642429402288878},{"$f":"HLOOKUP(CJ$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.355350099885607},2395585.2504423899,4135951.0044210316,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A81,60),0),CR81:OFFSET(CR81,-MIN($A81,60),0))","v":88685740.265697733},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A81,60),0),CS81:OFFSET(CS81,-MIN($A81,60),0))","v":153114933.58960974},null,2018,19.328462455996426,696.22069230325803,21.517917095718374,19.328462455996426,19.328462455996426,{"$f":"SUMPRODUCT(DA81:OFFSET(DA81,-MIN($A81,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A81,60),0))","v":281.28211509089135},null,187813.38304706634,439344.44825620251,6952943.5048317378,16264746.837137401,null,2018,8.3275868457022163E-3,0.29996376029028587,9.2709041788071912E-3,8.3275868457022163E-3,8.3275868457022163E-3,{"$f":"SUMPRODUCT(DN81:OFFSET(DN81,-MIN($A81,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A81,60),0))","v":0.12118921755390329},null,{"$f":"HLOOKUP(DL$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.7190517483304311},{"$f":"HLOOKUP(DL$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.8071378050658411},125.40424188394636,277.72941137791912,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A81,60),0),DT81:OFFSET(DT81,-MIN($A81,60),0))","v":4642.5265065739559},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A81,60),0),DU81:OFFSET(DU81,-MIN($A81,60),0))","v":10281.678949667406},null,2018,19.320134869150724,695.92072854296771,21.508646191539565,19.320134869150724,19.320134869150724,{"$f":"SUMPRODUCT(EC81:OFFSET(EC81,-MIN($A81,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A81,60),0))","v":281.16092587333736},null,{"$f":"HLOOKUP(EA$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.1089761278513171},{"$f":"HLOOKUP(EA$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.5942764839421453},187687.97880518239,439066.71884482459,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A81,60),0),EI81:OFFSET(EI81,-MIN($A81,60),0))","v":6948300.9783251639},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A81,60),0),EJ81:OFFSET(EJ81,-MIN($A81,60),0))","v":16254465.158187734}]
[69,2019,{"$f":"OFFSET('2012 NIA Shipments Data'!$R$14,A82,0)*$C$7","v":260.2674647269352},9395.5606043002826,{"$f":"SUMPRODUCT(C82:OFFSET(C82,-MIN(A82,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A82,60),0))","v":294.01986780447191},260.2674647269352,260.2674647269352,{"$f":"SUMPRODUCT(F82:OFFSET(F82,-MIN($A82,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A82,60),0))","v":4047.5237173772234},null,3218136.3510362003,5241540.7988983784,119391685.55275953,194459252.9998104,6.4302888111446896E-2,2019,38.547094387905588,1391.5360562689991,43.546017586444727,38.547094387905588,38.547094387905588,{"$f":"SUMPRODUCT(S82:OFFSET(S82,-MIN($A82,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A82,60),0))","v":599.46132312280429},null,570687.09338697011,591425.42449450726,21172283.138573881,21941667.663155276,null,2019,1.9027805256205952,68.68968337593553,2.149539817398439,1.9027805256205952,1.9027805256205952,{"$f":"SUMPRODUCT(AF82:OFFSET(AF82,-MIN($A82,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A82,60),0))","v":29.59090301391722},null,{"$f":"HLOOKUP(AD$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":2.354695173296276},{"$f":"HLOOKUP(AD$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.4567378412063072},39248.900727003667,40949.784386230283,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A82,60),0),AL82:OFFSET(AL82,-MIN($A82,60),0))","v":1456119.9100159521},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A82,60),0),AM82:OFFSET(AM82,-MIN($A82,60),0))","v":1519222.0737694628},null,2019,36.644313862284996,1322.8463728930637,41.396477769046292,36.644313862284996,36.644313862284996,{"$f":"SUMPRODUCT(AU82:OFFSET(AU82,-MIN($A82,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A82,60),0))","v":569.87042010888717},null,{"$f":"HLOOKUP(AS$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.6555490867506806},{"$f":"HLOOKUP(AS$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":1.7148550026077305},531438.19265996641,550475.64010827697,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A82,60),0),BA82:OFFSET(BA82,-MIN($A82,60),0))","v":19716163.228557929},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A82,60),0),BB82:OFFSET(BB82,-MIN($A82,60),0))","v":20422445.589385815},null,2019,202.49493417023828,7309.9933103677477,228.75519165745013,202.49493417023828,202.49493417023828,{"$f":"SUMPRODUCT(BJ82:OFFSET(BJ82,-MIN($A82,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A82,60),0))","v":3149.0799265389633},null,2460636.9741767845,4213112.7589453403,91288734.793917269,156304947.59874234,null,2019,3.1089149624380492,112.230696886562,3.5120900233550443,3.1089149624380492,3.1089149624380492,{"$f":"SUMPRODUCT(BW82:OFFSET(BW82,-MIN($A82,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A82,60),0))","v":48.347983329299588},null,{"$f":"HLOOKUP(BU$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":2.8574801106142718},{"$f":"HLOOKUP(BU$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.6427708589743717},77820.884995838685,99207.567895020868,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A82,60),0),CC82:OFFSET(CC82,-MIN($A82,60),0))","v":2887126.4661825141},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A82,60),0),CD82:OFFSET(CD82,-MIN($A82,60),0))","v":3680564.6058976245},null,2019,199.38601920780022,7197.7626134811853,225.24310163409507,199.38601920780022,199.38601920780022,{"$f":"SUMPRODUCT(CL82:OFFSET(CL82,-MIN($A82,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A82,60),0))","v":3100.7319432096633},null,{"$f":"HLOOKUP(CJ$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.3642429402288878},{"$f":"HLOOKUP(CJ$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.355350099885607},2382816.0891809459,4113905.1910503195,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A82,60),0),CR82:OFFSET(CR82,-MIN($A82,60),0))","v":88401608.327734753},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A82,60),0),CS82:OFFSET(CS82,-MIN($A82,60),0))","v":152624382.9928447},null,2019,19.225436168791326,694.03123766353599,21.718658560577058,19.225436168791326,19.225436168791326,{"$f":"SUMPRODUCT(DA82:OFFSET(DA82,-MIN($A82,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A82,60),0))","v":298.98246771545723},null,186812.28347244574,437002.61545853131,6930667.6202683765,16212637.737912785,null,2019,8.2831984026978129E-3,0.29902044295718083,9.3573927955789577E-3,8.2831984026978129E-3,8.2831984026978129E-3,{"$f":"SUMPRODUCT(DN82:OFFSET(DN82,-MIN($A82,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A82,60),0))","v":0.12881534011881002},null,{"$f":"HLOOKUP(DL$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.7190517483304311},{"$f":"HLOOKUP(DL$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.8071378050658411},124.73580105630745,276.24903340336124,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A82,60),0),DT82:OFFSET(DT82,-MIN($A82,60),0))","v":4627.6527506645443},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A82,60),0),DU82:OFFSET(DU82,-MIN($A82,60),0))","v":10248.738441342961},null,2019,19.217152970388629,693.73221722057883,21.709301167781479,19.217152970388629,19.217152970388629,{"$f":"SUMPRODUCT(EC82:OFFSET(EC82,-MIN($A82,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A82,60),0))","v":298.85365237533841},null,{"$f":"HLOOKUP(EA$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.1089761278513171},{"$f":"HLOOKUP(EA$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.5942764839421453},186687.54767138942,436726.36642512796,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A82,60),0),EI82:OFFSET(EI82,-MIN($A82,60),0))","v":6926039.9675177122},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A82,60),0),EJ82:OFFSET(EJ82,-MIN($A82,60),0))","v":16202388.999471443}]
[70,2020,{"$f":"OFFSET('2012 NIA Shipments Data'!$R$14,A83,0)*$C$7","v":256.73425371711494},9361.808201222746,{"$f":"SUMPRODUCT(C83:OFFSET(C83,-MIN(A83,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A83,60),0))","v":296.29686929400179},256.73425371711494,256.73425371711494,{"$f":"SUMPRODUCT(F83:OFFSET(F83,-MIN($A83,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A83,60),0))","v":4281.396792016666},null,3174449.1587145892,5170385.2678813925,118930659.08450264,193708355.96526986,5.9965068922328363E-2,2020,38.023805707044843,1386.53713307046,43.883254480154804,38.023805707044843,38.023805707044843,{"$f":"SUMPRODUCT(S83:OFFSET(S83,-MIN($A83,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A83,60),0))","v":634.09925795793492},null,562939.84029241721,583396.6421666661,21090527.169763159,21856940.745166168,null,2020,1.8769496938282013,68.442924084157681,2.1661866698801049,1.8769496938282013,1.8769496938282013,{"$f":"SUMPRODUCT(AF83:OFFSET(AF83,-MIN($A83,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A83,60),0))","v":31.300717693819031},null,{"$f":"HLOOKUP(AD$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":2.354695173296276},{"$f":"HLOOKUP(AD$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.4567378412063072},38716.084808896172,40393.878448486605,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A83,60),0),AL83:OFFSET(AL83,-MIN($A83,60),0))","v":1450497.1581772028},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A83,60),0),AM83:OFFSET(AM83,-MIN($A83,60),0))","v":1513355.6553172471},null,2020,36.146856013216642,1318.0942089863024,41.717067810274699,36.146856013216642,36.146856013216642,{"$f":"SUMPRODUCT(AU83:OFFSET(AU83,-MIN($A83,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A83,60),0))","v":602.7985402641159},null,{"$f":"HLOOKUP(AS$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.6555490867506806},{"$f":"HLOOKUP(AS$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":1.7148550026077305},524223.75548352103,543002.76371817954,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A83,60),0),BA83:OFFSET(BA83,-MIN($A83,60),0))","v":19640030.011585955},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A83,60),0),BB83:OFFSET(BB83,-MIN($A83,60),0))","v":20343585.089848921},null,2020,199.74600305972183,7283.733052880536,230.52675871525216,199.74600305972183,199.74600305972183,{"$f":"SUMPRODUCT(BJ83:OFFSET(BJ83,-MIN($A83,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A83,60),0))","v":3331.0393308886059},null,2427233.0692459336,4155918.4553809762,90936226.804781944,155701381.96828079,null,2020,3.0667104841126251,111.82752182564501,3.5392889819637214,3.0667104841126251,3.0667104841126251,{"$f":"SUMPRODUCT(BW83:OFFSET(BW83,-MIN($A83,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A83,60),0))","v":51.141615264127815},null,{"$f":"HLOOKUP(BU$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":2.8574801106142718},{"$f":"HLOOKUP(BU$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.6427708589743717},76764.442509069442,97860.794599665125,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A83,60),0),CC83:OFFSET(CC83,-MIN($A83,60),0))","v":2875977.9367689909},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A83,60),0),CD83:OFFSET(CD83,-MIN($A83,60),0))","v":3666352.2451826194},null,2020,196.6792925756092,7171.9055310548911,226.98746973328844,196.6792925756092,196.6792925756092,{"$f":"SUMPRODUCT(CL83:OFFSET(CL83,-MIN($A83,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A83,60),0))","v":3279.8977156244773},null,{"$f":"HLOOKUP(CJ$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.3642429402288878},{"$f":"HLOOKUP(CJ$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.355350099885607},2350468.626736864,4058057.6607813109,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A83,60),0),CR83:OFFSET(CR83,-MIN($A83,60),0))","v":88060248.86801295},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A83,60),0),CS83:OFFSET(CS83,-MIN($A83,60),0))","v":152035029.72309816},null,2020,18.964444950348263,691.53801527175028,21.886856098594837,18.964444950348263,18.964444950348263,{"$f":"SUMPRODUCT(DA83:OFFSET(DA83,-MIN($A83,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A83,60),0))","v":316.25820317012477},null,184276.24917623814,431070.17033375066,6903905.1099575348,16150033.251822881,null,2020,8.1707514327177492E-3,0.29794624856429969,9.4298599981960923E-3,8.1707514327177492E-3,8.1707514327177492E-3,{"$f":"SUMPRODUCT(DN83:OFFSET(DN83,-MIN($A83,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A83,60),0))","v":0.1362585181599836},null,{"$f":"HLOOKUP(DL$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.7190517483304311},{"$f":"HLOOKUP(DL$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.8071378050658411},123.04247413174055,272.49886767558974,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A83,60),0),DT83:OFFSET(DT83,-MIN($A83,60),0))","v":4609.783244977606},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A83,60),0),DU83:OFFSET(DU83,-MIN($A83,60),0))","v":10209.163326326991},null,2020,18.956274198915544,691.24006902318592,21.877426238596641,18.956274198915544,18.956274198915544,{"$f":"SUMPRODUCT(EC83:OFFSET(EC83,-MIN($A83,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A83,60),0))","v":316.12194465196472},null,{"$f":"HLOOKUP(EA$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.1089761278513171},{"$f":"HLOOKUP(EA$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.5942764839421453},184153.2067021064,430797.67146607506,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A83,60),0),EI83:OFFSET(EI83,-MIN($A83,60),0))","v":6899295.3267125571},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A83,60),0),EJ83:OFFSET(EJ83,-MIN($A83,60),0))","v":16139824.088496555}]
[71,2021,{"$f":"OFFSET('2012 NIA Shipments Data'!$R$14,A84,0)*$C$7","v":257.39188151724551},9322.24558564586,{"$f":"SUMPRODUCT(C84:OFFSET(C84,-MIN(A84,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A84,60),0))","v":298.36028574373563},257.39188151724551,257.39188151724551,{"$f":"SUMPRODUCT(F84:OFFSET(F84,-MIN($A84,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A84,60),0))","v":4513.4946439878831},null,3182580.5474429978,5183629.2703482034,118449609.50140412,192924846.27485776,5.7027182221230634E-2,2021,38.121204131048167,1380.6776842973502,44.188858212580207,38.121204131048167,38.121204131048167,{"$f":"SUMPRODUCT(S84:OFFSET(S84,-MIN($A84,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A84,60),0))","v":668.47427220165252},null,564381.81729165802,584891.01950368623,21005220.408828333,21768534.001991551,null,2021,1.8817575224690497,68.153687108105785,2.1812720307834286,1.8817575224690497,1.8817575224690497,{"$f":"SUMPRODUCT(AF84:OFFSET(AF84,-MIN($A84,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A84,60),0))","v":32.997553958899452},null,{"$f":"HLOOKUP(AD$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":2.354695173296276},{"$f":"HLOOKUP(AD$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.4567378412063072},38815.256513933236,40497.347841597235,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A84,60),0),AL84:OFFSET(AL84,-MIN($A84,60),0))","v":1444630.2012579527},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A84,60),0),AM84:OFFSET(AM84,-MIN($A84,60),0))","v":1507234.4489548665},null,2021,36.239446608579115,1312.5239971892445,42.007586181796782,36.239446608579115,36.239446608579115,{"$f":"SUMPRODUCT(AU84:OFFSET(AU84,-MIN($A84,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A84,60),0))","v":635.47671824275301},null,{"$f":"HLOOKUP(AS$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.6555490867506806},{"$f":"HLOOKUP(AS$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":1.7148550026077305},525566.56077772484,544393.67166208895,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A84,60),0),BA84:OFFSET(BA84,-MIN($A84,60),0))","v":19560590.207570381},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A84,60),0),BB84:OFFSET(BB84,-MIN($A84,60),0))","v":20261299.553036686},null,2021,200.25765478782267,7252.9522972250061,232.13215099351106,200.25765478782267,200.25765478782267,{"$f":"SUMPRODUCT(BJ84:OFFSET(BJ84,-MIN($A84,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A84,60),0))","v":3511.6175653032496},null,2433450.4552028975,4166563.889216796,90568408.831437409,155071602.51981667,null,2021,3.0745658989632143,111.35494332779392,3.5639366507802936,3.0745658989632143,3.0745658989632143,{"$f":"SUMPRODUCT(BW84:OFFSET(BW84,-MIN($A84,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A84,60),0))","v":53.914042027112203},null,{"$f":"HLOOKUP(BU$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":2.8574801106142718},{"$f":"HLOOKUP(BU$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.6427708589743717},76961.075528328001,98111.466172078377,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A84,60),0),CC84:OFFSET(CC84,-MIN($A84,60),0))","v":2864345.2089414229},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A84,60),0),CD84:OFFSET(CD84,-MIN($A84,60),0))","v":3651522.6189734163},null,2021,197.18308888885946,7141.5973538972121,228.56821434273076,197.18308888885946,197.18308888885946,{"$f":"SUMPRODUCT(CL84:OFFSET(CL84,-MIN($A84,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A84,60),0))","v":3457.7035232761368},null,{"$f":"HLOOKUP(CJ$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.3642429402288878},{"$f":"HLOOKUP(CJ$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.355350099885607},2356489.3796745697,4068452.4230447179,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A84,60),0),CR84:OFFSET(CR84,-MIN($A84,60),0))","v":87704063.622495979},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A84,60),0),CS84:OFFSET(CS84,-MIN($A84,60),0))","v":151420079.90084326},null,2021,19.013022598374679,688.61560412350377,22.039276537644383,19.013022598374679,19.013022598374679,{"$f":"SUMPRODUCT(DA84:OFFSET(DA84,-MIN($A84,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A84,60),0))","v":333.40280648298142},null,184748.2749484423,432174.36162772129,6875980.2611383805,16084709.753049565,null,2021,8.1916809082836876E-3,0.2966871399988214,9.4955297040061042E-3,8.1916809082836876E-3,8.1916809082836876E-3,{"$f":"SUMPRODUCT(DN84:OFFSET(DN84,-MIN($A84,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A84,60),0))","v":0.14364519846877527},null,{"$f":"HLOOKUP(DL$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.7190517483304311},{"$f":"HLOOKUP(DL$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.8071378050658411},123.35764887143475,273.19687671915511,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A84,60),0),DT84:OFFSET(DT84,-MIN($A84,60),0))","v":4591.1376381572882},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A84,60),0),DU84:OFFSET(DU84,-MIN($A84,60),0))","v":10167.869400944603},null,2021,19.004830917466396,688.31891698350489,22.029781007940375,19.004830917466396,19.004830917466396,{"$f":"SUMPRODUCT(EC84:OFFSET(EC84,-MIN($A84,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A84,60),0))","v":333.25916128451263},null,{"$f":"HLOOKUP(EA$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.1089761278513171},{"$f":"HLOOKUP(EA$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.5942764839421453},184624.91729957086,431901.16475100216,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A84,60),0),EI84:OFFSET(EI84,-MIN($A84,60),0))","v":6871389.1235002233},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A84,60),0),EJ84:OFFSET(EJ84,-MIN($A84,60),0))","v":16074541.883648621}]
[72,2022,{"$f":"OFFSET('2012 NIA Shipments Data'!$R$14,A85,0)*$C$7","v":259.33934074075034},9281.2771814193693,{"$f":"SUMPRODUCT(C85:OFFSET(C85,-MIN(A85,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A85,60),0))","v":300.03750555950467},259.33934074075034,259.33934074075034,{"$f":"SUMPRODUCT(F85:OFFSET(F85,-MIN($A85,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A85,60),0))","v":4743.5449106820961},null,3206660.3506020172,5222849.2588508055,117967126.13876931,192139001.31548384,5.4672053416578437E-2,2022,38.409633937608113,1374.6100302158181,44.437264023177953,38.409633937608113,38.409633937608113,{"$f":"SUMPRODUCT(S85:OFFSET(S85,-MIN($A85,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A85,60),0))","v":702.54602739982317},null,568652.00083118607,589316.3782366938,20919659.389096841,21679863.760450684,null,2022,1.8959951356444538,67.854172599791411,2.1935339598953849,1.8959951356444538,1.8959951356444538,{"$f":"SUMPRODUCT(AF85:OFFSET(AF85,-MIN($A85,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A85,60),0))","v":34.679420602656997},null,{"$f":"HLOOKUP(AD$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":2.354695173296276},{"$f":"HLOOKUP(AD$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.4567378412063072},39108.937607778069,40803.755849171939,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A85,60),0),AL85:OFFSET(AL85,-MIN($A85,60),0))","v":1438745.7577363516},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A85,60),0),AM85:OFFSET(AM85,-MIN($A85,60),0))","v":1501094.9981937213},null,2022,36.513638801963658,1306.7558576160268,42.24373006328257,36.513638801963658,36.513638801963658,{"$f":"SUMPRODUCT(AU85:OFFSET(AU85,-MIN($A85,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A85,60),0))","v":667.86660679716624},null,{"$f":"HLOOKUP(AS$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.6555490867506806},{"$f":"HLOOKUP(AS$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":1.7148550026077305},529543.06322340795,548512.6223875219,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A85,60),0),BA85:OFFSET(BA85,-MIN($A85,60),0))","v":19480913.63136049},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A85,60),0),BB85:OFFSET(BB85,-MIN($A85,60),0))","v":20178768.762256961},null,2022,201.77282929369716,7221.0778010193171,233.43707213123182,201.77282929369716,201.77282929369716,{"$f":"SUMPRODUCT(BJ85:OFFSET(BJ85,-MIN($A85,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A85,60),0))","v":3690.6027245084729},null,2451862.2462275084,4198088.6336203367,90199494.568018436,154439945.99897319,null,2022,3.0978284497589677,110.86557257597683,3.5839711709843947,3.0978284497589677,3.0978284497589677,{"$f":"SUMPRODUCT(BW85:OFFSET(BW85,-MIN($A85,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A85,60),0))","v":56.662010225860669},null,{"$f":"HLOOKUP(BU$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":2.8574801106142718},{"$f":"HLOOKUP(BU$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.6427708589743717},77543.372668024123,98853.789817261393,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A85,60),0),CC85:OFFSET(CC85,-MIN($A85,60),0))","v":2852677.8094964237},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A85,60),0),CD85:OFFSET(CD85,-MIN($A85,60),0))","v":3636648.7927163662},null,2022,198.67500084393819,7110.2122284433399,229.85310096024742,198.67500084393819,198.67500084393819,{"$f":"SUMPRODUCT(CL85:OFFSET(CL85,-MIN($A85,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A85,60),0))","v":3633.9407142826126},null,{"$f":"HLOOKUP(CJ$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.3642429402288878},{"$f":"HLOOKUP(CJ$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.355350099885607},2374318.8735594843,4099234.8438030751,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A85,60),0),CR85:OFFSET(CR85,-MIN($A85,60),0))","v":87346816.758522019},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A85,60),0),CS85:OFFSET(CS85,-MIN($A85,60),0))","v":150803297.20625684},null,2022,19.156877509445096,685.58935018423404,22.163169405094912,19.156877509445096,19.156877509445096,{"$f":"SUMPRODUCT(DA85:OFFSET(DA85,-MIN($A85,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A85,60),0))","v":350.3961587738001},null,186146.10354332303,435444.24699377478,6847972.1816540388,16019191.556059944,null,2022,8.2536601923497103E-3,0.29538329120309897,9.5489084254437879E-3,8.2536601923497103E-3,8.2536601923497103E-3,{"$f":"SUMPRODUCT(DN85:OFFSET(DN85,-MIN($A85,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A85,60),0))","v":0.15096671291016331},null,{"$f":"HLOOKUP(DL$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.7190517483304311},{"$f":"HLOOKUP(DL$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.8071378050658411},124.29098829794829,275.26391851652346,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A85,60),0),DT85:OFFSET(DT85,-MIN($A85,60),0))","v":4572.4364576696371},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A85,60),0),DU85:OFFSET(DU85,-MIN($A85,60),0))","v":10126.452398051559},null,2022,19.148623849252747,685.29396689303087,22.153620496669468,19.148623849252747,19.148623849252747,{"$f":"SUMPRODUCT(EC85:OFFSET(EC85,-MIN($A85,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A85,60),0))","v":350.24519206088996},null,{"$f":"HLOOKUP(EA$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.1089761278513171},{"$f":"HLOOKUP(EA$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.5942764839421453},186021.81255502507,435168.98307525826,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A85,60),0),EI85:OFFSET(EI85,-MIN($A85,60),0))","v":6843399.7451963695},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A85,60),0),EJ85:OFFSET(EJ85,-MIN($A85,60),0))","v":16009065.103661891}]
[73,2023,{"$f":"OFFSET('2012 NIA Shipments Data'!$R$14,A86,0)*$C$7","v":261.47712209372349},9240.5790166006154,{"$f":"SUMPRODUCT(C86:OFFSET(C86,-MIN(A86,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A86,60),0))","v":301.69966642763438},261.47712209372349,261.47712209372349,{"$f":"SUMPRODUCT(F86:OFFSET(F86,-MIN($A86,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A86,60),0))","v":4971.4812118925565},null,3233093.4350822014,5265902.1551952986,117490337.49416746,191362431.63025978,5.2595415923171858E-2,2023,38.726251535893851,1368.5824001302483,44.683439517832653,38.726251535893851,38.726251535893851,{"$f":"SUMPRODUCT(S86:OFFSET(S86,-MIN($A86,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A86,60),0))","v":736.30469226562957},null,573339.50269741076,594174.22032419813,20835108.240212139,21592240.087688327,null,2023,1.9116241683809883,67.556633775540476,2.2056857950609672,1.9116241683809883,1.9116241683809883,{"$f":"SUMPRODUCT(AF86:OFFSET(AF86,-MIN($A86,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A86,60),0))","v":36.345832328303487},null,{"$f":"HLOOKUP(AD$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":2.354695173296276},{"$f":"HLOOKUP(AD$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.4567378412063072},39431.319693402613,41140.10862980473,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A86,60),0),AL86:OFFSET(AL86,-MIN($A86,60),0))","v":1432930.7678979882},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A86,60),0),AM86:OFFSET(AM86,-MIN($A86,60),0))","v":1495028.0109487702},null,2023,36.814627367512863,1301.0257663547079,42.477753722771688,36.814627367512863,36.814627367512863,{"$f":"SUMPRODUCT(AU86:OFFSET(AU86,-MIN($A86,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A86,60),0))","v":699.95885993732622},null,{"$f":"HLOOKUP(AS$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.6555490867506806},{"$f":"HLOOKUP(AS$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":1.7148550026077305},533908.18300400814,553034.11169439345,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A86,60),0),BA86:OFFSET(BA86,-MIN($A86,60),0))","v":19402177.472314149},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A86,60),0),BB86:OFFSET(BB86,-MIN($A86,60),0))","v":20097212.076739557},null,2023,203.43607942292417,7189.4135581817827,234.73027701154754,203.43607942292417,203.43607942292417,{"$f":"SUMPRODUCT(BJ86:OFFSET(BJ86,-MIN($A86,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A86,60),0))","v":3867.9431629572241},null,2472073.3926547058,4232694.2417530939,89834934.574344695,153815744.87671632,null,2023,3.12336441308674,110.37942985475141,3.6038258108961836,3.12336441308674,3.12336441308674,{"$f":"SUMPRODUCT(BW86:OFFSET(BW86,-MIN($A86,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A86,60),0))","v":59.384726943678096},null,{"$f":"HLOOKUP(BU$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":2.8574801106142718},{"$f":"HLOOKUP(BU$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.6427708589743717},78182.576792099018,99668.659585721718,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A86,60),0),CC86:OFFSET(CC86,-MIN($A86,60),0))","v":2841148.1195667423},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A86,60),0),CD86:OFFSET(CD86,-MIN($A86,60),0))","v":3621950.5212103487},null,2023,200.31271500983743,7079.0341283270309,231.12645120065136,200.31271500983743,200.31271500983743,{"$f":"SUMPRODUCT(CL86:OFFSET(CL86,-MIN($A86,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A86,60),0))","v":3808.5584360135472},null,{"$f":"HLOOKUP(CJ$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.3642429402288878},{"$f":"HLOOKUP(CJ$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.355350099885607},2393890.8158626067,4133025.5821673726,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A86,60),0),CR86:OFFSET(CR86,-MIN($A86,60),0))","v":86993786.454777956},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A86,60),0),CS86:OFFSET(CS86,-MIN($A86,60),0))","v":150193794.35550597},null,2023,19.314791134905498,682.5830582885842,22.285949898254202,19.314791134905498,19.314791134905498,{"$f":"SUMPRODUCT(DA86:OFFSET(DA86,-MIN($A86,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A86,60),0))","v":367.23335666970195},null,187680.53973008468,439033.69311800657,6820294.6796106193,15954446.66585513,null,2023,8.3216966144466584E-3,0.29408804297000485,9.6018078850914398E-3,8.3216966144466584E-3,8.3216966144466584E-3,{"$f":"SUMPRODUCT(DN86:OFFSET(DN86,-MIN($A86,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A86,60),0))","v":0.15822094888654326},null,{"$f":"HLOOKUP(DL$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.7190517483304311},{"$f":"HLOOKUP(DL$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.8071378050658411},125.31554151986602,277.532969060379,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A86,60),0),DT86:OFFSET(DT86,-MIN($A86,60),0))","v":4553.9560059324649},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A86,60),0),DU86:OFFSET(DU86,-MIN($A86,60),0))","v":10085.524237202633},null,2023,19.30646943829105,682.28897024561422,22.276348090369108,19.30646943829105,19.30646943829105,{"$f":"SUMPRODUCT(EC86:OFFSET(EC86,-MIN($A86,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A86,60),0))","v":367.07513572081552},null,{"$f":"HLOOKUP(EA$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.1089761278513171},{"$f":"HLOOKUP(EA$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.5942764839421453},187555.22418856481,438756.16014894622,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A86,60),0),EI86:OFFSET(EI86,-MIN($A86,60),0))","v":6815740.7236046866},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A86,60),0),EJ86:OFFSET(EJ86,-MIN($A86,60),0))","v":15944361.141617928}]
[74,2024,{"$f":"OFFSET('2012 NIA Shipments Data'!$R$14,A87,0)*$C$7","v":263.36985127224318},9200.3564722667052,{"$f":"SUMPRODUCT(C87:OFFSET(C87,-MIN(A87,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A87,60),0))","v":302.95599858332594},263.36985127224318,263.36985127224318,{"$f":"SUMPRODUCT(F87:OFFSET(F87,-MIN($A87,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A87,60),0))","v":5196.422784776054},null,3256496.5161336553,5304019.9323092569,117016399.76395795,190590505.37293062,5.0682914416401437E-2,2024,39.006575510969597,1362.6252121483096,44.869509467984948,39.006575510969597,39.006575510969597,{"$f":"SUMPRODUCT(S87:OFFSET(S87,-MIN($A87,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A87,60),0))","v":769.61982080388645},null,577489.67995675968,598475.21184088127,20751062.657242164,21505140.352718167,null,2024,1.9254616575383043,67.2625721488605,2.2148706709426644,1.9254616575383043,1.9254616575383043,{"$f":"SUMPRODUCT(AF87:OFFSET(AF87,-MIN($A87,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A87,60),0))","v":37.990349996826701},null,{"$f":"HLOOKUP(AD$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":2.354695173296276},{"$f":"HLOOKUP(AD$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.4567378412063072},39716.747377223037,41437.905558987666,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A87,60),0),AL87:OFFSET(AL87,-MIN($A87,60),0))","v":1427150.5482631733},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A87,60),0),AM87:OFFSET(AM87,-MIN($A87,60),0))","v":1488997.3007029691},null,2024,37.081113853431297,1295.3626399994491,42.654638797042281,37.081113853431297,37.081113853431297,{"$f":"SUMPRODUCT(AU87:OFFSET(AU87,-MIN($A87,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A87,60),0))","v":731.62947080705987},null,{"$f":"HLOOKUP(AS$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.6555490867506806},{"$f":"HLOOKUP(AS$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":1.7148550026077305},537772.93257953669,557037.30628189363,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A87,60),0),BA87:OFFSET(BA87,-MIN($A87,60),0))","v":19323912.10897899},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A87,60),0),BB87:OFFSET(BB87,-MIN($A87,60),0))","v":20016143.052015197},null,2024,204.90867251406809,7158.1193605931603,235.70773647783014,204.90867251406809,204.90867251406809,{"$f":"SUMPRODUCT(BJ87:OFFSET(BJ87,-MIN($A87,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A87,60),0))","v":4042.9536239880836},null,2489967.7514584651,4263333.0365775479,89472554.434039131,153195276.10837209,null,2024,3.145973209269223,109.89896845694197,3.618832795502267,3.145973209269223,3.145973209269223,{"$f":"SUMPRODUCT(BW87:OFFSET(BW87,-MIN($A87,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A87,60),0))","v":62.071671400395196},null,{"$f":"HLOOKUP(BU$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":2.8574801106142718},{"$f":"HLOOKUP(BU$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.6427708589743717},78748.509456346466,100390.12148139847,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A87,60),0),CC87:OFFSET(CC87,-MIN($A87,60),0))","v":2829687.3703707224},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A87,60),0),CD87:OFFSET(CD87,-MIN($A87,60),0))","v":3607340.1366837155},null,2024,201.76269930479887,7048.2203921362179,232.08890368232787,201.76269930479887,201.76269930479887,{"$f":"SUMPRODUCT(CL87:OFFSET(CL87,-MIN($A87,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A87,60),0))","v":3980.8819525876884},null,{"$f":"HLOOKUP(CJ$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.3642429402288878},{"$f":"HLOOKUP(CJ$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.355350099885607},2411219.2420021188,4162942.9150961498,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A87,60),0),CR87:OFFSET(CR87,-MIN($A87,60),0))","v":86642867.063668415},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A87,60),0),CS87:OFFSET(CS87,-MIN($A87,60),0))","v":149587935.97168839},null,2024,19.454603247205501,679.61189952523557,22.378752637510868,19.454603247205501,19.454603247205501,{"$f":"SUMPRODUCT(DA87:OFFSET(DA87,-MIN($A87,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A87,60),0))","v":383.84933998408383},null,189039.0847184303,442211.68389082793,6792782.6726766452,15890088.911840348,null,2024,8.3819340756472079E-3,0.29280793169936015,9.6417915554138141E-3,8.3819340756472079E-3,8.3819340756472079E-3,{"$f":"SUMPRODUCT(DN87:OFFSET(DN87,-MIN($A87,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A87,60),0))","v":0.16537987548985023},null,{"$f":"HLOOKUP(DL$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.7190517483304311},{"$f":"HLOOKUP(DL$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.8071378050658411},126.22265102167411,279.54192014694297,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A87,60),0),DT87:OFFSET(DT87,-MIN($A87,60),0))","v":4535.5860563778233},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A87,60),0),DU87:OFFSET(DU87,-MIN($A87,60),0))","v":10044.840802573895},null,2024,19.446221313129854,679.3190915935362,22.369110845955454,19.446221313129854,19.446221313129854,{"$f":"SUMPRODUCT(EC87:OFFSET(EC87,-MIN($A87,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A87,60),0))","v":383.68396010859396},null,{"$f":"HLOOKUP(EA$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.1089761278513171},{"$f":"HLOOKUP(EA$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.5942764839421453},188912.86206740863,441932.14197068097,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A87,60),0),EI87:OFFSET(EI87,-MIN($A87,60),0))","v":6788247.0866202675},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A87,60),0),EJ87:OFFSET(EJ87,-MIN($A87,60),0))","v":15880044.071037773}]
[75,2025,{"$f":"OFFSET('2012 NIA Shipments Data'!$R$14,A88,0)*$C$7","v":265.16680074958759},9160.7703249556234,{"$f":"SUMPRODUCT(C88:OFFSET(C88,-MIN(A88,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A88,60),0))","v":303.41525872765453},265.16680074958759,265.16680074958759,{"$f":"SUMPRODUCT(F88:OFFSET(F88,-MIN($A88,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A88,60),0))","v":5418.029773986369},null,3278715.3072533398,5340208.7967489287,116549146.6197632,189829466.63760114,4.8941554736877814E-2,2025,39.272713966600868,1356.7622781912944,44.937528511973447,39.272713966600868,39.272713966600868,{"$f":"SUMPRODUCT(S88:OFFSET(S88,-MIN($A88,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A88,60),0))","v":802.44107850150897},null,581429.84157190751,602558.55590598995,20668202.48301414,21419269.103334095,null,2025,1.9385989141470104,66.973163135456147,2.2182282602584822,1.9385989141470104,1.9385989141470104,{"$f":"SUMPRODUCT(AF88:OFFSET(AF88,-MIN($A88,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A88,60),0))","v":39.610488971374302},null,{"$f":"HLOOKUP(AD$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":2.354695173296276},{"$f":"HLOOKUP(AD$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.4567378412063072},39987.731273430458,41720.632767044219,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A88,60),0),AL88:OFFSET(AL88,-MIN($A88,60),0))","v":1421451.8548983084},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A88,60),0),AM88:OFFSET(AM88,-MIN($A88,60),0))","v":1483051.6497356317},null,2025,37.334115052453861,1289.7891150558382,42.719300251714969,37.334115052453861,37.334115052453861,{"$f":"SUMPRODUCT(AU88:OFFSET(AU88,-MIN($A88,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A88,60),0))","v":762.8305895301346},null,{"$f":"HLOOKUP(AS$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.6555490867506806},{"$f":"HLOOKUP(AS$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":1.7148550026077305},541442.11029847711,560837.92313894571,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A88,60),0),BA88:OFFSET(BA88,-MIN($A88,60),0))","v":19246750.628115833},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A88,60),0),BB88:OFFSET(BB88,-MIN($A88,60),0))","v":19936217.453598462},null,2025,206.30674647811068,7127.3202966293993,236.0650529514447,206.30674647811068,206.30674647811068,{"$f":"SUMPRODUCT(BJ88:OFFSET(BJ88,-MIN($A88,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A88,60),0))","v":4215.3696912014339},null,2506956.5838095257,4292421.3852811521,89115285.431892663,152583558.65182915,null,2025,3.1674379095256402,109.42610887070894,3.6243186933875542,3.1674379095256402,3.1674379095256402,{"$f":"SUMPRODUCT(BW88:OFFSET(BW88,-MIN($A88,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A88,60),0))","v":64.718783997659827},null,{"$f":"HLOOKUP(BU$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":2.8574801106142718},{"$f":"HLOOKUP(BU$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.6427708589743717},79285.803653938448,101075.07450641297,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A88,60),0),CC88:OFFSET(CC88,-MIN($A88,60),0))","v":2818388.2676504124},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A88,60),0),CD88:OFFSET(CD88,-MIN($A88,60),0))","v":3592935.8222077512},null,2025,203.13930856858505,7017.8941877586904,232.44073425805715,203.13930856858505,203.13930856858505,{"$f":"SUMPRODUCT(CL88:OFFSET(CL88,-MIN($A88,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A88,60),0))","v":4150.6509072037734},null,{"$f":"HLOOKUP(CJ$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.3642429402288878},{"$f":"HLOOKUP(CJ$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.355350099885607},2427670.7801555875,4191346.3107747389,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A88,60),0),CR88:OFFSET(CR88,-MIN($A88,60),0))","v":86296897.164242253},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A88,60),0),CS88:OFFSET(CS88,-MIN($A88,60),0))","v":148990622.8296214},null,2025,19.587340304876054,676.6877501349303,22.41267726423639,19.587340304876054,19.587340304876054,{"$f":"SUMPRODUCT(DA88:OFFSET(DA88,-MIN($A88,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A88,60),0))","v":400.21900428342656},null,190328.88187190672,445228.85556178662,6765658.7048563892,15826638.8824379,null,2025,8.4391232792846438E-3,0.29154807421959356,9.6564078383130861E-3,8.4391232792846438E-3,8.4391232792846438E-3,{"$f":"SUMPRODUCT(DN88:OFFSET(DN88,-MIN($A88,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A88,60),0))","v":0.17243267658037234},null,{"$f":"HLOOKUP(DL$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.7190517483304311},{"$f":"HLOOKUP(DL$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.8071378050658411},127.08385713804148,281.44921023681985,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A88,60),0),DT88:OFFSET(DT88,-MIN($A88,60),0))","v":4517.4752031138105},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A88,60),0),DU88:OFFSET(DU88,-MIN($A88,60),0))","v":10004.731181551491},null,2025,19.57890118159677,676.39620206071072,22.403020856398076,19.57890118159677,19.57890118159677,{"$f":"SUMPRODUCT(EC88:OFFSET(EC88,-MIN($A88,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A88,60),0))","v":400.04657160684616},null,{"$f":"HLOOKUP(EA$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.1089761278513171},{"$f":"HLOOKUP(EA$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.5942764839421453},190201.79801476869,444947.40635154978,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A88,60),0),EI88:OFFSET(EI88,-MIN($A88,60),0))","v":6761141.2296532756},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A88,60),0),EJ88:OFFSET(EJ88,-MIN($A88,60),0))","v":15816634.151256349}]
[76,2026,{"$f":"OFFSET('2012 NIA Shipments Data'!$R$14,A89,0)*$C$7","v":266.70876189945466},9122.5218669775568,{"$f":"SUMPRODUCT(C89:OFFSET(C89,-MIN(A89,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A89,60),0))","v":303.6201092589821},266.70876189945466,266.70876189945466,{"$f":"SUMPRODUCT(F89:OFFSET(F89,-MIN($A89,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A89,60),0))","v":5636.1956245504798},null,3297781.237116986,5371262.437225366,116095280.77876779,189090232.47742099,4.732070702757523E-2,2026,39.501087198148539,1351.0974636459218,44.96786804278949,39.501087198148539,39.501087198148539,{"$f":"SUMPRODUCT(S89:OFFSET(S89,-MIN($A89,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A89,60),0))","v":834.75268395990008},null,584810.89162999496,606062.47072903917,20587716.341554694,21335858.157247916,null,2026,1.9498719852944504,66.693533789344684,2.2197258950169489,1.9498719852944504,1.9498719852944504,{"$f":"SUMPRODUCT(AF89:OFFSET(AF89,-MIN($A89,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A89,60),0))","v":41.205470242830479},null,{"$f":"HLOOKUP(AD$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":2.354695173296276},{"$f":"HLOOKUP(AD$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.4567378412063072},40220.262374309794,41963.240796001075,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A89,60),0),AL89:OFFSET(AL89,-MIN($A89,60),0))","v":1415916.4352039653},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A89,60),0),AM89:OFFSET(AM89,-MIN($A89,60),0))","v":1477276.348038719},null,2026,37.551215212854089,1284.4039298565772,42.748142147772541,37.551215212854089,37.551215212854089,{"$f":"SUMPRODUCT(AU89:OFFSET(AU89,-MIN($A89,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A89,60),0))","v":793.54721371706967},null,{"$f":"HLOOKUP(AS$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.6555490867506806},{"$f":"HLOOKUP(AS$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":1.7148550026077305},544590.62925568514,564099.22993303812,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A89,60),0),BA89:OFFSET(BA89,-MIN($A89,60),0))","v":19171799.906350728},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A89,60),0),BB89:OFFSET(BB89,-MIN($A89,60),0))","v":19858581.809209198},null,2026,207.50643281563654,7097.5619901560649,236.22443205362882,207.50643281563654,207.50643281563654,{"$f":"SUMPRODUCT(BJ89:OFFSET(BJ89,-MIN($A89,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A89,60),0))","v":4385.1084620252223},null,2521534.6895366008,4317382.0779329157,88768252.569438115,151989367.55581445,null,2026,3.1858567545216885,108.96922808684702,3.6267656488015776,3.1858567545216885,3.1858567545216885,{"$f":"SUMPRODUCT(BW89:OFFSET(BW89,-MIN($A89,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A89,60),0))","v":67.324791928091685},null,{"$f":"HLOOKUP(BU$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":2.8574801106142718},{"$f":"HLOOKUP(BU$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.6427708589743717},79746.85544709189,101662.83224104729,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A89,60),0),CC89:OFFSET(CC89,-MIN($A89,60),0))","v":2807412.8963289736},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A89,60),0),CD89:OFFSET(CD89,-MIN($A89,60),0))","v":3578944.2067744015},null,2026,204.32057606111485,6988.5927620692173,232.59766640482724,204.32057606111485,204.32057606111485,{"$f":"SUMPRODUCT(CL89:OFFSET(CL89,-MIN($A89,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A89,60),0))","v":4317.7836700971293},null,{"$f":"HLOOKUP(CJ$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.3642429402288878},{"$f":"HLOOKUP(CJ$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.355350099885607},2441787.8340895087,4215719.2456918685,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A89,60),0),CR89:OFFSET(CR89,-MIN($A89,60),0))","v":85960839.673109144},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A89,60),0),CS89:OFFSET(CS89,-MIN($A89,60),0))","v":148410423.34904003},null,2026,19.701241885669596,673.86241317556994,22.427809162563804,19.701241885669596,19.701241885669596,{"$f":"SUMPRODUCT(DA89:OFFSET(DA89,-MIN($A89,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A89,60),0))","v":416.3344785653577},null,191435.6559503905,447817.88856341178,6739311.8677749885,15765006.764358632,null,2026,8.4881972968419324E-3,0.29033078966056508,9.6629273531347523E-3,8.4881972968419324E-3,8.4881972968419324E-3,{"$f":"SUMPRODUCT(DN89:OFFSET(DN89,-MIN($A89,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A89,60),0))","v":0.17937596096980543},null,{"$f":"HLOOKUP(DL$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.7190517483304311},{"$f":"HLOOKUP(DL$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.8071378050658411},127.82285753299352,283.08585459282187,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A89,60),0),DT89:OFFSET(DT89,-MIN($A89,60),0))","v":4499.8832451999006},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A89,60),0),DU89:OFFSET(DU89,-MIN($A89,60),0))","v":9965.7707441451039},null,2026,19.692753688372754,673.57208238590931,22.418146235210667,19.692753688372754,19.692753688372754,{"$f":"SUMPRODUCT(EC89:OFFSET(EC89,-MIN($A89,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A89,60),0))","v":416.15510260438788},null,{"$f":"HLOOKUP(EA$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.1089761278513171},{"$f":"HLOOKUP(EA$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.5942764839421453},191307.8330928575,447534.80270881893,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A89,60),0),EI89:OFFSET(EI89,-MIN($A89,60),0))","v":6734811.9845297886},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A89,60),0),EJ89:OFFSET(EJ89,-MIN($A89,60),0))","v":15755040.993614487}]
[77,2027,{"$f":"OFFSET('2012 NIA Shipments Data'!$R$14,A90,0)*$C$7","v":268.69104581250667},9085.6105196180288,{"$f":"SUMPRODUCT(C90:OFFSET(C90,-MIN(A90,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A90,60),0))","v":303.55740328773823},268.69104581250667,268.69104581250667,{"$f":"SUMPRODUCT(F90:OFFSET(F90,-MIN($A90,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A90,60),0))","v":5850.9749125148073},null,3322291.6380822388,5411183.7620677305,115663392.4176825,188386794.14595649,4.5922440247999727E-2,2027,39.794674739642481,1345.6306828012807,44.958580931183903,39.794674739642481,39.794674739642481,{"$f":"SUMPRODUCT(S90:OFFSET(S90,-MIN($A90,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A90,60),0))","v":866.56272020247991},null,589157.43508210976,610566.96423526912,20511127.568870749,21256486.207328245,null,2027,1.9643641971041887,66.423679879622171,2.2192674600717739,1.9643641971041887,1.9643641971041887,{"$f":"SUMPRODUCT(AF90:OFFSET(AF90,-MIN($A90,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A90,60),0))","v":42.775692809350474},null,{"$f":"HLOOKUP(AD$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":2.354695173296276},{"$f":"HLOOKUP(AD$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.4567378412063072},40519.19510721109,42275.128026765538,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A90,60),0),AL90:OFFSET(AL90,-MIN($A90,60),0))","v":1410649.0563360914},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A90,60),0),AM90:OFFSET(AM90,-MIN($A90,60),0))","v":1471780.702939756},null,2027,37.830310542538292,1279.2070029216586,42.739313471112133,37.830310542538292,37.830310542538292,{"$f":"SUMPRODUCT(AU90:OFFSET(AU90,-MIN($A90,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A90,60),0))","v":823.78702739312951},null,{"$f":"HLOOKUP(AS$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.6555490867506806},{"$f":"HLOOKUP(AS$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":1.7148550026077305},548638.23997489864,568291.83620850358,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A90,60),0),BA90:OFFSET(BA90,-MIN($A90,60),0))","v":19100478.512534659},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A90,60),0),BB90:OFFSET(BB90,-MIN($A90,60),0))","v":19784705.504388489},null,2027,209.04870184607924,7068.8439909180724,236.17564515845376,209.04870184607924,209.04870184607924,{"$f":"SUMPRODUCT(BJ90:OFFSET(BJ90,-MIN($A90,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A90,60),0))","v":4552.2123980592451},null,2540275.7223233501,4349470.551437255,88438024.02904053,151423948.88921791,null,2027,3.2095352889230337,108.52831919256714,3.6260166211332945,3.2095352889230337,3.2095352889230337,{"$f":"SUMPRODUCT(BW90:OFFSET(BW90,-MIN($A90,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A90,60),0))","v":69.890347106779345},null,{"$f":"HLOOKUP(BU$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":2.8574801106142718},{"$f":"HLOOKUP(BU$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.6427708589743717},80339.565291130857,102418.43020292716,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A90,60),0),CC90:OFFSET(CC90,-MIN($A90,60),0))","v":2796968.9838240724},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A90,60),0),CD90:OFFSET(CD90,-MIN($A90,60),0))","v":3565630.1053095432},null,2027,205.8391665571562,6960.3156717255051,232.54962853732047,205.8391665571562,205.8391665571562,{"$f":"SUMPRODUCT(CL90:OFFSET(CL90,-MIN($A90,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A90,60),0))","v":4482.3220509524663},null,{"$f":"HLOOKUP(CJ$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.3642429402288878},{"$f":"HLOOKUP(CJ$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.355350099885607},2459936.1570322192,4247052.1212343276,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A90,60),0),CR90:OFFSET(CR90,-MIN($A90,60),0))","v":85641055.045216456},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A90,60),0),CS90:OFFSET(CS90,-MIN($A90,60),0))","v":147858318.78390837},null,2027,19.847669226784966,671.13584589867571,22.423177198100568,19.847669226784966,19.847669226784966,{"$f":"SUMPRODUCT(DA90:OFFSET(DA90,-MIN($A90,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A90,60),0))","v":432.19979425308276},null,192858.48067677906,451146.2463952059,6714240.8197712107,15706359.04941031,null,2027,8.5512849015854341E-3,0.28915605960427226,9.6609316907057506E-3,8.5512849015854341E-3,8.5512849015854341E-3,{"$f":"SUMPRODUCT(DN90:OFFSET(DN90,-MIN($A90,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A90,60),0))","v":0.18621146557990045},null,{"$f":"HLOOKUP(DL$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.7190517483304311},{"$f":"HLOOKUP(DL$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.8071378050658411},128.77288704234843,285.1898594690602,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A90,60),0),DT90:OFFSET(DT90,-MIN($A90,60),0))","v":4483.1431401171758},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A90,60),0),DU90:OFFSET(DU90,-MIN($A90,60),0))","v":9928.6968823587395},null,2027,19.83911794188338,670.84668983907136,22.413516266409861,19.83911794188338,19.83911794188338,{"$f":"SUMPRODUCT(EC90:OFFSET(EC90,-MIN($A90,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A90,60),0))","v":432.01358278750286},null,{"$f":"HLOOKUP(EA$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.1089761278513171},{"$f":"HLOOKUP(EA$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.5942764839421453},192729.70778973671,450861.05653573683,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A90,60),0),EI90:OFFSET(EI90,-MIN($A90,60),0))","v":6709757.676631093},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A90,60),0),EJ90:OFFSET(EJ90,-MIN($A90,60),0))","v":15696430.352527952}]
[78,2028,{"$f":"OFFSET('2012 NIA Shipments Data'!$R$14,A91,0)*$C$7","v":271.27945013129965},9050.744162142797,{"$f":"SUMPRODUCT(C91:OFFSET(C91,-MIN(A91,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A91,60),0))","v":303.21511578734555},271.27945013129965,271.27945013129965,{"$f":"SUMPRODUCT(F91:OFFSET(F91,-MIN($A91,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A91,60),0))","v":6062.6118987960836},null,3354296.5528656766,5463311.7791259987,115264284.31364511,187736746.67055684,4.4746299888529968E-2,2028,40.17803216656965,1340.4667766097393,44.907886202208537,40.17803216656965,40.17803216656965,{"$f":"SUMPRODUCT(S91:OFFSET(S91,-MIN($A91,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A91,60),0))","v":897.90736366268084},null,594833.01554220333,616448.79093462892,20440351.871698394,21183138.575624105,null,2028,1.9832876739029459,66.168776616654583,2.2167650420665352,1.9832876739029459,1.9832876739029459,{"$f":"SUMPRODUCT(AF91:OFFSET(AF91,-MIN($A91,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A91,60),0))","v":44.322942429734432},null,{"$f":"HLOOKUP(AD$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":2.354695173296276},{"$f":"HLOOKUP(AD$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.4567378412063072},40909.532117856041,42682.380615444526,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A91,60),0),AL91:OFFSET(AL91,-MIN($A91,60),0))","v":1405781.4706759434},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A91,60),0),AM91:OFFSET(AM91,-MIN($A91,60),0))","v":1466702.1764186951},null,2028,38.194744492666707,1274.2979999930849,42.691121160142004,38.194744492666707,38.194744492666707,{"$f":"SUMPRODUCT(AU91:OFFSET(AU91,-MIN($A91,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A91,60),0))","v":853.58442123294651},null,{"$f":"HLOOKUP(AS$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.6555490867506806},{"$f":"HLOOKUP(AS$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":1.7148550026077305},553923.48342434724,573766.41031918442,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A91,60),0),BA91:OFFSET(BA91,-MIN($A91,60),0))","v":19034570.401022453},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A91,60),0),BB91:OFFSET(BB91,-MIN($A91,60),0))","v":19716436.399205409},null,2028,211.06254849683083,7041.7170476056981,235.90933647891126,211.06254849683083,211.06254849683083,{"$f":"SUMPRODUCT(BJ91:OFFSET(BJ91,-MIN($A91,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A91,60),0))","v":4716.8715407222635},null,2564747.1766314143,4391370.6762656011,88132859.781673655,150901445.40835175,null,2028,3.240453978371896,108.11183786035689,3.6219279705117402,3.240453978371896,3.240453978371896,{"$f":"SUMPRODUCT(BW91:OFFSET(BW91,-MIN($A91,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A91,60),0))","v":72.418367249233427},null,{"$f":"HLOOKUP(BU$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":2.8574801106142718},{"$f":"HLOOKUP(BU$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.6427708589743717},81113.507262813175,103405.06638300384,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A91,60),0),CC91:OFFSET(CC91,-MIN($A91,60),0))","v":2787317.7625962351},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A91,60),0),CD91:OFFSET(CD91,-MIN($A91,60),0))","v":3553326.5420015468},null,2028,207.82209451845893,6933.6052097453412,232.28740850839952,207.82209451845893,207.82209451845893,{"$f":"SUMPRODUCT(CL91:OFFSET(CL91,-MIN($A91,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A91,60),0))","v":4644.4531734730317},null,{"$f":"HLOOKUP(CJ$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.3642429402288878},{"$f":"HLOOKUP(CJ$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.355350099885607},2483633.6693686009,4287965.6098825969,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A91,60),0),CR91:OFFSET(CR91,-MIN($A91,60),0))","v":85345542.01907742},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A91,60),0),CS91:OFFSET(CS91,-MIN($A91,60),0))","v":147348118.8663502},null,2028,20.03886946789919,668.56033792736014,22.39789310622578,20.03886946789919,20.03886946789919,{"$f":"SUMPRODUCT(DA91:OFFSET(DA91,-MIN($A91,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A91,60),0))","v":447.83299441113905},null,194716.36069205857,455492.31192576856,6691072.6602730667,15652162.686580982,null,2028,8.63366272219185E-3,0.28804641281515198,9.6500381459459755E-3,8.63366272219185E-3,8.63366272219185E-3,{"$f":"SUMPRODUCT(DN91:OFFSET(DN91,-MIN($A91,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A91,60),0))","v":0.19294696418921017},null,{"$f":"HLOOKUP(DL$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.7190517483304311},{"$f":"HLOOKUP(DL$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.8071378050658411},130.01340585441352,287.93720321359569,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A91,60),0),DT91:OFFSET(DT91,-MIN($A91,60),0))","v":4467.6736063141325},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A91,60),0),DU91:OFFSET(DU91,-MIN($A91,60),0))","v":9894.4369207109812},null,2028,20.030235805176996,668.27229151454492,22.388243068079834,20.030235805176996,20.030235805176996,{"$f":"SUMPRODUCT(EC91:OFFSET(EC91,-MIN($A91,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A91,60),0))","v":447.64004744694984},null,{"$f":"HLOOKUP(EA$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.1089761278513171},{"$f":"HLOOKUP(EA$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.5942764839421453},194586.34728620417,455204.37472255499,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A91,60),0),EI91:OFFSET(EI91,-MIN($A91,60),0))","v":6686604.986666753},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A91,60),0),EJ91:OFFSET(EJ91,-MIN($A91,60),0))","v":15642268.24966027}]
[79,2029,{"$f":"OFFSET('2012 NIA Shipments Data'!$R$14,A92,0)*$C$7","v":273.97798905257469},9018.8084964867521,{"$f":"SUMPRODUCT(C92:OFFSET(C92,-MIN(A92,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A92,60),0))","v":302.66415332519119},273.97798905257469,273.97798905257469,{"$f":"SUMPRODUCT(F92:OFFSET(F92,-MIN($A92,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A92,60),0))","v":6270.8822280239838},null,3387663.2520278338,5517657.8030061573,114902775.20053437,187147938.56584948,4.3690501446222794E-2,2029,40.577701155611216,1335.7369225741006,44.826285522480326,40.577701155611216,40.577701155611216,{"$f":"SUMPRODUCT(S92:OFFSET(S92,-MIN($A92,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A92,60),0))","v":928.75338603190414},null,600750.08756267186,622580.88481238089,20376243.778538316,21116700.843546249,null,2029,2.0030163300083816,65.935299248491006,2.2127370294048867,2.0030163300083816,2.0030163300083816,{"$f":"SUMPRODUCT(AF92:OFFSET(AF92,-MIN($A92,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A92,60),0))","v":45.845578871962097},null,{"$f":"HLOOKUP(AD$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":2.354695173296276},{"$f":"HLOOKUP(AD$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.4567378412063072},41316.477666506165,43106.961486895365,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A92,60),0),AL92:OFFSET(AL92,-MIN($A92,60),0))","v":1401372.4482652482},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A92,60),0),AM92:OFFSET(AM92,-MIN($A92,60),0))","v":1462102.0853657555},null,2029,38.574684825602837,1269.8016233256096,42.613548493075442,38.574684825602837,38.574684825602837,{"$f":"SUMPRODUCT(AU92:OFFSET(AU92,-MIN($A92,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A92,60),0))","v":882.90780715994185},null,{"$f":"HLOOKUP(AS$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.6555490867506806},{"$f":"HLOOKUP(AS$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":1.7148550026077305},559433.60989616567,579473.92332548555,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A92,60),0),BA92:OFFSET(BA92,-MIN($A92,60),0))","v":18974871.330273069},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A92,60),0),BB92:OFFSET(BB92,-MIN($A92,60),0))","v":19654598.758180492},null,2029,213.16208276552138,7016.870259623618,235.48067318970115,213.16208276552138,213.16208276552138,{"$f":"SUMPRODUCT(BJ92:OFFSET(BJ92,-MIN($A92,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A92,60),0))","v":4878.9113356342596},null,2590259.8723996351,4435053.6190093765,87856444.306010008,150428165.69276997,null,2029,3.2726882341513317,107.73036386821704,3.6153466813593269,3.2726882341513317,3.2726882341513317,{"$f":"SUMPRODUCT(BW92:OFFSET(BW92,-MIN($A92,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A92,60),0))","v":74.906172413232127},null,{"$f":"HLOOKUP(BU$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":2.8574801106142718},{"$f":"HLOOKUP(BU$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.6427708589743717},81920.37986700004,104433.68316970296,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A92,60),0),CC92:OFFSET(CC92,-MIN($A92,60),0))","v":2778575.7591359774},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A92,60),0),CD92:OFFSET(CD92,-MIN($A92,60),0))","v":3542182.0670721191},null,2029,209.88939453137004,6909.1398957554011,231.86532650834181,209.88939453137004,209.88939453137004,{"$f":"SUMPRODUCT(CL92:OFFSET(CL92,-MIN($A92,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A92,60),0))","v":4804.005163221027},null,{"$f":"HLOOKUP(CJ$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.3642429402288878},{"$f":"HLOOKUP(CJ$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.355350099885607},2508339.4925326351,4330619.9358396735,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A92,60),0),CR92:OFFSET(CR92,-MIN($A92,60),0))","v":85077868.546874031},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A92,60),0),CS92:OFFSET(CS92,-MIN($A92,60),0))","v":146885983.62569785},null,2029,20.23820513144209,666.20131428903358,22.357194613009725,20.23820513144209,20.23820513144209,{"$f":"SUMPRODUCT(DA92:OFFSET(DA92,-MIN($A92,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A92,60),0))","v":463.21750635782092},null,196653.29206552691,460023.29918439919,6670087.1159860529,15603072.029533267,null,2029,8.7195456553728172E-3,0.28703003739139787,9.632503371127879E-3,8.7195456553728172E-3,8.7195456553728172E-3,{"$f":"SUMPRODUCT(DN92:OFFSET(DN92,-MIN($A92,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A92,60),0))","v":0.1995753165274475},null,{"$f":"HLOOKUP(DL$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.7190517483304311},{"$f":"HLOOKUP(DL$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.8071378050658411},131.30670778279713,290.80144431029095,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A92,60),0),DT92:OFFSET(DT92,-MIN($A92,60),0))","v":4453.6614191678336},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A92,60),0),DU92:OFFSET(DU92,-MIN($A92,60),0))","v":9863.404505620425},null,2029,20.229485585786716,665.91428425164213,22.347562109638595,20.229485585786716,20.229485585786716,{"$f":"SUMPRODUCT(EC92:OFFSET(EC92,-MIN($A92,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A92,60),0))","v":463.01793104129348},null,{"$f":"HLOOKUP(EA$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.1089761278513171},{"$f":"HLOOKUP(EA$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.5942764839421453},196521.98535774412,459732.4977400889,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A92,60),0),EI92:OFFSET(EI92,-MIN($A92,60),0))","v":6665633.4545668848},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A92,60),0),EJ92:OFFSET(EJ92,-MIN($A92,60),0))","v":15593208.625027647}]
[80,2030,{"$f":"OFFSET('2012 NIA Shipments Data'!$R$14,A93,0)*$C$7","v":276.78645014120804},8990.1223322141359,{"$f":"SUMPRODUCT(C93:OFFSET(C93,-MIN(A93,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A93,60),0))","v":301.9442971955566},276.78645014120804,276.78645014120804,{"$f":"SUMPRODUCT(F93:OFFSET(F93,-MIN($A93,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A93,60),0))","v":6475.5106030247771},null,3422389.1088662366,5574217.5554655539,114582804.44512294,186626786.07695523,4.2743571450862619E-2,2030,40.993650243915013,1331.4883382072317,44.719670728334428,40.993650243915013,40.993650243915013,{"$f":"SUMPRODUCT(S93:OFFSET(S93,-MIN($A93,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A93,60),0))","v":959.06001423022656},null,606908.18533814349,628962.76313614263,20319501.875630509,21057896.983422637,null,2030,2.0235486123357997,65.725578549094507,2.2074742577935584,2.0235486123357997,2.0235486123357997,{"$f":"SUMPRODUCT(AF93:OFFSET(AF93,-MIN($A93,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A93,60),0))","v":47.34158947532125},null,{"$f":"HLOOKUP(AD$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":2.354695173296276},{"$f":"HLOOKUP(AD$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.4567378412063072},41739.999717481973,43548.837217145832,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A93,60),0),AL93:OFFSET(AL93,-MIN($A93,60),0))","v":1397470.0342452065},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A93,60),0),AM93:OFFSET(AM93,-MIN($A93,60),0))","v":1458030.5569981707},null,2030,38.970101631579212,1265.7627596581372,42.512196470540871,38.970101631579212,38.970101631579212,{"$f":"SUMPRODUCT(AU93:OFFSET(AU93,-MIN($A93,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A93,60),0))","v":911.7184247549053},null,{"$f":"HLOOKUP(AS$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.6555490867506806},{"$f":"HLOOKUP(AS$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":1.7148550026077305},565168.18562066148,585413.9259189968,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A93,60),0),BA93:OFFSET(BA93,-MIN($A93,60),0))","v":18922031.841385301},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A93,60),0),BB93:OFFSET(BB93,-MIN($A93,60),0))","v":19599866.426424466},null,2030,215.34713937203634,6994.5516691994389,234.92060618426376,215.34713937203634,215.34713937203634,{"$f":"SUMPRODUCT(BJ93:OFFSET(BJ93,-MIN($A93,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A93,60),0))","v":5038.117594352083},null,2616811.8012105543,4480515.9408479398,87611789.702991977,150009267.07410845,null,2030,3.306235518707386,107.38770542100906,3.6067479443079185,3.306235518707386,3.306235518707386,{"$f":"SUMPRODUCT(BW93:OFFSET(BW93,-MIN($A93,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A93,60),0))","v":77.350474152778403},null,{"$f":"HLOOKUP(BU$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":2.8574801106142718},{"$f":"HLOOKUP(BU$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.6427708589743717},82760.119584844258,105504.19958797074,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A93,60),0),CC93:OFFSET(CC93,-MIN($A93,60),0))","v":2770838.2351025753},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A93,60),0),CD93:OFFSET(CD93,-MIN($A93,60),0))","v":3532318.1219252078},null,2030,212.04090385332896,6887.1639637784301,231.31385823995583,212.04090385332896,212.04090385332896,{"$f":"SUMPRODUCT(CL93:OFFSET(CL93,-MIN($A93,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A93,60),0))","v":4960.7671201993044},null,{"$f":"HLOOKUP(CJ$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.3642429402288878},{"$f":"HLOOKUP(CJ$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.355350099885607},2534051.6816257099,4375011.7412599688,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A93,60),0),CR93:OFFSET(CR93,-MIN($A93,60),0))","v":84840951.467889398},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A93,60),0),CS93:OFFSET(CS93,-MIN($A93,60),0))","v":146476948.95218325},null,2030,20.445660525256695,664.08232480746597,22.304020282958433,20.445660525256695,20.445660525256695,{"$f":"SUMPRODUCT(DA93:OFFSET(DA93,-MIN($A93,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A93,60),0))","v":478.33299444246779},null,198669.12231753927,464738.85148147156,6651512.8665004577,15559622.019424146,null,2030,8.8089269402284315E-3,0.28611707967564282,9.6095934344232765E-3,8.8089269402284315E-3,8.8089269402284315E-3,{"$f":"SUMPRODUCT(DN93:OFFSET(DN93,-MIN($A93,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A93,60),0))","v":0.20608776106496018},null,{"$f":"HLOOKUP(DL$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.7190517483304311},{"$f":"HLOOKUP(DL$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.8071378050658411},132.65269101582894,293.78235727957002,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A93,60),0),DT93:OFFSET(DT93,-MIN($A93,60),0))","v":4441.2592695578614},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A93,60),0),DU93:OFFSET(DU93,-MIN($A93,60),0))","v":9835.9377974831823},null,2030,20.436851598316466,663.79620772779026,22.29441068952401,20.436851598316466,20.436851598316466,{"$f":"SUMPRODUCT(EC93:OFFSET(EC93,-MIN($A93,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A93,60),0))","v":478.12690668140277},null,{"$f":"HLOOKUP(EA$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.1089761278513171},{"$f":"HLOOKUP(EA$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.5942764839421453},198536.46962652344,464445.069124192,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A93,60),0),EI93:OFFSET(EI93,-MIN($A93,60),0))","v":6647071.6072308999},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A93,60),0),EJ93:OFFSET(EJ93,-MIN($A93,60),0))","v":15549786.081626663}]
[81,2031,{"$f":"OFFSET('2012 NIA Shipments Data'!$R$14,A94,0)*$C$7","v":277.65851088728732},8964.9644851597877,{"$f":"SUMPRODUCT(C94:OFFSET(C94,-MIN(A94,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A94,60),0))","v":301.07042319505268},277.65851088728732,277.65851088728732,{"$f":"SUMPRODUCT(F94:OFFSET(F94,-MIN($A94,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A94,60),0))","v":6674.1584349783625},null,3433171.9025981156,5591780.0348345675,114282517.3085262,186137693.28965014,4.1602025722391696E-2,2031,41.122807408935138,1327.7623177228122,44.59024501000308,41.122807408935138,41.122807408935138,{"$f":"SUMPRODUCT(S94:OFFSET(S94,-MIN($A94,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A94,60),0))","v":988.48088992939063},null,608820.34832385893,630944.4126576304,20266250.560436636,21002710.556292292,null,2031,2.029924131483146,65.541652903636745,2.2010854821863206,2.029924131483146,2.029924131483146,{"$f":"SUMPRODUCT(AF94:OFFSET(AF94,-MIN($A94,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A94,60),0))","v":48.793877130616956},null,{"$f":"HLOOKUP(AD$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":2.354695173296276},{"$f":"HLOOKUP(AD$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.4567378412063072},41871.508377954349,43686.044914470229,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A94,60),0),AL94:OFFSET(AL94,-MIN($A94,60),0))","v":1393807.6847583412},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A94,60),0),AM94:OFFSET(AM94,-MIN($A94,60),0))","v":1454209.4965593757},null,2031,39.092883277451996,1262.2206648191755,42.389159527816759,39.092883277451996,39.092883277451996,{"$f":"SUMPRODUCT(AU94:OFFSET(AU94,-MIN($A94,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A94,60),0))","v":939.68701279877371},null,{"$f":"HLOOKUP(AS$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.6555490867506806},{"$f":"HLOOKUP(AS$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":1.7148550026077305},566948.83994590456,587258.36774316011,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A94,60),0),BA94:OFFSET(BA94,-MIN($A94,60),0))","v":18872442.875678293},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A94,60),0),BB94:OFFSET(BB94,-MIN($A94,60),0))","v":19548501.059732918},null,2031,216.02562557297213,6974.9782023872112,234.240709223686,216.02562557297213,216.02562557297213,{"$f":"SUMPRODUCT(BJ94:OFFSET(BJ94,-MIN($A94,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A94,60),0))","v":5192.6708332546277},null,2625056.492562131,4494632.535327917,87382185.500254676,149616137.8127782,null,2031,3.3166523516545436,107.08719299540851,3.5963094518966496,3.3166523516545436,3.3166523516545436,{"$f":"SUMPRODUCT(BW94:OFFSET(BW94,-MIN($A94,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A94,60),0))","v":79.723337843844533},null,{"$f":"HLOOKUP(BU$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":2.8574801106142718},{"$f":"HLOOKUP(BU$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.6427708589743717},83020.868807192208,105836.60773497449,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A94,60),0),CC94:OFFSET(CC94,-MIN($A94,60),0))","v":2763576.6997996038},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A94,60),0),CD94:OFFSET(CD94,-MIN($A94,60),0))","v":3523060.9764091931},null,2031,212.70897322131759,6867.891009391803,230.64439977178935,212.70897322131759,212.70897322131759,{"$f":"SUMPRODUCT(CL94:OFFSET(CL94,-MIN($A94,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A94,60),0))","v":5112.9474954107827},null,{"$f":"HLOOKUP(CJ$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.3642429402288878},{"$f":"HLOOKUP(CJ$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.355350099885607},2542035.6237549386,4388795.9275929425,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A94,60),0),CR94:OFFSET(CR94,-MIN($A94,60),0))","v":84618608.800455078},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A94,60),0),CS94:OFFSET(CS94,-MIN($A94,60),0))","v":146093076.83636901},null,2031,20.510077905380044,662.22396504976427,22.239468961363624,20.510077905380044,20.510077905380044,{"$f":"SUMPRODUCT(DA94:OFFSET(DA94,-MIN($A94,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A94,60),0))","v":493.00671179434391},null,199295.06171212581,466203.08684902004,6634081.2478348967,15518844.920579638,null,2031,8.8366808978218546E-3,0.28531641318144796,9.5817817687095953E-3,8.8366808978218546E-3,8.8366808978218546E-3,{"$f":"SUMPRODUCT(DN94:OFFSET(DN94,-MIN($A94,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A94,60),0))","v":0.21240987053824256},null,{"$f":"HLOOKUP(DL$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.7190517483304311},{"$f":"HLOOKUP(DL$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.8071378050658411},133.07063490230775,294.70796639643049,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A94,60),0),DT94:OFFSET(DT94,-MIN($A94,60),0))","v":4429.6200621270655},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A94,60),0),DU94:OFFSET(DU94,-MIN($A94,60),0))","v":9810.1607569293865},null,2031,20.501241224482222,661.9386486365828,22.229887179594915,20.501241224482222,20.501241224482222,{"$f":"SUMPRODUCT(EC94:OFFSET(EC94,-MIN($A94,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A94,60),0))","v":492.79430192380568},null,{"$f":"HLOOKUP(EA$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.1089761278513171},{"$f":"HLOOKUP(EA$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.5942764839421453},199161.9910772235,465908.37888262363,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A94,60),0),EI94:OFFSET(EI94,-MIN($A94,60),0))","v":6629651.6277727699},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A94,60),0),EJ94:OFFSET(EJ94,-MIN($A94,60),0))","v":15509034.759822709}]
[82,{"$f":"B94+1","v":2032},{"$f":"OFFSET('2012 NIA Shipments Data'!$R$14,A95,0)*$C$7","v":278.61843525767051},8941.5525728520224,{"$f":"SUMPRODUCT(C95:OFFSET(C95,-MIN(A95,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A95,60),0))","v":300.06431974086547},278.61843525767051,278.61843525767051,{"$f":"SUMPRODUCT(F95:OFFSET(F95,-MIN($A95,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A95,60),0))","v":6866.5280863293892},null,3445041.1061261734,5611112.0045700055,114004904.58958678,185685531.4686802,4.0576319175388446E-2,2032,41.264977677313603,1324.2948801217442,44.441235356210044,41.264977677313603,41.264977677313603,{"$f":"SUMPRODUCT(S95:OFFSET(S95,-MIN($A95,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A95,60),0))","v":1016.9719313116717},null,610925.16941388673,633125.72133112175,20217020.205231894,20951691.20775196,null,2032,2.0369420098028588,65.370491552933572,2.1937299947787969,2.0369420098028588,2.0369420098028588,{"$f":"SUMPRODUCT(AF95:OFFSET(AF95,-MIN($A95,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A95,60),0))","v":50.200265849603355},null,{"$f":"HLOOKUP(AD$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":2.354695173296276},{"$f":"HLOOKUP(AD$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.4567378412063072},42016.267064400738,43837.076838631488,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A95,60),0),AL95:OFFSET(AL95,-MIN($A95,60),0))","v":1390421.8760611122},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A95,60),0),AM95:OFFSET(AM95,-MIN($A95,60),0))","v":1450676.96103465},null,2032,39.228035667510746,1258.9243885688106,42.247505361431251,39.228035667510746,39.228035667510746,{"$f":"SUMPRODUCT(AU95:OFFSET(AU95,-MIN($A95,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A95,60),0))","v":966.77166546206843},null,{"$f":"HLOOKUP(AS$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.6555490867506806},{"$f":"HLOOKUP(AS$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":1.7148550026077305},568908.90234948602,589288.64449249022,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A95,60),0),BA95:OFFSET(BA95,-MIN($A95,60),0))","v":18826598.329170782},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A95,60),0),BB95:OFFSET(BB95,-MIN($A95,60),0))","v":19501014.246717311},null,2032,216.77247198496255,6956.7631187364977,233.4579342697061,216.77247198496255,216.77247198496255,{"$f":"SUMPRODUCT(BJ95:OFFSET(BJ95,-MIN($A95,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A95,60),0))","v":5342.3394824941597},null,2634131.8696964039,4510171.4334254079,87169918.508986846,149252693.39631259,null,2032,3.3281187223783077,106.80753589516642,3.5842914684511777,3.3281187223783077,3.3281187223783077,{"$f":"SUMPRODUCT(BW95:OFFSET(BW95,-MIN($A95,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A95,60),0))","v":82.021208182850103},null,{"$f":"HLOOKUP(BU$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":2.8574801106142718},{"$f":"HLOOKUP(BU$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.6427708589743717},83307.889561440796,106202.50733847964,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A95,60),0),CC95:OFFSET(CC95,-MIN($A95,60),0))","v":2756863.4766426631},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A95,60),0),CD95:OFFSET(CD95,-MIN($A95,60),0))","v":3514502.8298117565},null,2032,213.44435326258423,6849.9555828413313,229.87364280125493,213.44435326258423,213.44435326258423,{"$f":"SUMPRODUCT(CL95:OFFSET(CL95,-MIN($A95,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A95,60),0))","v":5260.3182743113102},null,{"$f":"HLOOKUP(CJ$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.3642429402288878},{"$f":"HLOOKUP(CJ$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.355350099885607},2550823.9801349631,4403968.9260869278,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A95,60),0),CR95:OFFSET(CR95,-MIN($A95,60),0))","v":84413055.032344177},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A95,60),0),CS95:OFFSET(CS95,-MIN($A95,60),0))","v":145738190.56650084},null,2032,20.58098559539436,660.4945739937807,22.165150114949338,20.58098559539436,20.58098559539436,{"$f":"SUMPRODUCT(DA95:OFFSET(DA95,-MIN($A95,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A95,60),0))","v":507.2166725235578},null,199984.06701588235,467814.8498134765,6617965.8753680438,15481146.864615656,null,2032,8.8672311781644673E-3,0.28457131231056026,9.5497618059631351E-3,8.8672311781644673E-3,8.8672311781644673E-3,{"$f":"SUMPRODUCT(DN95:OFFSET(DN95,-MIN($A95,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A95,60),0))","v":0.21853217241900258},null,{"$f":"HLOOKUP(DL$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.7190517483304311},{"$f":"HLOOKUP(DL$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.8071378050658411},133.53068831474192,295.72683435112054,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A95,60),0),DT95:OFFSET(DT95,-MIN($A95,60),0))","v":4418.8597210156086},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A95,60),0),DU95:OFFSET(DU95,-MIN($A95,60),0))","v":9786.3301180433755},null,2032,20.572118364216195,660.21000268147009,22.155600353143374,20.572118364216195,20.572118364216195,{"$f":"SUMPRODUCT(EC95:OFFSET(EC95,-MIN($A95,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A95,60),0))","v":506.99814035113883},null,{"$f":"HLOOKUP(EA$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.1089761278513171},{"$f":"HLOOKUP(EA$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.5942764839421453},199850.53632756762,467519.12297912536,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A95,60),0),EI95:OFFSET(EI95,-MIN($A95,60),0))","v":6613547.0156470286},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A95,60),0),EJ95:OFFSET(EJ95,-MIN($A95,60),0))","v":15471360.534497613}]
[83,2033,{"$f":"OFFSET('2012 NIA Shipments Data'!$R$14,A96,0)*$C$7","v":279.43303172488498},8920.1066883688272,{"$f":"SUMPRODUCT(C96:OFFSET(C96,-MIN(A96,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A96,60),0))","v":298.94063697580503},279.43303172488498,279.43303172488498,{"$f":"SUMPRODUCT(F96:OFFSET(F96,-MIN($A96,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A96,60),0))","v":7052.1006985678368},null,3455113.3696928811,5627517.2076637642,113749804.32954244,185270036.82365021,3.962408417985766E-2,2033,41.385624055233777,1321.1186224428479,44.274811536573992,41.385624055233777,41.385624055233777,{"$f":"SUMPRODUCT(S96:OFFSET(S96,-MIN($A96,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A96,60),0))","v":1044.4562924755639},null,612711.3307792563,634976.79043005628,20171782.089115378,20904809.173205227,null,2033,2.0428974153149584,65.213703567957637,2.1855149008000865,2.0428974153149584,2.0428974153149584,{"$f":"SUMPRODUCT(AF96:OFFSET(AF96,-MIN($A96,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A96,60),0))","v":51.556962327306891},null,{"$f":"HLOOKUP(AD$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":2.354695173296276},{"$f":"HLOOKUP(AD$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.4567378412063072},42139.109986422554,43965.243260543706,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A96,60),0),AL96:OFFSET(AL96,-MIN($A96,60),0))","v":1387310.6328787997},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A96,60),0),AM96:OFFSET(AM96,-MIN($A96,60),0))","v":1447430.8895491073},null,2033,39.342726639918823,1255.9049188748904,42.089296635773906,39.342726639918823,39.342726639918823,{"$f":"SUMPRODUCT(AU96:OFFSET(AU96,-MIN($A96,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A96,60),0))","v":992.89933014825704},null,{"$f":"HLOOKUP(AS$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.6555490867506806},{"$f":"HLOOKUP(AS$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":1.7148550026077305},570572.22079283372,591011.5471695126,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A96,60),0),BA96:OFFSET(BA96,-MIN($A96,60),0))","v":18784471.456236579},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A96,60),0),BB96:OFFSET(BB96,-MIN($A96,60),0))","v":19457378.28365612},null,2033,217.40624946528251,6940.0776564517537,232.58367951881792,217.40624946528251,217.40624946528251,{"$f":"SUMPRODUCT(BJ96:OFFSET(BJ96,-MIN($A96,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A96,60),0))","v":5486.7198565007566},null,2641833.2786618494,4523357.817566867,86974864.893006548,148918721.79189101,null,2033,3.3378491400773824,106.55136314909355,3.570868991058564,3.3378491400773824,3.3378491400773824,{"$f":"SUMPRODUCT(BW96:OFFSET(BW96,-MIN($A96,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A96,60),0))","v":84.237887364829746},null,{"$f":"HLOOKUP(BU$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":2.8574801106142718},{"$f":"HLOOKUP(BU$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.6427708589743717},83551.456762818139,106513.01151314861,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A96,60),0),CC96:OFFSET(CC96,-MIN($A96,60),0))","v":2750694.6491494072},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A96,60),0),CD96:OFFSET(CD96,-MIN($A96,60),0))","v":3506638.6893255296},null,2033,214.06840032520512,6833.5262933026597,229.01281052775934,214.06840032520512,214.06840032520512,{"$f":"SUMPRODUCT(CL96:OFFSET(CL96,-MIN($A96,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A96,60),0))","v":5402.481969135928},null,{"$f":"HLOOKUP(CJ$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.3642429402288878},{"$f":"HLOOKUP(CJ$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.355350099885607},2558281.8218990313,4416844.8060537186,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A96,60),0),CR96:OFFSET(CR96,-MIN($A96,60),0))","v":84224170.243857145},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A96,60),0),CS96:OFFSET(CS96,-MIN($A96,60),0))","v":145412083.10256547},null,2033,20.641158204368693,658.91040947422573,22.082145920413129,20.641158204368693,20.641158204368693,{"$f":"SUMPRODUCT(DA96:OFFSET(DA96,-MIN($A96,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A96,60),0))","v":520.92454959151655},null,200568.76025177559,469182.59966684168,6603157.347420508,15446505.858553981,null,2033,8.893156293941629E-3,0.2838887816827616,9.5139997974675542E-3,8.893156293941629E-3,8.893156293941629E-3,{"$f":"SUMPRODUCT(DN96:OFFSET(DN96,-MIN($A96,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A96,60),0))","v":0.22443815366368361},null,{"$f":"HLOOKUP(DL$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.7190517483304311},{"$f":"HLOOKUP(DL$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.8071378050658411},133.92109186741894,296.59145062929377,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A96,60),0),DT96:OFFSET(DT96,-MIN($A96,60),0))","v":4408.9719686597891},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A96,60),0),DU96:OFFSET(DU96,-MIN($A96,60),0))","v":9764.4319780731694},null,2033,20.63226504807475,658.62652069254295,22.07263192061566,20.63226504807475,20.63226504807475,{"$f":"SUMPRODUCT(EC96:OFFSET(EC96,-MIN($A96,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A96,60),0))","v":520.7001114378528},null,{"$f":"HLOOKUP(EA$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.1089761278513171},{"$f":"HLOOKUP(EA$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.5942764839421453},200434.83915990818,468886.00821621239,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A96,60),0),EI96:OFFSET(EI96,-MIN($A96,60),0))","v":6598748.3754518479},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A96,60),0),EJ96:OFFSET(EJ96,-MIN($A96,60),0))","v":15436741.426575908}]
[84,2034,{"$f":"OFFSET('2012 NIA Shipments Data'!$R$14,A97,0)*$C$7","v":280.3231216125464},8900.599083117906,{"$f":"SUMPRODUCT(C97:OFFSET(C97,-MIN(A97,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A97,60),0))","v":297.71041870777515},280.3231216125464,280.3231216125464,{"$f":"SUMPRODUCT(F97:OFFSET(F97,-MIN($A97,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A97,60),0))","v":7230.5977737011126},null,3466119.0888525094,5645442.776907539,113519603.82015745,184895097.65692407,3.8769010583347377E-2,2034,41.517451438842414,1318.2294349615074,44.092609201967065,41.517451438842414,41.517451438842414,{"$f":"SUMPRODUCT(S97:OFFSET(S97,-MIN($A97,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A97,60),0))","v":1070.8927262816344},null,614663.02616836503,636999.40893214499,20130959.561643913,20862503.186406989,null,2034,2.0494047430982101,65.071086082472505,2.1765209400484959,2.0494047430982101,2.0494047430982101,{"$f":"SUMPRODUCT(AF97:OFFSET(AF97,-MIN($A97,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A97,60),0))","v":52.861930502257884},null,{"$f":"HLOOKUP(AD$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":2.354695173296276},{"$f":"HLOOKUP(AD$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.4567378412063072},42273.337480725728,44105.287614617475,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A97,60),0),AL97:OFFSET(AL97,-MIN($A97,60),0))","v":1384503.0709999353},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A97,60),0),AM97:OFFSET(AM97,-MIN($A97,60),0))","v":1444501.6596481181},null,2034,39.468046695744206,1253.158348879035,41.916088261918567,39.468046695744206,39.468046695744206,{"$f":"SUMPRODUCT(AU97:OFFSET(AU97,-MIN($A97,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A97,60),0))","v":1018.0307957793766},null,{"$f":"HLOOKUP(AS$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.6555490867506806},{"$f":"HLOOKUP(AS$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":1.7148550026077305},572389.68868763931,592894.12131752749,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A97,60),0),BA97:OFFSET(BA97,-MIN($A97,60),0))","v":18746456.490643978},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A97,60),0),BB97:OFFSET(BB97,-MIN($A97,60),0))","v":19418001.526758872},null,2034,218.09876281264499,6924.9002263982175,231.62653734408971,218.09876281264499,218.09876281264499,{"$f":"SUMPRODUCT(BJ97:OFFSET(BJ97,-MIN($A97,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A97,60),0))","v":5625.5952765099928},null,2650248.4222535333,4537766.2610741993,86798850.012628764,148617348.38896066,null,2034,3.3484813325128395,106.31834329811234,3.5561739388569551,3.3484813325128395,3.3484813325128395,{"$f":"SUMPRODUCT(BW97:OFFSET(BW97,-MIN($A97,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A97,60),0))","v":86.37004870975808},null,{"$f":"HLOOKUP(BU$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":2.8574801106142718},{"$f":"HLOOKUP(BU$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.6427708589743717},83817.596761747045,106852.29192630162,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A97,60),0),CC97:OFFSET(CC97,-MIN($A97,60),0))","v":2745127.9467438171},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A97,60),0),CD97:OFFSET(CD97,-MIN($A97,60),0))","v":3499542.1495356816},null,2034,214.75028148013214,6818.5818831001052,228.07036340523274,214.75028148013214,214.75028148013214,{"$f":"SUMPRODUCT(CL97:OFFSET(CL97,-MIN($A97,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A97,60),0))","v":5539.2252278002352},null,{"$f":"HLOOKUP(CJ$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.3642429402288878},{"$f":"HLOOKUP(CJ$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.355350099885607},2566430.825491786,4430913.9691478973,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A97,60),0),CR97:OFFSET(CR97,-MIN($A97,60),0))","v":84053722.065884948},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A97,60),0),CS97:OFFSET(CS97,-MIN($A97,60),0))","v":145117806.23942497},null,2034,20.706907361059002,657.46942175818117,21.991272161718378,20.706907361059002,20.706907361059002,{"$f":"SUMPRODUCT(DA97:OFFSET(DA97,-MIN($A97,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A97,60),0))","v":534.10977090948347},null,201207.64043061095,470677.10690119513,6589794.245884778,15415246.081556423,null,2034,8.9214840418738173E-3,0.28326793817923562,9.4748472203161765E-3,8.9214840418738173E-3,8.9214840418738173E-3,{"$f":"SUMPRODUCT(DN97:OFFSET(DN97,-MIN($A97,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A97,60),0))","v":0.23011895087428158},null,{"$f":"HLOOKUP(DL$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.7190517483304311},{"$f":"HLOOKUP(DL$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.8071378050658411},134.34767640139458,297.53619595643846,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A97,60),0),DT97:OFFSET(DT97,-MIN($A97,60),0))","v":4400.0493371086259},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A97,60),0),DU97:OFFSET(DU97,-MIN($A97,60),0))","v":9744.6712652661772},null,2034,20.697985877017128,657.18615382000189,21.98179731449806,20.697985877017128,20.697985877017128,{"$f":"SUMPRODUCT(EC97:OFFSET(EC97,-MIN($A97,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A97,60),0))","v":533.87965195860886},null,{"$f":"HLOOKUP(EA$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.1089761278513171},{"$f":"HLOOKUP(EA$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":2.5942764839421453},201073.29275420954,470379.57070523867,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A97,60),0),EI97:OFFSET(EI97,-MIN($A97,60),0))","v":6585394.1965476694},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A97,60),0),EJ97:OFFSET(EJ97,-MIN($A97,60),0))","v":15405501.410291156}]
[85,2035,{"$f":"OFFSET('2012 NIA Shipments Data'!$R$14,A98,0)*$C$7","v":0},8883.2117860226772,{"$f":"SUMPRODUCT(C98:OFFSET(C98,-MIN(A98,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A98,60),0))","v":296.38181348957738},0,0,{"$f":"SUMPRODUCT(F98:OFFSET(F98,-MIN($A98,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A98,60),0))","v":7120.4872861013955},null,0,0,109838495.53591269,178899491.1467092,null,2035,0,1315.6542771983827,43.895835199485177,0,0,{"$f":"SUMPRODUCT(S98:OFFSET(S98,-MIN($A98,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A98,60),0))","v":1054.5847357187045},null,0,0,19478171.50109392,20185993.308595661,null,2035,0,64.943969885522208,2.1668076855006144,0,0,{"$f":"SUMPRODUCT(AF98:OFFSET(AF98,-MIN($A98,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A98,60),0))","v":52.056927496249635},null,{"$f":"IF(AB98<=AE$5, HLOOKUP(AD$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(AD$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":2.211934776964787},{"$f":"IF(AB98<=AE$5, HLOOKUP(AD$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(AD$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":1.9298290294090306},0,0,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A98,60),0),AL98:OFFSET(AL98,-MIN($A98,60),0))","v":1339607.6912354478},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A98,60),0),AM98:OFFSET(AM98,-MIN($A98,60),0))","v":1397660.7013731052},null,2035,0,1250.7103073128606,41.729027513984562,0,0,{"$f":"SUMPRODUCT(AU98:OFFSET(AU98,-MIN($A98,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A98,60),0))","v":1002.5278082224546},null,{"$f":"IF(AQ98<=AT$5, HLOOKUP(AS$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(AS$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.4272304409528489},{"$f":"IF(AQ98<=AT$5, HLOOKUP(AS$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(AS$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":1.3108198906717603},0,0,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A98,60),0),BA98:OFFSET(BA98,-MIN($A98,60),0))","v":18138563.809858471},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A98,60),0),BB98:OFFSET(BB98,-MIN($A98,60),0))","v":18788332.607222557},null,2035,0,6911.3724518667732,230.59284753395744,0,0,{"$f":"SUMPRODUCT(BJ98:OFFSET(BJ98,-MIN($A98,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A98,60),0))","v":5539.9264205838399},null,0,0,83984217.516636297,143798123.03997341,null,2035,0,106.11065069176824,3.5403036469387472,0,0,{"$f":"SUMPRODUCT(BW98:OFFSET(BW98,-MIN($A98,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A98,60),0))","v":85.054770433315539},null,{"$f":"IF(BS98<=BV$5, HLOOKUP(BU$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":2.1336021750922267},{"$f":"IF(BS98<=BV$5, HLOOKUP(BU$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.6243128166870613},0,0,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A98,60),0),CC98:OFFSET(CC98,-MIN($A98,60),0))","v":2656111.4871543408},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A98,60),0),CD98:OFFSET(CD98,-MIN($A98,60),0))","v":3386062.24682101},null,2035,0,6805.2618011750046,227.05254388701869,0,0,{"$f":"SUMPRODUCT(CL98:OFFSET(CL98,-MIN($A98,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A98,60),0))","v":5454.8716501505223},null,{"$f":"IF(CH98<=CK$5, HLOOKUP(CJ$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(CJ$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.2808479761733533},{"$f":"IF(CH98<=CK$5, HLOOKUP(CJ$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(CJ$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":1.9351798894457173},0,0,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A98,60),0),CR98:OFFSET(CR98,-MIN($A98,60),0))","v":81328106.029481962},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A98,60),0),CS98:OFFSET(CS98,-MIN($A98,60),0))","v":140412060.79315239},null,2035,0,656.18505695752185,21.893130756134767,0,0,{"$f":"SUMPRODUCT(DA98:OFFSET(DA98,-MIN($A98,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A98,60),0))","v":525.97612979885162},null,0,0,6376106.518182477,14915374.798140151,null,2035,0,0.28271457500079328,9.4325634080358427E-3,0,0,{"$f":"SUMPRODUCT(DN98:OFFSET(DN98,-MIN($A98,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A98,60),0))","v":0.22661460577312509},null,{"$f":"IF(DJ98<=DM$5, HLOOKUP(DL$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(DL$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.7273666082076142},{"$f":"IF(DJ98<=DM$5, HLOOKUP(DL$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(DL$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":3.1796397018677331},0,0,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A98,60),0),DT98:OFFSET(DT98,-MIN($A98,60),0))","v":4257.3686236384092},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A98,60),0),DU98:OFFSET(DU98,-MIN($A98,60),0))","v":9428.6801155909016},null,2035,0,655.90234238252106,21.88369819272673,0,0,{"$f":"SUMPRODUCT(EC98:OFFSET(EC98,-MIN($A98,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A98,60),0))","v":525.74951519307854},null,{"$f":"IF(DY98<=EB$5, HLOOKUP(EA$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(EA$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.1143401205985863},{"$f":"IF(DY98<=EB$5, HLOOKUP(EA$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(EA$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.1666839836972009},0,0,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A98,60),0),EI98:OFFSET(EI98,-MIN($A98,60),0))","v":6371849.1495588385},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A98,60),0),EJ98:OFFSET(EJ98,-MIN($A98,60),0))","v":14905946.11802456}]
[86,2036,{"$f":"OFFSET('2012 NIA Shipments Data'!$R$14,A99,0)*$C$7","v":0},8586.8299725330999,{"$f":"SUMPRODUCT(C99:OFFSET(C99,-MIN(A99,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A99,60),0))","v":293.56528624088401},0,0,{"$f":"SUMPRODUCT(F99:OFFSET(F99,-MIN($A99,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A99,60),0))","v":7001.8160134185691},null,0,0,106173815.09351653,172930641.49011847,null,2036,0,1271.7584419988975,43.478691466919912,0,0,{"$f":"SUMPRODUCT(S99:OFFSET(S99,-MIN($A99,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A99,60),0))","v":1037.0088441102887},null,0,0,18828296.666179061,19512502.520803832,null,2036,0,62.7771622000216,2.1462164325588904,0,0,{"$f":"SUMPRODUCT(AF99:OFFSET(AF99,-MIN($A99,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A99,60),0))","v":51.189337738734622},null,{"$f":"IF(AB99<=AE$5, HLOOKUP(AD$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(AD$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":2.211934776964787},{"$f":"IF(AB99<=AE$5, HLOOKUP(AD$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(AD$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":1.9298290294090306},0,0,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A99,60),0),AL99:OFFSET(AL99,-MIN($A99,60),0))","v":1294912.6680325037},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A99,60),0),AM99:OFFSET(AM99,-MIN($A99,60),0))","v":1351028.7822773722},null,2036,0,1208.9812797988759,41.332475034361025,0,0,{"$f":"SUMPRODUCT(AU99:OFFSET(AU99,-MIN($A99,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A99,60),0))","v":985.81950637155421},null,{"$f":"IF(AQ99<=AT$5, HLOOKUP(AS$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(AS$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.4272304409528489},{"$f":"IF(AQ99<=AT$5, HLOOKUP(AS$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(AS$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":1.3108198906717603},0,0,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A99,60),0),BA99:OFFSET(BA99,-MIN($A99,60),0))","v":17533383.998146556},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A99,60),0),BB99:OFFSET(BB99,-MIN($A99,60),0))","v":18161473.73852646},null,2036,0,6680.7796043328153,228.40151524272687,0,0,{"$f":"SUMPRODUCT(BJ99:OFFSET(BJ99,-MIN($A99,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A99,60),0))","v":5447.5970486624619},null,0,0,81182146.00335221,139000404.6572997,null,2036,0,102.57034704482949,3.5066600114779565,0,0,{"$f":"SUMPRODUCT(BW99:OFFSET(BW99,-MIN($A99,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A99,60),0))","v":83.637232918043424},null,{"$f":"IF(BS99<=BV$5, HLOOKUP(BU$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":2.1336021750922267},{"$f":"IF(BS99<=BV$5, HLOOKUP(BU$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.6243128166870613},0,0,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A99,60),0),CC99:OFFSET(CC99,-MIN($A99,60),0))","v":2567492.285185976},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A99,60),0),CD99:OFFSET(CD99,-MIN($A99,60),0))","v":3273088.7757977862},null,2036,0,6578.2092572879856,224.89485523124893,0,0,{"$f":"SUMPRODUCT(CL99:OFFSET(CL99,-MIN($A99,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A99,60),0))","v":5363.9598157444179},null,{"$f":"IF(CH99<=CK$5, HLOOKUP(CJ$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(CJ$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.2808479761733533},{"$f":"IF(CH99<=CK$5, HLOOKUP(CJ$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(CJ$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":1.9351798894457173},0,0,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A99,60),0),CR99:OFFSET(CR99,-MIN($A99,60),0))","v":78614653.718166232},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A99,60),0),CS99:OFFSET(CS99,-MIN($A99,60),0))","v":135727315.88150191},null,2036,0,634.29192620138701,21.685079531237228,0,0,{"$f":"SUMPRODUCT(DA99:OFFSET(DA99,-MIN($A99,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A99,60),0))","v":517.21012064581942},null,0,0,6163372.4239852512,14417734.312014943,null,2036,0,0.27328201159275739,9.3429254118613751E-3,0,0,{"$f":"SUMPRODUCT(DN99:OFFSET(DN99,-MIN($A99,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A99,60),0))","v":0.22283780755762853},null,{"$f":"IF(DJ99<=DM$5, HLOOKUP(DL$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(DL$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.7273666082076142},{"$f":"IF(DJ99<=DM$5, HLOOKUP(DL$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(DL$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":3.1796397018677331},0,0,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A99,60),0),DT99:OFFSET(DT99,-MIN($A99,60),0))","v":4115.3246575862931},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A99,60),0),DU99:OFFSET(DU99,-MIN($A99,60),0))","v":9114.0991533460401},null,2036,0,634.01864418979426,21.675736605825367,0,0,{"$f":"SUMPRODUCT(EC99:OFFSET(EC99,-MIN($A99,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A99,60),0))","v":516.98728283826165},null,{"$f":"IF(DY99<=EB$5, HLOOKUP(EA$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(EA$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.1143401205985863},{"$f":"IF(DY99<=EB$5, HLOOKUP(EA$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(EA$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.1666839836972009},0,0,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A99,60),0),EI99:OFFSET(EI99,-MIN($A99,60),0))","v":6159257.0993276648},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A99,60),0),EJ99:OFFSET(EJ99,-MIN($A99,60),0))","v":14408620.212861598}]
[87,2037,{"$f":"OFFSET('2012 NIA Shipments Data'!$R$14,A100,0)*$C$7","v":0},8293.2646862922156,{"$f":"SUMPRODUCT(C100:OFFSET(C100,-MIN(A100,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A100,60),0))","v":290.68175465983546},0,0,{"$f":"SUMPRODUCT(F100:OFFSET(F100,-MIN($A100,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A100,60),0))","v":6875.7668708104002},null,0,0,102543960.24383208,167018514.03082862,null,2037,0,1228.2797505319777,43.051624010978763,0,0,{"$f":"SUMPRODUCT(S100:OFFSET(S100,-MIN($A100,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A100,60),0))","v":1018.340247930857},null,0,0,18184597.615666177,18845411.940680705,null,2037,0,60.630945767462713,2.1251353199304348,0,0,{"$f":"SUMPRODUCT(AF100:OFFSET(AF100,-MIN($A100,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A100,60),0))","v":50.267809363769899},null,{"$f":"IF(AB100<=AE$5, HLOOKUP(AD$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(AD$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":2.211934776964787},{"$f":"IF(AB100<=AE$5, HLOOKUP(AD$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(AD$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":1.9298290294090306},0,0,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A100,60),0),AL100:OFFSET(AL100,-MIN($A100,60),0))","v":1250642.3832750467},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A100,60),0),AM100:OFFSET(AM100,-MIN($A100,60),0))","v":1304840.0080198643},null,2037,0,1167.648804764515,40.926488691048327,0,0,{"$f":"SUMPRODUCT(AU100:OFFSET(AU100,-MIN($A100,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A100,60),0))","v":968.07243856708703},null,{"$f":"IF(AQ100<=AT$5, HLOOKUP(AS$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(AS$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.4272304409528489},{"$f":"IF(AQ100<=AT$5, HLOOKUP(AS$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(AS$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":1.3108198906717603},0,0,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A100,60),0),BA100:OFFSET(BA100,-MIN($A100,60),0))","v":16933955.23239113},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A100,60),0),BB100:OFFSET(BB100,-MIN($A100,60),0))","v":17540571.93266084},null,2037,0,6452.378089090088,226.1580518183037,0,0,{"$f":"SUMPRODUCT(BJ100:OFFSET(BJ100,-MIN($A100,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A100,60),0))","v":5349.5274998564437},null,0,0,78406702.678474888,134248279.16845867,null,2037,0,99.063687033351513,3.4722160040935148,0,0,{"$f":"SUMPRODUCT(BW100:OFFSET(BW100,-MIN($A100,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A100,60),0))","v":82.131566176838646},null,{"$f":"IF(BS100<=BV$5, HLOOKUP(BU$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":2.1336021750922267},{"$f":"IF(BS100<=BV$5, HLOOKUP(BU$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.6243128166870613},0,0,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A100,60),0),CC100:OFFSET(CC100,-MIN($A100,60),0))","v":2479715.23474561},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A100,60),0),CD100:OFFSET(CD100,-MIN($A100,60),0))","v":3161188.8958150167},null,2037,0,6353.3144020567361,222.68583581421018,0,0,{"$f":"SUMPRODUCT(CL100:OFFSET(CL100,-MIN($A100,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A100,60),0))","v":5267.3959336796061},null,{"$f":"IF(CH100<=CK$5, HLOOKUP(CJ$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(CJ$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.2808479761733533},{"$f":"IF(CH100<=CK$5, HLOOKUP(CJ$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(CJ$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":1.9351798894457173},0,0,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A100,60),0),CR100:OFFSET(CR100,-MIN($A100,60),0))","v":75926987.443729281},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A100,60),0),CS100:OFFSET(CS100,-MIN($A100,60),0))","v":131087090.27264364},null,2037,0,612.60684667014982,21.472078830553009,0,0,{"$f":"SUMPRODUCT(DA100:OFFSET(DA100,-MIN($A100,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A100,60),0))","v":507.89912302309773},null,0,0,5952659.9496910116,13924822.921689242,null,2037,0,0.26393908618089601,9.2511549548381384E-3,0,0,{"$f":"SUMPRODUCT(DN100:OFFSET(DN100,-MIN($A100,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A100,60),0))","v":0.21882620334959263},null,{"$f":"IF(DJ100<=DM$5, HLOOKUP(DL$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(DL$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.7273666082076142},{"$f":"IF(DJ100<=DM$5, HLOOKUP(DL$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(DL$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":3.1796397018677331},0,0,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A100,60),0),DT100:OFFSET(DT100,-MIN($A100,60),0))","v":3974.6305405555686},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A100,60),0),DU100:OFFSET(DU100,-MIN($A100,60),0))","v":8802.5076655282646},null,2037,0,612.34290758396889,21.46282767559817,0,0,{"$f":"SUMPRODUCT(EC100:OFFSET(EC100,-MIN($A100,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A100,60),0))","v":507.68029681974821},null,{"$f":"IF(DY100<=EB$5, HLOOKUP(EA$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(EA$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.1143401205985863},{"$f":"IF(DY100<=EB$5, HLOOKUP(EA$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(EA$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.1666839836972009},0,0,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A100,60),0),EI100:OFFSET(EI100,-MIN($A100,60),0))","v":5948685.3191504562},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A100,60),0),EJ100:OFFSET(EJ100,-MIN($A100,60),0))","v":13916020.414023714}]
[88,2038,{"$f":"OFFSET('2012 NIA Shipments Data'!$R$14,A101,0)*$C$7","v":0},8002.5829316323798,{"$f":"SUMPRODUCT(C101:OFFSET(C101,-MIN(A101,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A101,60),0))","v":287.75199628115848},0,0,{"$f":"SUMPRODUCT(F101:OFFSET(F101,-MIN($A101,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A101,60),0))","v":6742.1472376773336},null,0,0,98949759.47718899,161164458.17277727,null,2038,0,1185.2281265209988,42.617710102933806,0,0,{"$f":"SUMPRODUCT(S101:OFFSET(S101,-MIN($A101,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A101,60),0))","v":998.55041897216802},null,0,0,17547221.26960044,18184873.82723318,null,2038,0,58.505810447532269,2.1037162493847981,0,0,{"$f":"SUMPRODUCT(AF101:OFFSET(AF101,-MIN($A101,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A101,60),0))","v":49.290934147987869},null,{"$f":"IF(AB101<=AE$5, HLOOKUP(AD$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(AD$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":2.211934776964787},{"$f":"IF(AB101<=AE$5, HLOOKUP(AD$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(AD$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":1.9298290294090306},0,0,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A101,60),0),AL101:OFFSET(AL101,-MIN($A101,60),0))","v":1206806.9413623782},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A101,60),0),AM101:OFFSET(AM101,-MIN($A101,60),0))","v":1259104.9208824076},null,2038,0,1126.7223160734666,40.51399385354901,0,0,{"$f":"SUMPRODUCT(AU101:OFFSET(AU101,-MIN($A101,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A101,60),0))","v":949.25948482418016},null,{"$f":"IF(AQ101<=AT$5, HLOOKUP(AS$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(AS$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.4272304409528489},{"$f":"IF(AQ101<=AT$5, HLOOKUP(AS$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(AS$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":1.3108198906717603},0,0,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A101,60),0),BA101:OFFSET(BA101,-MIN($A101,60),0))","v":16340414.328238063},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A101,60),0),BB101:OFFSET(BB101,-MIN($A101,60),0))","v":16925768.906350773},null,2038,0,6226.2200372717843,223.87862272928049,0,0,{"$f":"SUMPRODUCT(BJ101:OFFSET(BJ101,-MIN($A101,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A101,60),0))","v":5245.5679102722488},null,0,0,75658521.018562049,129542831.21462066,null,2038,0,95.591471029258003,3.4372198140420487,0,0,{"$f":"SUMPRODUCT(BW101:OFFSET(BW101,-MIN($A101,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A101,60),0))","v":80.535469341766671},null,{"$f":"IF(BS101<=BV$5, HLOOKUP(BU$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":2.1336021750922267},{"$f":"IF(BS101<=BV$5, HLOOKUP(BU$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.6243128166870613},0,0,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A101,60),0),CC101:OFFSET(CC101,-MIN($A101,60),0))","v":2392800.3703636755},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A101,60),0),CD101:OFFSET(CD101,-MIN($A101,60),0))","v":3050388.1472792155},null,2038,0,6130.6285662425262,220.44140291523843,0,0,{"$f":"SUMPRODUCT(CL101:OFFSET(CL101,-MIN($A101,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A101,60),0))","v":5165.0324409304812},null,{"$f":"IF(CH101<=CK$5, HLOOKUP(CJ$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(CJ$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.2808479761733533},{"$f":"IF(CH101<=CK$5, HLOOKUP(CJ$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(CJ$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":1.9351798894457173},0,0,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A101,60),0),CR101:OFFSET(CR101,-MIN($A101,60),0))","v":73265720.648198366},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A101,60),0),CS101:OFFSET(CS101,-MIN($A101,60),0))","v":126492443.06734145},null,2038,0,591.13476783959675,21.255663448944205,0,0,{"$f":"SUMPRODUCT(DA101:OFFSET(DA101,-MIN($A101,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A101,60),0))","v":498.02890843291709},null,0,0,5744017.1890264992,13436753.130923433,null,2038,0,0.25468793122605787,9.1579132968844304E-3,0,0,{"$f":"SUMPRODUCT(DN101:OFFSET(DN101,-MIN($A101,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A101,60),0))","v":0.21457366286053037},null,{"$f":"IF(DJ101<=DM$5, HLOOKUP(DL$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(DL$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.7273666082076142},{"$f":"IF(DJ101<=DM$5, HLOOKUP(DL$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(DL$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":3.1796397018677331},0,0,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A101,60),0),DT101:OFFSET(DT101,-MIN($A101,60),0))","v":3835.3183850466621},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A101,60),0),DU101:OFFSET(DU101,-MIN($A101,60),0))","v":8493.9767708310665},null,2038,0,590.8800799083707,21.246505535647319,0,0,{"$f":"SUMPRODUCT(EC101:OFFSET(EC101,-MIN($A101,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A101,60),0))","v":497.81433477005675},null,{"$f":"IF(DY101<=EB$5, HLOOKUP(EA$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(EA$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.1143401205985863},{"$f":"IF(DY101<=EB$5, HLOOKUP(EA$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(EA$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.1666839836972009},0,0,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A101,60),0),EI101:OFFSET(EI101,-MIN($A101,60),0))","v":5740181.8706414523},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A101,60),0),EJ101:OFFSET(EJ101,-MIN($A101,60),0))","v":13428259.154152602}]
[89,2039,{"$f":"OFFSET('2012 NIA Shipments Data'!$R$14,A102,0)*$C$7","v":0},7714.8309353512213,{"$f":"SUMPRODUCT(C102:OFFSET(C102,-MIN(A102,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A102,60),0))","v":284.795300112387},0,0,{"$f":"SUMPRODUCT(F102:OFFSET(F102,-MIN($A102,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A102,60),0))","v":6600.8203760395791},null,0,0,95391784.375356004,155369404.87998641,null,2039,0,1142.6104164180651,42.179806554699034,0,0,{"$f":"SUMPRODUCT(S102:OFFSET(S102,-MIN($A102,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A102,60),0))","v":977.6191055603565},null,0,0,16916268.989236534,17530993.225106139,null,2039,0,56.402094198147481,2.0821002402688755,0,0,{"$f":"SUMPRODUCT(AF102:OFFSET(AF102,-MIN($A102,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A102,60),0))","v":48.257712418358565},null,{"$f":"IF(AB102<=AE$5, HLOOKUP(AD$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(AD$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":2.211934776964787},{"$f":"IF(AB102<=AE$5, HLOOKUP(AD$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(AD$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":1.9298290294090306},0,0,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A102,60),0),AL102:OFFSET(AL102,-MIN($A102,60),0))","v":1163413.3133962946},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A102,60),0),AM102:OFFSET(AM102,-MIN($A102,60),0))","v":1213830.7940652757},null,2039,0,1086.2083222199176,40.097706314430162,0,0,{"$f":"SUMPRODUCT(AU102:OFFSET(AU102,-MIN($A102,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A102,60),0))","v":929.36139314199795},null,{"$f":"IF(AQ102<=AT$5, HLOOKUP(AS$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(AS$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.4272304409528489},{"$f":"IF(AQ102<=AT$5, HLOOKUP(AS$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(AS$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":1.3108198906717603},0,0,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A102,60),0),BA102:OFFSET(BA102,-MIN($A102,60),0))","v":15752855.67584024},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A102,60),0),BB102:OFFSET(BB102,-MIN($A102,60),0))","v":16317162.431040863},null,2039,0,6002.341414542504,221.57823533093651,0,0,{"$f":"SUMPRODUCT(BJ102:OFFSET(BJ102,-MIN($A102,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A102,60),0))","v":5135.6118941645545},null,0,0,72938038.063900515,124884809.09796426,null,2039,0,92.154251215215965,3.4019018500079308,0,0,{"$f":"SUMPRODUCT(BW102:OFFSET(BW102,-MIN($A102,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A102,60),0))","v":78.847309067100738},null,{"$f":"IF(BS102<=BV$5, HLOOKUP(BU$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":2.1336021750922267},{"$f":"IF(BS102<=BV$5, HLOOKUP(BU$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.6243128166870613},0,0,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A102,60),0),CC102:OFFSET(CC102,-MIN($A102,60),0))","v":2306761.5140148294},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A102,60),0),CD102:OFFSET(CD102,-MIN($A102,60),0))","v":2940704.1507107569},null,2039,0,5910.1871633272876,218.17633348092858,0,0,{"$f":"SUMPRODUCT(CL102:OFFSET(CL102,-MIN($A102,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A102,60),0))","v":5056.7645850974532},null,{"$f":"IF(CH102<=CK$5, HLOOKUP(CJ$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(CJ$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.2808479761733533},{"$f":"IF(CH102<=CK$5, HLOOKUP(CJ$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(CJ$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":1.9351798894457173},0,0,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A102,60),0),CR102:OFFSET(CR102,-MIN($A102,60),0))","v":70631276.54988569},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A102,60),0),CS102:OFFSET(CS102,-MIN($A102,60),0))","v":121944104.9472535},null,2039,0,569.87910439065251,21.037258226751469,0,0,{"$f":"SUMPRODUCT(DA102:OFFSET(DA102,-MIN($A102,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A102,60),0))","v":487.58937631466756},null,0,0,5537477.3222189574,12953602.556915997,null,2039,0,0.24553001792917342,9.0638143244749277E-3,0,0,{"$f":"SUMPRODUCT(DN102:OFFSET(DN102,-MIN($A102,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A102,60),0))","v":0.21007583430633764},null,{"$f":"IF(DJ102<=DM$5, HLOOKUP(DL$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(DL$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.7273666082076142},{"$f":"IF(DJ102<=DM$5, HLOOKUP(DL$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(DL$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":3.1796397018677331},0,0,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A102,60),0),DT102:OFFSET(DT102,-MIN($A102,60),0))","v":3697.4103457174301},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A102,60),0),DU102:OFFSET(DU102,-MIN($A102,60),0))","v":8188.5555345810553},null,2039,0,569.63357437272327,21.028194412426995,0,0,{"$f":"SUMPRODUCT(EC102:OFFSET(EC102,-MIN($A102,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A102,60),0))","v":487.37930048036117},null,{"$f":"IF(DY102<=EB$5, HLOOKUP(EA$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(EA$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.1143401205985863},{"$f":"IF(DY102<=EB$5, HLOOKUP(EA$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(EA$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.1666839836972009},0,0,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A102,60),0),EI102:OFFSET(EI102,-MIN($A102,60),0))","v":5533779.91187324},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A102,60),0),EJ102:OFFSET(EJ102,-MIN($A102,60),0))","v":12945414.001381416}]
[90,2040,{"$f":"OFFSET('2012 NIA Shipments Data'!$R$14,A103,0)*$C$7","v":0},7430.0356352388344,{"$f":"SUMPRODUCT(C103:OFFSET(C103,-MIN(A103,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A103,60),0))","v":281.82732419976617},0,0,{"$f":"SUMPRODUCT(F103:OFFSET(F103,-MIN($A103,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A103,60),0))","v":6451.7191133122915},null,0,0,91870368.016774595,149633896.65409368,null,2040,0,1100.430609863366,41.740232412134354,0,0,{"$f":"SUMPRODUCT(S103:OFFSET(S103,-MIN($A103,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A103,60),0))","v":955.53635905289491},null,0,0,16291799.840924326,16883831.347075302,null,2040,0,54.319993957878602,2.0604017664585936,0,0,{"$f":"SUMPRODUCT(AF103:OFFSET(AF103,-MIN($A103,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A103,60),0))","v":47.167653085123895},null,{"$f":"IF(AB103<=AE$5, HLOOKUP(AD$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(AD$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":2.211934776964787},{"$f":"IF(AB103<=AE$5, HLOOKUP(AD$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(AD$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":1.9298290294090306},0,0,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A103,60),0),AL103:OFFSET(AL103,-MIN($A103,60),0))","v":1120465.5616542327},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A103,60),0),AM103:OFFSET(AM103,-MIN($A103,60),0))","v":1169021.8658880645},null,2040,0,1046.1106159054875,39.679830645675764,0,0,{"$f":"SUMPRODUCT(AU103:OFFSET(AU103,-MIN($A103,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A103,60),0))","v":908.36870596777123},null,{"$f":"IF(AQ103<=AT$5, HLOOKUP(AS$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(AS$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.4272304409528489},{"$f":"IF(AQ103<=AT$5, HLOOKUP(AS$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(AS$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":1.3108198906717603},0,0,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A103,60),0),BA103:OFFSET(BA103,-MIN($A103,60),0))","v":15171334.279270094},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A103,60),0),BB103:OFFSET(BB103,-MIN($A103,60),0))","v":15714809.481187237},null,2040,0,5780.7631792115671,219.26907199515207,0,0,{"$f":"SUMPRODUCT(BJ103:OFFSET(BJ103,-MIN($A103,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A103,60),0))","v":5019.6071894953084},null,0,0,70245508.491433397,120274648.87740025,null,2040,0,88.752349365208019,3.3664491485625789,0,0,{"$f":"SUMPRODUCT(BW103:OFFSET(BW103,-MIN($A103,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A103,60),0))","v":77.066282971128217},null,{"$f":"IF(BS103<=BV$5, HLOOKUP(BU$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":2.1336021750922267},{"$f":"IF(BS103<=BV$5, HLOOKUP(BU$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.6243128166870613},0,0,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A103,60),0),CC103:OFFSET(CC103,-MIN($A103,60),0))","v":2221606.720192811},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A103,60),0),CD103:OFFSET(CD103,-MIN($A103,60),0))","v":2832147.1741338889},null,2040,0,5692.0108298463592,215.90262284658948,0,0,{"$f":"SUMPRODUCT(CL103:OFFSET(CL103,-MIN($A103,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A103,60),0))","v":4942.5409065241802},null,{"$f":"IF(CH103<=CK$5, HLOOKUP(CJ$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(CJ$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.2808479761733533},{"$f":"IF(CH103<=CK$5, HLOOKUP(CJ$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(CJ$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":1.9351798894457173},0,0,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A103,60),0),CR103:OFFSET(CR103,-MIN($A103,60),0))","v":68023901.771240592},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A103,60),0),CS103:OFFSET(CS103,-MIN($A103,60),0))","v":117442501.70326637},null,2040,0,548.8418461639011,20.818019792479756,0,0,{"$f":"SUMPRODUCT(DA103:OFFSET(DA103,-MIN($A103,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A103,60),0))","v":476.57556476408786},null,0,0,5333059.6844168808,12475416.429618115,null,2040,0,0.23646620360469853,8.9693563661417206E-3,0,0,{"$f":"SUMPRODUCT(DN103:OFFSET(DN103,-MIN($A103,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A103,60),0))","v":0.2053305798714099},null,{"$f":"IF(DJ103<=DM$5, HLOOKUP(DL$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(DL$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.7273666082076142},{"$f":"IF(DJ103<=DM$5, HLOOKUP(DL$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(DL$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":3.1796397018677331},0,0,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A103,60),0),DT103:OFFSET(DT103,-MIN($A103,60),0))","v":3560.919332774798},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A103,60),0),DU103:OFFSET(DU103,-MIN($A103,60),0))","v":7886.2725486672744},null,2040,0,548.60537996029643,20.809050436113612,0,0,{"$f":"SUMPRODUCT(EC103:OFFSET(EC103,-MIN($A103,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A103,60),0))","v":476.37023418421626},null,{"$f":"IF(DY103<=EB$5, HLOOKUP(EA$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(EA$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.1143401205985863},{"$f":"IF(DY103<=EB$5, HLOOKUP(EA$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(EA$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.1666839836972009},0,0,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A103,60),0),EI103:OFFSET(EI103,-MIN($A103,60),0))","v":5329498.7650841065},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A103,60),0),EJ103:OFFSET(EJ103,-MIN($A103,60),0))","v":12467530.157069447}]
[91,2041,{"$f":"OFFSET('2012 NIA Shipments Data'!$R$14,A104,0)*$C$7","v":0},7148.2083110390686,{"$f":"SUMPRODUCT(C104:OFFSET(C104,-MIN(A104,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A104,60),0))","v":278.76855258472091},0,0,{"$f":"SUMPRODUCT(F104:OFFSET(F104,-MIN($A104,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A104,60),0))","v":6294.8552498931431},null,0,0,88385649.872406915,143958160.6584813,null,2041,0,1058.6903774512316,41.287210908736299,0,0,{"$f":"SUMPRODUCT(S104:OFFSET(S104,-MIN($A104,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A104,60),0))","v":932.30392715590983},null,0,0,15673838.557698488,16243413.824954839,null,2041,0,52.259592191420005,2.0380394974460776,0,0,{"$f":"SUMPRODUCT(AF104:OFFSET(AF104,-MIN($A104,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A104,60),0))","v":46.02084241940846},null,{"$f":"IF(AB104<=AE$5, HLOOKUP(AD$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(AD$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":2.211934776964787},{"$f":"IF(AB104<=AE$5, HLOOKUP(AD$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(AD$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":1.9298290294090306},0,0,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A104,60),0),AL104:OFFSET(AL104,-MIN($A104,60),0))","v":1077965.3871461398},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A104,60),0),AM104:OFFSET(AM104,-MIN($A104,60),0))","v":1124679.9110753997},null,2041,0,1006.4307852598116,39.24917141129022,0,0,{"$f":"SUMPRODUCT(AU104:OFFSET(AU104,-MIN($A104,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A104,60),0))","v":886.28308473650145},null,{"$f":"IF(AQ104<=AT$5, HLOOKUP(AS$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(AS$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.4272304409528489},{"$f":"IF(AQ104<=AT$5, HLOOKUP(AS$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(AS$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":1.3108198906717603},0,0,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A104,60),0),BA104:OFFSET(BA104,-MIN($A104,60),0))","v":14595873.170552349},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A104,60),0),BB104:OFFSET(BB104,-MIN($A104,60),0))","v":15118733.913879439},null,2041,0,5561.4941072164156,216.88926721440384,0,0,{"$f":"SUMPRODUCT(BJ104:OFFSET(BJ104,-MIN($A104,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A104,60),0))","v":4897.5629772843213},null,0,0,67581038.942821845,115712533.14521983,null,2041,0,85.385900216645453,3.3299118854410743,0,0,{"$f":"SUMPRODUCT(BW104:OFFSET(BW104,-MIN($A104,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A104,60),0))","v":75.192532010510547},null,{"$f":"IF(BS104<=BV$5, HLOOKUP(BU$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":2.1336021750922267},{"$f":"IF(BS104<=BV$5, HLOOKUP(BU$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.6243128166870613},0,0,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A104,60),0),CC104:OFFSET(CC104,-MIN($A104,60),0))","v":2137339.3615806028},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A104,60),0),CD104:OFFSET(CD104,-MIN($A104,60),0))","v":2724721.5171100483},null,2041,0,5476.1082069997701,213.55935532896277,0,0,{"$f":"SUMPRODUCT(CL104:OFFSET(CL104,-MIN($A104,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A104,60),0))","v":4822.3704452738111},null,{"$f":"IF(CH104<=CK$5, HLOOKUP(CJ$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(CJ$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.2808479761733533},{"$f":"IF(CH104<=CK$5, HLOOKUP(CJ$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(CJ$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":1.9351798894457173},0,0,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A104,60),0),CR104:OFFSET(CR104,-MIN($A104,60),0))","v":65443699.581241243},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A104,60),0),CS104:OFFSET(CS104,-MIN($A104,60),0))","v":112987811.62810978},null,2041,0,528.02382637142136,20.592074461580786,0,0,{"$f":"SUMPRODUCT(DA104:OFFSET(DA104,-MIN($A104,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A104,60),0))","v":464.98834545291146},null,0,0,5130772.3718865756,12002213.688306628,null,2041,0,0.22749684723855682,8.8720087695739278E-3,0,0,{"$f":"SUMPRODUCT(DN104:OFFSET(DN104,-MIN($A104,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A104,60),0))","v":0.2003382751118514},null,{"$f":"IF(DJ104<=DM$5, HLOOKUP(DL$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(DL$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.7273666082076142},{"$f":"IF(DJ104<=DM$5, HLOOKUP(DL$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(DL$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":3.1796397018677331},0,0,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A104,60),0),DT104:OFFSET(DT104,-MIN($A104,60),0))","v":3425.8507521494939},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A104,60),0),DU104:OFFSET(DU104,-MIN($A104,60),0))","v":7587.1397854595352},null,2041,0,527.79632952418274,20.583202452811211,0,0,{"$f":"SUMPRODUCT(EC104:OFFSET(EC104,-MIN($A104,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A104,60),0))","v":464.78800717779956},null,{"$f":"IF(DY104<=EB$5, HLOOKUP(EA$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(EA$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.1143401205985863},{"$f":"IF(DY104<=EB$5, HLOOKUP(EA$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(EA$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.1666839836972009},0,0,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A104,60),0),EI104:OFFSET(EI104,-MIN($A104,60),0))","v":5127346.5211344259},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A104,60),0),EJ104:OFFSET(EJ104,-MIN($A104,60),0))","v":11994626.548521169}]
[92,2042,{"$f":"OFFSET('2012 NIA Shipments Data'!$R$14,A105,0)*$C$7","v":0},6869.4397584543476,{"$f":"SUMPRODUCT(C105:OFFSET(C105,-MIN(A105,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A105,60),0))","v":275.61914365176455},0,0,{"$f":"SUMPRODUCT(F105:OFFSET(F105,-MIN($A105,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A105,60),0))","v":6130.3247595189105},null,0,0,84938752.606396884,138344025.43279842,null,2042,0,1017.4031665424955,40.820765502153684,0,0,{"$f":"SUMPRODUCT(S105:OFFSET(S105,-MIN($A105,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A105,60),0))","v":907.9360241266246},null,0,0,15062584.226815527,15609946.980679411,null,2042,0,50.221552693973933,2.0150145911592614,0,0,{"$f":"SUMPRODUCT(AF105:OFFSET(AF105,-MIN($A105,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A105,60),0))","v":44.817982072329158},null,{"$f":"IF(AB105<=AE$5, HLOOKUP(AD$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(AD$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":2.211934776964787},{"$f":"IF(AB105<=AE$5, HLOOKUP(AD$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(AD$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":1.9298290294090306},0,0,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A105,60),0),AL105:OFFSET(AL105,-MIN($A105,60),0))","v":1035926.4820617583},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A105,60),0),AM105:OFFSET(AM105,-MIN($A105,60),0))","v":1080819.2151794194},null,2042,0,967.18161384852158,38.805750910994426,0,0,{"$f":"SUMPRODUCT(AU105:OFFSET(AU105,-MIN($A105,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A105,60),0))","v":863.11804205429576},null,{"$f":"IF(AQ105<=AT$5, HLOOKUP(AS$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(AS$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.4272304409528489},{"$f":"IF(AQ105<=AT$5, HLOOKUP(AS$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(AS$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":1.3108198906717603},0,0,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A105,60),0),BA105:OFFSET(BA105,-MIN($A105,60),0))","v":14026657.744753769},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A105,60),0),BB105:OFFSET(BB105,-MIN($A105,60),0))","v":14529127.765499992},null,2042,0,5344.6048400020118,214.43894421600965,0,0,{"$f":"SUMPRODUCT(BJ105:OFFSET(BJ105,-MIN($A105,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A105,60),0))","v":4769.5539276234977},null,0,0,64945487.824485235,111199931.66842884,null,2042,0,82.055988331204375,3.2922919525586574,0,0,{"$f":"SUMPRODUCT(BW105:OFFSET(BW105,-MIN($A105,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A105,60),0))","v":73.227202598943947},null,{"$f":"IF(BS105<=BV$5, HLOOKUP(BU$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":2.1336021750922267},{"$f":"IF(BS105<=BV$5, HLOOKUP(BU$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.6243128166870613},0,0,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A105,60),0),CC105:OFFSET(CC105,-MIN($A105,60),0))","v":2053986.5864117483},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A105,60),0),CD105:OFFSET(CD105,-MIN($A105,60),0))","v":2618461.7887319303},null,2042,0,5262.5488516708074,211.14665226345099,0,0,{"$f":"SUMPRODUCT(CL105:OFFSET(CL105,-MIN($A105,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A105,60),0))","v":4696.3267250245535},null,{"$f":"IF(CH105<=CK$5, HLOOKUP(CJ$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(CJ$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.2808479761733533},{"$f":"IF(CH105<=CK$5, HLOOKUP(CJ$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(CJ$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":1.9351798894457173},0,0,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A105,60),0),CR105:OFFSET(CR105,-MIN($A105,60),0))","v":62891501.238073483},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A105,60),0),CS105:OFFSET(CS105,-MIN($A105,60),0))","v":108581469.87969691},null,2042,0,507.43175190984056,20.359433933601231,0,0,{"$f":"SUMPRODUCT(DA105:OFFSET(DA105,-MIN($A105,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A105,60),0))","v":452.83480776878923},null,0,0,4930680.5550961131,11534146.78369016,null,2042,0,0.21862483846898287,8.7717765754720765E-3,0,0,{"$f":"SUMPRODUCT(DN105:OFFSET(DN105,-MIN($A105,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A105,60),0))","v":0.19510197446054728},null,{"$f":"IF(DJ105<=DM$5, HLOOKUP(DL$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(DL$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.7273666082076142},{"$f":"IF(DJ105<=DM$5, HLOOKUP(DL$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(DL$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":3.1796397018677331},0,0,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A105,60),0),DT105:OFFSET(DT105,-MIN($A105,60),0))","v":3292.248118595413},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A105,60),0),DU105:OFFSET(DU105,-MIN($A105,60),0))","v":7291.2536159162964},null,2042,0,507.21312707137156,20.350662157025759,0,0,{"$f":"SUMPRODUCT(EC105:OFFSET(EC105,-MIN($A105,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A105,60),0))","v":452.63970579432885},null,{"$f":"IF(DY105<=EB$5, HLOOKUP(EA$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(EA$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.1143401205985863},{"$f":"IF(DY105<=EB$5, HLOOKUP(EA$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(EA$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.1666839836972009},0,0,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A105,60),0),EI105:OFFSET(EI105,-MIN($A105,60),0))","v":4927388.3069775179},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A105,60),0),EJ105:OFFSET(EJ105,-MIN($A105,60),0))","v":11526855.530074244}]
[93,2043,{"$f":"OFFSET('2012 NIA Shipments Data'!$R$14,A106,0)*$C$7","v":0},6593.8206148025829,{"$f":"SUMPRODUCT(C106:OFFSET(C106,-MIN(A106,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A106,60),0))","v":272.57303736440883},0,0,{"$f":"SUMPRODUCT(F106:OFFSET(F106,-MIN($A106,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A106,60),0))","v":5958.312567665289},null,0,0,81530796.924507052,132793316.3269797,null,2043,0,976.58240104034167,40.36961980594657,0,0,{"$f":"SUMPRODUCT(S106:OFFSET(S106,-MIN($A106,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A106,60),0))","v":882.4600384815933},null,0,0,14458235.58824306,14983636.776274566,null,2043,0,48.206538102814669,1.9927449166587166,0,0,{"$f":"SUMPRODUCT(AF106:OFFSET(AF106,-MIN($A106,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A106,60),0))","v":43.560424009235156},null,{"$f":"IF(AB106<=AE$5, HLOOKUP(AD$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(AD$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":2.211934776964787},{"$f":"IF(AB106<=AE$5, HLOOKUP(AD$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(AD$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":1.9298290294090306},0,0,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A106,60),0),AL106:OFFSET(AL106,-MIN($A106,60),0))","v":994362.51470610173},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A106,60),0),AM106:OFFSET(AM106,-MIN($A106,60),0))","v":1037454.0388324693},null,2043,0,928.37586293752702,38.376874889287855,0,0,{"$f":"SUMPRODUCT(AU106:OFFSET(AU106,-MIN($A106,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A106,60),0))","v":838.89961447235805},null,{"$f":"IF(AQ106<=AT$5, HLOOKUP(AS$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(AS$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.4272304409528489},{"$f":"IF(AQ106<=AT$5, HLOOKUP(AS$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(AS$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":1.3108198906717603},0,0,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A106,60),0),BA106:OFFSET(BA106,-MIN($A106,60),0))","v":13463873.073536959},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A106,60),0),BB106:OFFSET(BB106,-MIN($A106,60),0))","v":13946182.737442097},null,2043,0,5130.1658957860018,212.0689933933788,0,0,{"$f":"SUMPRODUCT(BJ106:OFFSET(BJ106,-MIN($A106,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A106,60),0))","v":4635.723917397585},null,0,0,62339712.045434155,106738311.65016364,null,2043,0,78.763696378645719,3.255905977754344,0,0,{"$f":"SUMPRODUCT(BW106:OFFSET(BW106,-MIN($A106,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A106,60),0))","v":71.1725036855144},null,{"$f":"IF(BS106<=BV$5, HLOOKUP(BU$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":2.1336021750922267},{"$f":"IF(BS106<=BV$5, HLOOKUP(BU$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.6243128166870613},0,0,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A106,60),0),CC106:OFFSET(CC106,-MIN($A106,60),0))","v":1971575.4955622675},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A106,60),0),CD106:OFFSET(CD106,-MIN($A106,60),0))","v":2513402.5377199454},null,2043,0,5051.4021994073564,208.81308741562447,0,0,{"$f":"SUMPRODUCT(CL106:OFFSET(CL106,-MIN($A106,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A106,60),0))","v":4564.5514137120708},null,{"$f":"IF(CH106<=CK$5, HLOOKUP(CJ$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(CJ$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.2808479761733533},{"$f":"IF(CH106<=CK$5, HLOOKUP(CJ$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(CJ$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":1.9351798894457173},0,0,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A106,60),0),CR106:OFFSET(CR106,-MIN($A106,60),0))","v":60368136.549871884},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A106,60),0),CS106:OFFSET(CS106,-MIN($A106,60),0))","v":104224909.11244369},null,2043,0,487.07231797623933,20.134424165083477,0,0,{"$f":"SUMPRODUCT(DA106:OFFSET(DA106,-MIN($A106,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A106,60),0))","v":440.12861178610927},null,0,0,4732849.2908298438,11071367.900541507,null,2043,0,0.2098530618935108,8.6748320620257096E-3,0,0,{"$f":"SUMPRODUCT(DN106:OFFSET(DN106,-MIN($A106,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A106,60),0))","v":0.18962756330315828},null,{"$f":"IF(DJ106<=DM$5, HLOOKUP(DL$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(DL$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.7273666082076142},{"$f":"IF(DJ106<=DM$5, HLOOKUP(DL$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(DL$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":3.1796397018677331},0,0,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A106,60),0),DT106:OFFSET(DT106,-MIN($A106,60),0))","v":3160.154870959077},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A106,60),0),DU106:OFFSET(DU106,-MIN($A106,60),0))","v":6998.7102428859953},null,2043,0,486.86246491434582,20.125749333021449,0,0,{"$f":"SUMPRODUCT(EC106:OFFSET(EC106,-MIN($A106,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A106,60),0))","v":439.93898422280614},null,{"$f":"IF(DY106<=EB$5, HLOOKUP(EA$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(EA$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.1143401205985863},{"$f":"IF(DY106<=EB$5, HLOOKUP(EA$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(EA$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.1666839836972009},0,0,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A106,60),0),EI106:OFFSET(EI106,-MIN($A106,60),0))","v":4729689.1359588848},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A106,60),0),EJ106:OFFSET(EJ106,-MIN($A106,60),0))","v":11064369.190298621}]
[94,2044,{"$f":"OFFSET('2012 NIA Shipments Data'!$R$14,A107,0)*$C$7","v":0},6321.2475774381737,{"$f":"SUMPRODUCT(C107:OFFSET(C107,-MIN(A107,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A107,60),0))","v":269.57646963558238},0,0,{"$f":"SUMPRODUCT(F107:OFFSET(F107,-MIN($A107,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A107,60),0))","v":5779.091383084623},null,0,0,78160505.517645821,127303952.9233589,null,2044,0,936.21278123439504,39.925811052501288,0,0,{"$f":"SUMPRODUCT(S107:OFFSET(S107,-MIN($A107,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A107,60),0))","v":855.91635994078399},null,0,0,13860566.130816428,14364248.469333723,null,2044,0,46.213793186155947,1.9708374119151011,0,0,{"$f":"SUMPRODUCT(AF107:OFFSET(AF107,-MIN($A107,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A107,60),0))","v":42.250161967237212},null,{"$f":"IF(AB107<=AE$5, HLOOKUP(AD$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(AD$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":2.211934776964787},{"$f":"IF(AB107<=AE$5, HLOOKUP(AD$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(AD$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":1.9298290294090306},0,0,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A107,60),0),AL107:OFFSET(AL107,-MIN($A107,60),0))","v":953257.90681514703},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A107,60),0),AM107:OFFSET(AM107,-MIN($A107,60),0))","v":994568.12867353694},null,2044,0,889.99898804823908,37.954973640586189,0,0,{"$f":"SUMPRODUCT(AU107:OFFSET(AU107,-MIN($A107,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A107,60),0))","v":813.66619797354679},null,{"$f":"IF(AQ107<=AT$5, HLOOKUP(AS$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(AS$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.4272304409528489},{"$f":"IF(AQ107<=AT$5, HLOOKUP(AS$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(AS$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":1.3108198906717603},0,0,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A107,60),0),BA107:OFFSET(BA107,-MIN($A107,60),0))","v":12907308.224001281},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A107,60),0),BB107:OFFSET(BB107,-MIN($A107,60),0))","v":13369680.340660186},null,2044,0,4918.0969023926227,209.73758487244822,0,0,{"$f":"SUMPRODUCT(BJ107:OFFSET(BJ107,-MIN($A107,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A107,60),0))","v":4496.2851211898087},null,0,0,59762734.955323361,102326000.86568148,null,2044,0,75.507790400891366,3.2201117448567294,0,0,{"$f":"SUMPRODUCT(BW107:OFFSET(BW107,-MIN($A107,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A107,60),0))","v":69.03169279732569},null,{"$f":"IF(BS107<=BV$5, HLOOKUP(BU$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":2.1336021750922267},{"$f":"IF(BS107<=BV$5, HLOOKUP(BU$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.6243128166870613},0,0,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A107,60),0),CC107:OFFSET(CC107,-MIN($A107,60),0))","v":1890075.2011787302},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A107,60),0),CD107:OFFSET(CD107,-MIN($A107,60),0))","v":2409504.3876417084},null,2044,0,4842.5891119917314,206.5174731275915,0,0,{"$f":"SUMPRODUCT(CL107:OFFSET(CL107,-MIN($A107,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A107,60),0))","v":4427.2534283924833},null,{"$f":"IF(CH107<=CK$5, HLOOKUP(CJ$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(CJ$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.2808479761733533},{"$f":"IF(CH107<=CK$5, HLOOKUP(CJ$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(CJ$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":1.9351798894457173},0,0,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A107,60),0),CR107:OFFSET(CR107,-MIN($A107,60),0))","v":57872659.754144631},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A107,60),0),CS107:OFFSET(CS107,-MIN($A107,60),0))","v":99916496.478039771},null,2044,0,466.93789381115585,19.913073710632876,0,0,{"$f":"SUMPRODUCT(DA107:OFFSET(DA107,-MIN($A107,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A107,60),0))","v":426.88990195403022},null,0,0,4537204.431506034,10613703.588343689,null,2044,0,0.20117822983148509,8.5794641486715267E-3,0,0,{"$f":"SUMPRODUCT(DN107:OFFSET(DN107,-MIN($A107,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A107,60),0))","v":0.18392372079097302},null,{"$f":"IF(DJ107<=DM$5, HLOOKUP(DL$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(DL$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.7273666082076142},{"$f":"IF(DJ107<=DM$5, HLOOKUP(DL$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(DL$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":3.1796397018677331},0,0,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A107,60),0),DT107:OFFSET(DT107,-MIN($A107,60),0))","v":3029.5215004082411},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A107,60),0),DU107:OFFSET(DU107,-MIN($A107,60),0))","v":6709.4000204856029},null,2044,0,466.73671558132435,19.904494246484205,0,0,{"$f":"SUMPRODUCT(EC107:OFFSET(EC107,-MIN($A107,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A107,60),0))","v":426.70597823323919},null,{"$f":"IF(DY107<=EB$5, HLOOKUP(EA$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(EA$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.1143401205985863},{"$f":"IF(DY107<=EB$5, HLOOKUP(EA$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(EA$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.1666839836972009},0,0,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A107,60),0),EI107:OFFSET(EI107,-MIN($A107,60),0))","v":4534174.9100056253},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A107,60),0),EJ107:OFFSET(EJ107,-MIN($A107,60),0))","v":10606994.188323203}]
[95,2045,{"$f":"OFFSET('2012 NIA Shipments Data'!$R$14,A108,0)*$C$7","v":0},6051.671107802591,{"$f":"SUMPRODUCT(C108:OFFSET(C108,-MIN(A108,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A108,60),0))","v":266.50034794012379},0,0,{"$f":"SUMPRODUCT(F108:OFFSET(F108,-MIN($A108,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A108,60),0))","v":5593.0207578239124},{"$f":"IF(H108>0, SUMPRODUCT(G108:OFFSET(G108,-MIN($A108,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A108,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A108,60),0)) / H108, 0)","v":0.27369813859360365},{"$f":"SUM(W108, BN108, DE108)","v":4491774.7346726246},{"$f":"SUM(X108, BO108, DF108)","v":91747721.289957866},null,null,null,2045,0,896.28697018189371,39.470219903342738,0,0,{"$f":"SUMPRODUCT(S108:OFFSET(S108,-MIN($A108,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A108,60),0))","v":828.35824021088843},{"$f":"IF(U108>0, SUMPRODUCT(T108:OFFSET(T108,-MIN($A108,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A108,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A108,60),0)) / U108, 0)","v":0.27369813859360376},796874.09843368945,9733583.1848050002,null,null,null,2045,0,44.242955774240841,1.9483482987918046,0,0,{"$f":"SUMPRODUCT(AF108:OFFSET(AF108,-MIN($A108,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A108,60),0))","v":40.889824583125105},{"$f":"IF(AH108>0, SUMPRODUCT(AG108:OFFSET(AG108,-MIN($A108,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A108,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A108,60),0)) / AH108, 0)","v":0.27369813859360376},{"$f":"IF(AB108<=AE$5, HLOOKUP(AD$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(AD$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":2.211934776964787},{"$f":"IF(AB108<=AE$5, HLOOKUP(AD$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(AD$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":1.9298290294090306},{"$f":"AH108*AJ108*(AI108^2)*8760","v":59351.999997896361},{"$f":"AH108*AK108*8760","v":691254.84547451069},null,null,null,2045,0,852.04401440765287,37.521871604550931,0,0,{"$f":"SUMPRODUCT(AU108:OFFSET(AU108,-MIN($A108,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A108,60),0))","v":787.46841562776353},{"$f":"IF(AW108>0, SUMPRODUCT(AV108:OFFSET(AV108,-MIN($A108,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A108,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A108,60),0)) / AW108, 0)","v":0.27369813859360376},{"$f":"IF(AQ108<=AT$5, HLOOKUP(AS$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(AS$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.4272304409528489},{"$f":"IF(AQ108<=AT$5, HLOOKUP(AS$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(AS$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":1.3108198906717603},{"$f":"AW108*AY108*(AX108^2)*8760","v":737522.09843579307},{"$f":"AW108*AZ108*8760","v":9042328.3393304888},null,null,null,2045,0,4708.359317520175,207.34428127272608,0,0,{"$f":"SUMPRODUCT(BJ108:OFFSET(BJ108,-MIN($A108,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A108,60),0))","v":4351.5172799511283},{"$f":"IF(BL108>0, SUMPRODUCT(BK108:OFFSET(BK108,-MIN($A108,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A108,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A108,60),0)) / BL108, 0)","v":0.2736981385936037},3694900.6362389354,74170999.322997048,null,null,null,2045,0,72.287678656034643,3.1833672336850194,0,0,{"$f":"SUMPRODUCT(BW108:OFFSET(BW108,-MIN($A108,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A108,60),0))","v":66.809064811341528},{"$f":"IF(BY108>0, SUMPRODUCT(BX108:OFFSET(BX108,-MIN($A108,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A108,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A108,60),0)) / BY108, 0)","v":0.27369813859360376},{"$f":"IF(BS108<=BV$5, HLOOKUP(BU$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":2.1336021750922267},{"$f":"IF(BS108<=BV$5, HLOOKUP(BU$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.6243128166870613},{"$f":"BY108*CA108*(BZ108^2)*8760","v":93539.841952113726},{"$f":"BY108*CB108*8760","v":1535872.2730842538},null,null,null,2045,0,4636.0716388641404,204.16091403904105,0,0,{"$f":"SUMPRODUCT(CL108:OFFSET(CL108,-MIN($A108,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A108,60),0))","v":4284.7082151397863},{"$f":"IF(CN108>0, SUMPRODUCT(CM108:OFFSET(CM108,-MIN($A108,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A108,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A108,60),0)) / CN108, 0)","v":0.27369813859360376},{"$f":"IF(CH108<=CK$5, HLOOKUP(CJ$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(CJ$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.2808479761733533},{"$f":"IF(CH108<=CK$5, HLOOKUP(CJ$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(CJ$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":1.9351798894457173},{"$f":"CN108*CP108*(CO108^2)*8760","v":3601360.7942868215},{"$f":"CN108*CQ108*8760","v":72635127.049912795},null,null,null,2045,0,447.0248201005229,19.685846764054972,0,0,{"$f":"SUMPRODUCT(DA108:OFFSET(DA108,-MIN($A108,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A108,60),0))","v":413.14523766189495},null,0,7843138.7821558071,null,null,null,2045,0,0.19259876568281353,8.4815643733728366E-3,0,0,{"$f":"SUMPRODUCT(DN108:OFFSET(DN108,-MIN($A108,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A108,60),0))","v":0.17800188992530741},null,{"$f":"IF(DJ108<=DM$5, HLOOKUP(DL$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(DL$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.7273666082076142},{"$f":"IF(DJ108<=DM$5, HLOOKUP(DL$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(DL$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":3.1796397018677331},{"$f":"DP108*DR108*(DQ108^2)*8760","v":0},{"$f":"DP108*DS108*8760","v":4958.0012356346188},null,null,null,2045,0,446.83222133484009,19.677365199681599,0,0,{"$f":"SUMPRODUCT(EC108:OFFSET(EC108,-MIN($A108,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A108,60),0))","v":412.96723577196963},null,{"$f":"IF(DY108<=EB$5, HLOOKUP(EA$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(EA$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.1143401205985863},{"$f":"IF(DY108<=EB$5, HLOOKUP(EA$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(EA$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.1666839836972009},{"$f":"EE108*EG108*(EF108^2)*8760","v":0},{"$f":"EE108*EH108*8760","v":7838180.7809201721}]
[96,2046,{"$f":"OFFSET('2012 NIA Shipments Data'!$R$14,A109,0)*$C$7","v":0},5785.1707598624671,{"$f":"SUMPRODUCT(C109:OFFSET(C109,-MIN(A109,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A109,60),0))","v":263.3993281007273},0,0,{"$f":"SUMPRODUCT(F109:OFFSET(F109,-MIN($A109,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A109,60),0))","v":5400.5468402171609},{"$f":"IF(H109>0, SUMPRODUCT(G109:OFFSET(G109,-MIN($A109,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A109,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A109,60),0)) / H109, 0)","v":0.2835291011067082},4654578.685591016,88590385.726082534,null,null,null,2046,0,856.81675027855101,39.010941197210968,0,0,{"$f":"SUMPRODUCT(S109:OFFSET(S109,-MIN($A109,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A109,60),0))","v":799.85175640208251},{"$f":"IF(U109>0, SUMPRODUCT(T109:OFFSET(T109,-MIN($A109,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A109,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A109,60),0)) / U109, 0)","v":0.28352910110670826},825719.63359178533,9398619.1342407521,null,null,null,2046,0,42.294607475449041,1.9256771586777017,0,0,{"$f":"SUMPRODUCT(AF109:OFFSET(AF109,-MIN($A109,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A109,60),0))","v":39.482673587528069},{"$f":"IF(AH109>0, SUMPRODUCT(AG109:OFFSET(AG109,-MIN($A109,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A109,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A109,60),0)) / AH109, 0)","v":0.28352910110670809},{"$f":"IF(AB109<=AE$5, HLOOKUP(AD$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(AD$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":2.211934776964787},{"$f":"IF(AB109<=AE$5, HLOOKUP(AD$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(AD$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":1.9298290294090306},61500.445035836128,667466.53251554142,null,null,null,2046,0,814.52214280310204,37.085264038533268,0,0,{"$f":"SUMPRODUCT(AU109:OFFSET(AU109,-MIN($A109,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A109,60),0))","v":760.36908281455464},{"$f":"IF(AW109>0, SUMPRODUCT(AV109:OFFSET(AV109,-MIN($A109,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A109,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A109,60),0)) / AW109, 0)","v":0.28352910110670826},{"$f":"IF(AQ109<=AT$5, HLOOKUP(AS$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(AS$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.4272304409528489},{"$f":"IF(AQ109<=AT$5, HLOOKUP(AS$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(AS$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":1.3108198906717603},764219.18855594925,8731152.6017252114,null,null,null,2046,0,4501.0150362474487,204.93160626204809,0,0,{"$f":"SUMPRODUCT(BJ109:OFFSET(BJ109,-MIN($A109,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A109,60),0))","v":4201.7675088218084},{"$f":"IF(BL109>0, SUMPRODUCT(BK109:OFFSET(BK109,-MIN($A109,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A109,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A109,60),0)) / BL109, 0)","v":0.28352910110670831},3828649.9780958146,71618535.55955857,null,null,null,2046,0,69.104311422349625,3.1463253122614878,0,0,{"$f":"SUMPRODUCT(BW109:OFFSET(BW109,-MIN($A109,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A109,60),0))","v":64.509949003860555},{"$f":"IF(BY109>0, SUMPRODUCT(BX109:OFFSET(BX109,-MIN($A109,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A109,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A109,60),0)) / BY109, 0)","v":0.28352910110670831},{"$f":"IF(BS109<=BV$5, HLOOKUP(BU$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":2.1336021750922267},{"$f":"IF(BS109<=BV$5, HLOOKUP(BU$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.6243128166870613},96925.830786505481,1483017.9451380214,null,null,null,2046,0,4431.9107248250994,201.7852809497866,0,0,{"$f":"SUMPRODUCT(CL109:OFFSET(CL109,-MIN($A109,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A109,60),0))","v":4137.2575598179492},{"$f":"IF(CN109>0, SUMPRODUCT(CM109:OFFSET(CM109,-MIN($A109,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A109,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A109,60),0)) / CN109, 0)","v":0.28352910110670815},{"$f":"IF(CH109<=CK$5, HLOOKUP(CJ$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(CJ$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.2808479761733533},{"$f":"IF(CH109<=CK$5, HLOOKUP(CJ$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(CJ$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":1.9351798894457173},3731724.1473093093,70135517.614420548,null,null,null,2046,0,427.33897333646797,19.45678064146826,0,0,{"$f":"SUMPRODUCT(DA109:OFFSET(DA109,-MIN($A109,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A109,60),0))","v":398.92757499327018},{"$f":"IF(DC109>0, SUMPRODUCT(DB109:OFFSET(DB109,-MIN($A109,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A109,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A109,60),0)) / DC109, 0)","v":0.2835291011067082},209.0739034165029,7573231.0322832139,null,null,null,2046,0,0.1841172013094407,8.3828721968175653E-3,0,0,{"$f":"SUMPRODUCT(DN109:OFFSET(DN109,-MIN($A109,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A109,60),0))","v":0.17187626969630979},{"$f":"IF(DP109>0, SUMPRODUCT(DO109:OFFSET(DO109,-MIN($A109,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A109,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A109,60),0)) / DP109, 0)","v":0.28352910110670831},{"$f":"IF(DJ109<=DM$5, HLOOKUP(DL$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(DL$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.7273666082076142},{"$f":"IF(DJ109<=DM$5, HLOOKUP(DL$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(DL$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":3.1796397018677331},209.0739034165029,4787.3803917933383,null,null,null,2046,0,427.15485613515852,19.448397769271441,0,0,{"$f":"SUMPRODUCT(EC109:OFFSET(EC109,-MIN($A109,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A109,60),0))","v":398.75569872357391},null,{"$f":"IF(DY109<=EB$5, HLOOKUP(EA$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(EA$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.1143401205985863},{"$f":"IF(DY109<=EB$5, HLOOKUP(EA$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(EA$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.1666839836972009},0,7568443.6518914206]
[97,2047,{"$f":"OFFSET('2012 NIA Shipments Data'!$R$14,A110,0)*$C$7","v":0},5521.7714317617401,{"$f":"SUMPRODUCT(C110:OFFSET(C110,-MIN(A110,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A110,60),0))","v":260.18504739249073},0,0,{"$f":"SUMPRODUCT(F110:OFFSET(F110,-MIN($A110,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A110,60),0))","v":5202.1975568029393},{"$f":"IF(H110>0, SUMPRODUCT(G110:OFFSET(G110,-MIN($A110,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A110,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A110,60),0)) / H110, 0)","v":0.29330260888060694},4798064.1479980405,85336670.862375975,null,null,null,2047,0,817.80580908134004,38.534887911105407,0,0,{"$f":"SUMPRODUCT(S110:OFFSET(S110,-MIN($A110,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A110,60),0))","v":770.47509744256513},{"$f":"IF(U110>0, SUMPRODUCT(T110:OFFSET(T110,-MIN($A110,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A110,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A110,60),0)) / U110, 0)","v":0.29330260888060683},851173.87369545863,9053430.1329201236,null,null,null,2047,0,40.36893031677134,1.9021779835428942,0,0,{"$f":"SUMPRODUCT(AF110:OFFSET(AF110,-MIN($A110,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A110,60),0))","v":38.03256858056011},{"$f":"IF(AH110>0, SUMPRODUCT(AG110:OFFSET(AG110,-MIN($A110,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A110,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A110,60),0)) / AH110, 0)","v":0.29330260888060694},{"$f":"IF(AB110<=AE$5, HLOOKUP(AD$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(AD$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":2.211934776964787},{"$f":"IF(AB110<=AE$5, HLOOKUP(AD$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(AD$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":1.9298290294090306},63396.302940553127,642952.0690094512,null,null,null,2047,0,777.43687876456875,36.632709927562516,0,0,{"$f":"SUMPRODUCT(AU110:OFFSET(AU110,-MIN($A110,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A110,60),0))","v":732.44252886200513},{"$f":"IF(AW110>0, SUMPRODUCT(AV110:OFFSET(AV110,-MIN($A110,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A110,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A110,60),0)) / AW110, 0)","v":0.29330260888060683},{"$f":"IF(AQ110<=AT$5, HLOOKUP(AS$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(AS$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.4272304409528489},{"$f":"IF(AQ110<=AT$5, HLOOKUP(AS$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(AS$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":1.3108198906717603},787777.57075490546,8410478.0639106724,null,null,null,2047,0,4296.0834299854005,202.4308113159648,0,0,{"$f":"SUMPRODUCT(BJ110:OFFSET(BJ110,-MIN($A110,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A110,60),0))","v":4047.4465485365254},{"$f":"IF(BL110>0, SUMPRODUCT(BK110:OFFSET(BK110,-MIN($A110,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A110,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A110,60),0)) / BL110, 0)","v":0.29330260888060694},3946674.7553334064,68988156.520601228,null,null,null,2047,0,65.957986110088129,3.107930481014344,0,0,{"$f":"SUMPRODUCT(BW110:OFFSET(BW110,-MIN($A110,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A110,60),0))","v":62.140651498149225},{"$f":"IF(BY110>0, SUMPRODUCT(BX110:OFFSET(BX110,-MIN($A110,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A110,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A110,60),0)) / BY110, 0)","v":0.29330260888060689},{"$f":"IF(BS110<=BV$5, HLOOKUP(BU$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":2.1336021750922267},{"$f":"IF(BS110<=BV$5, HLOOKUP(BU$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.6243128166870613},99913.737660362633,1428550.2115155628,null,null,null,2047,0,4230.1254438753122,199.32288083495047,0,0,{"$f":"SUMPRODUCT(CL110:OFFSET(CL110,-MIN($A110,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A110,60),0))","v":3985.3058970383768},{"$f":"IF(CN110>0, SUMPRODUCT(CM110:OFFSET(CM110,-MIN($A110,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A110,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A110,60),0)) / CN110, 0)","v":0.29330260888060683},{"$f":"IF(CH110<=CK$5, HLOOKUP(CJ$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(CJ$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.2808479761733533},{"$f":"IF(CH110<=CK$5, HLOOKUP(CJ$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(CJ$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":1.9351798894457173},3846761.0176730435,67559606.309085667,null,null,null,2047,0,407.88219269499973,19.219348165420538,0,0,{"$f":"SUMPRODUCT(DA110:OFFSET(DA110,-MIN($A110,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A110,60),0))","v":384.27591082384942},{"$f":"IF(DC110>0, SUMPRODUCT(DB110:OFFSET(DB110,-MIN($A110,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A110,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A110,60),0)) / DC110, 0)","v":0.29330260888060689},215.51896917547793,7295084.2088546203,null,null,null,2047,0,0.17573432911262316,8.2805754120226591E-3,0,0,{"$f":"SUMPRODUCT(DN110:OFFSET(DN110,-MIN($A110,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A110,60),0))","v":0.16556366174403783},{"$f":"IF(DP110>0, SUMPRODUCT(DO110:OFFSET(DO110,-MIN($A110,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A110,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A110,60),0)) / DP110, 0)","v":0.29330260888060677},{"$f":"IF(DJ110<=DM$5, HLOOKUP(DL$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(DL$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.7273666082076142},{"$f":"IF(DJ110<=DM$5, HLOOKUP(DL$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(DL$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":3.1796397018677331},215.51896917547793,4611.5512585151782,null,null,null,2047,0,407.7064583658871,19.211067590008515,0,0,{"$f":"SUMPRODUCT(EC110:OFFSET(EC110,-MIN($A110,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A110,60),0))","v":384.11034716210526},null,{"$f":"IF(DY110<=EB$5, HLOOKUP(EA$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(EA$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.1143401205985863},{"$f":"IF(DY110<=EB$5, HLOOKUP(EA$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(EA$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.1666839836972009},0,7290472.6575961048]
[98,{"$f":"B110+1","v":2048},{"$f":"OFFSET('2012 NIA Shipments Data'!$R$14,A111,0)*$C$7","v":0},5261.5863843692496,{"$f":"SUMPRODUCT(C111:OFFSET(C111,-MIN(A111,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A111,60),0))","v":256.9979262913406},0,0,{"$f":"SUMPRODUCT(F111:OFFSET(F111,-MIN($A111,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A111,60),0))","v":4998.5848830541554},{"$f":"IF(H111>0, SUMPRODUCT(G111:OFFSET(G111,-MIN($A111,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A111,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A111,60),0)) / H111, 0)","v":0.30302504760114735},5251801.293637475,81996615.523572817,null,null,null,2048,0,779.27092117023471,38.06285711754996,0,0,{"$f":"SUMPRODUCT(S111:OFFSET(S111,-MIN($A111,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A111,60),0))","v":740.31890038657559},{"$f":"IF(U111>0, SUMPRODUCT(T111:OFFSET(T111,-MIN($A111,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A111,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A111,60),0)) / U111, 0)","v":0.3030250476011474},872978.84530918871,8699081.207137581,null,null,null,2048,0,38.466752333228449,1.8788773686526483,0,0,{"$f":"SUMPRODUCT(AF111:OFFSET(AF111,-MIN($A111,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A111,60),0))","v":36.543983632821039},{"$f":"IF(AH111>0, SUMPRODUCT(AG111:OFFSET(AG111,-MIN($A111,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A111,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A111,60),0)) / AH111, 0)","v":0.30302504760114746},{"$f":"IF(AB111<=AE$5, HLOOKUP(AD$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(AD$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":2.211934776964787},{"$f":"IF(AB111<=AE$5, HLOOKUP(AD$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(AD$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":1.9298290294090306},65020.359586033257,617787.0904722308,null,null,null,2048,0,740.80416883700627,36.183979748897315,0,0,{"$f":"SUMPRODUCT(AU111:OFFSET(AU111,-MIN($A111,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A111,60),0))","v":703.77491675375461},{"$f":"IF(AW111>0, SUMPRODUCT(AV111:OFFSET(AV111,-MIN($A111,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A111,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A111,60),0)) / AW111, 0)","v":0.30302504760114746},{"$f":"IF(AQ111<=AT$5, HLOOKUP(AS$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(AS$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.4272304409528489},{"$f":"IF(AQ111<=AT$5, HLOOKUP(AS$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(AS$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":1.3108198906717603},807958.48572315543,8081294.1166653503,null,null,null,2048,0,4093.6526186694359,199.95114725865713,0,0,{"$f":"SUMPRODUCT(BJ111:OFFSET(BJ111,-MIN($A111,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A111,60),0))","v":3889.0305321118672},{"$f":"IF(BL111>0, SUMPRODUCT(BK111:OFFSET(BK111,-MIN($A111,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A111,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A111,60),0)) / BL111, 0)","v":0.3030250476011474},4047778.8113531754,66287977.826351121,null,null,null,2048,0,62.850055629073793,3.0698600733709478,0,0,{"$f":"SUMPRODUCT(BW111:OFFSET(BW111,-MIN($A111,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A111,60),0))","v":59.708482388484455},{"$f":"IF(BY111>0, SUMPRODUCT(BX111:OFFSET(BX111,-MIN($A111,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A111,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A111,60),0)) / BY111, 0)","v":0.30302504760114746},{"$f":"IF(BS111<=BV$5, HLOOKUP(BU$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":2.1336021750922267},{"$f":"IF(BS111<=BV$5, HLOOKUP(BU$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.6243128166870613},102473.28075823424,1372637.1238300127,null,null,null,2048,0,4030.8025630403622,196.88128718528617,0,0,{"$f":"SUMPRODUCT(CL111:OFFSET(CL111,-MIN($A111,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A111,60),0))","v":3829.3220497233824},{"$f":"IF(CN111>0, SUMPRODUCT(CM111:OFFSET(CM111,-MIN($A111,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A111,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A111,60),0)) / CN111, 0)","v":0.30302504760114746},{"$f":"IF(CH111<=CK$5, HLOOKUP(CJ$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(CJ$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.2808479761733533},{"$f":"IF(CH111<=CK$5, HLOOKUP(CJ$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(CJ$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":1.9351798894457173},3945305.5305949412,64915340.702521108,null,null,null,2048,0,388.66284452957916,18.983921915133525,0,0,{"$f":"SUMPRODUCT(DA111:OFFSET(DA111,-MIN($A111,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A111,60),0))","v":369.23545055571248},{"$f":"IF(DC111>0, SUMPRODUCT(DB111:OFFSET(DB111,-MIN($A111,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A111,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A111,60),0)) / DC111, 0)","v":0.30302504760114746},331043.63697511022,7009556.4900841173,null,null,null,2048,0,0.16745375370060048,8.179143001168121E-3,0,0,{"$f":"SUMPRODUCT(DN111:OFFSET(DN111,-MIN($A111,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A111,60),0))","v":0.15908354262605867},{"$f":"IF(DP111>0, SUMPRODUCT(DO111:OFFSET(DO111,-MIN($A111,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A111,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A111,60),0)) / DP111, 0)","v":0.30302504760114735},{"$f":"IF(DJ111<=DM$5, HLOOKUP(DL$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(DL$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.7273666082076142},{"$f":"IF(DJ111<=DM$5, HLOOKUP(DL$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(DL$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":3.1796397018677331},221.04003267415968,4431.056328896836,null,null,null,2048,0,388.49539077587855,18.975742772132357,0,0,{"$f":"SUMPRODUCT(EC111:OFFSET(EC111,-MIN($A111,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A111,60),0))","v":369.07636701308638},{"$f":"IF(EE111>0, SUMPRODUCT(ED111:OFFSET(ED111,-MIN($A111,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A111,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A111,60),0)) / EE111, 0)","v":0.30302504760114746},{"$f":"IF(DY111<=EB$5, HLOOKUP(EA$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(EA$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.1143401205985863},{"$f":"IF(DY111<=EB$5, HLOOKUP(EA$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(EA$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.1666839836972009},330822.59694243607,7005125.4337552208]
[99,2049,{"$f":"OFFSET('2012 NIA Shipments Data'!$R$14,A112,0)*$C$7","v":0},5004.5884580779093,{"$f":"SUMPRODUCT(C112:OFFSET(C112,-MIN(A112,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A112,60),0))","v":253.68106880437483},0,0,{"$f":"SUMPRODUCT(F112:OFFSET(F112,-MIN($A112,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A112,60),0))","v":4790.3866396701496},{"$f":"IF(H112>0, SUMPRODUCT(G112:OFFSET(G112,-MIN($A112,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A112,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A112,60),0)) / H112, 0)","v":0.31270526181706526},5359757.0439216681,78581338.657250866,null,null,null,2049,0,741.20806405268479,37.571611626088156,0,0,{"$f":"SUMPRODUCT(S112:OFFSET(S112,-MIN($A112,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A112,60),0))","v":709.48355434153905},{"$f":"IF(U112>0, SUMPRODUCT(T112:OFFSET(T112,-MIN($A112,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A112,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A112,60),0)) / U112, 0)","v":0.31270526181706532},890923.75239121378,8336751.9742139122,null,null,null,2049,0,36.587874964575803,1.8546282684469084,0,0,{"$f":"SUMPRODUCT(AF112:OFFSET(AF112,-MIN($A112,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A112,60),0))","v":35.021874200529375},{"$f":"IF(AH112>0, SUMPRODUCT(AG112:OFFSET(AG112,-MIN($A112,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A112,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A112,60),0)) / AH112, 0)","v":0.31270526181706532},{"$f":"IF(AB112<=AE$5, HLOOKUP(AD$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(AD$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":2.211934776964787},{"$f":"IF(AB112<=AE$5, HLOOKUP(AD$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(AD$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":1.9298290294090306},66356.914666927536,592055.37038927677,null,null,null,2049,0,704.62018908810899,35.716983357641247,0,0,{"$f":"SUMPRODUCT(AU112:OFFSET(AU112,-MIN($A112,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A112,60),0))","v":674.46168014100965},{"$f":"IF(AW112>0, SUMPRODUCT(AV112:OFFSET(AV112,-MIN($A112,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A112,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A112,60),0)) / AW112, 0)","v":0.31270526181706532},{"$f":"IF(AQ112<=AT$5, HLOOKUP(AS$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(AS$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.4272304409528489},{"$f":"IF(AQ112<=AT$5, HLOOKUP(AS$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(AS$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":1.3108198906717603},824566.83772428625,7744696.603824635,null,null,null,2049,0,3893.701471410779,197.37054488033115,0,0,{"$f":"SUMPRODUCT(BJ112:OFFSET(BJ112,-MIN($A112,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A112,60),0))","v":3727.0468218827168},{"$f":"IF(BL112>0, SUMPRODUCT(BK112:OFFSET(BK112,-MIN($A112,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A112,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A112,60),0)) / BL112, 0)","v":0.31270526181706526},4130984.7390209828,63526988.293551251,null,null,null,2049,0,59.780195555702853,3.0302399545815266,0,0,{"$f":"SUMPRODUCT(BW112:OFFSET(BW112,-MIN($A112,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A112,60),0))","v":57.221538295457108},{"$f":"IF(BY112>0, SUMPRODUCT(BX112:OFFSET(BX112,-MIN($A112,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A112,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A112,60),0)) / BY112, 0)","v":0.31270526181706532},{"$f":"IF(BS112<=BV$5, HLOOKUP(BU$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":2.1336021750922267},{"$f":"IF(BS112<=BV$5, HLOOKUP(BU$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.6243128166870613},104579.71611056571,1315464.8151324219,null,null,null,2049,0,3833.9212758550761,194.34030492574962,0,0,{"$f":"SUMPRODUCT(CL112:OFFSET(CL112,-MIN($A112,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A112,60),0))","v":3669.8252835872599},{"$f":"IF(CN112>0, SUMPRODUCT(CM112:OFFSET(CM112,-MIN($A112,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A112,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A112,60),0)) / CN112, 0)","v":0.31270526181706526},{"$f":"IF(CH112<=CK$5, HLOOKUP(CJ$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(CJ$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.2808479761733533},{"$f":"IF(CH112<=CK$5, HLOOKUP(CJ$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(CJ$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":1.9351798894457173},4026405.0229104171,62211523.478418827,null,null,null,2049,0,369.6789226144457,18.738912297955512,0,0,{"$f":"SUMPRODUCT(DA112:OFFSET(DA112,-MIN($A112,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A112,60),0))","v":353.85626344589366},{"$f":"IF(DC112>0, SUMPRODUCT(DB112:OFFSET(DB112,-MIN($A112,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A112,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A112,60),0)) / DC112, 0)","v":0.31270526181706526},337848.55250947224,6717598.3894856982,null,null,null,2049,0,0.15927461069943238,8.073581636950598E-3,0,0,{"$f":"SUMPRODUCT(DN112:OFFSET(DN112,-MIN($A112,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A112,60),0))","v":0.15245748447141291},{"$f":"IF(DP112>0, SUMPRODUCT(DO112:OFFSET(DO112,-MIN($A112,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A112,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A112,60),0)) / DP112, 0)","v":0.31270526181706537},{"$f":"IF(DJ112<=DM$5, HLOOKUP(DL$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(DL$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.7273666082076142},{"$f":"IF(DJ112<=DM$5, HLOOKUP(DL$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(DL$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":3.1796397018677331},225.58371992277907,4246.4964653363668,null,null,null,2049,0,369.51964800374623,18.730838716318562,0,0,{"$f":"SUMPRODUCT(EC112:OFFSET(EC112,-MIN($A112,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A112,60),0))","v":353.70380596142235},{"$f":"IF(EE112>0, SUMPRODUCT(ED112:OFFSET(ED112,-MIN($A112,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A112,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A112,60),0)) / EE112, 0)","v":0.31270526181706526},{"$f":"IF(DY112<=EB$5, HLOOKUP(EA$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(EA$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.1143401205985863},{"$f":"IF(DY112<=EB$5, HLOOKUP(EA$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(EA$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.1666839836972009},337622.96878954949,6713351.8930203617]
[100,2050,{"$f":"OFFSET('2012 NIA Shipments Data'!$R$14,A113,0)*$C$7","v":0},4750.9073892735341,{"$f":"SUMPRODUCT(C113:OFFSET(C113,-MIN(A113,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A113,60),0))","v":250.2401758857153},0,0,{"$f":"SUMPRODUCT(F113:OFFSET(F113,-MIN($A113,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A113,60),0))","v":4578.3371873970618},{"$f":"IF(H113>0, SUMPRODUCT(G113:OFFSET(G113,-MIN($A113,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A113,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A113,60),0)) / H113, 0)","v":0.32235471806468552},5443522.1551411627,75102886.691982463,null,null,null,2050,0,703.63645242659652,37.061995780506372,0,0,{"$f":"SUMPRODUCT(S113:OFFSET(S113,-MIN($A113,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A113,60),0))","v":678.07782231794499},{"$f":"IF(U113>0, SUMPRODUCT(T113:OFFSET(T113,-MIN($A113,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A113,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A113,60),0)) / U113, 0)","v":0.3223547180646853},904847.57889968762,7967720.4486102974,null,null,null,2050,0,34.733246696128887,1.8294723618366053,0,0,{"$f":"SUMPRODUCT(AF113:OFFSET(AF113,-MIN($A113,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A113,60),0))","v":33.471609096602279},{"$f":"IF(AH113>0, SUMPRODUCT(AG113:OFFSET(AG113,-MIN($A113,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A113,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A113,60),0)) / AH113, 0)","v":0.32235471806468541},{"$f":"IF(AB113<=AE$5, HLOOKUP(AD$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(AD$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":2.211934776964787},{"$f":"IF(AB113<=AE$5, HLOOKUP(AD$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(AD$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":1.9298290294090306},67393.975543326946,565847.67016593297,null,null,null,2050,0,668.90320573046768,35.232523418669771,0,0,{"$f":"SUMPRODUCT(AU113:OFFSET(AU113,-MIN($A113,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A113,60),0))","v":644.6062132213425},{"$f":"IF(AW113>0, SUMPRODUCT(AV113:OFFSET(AV113,-MIN($A113,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A113,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A113,60),0)) / AW113, 0)","v":0.32235471806468546},{"$f":"IF(AQ113<=AT$5, HLOOKUP(AS$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(AS$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.4272304409528489},{"$f":"IF(AQ113<=AT$5, HLOOKUP(AS$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(AS$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":1.3108198906717603},837453.60335636069,7401872.7784443647,null,null,null,2050,0,3696.3309265304474,194.69343967326341,0,0,{"$f":"SUMPRODUCT(BJ113:OFFSET(BJ113,-MIN($A113,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A113,60),0))","v":3562.0667698277116},{"$f":"IF(BL113>0, SUMPRODUCT(BK113:OFFSET(BK113,-MIN($A113,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A113,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A113,60),0)) / BL113, 0)","v":0.32235471806468541},4195545.9482837338,60714926.536228463,null,null,null,2050,0,56.749955601121314,2.9891382229832604,0,0,{"$f":"SUMPRODUCT(BW113:OFFSET(BW113,-MIN($A113,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A113,60),0))","v":54.688591214882699},{"$f":"IF(BY113>0, SUMPRODUCT(BX113:OFFSET(BX113,-MIN($A113,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A113,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A113,60),0)) / BY113, 0)","v":0.32235471806468552},{"$f":"IF(BS113<=BV$5, HLOOKUP(BU$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":2.1336021750922267},{"$f":"IF(BS113<=BV$5, HLOOKUP(BU$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.6243128166870613},106214.14309662457,1257234.9446615586,null,null,null,2050,0,3639.5809709293262,191.70430145028016,0,0,{"$f":"SUMPRODUCT(CL113:OFFSET(CL113,-MIN($A113,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A113,60),0))","v":3507.3781786128288},{"$f":"IF(CN113>0, SUMPRODUCT(CM113:OFFSET(CM113,-MIN($A113,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A113,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A113,60),0)) / CN113, 0)","v":0.32235471806468557},{"$f":"IF(CH113<=CK$5, HLOOKUP(CJ$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(CJ$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.2808479761733533},{"$f":"IF(CH113<=CK$5, HLOOKUP(CJ$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(CJ$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":1.9351798894457173},4089331.8051871089,59457691.591566905,null,null,null,2050,0,350.94001031649015,18.484740431945522,0,0,{"$f":"SUMPRODUCT(DA113:OFFSET(DA113,-MIN($A113,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A113,60),0))","v":338.19259525140541},{"$f":"IF(DC113>0, SUMPRODUCT(DB113:OFFSET(DB113,-MIN($A113,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A113,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A113,60),0)) / DC113, 0)","v":0.32235471806468546},343128.62795774144,6420239.7071437025,null,null,null,2050,0,0.15120102906248176,7.9640727563166022E-3,0,0,{"$f":"SUMPRODUCT(DN113:OFFSET(DN113,-MIN($A113,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A113,60),0))","v":0.14570885883660994},{"$f":"IF(DP113>0, SUMPRODUCT(DO113:OFFSET(DO113,-MIN($A113,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A113,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A113,60),0)) / DP113, 0)","v":0.32235471806468524},{"$f":"IF(DJ113<=DM$5, HLOOKUP(DL$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(DL$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.7273666082076142},{"$f":"IF(DJ113<=DM$5, HLOOKUP(DL$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(DL$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":3.1796397018677331},229.10926132956084,4058.5226508435603,null,null,null,2050,0,350.78880928742763,18.476776359189206,0,0,{"$f":"SUMPRODUCT(EC113:OFFSET(EC113,-MIN($A113,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A113,60),0))","v":338.04688639256881},{"$f":"IF(EE113>0, SUMPRODUCT(ED113:OFFSET(ED113,-MIN($A113,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A113,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A113,60),0)) / EE113, 0)","v":0.3223547180646853},{"$f":"IF(DY113<=EB$5, HLOOKUP(EA$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(EA$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.1143401205985863},{"$f":"IF(DY113<=EB$5, HLOOKUP(EA$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(EA$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.1666839836972009},342899.51869641186,6416181.1844928591]
[101,2051,{"$f":"OFFSET('2012 NIA Shipments Data'!$R$14,A114,0)*$C$7","v":0},4500.6672133878192,{"$f":"SUMPRODUCT(C114:OFFSET(C114,-MIN(A114,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A114,60),0))","v":245.36387069718666},0,0,{"$f":"SUMPRODUCT(F114:OFFSET(F114,-MIN($A114,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A114,60),0))","v":4363.2149916659046},{"$f":"IF(H114>0, SUMPRODUCT(G114:OFFSET(G114,-MIN($A114,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A114,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A114,60),0)) / H114, 0)","v":0.33198770112480525},5502432.9739276664,71574029.548082799,null,null,null,2051,0,666.5744566460902,36.339787199561933,0,0,{"$f":"SUMPRODUCT(S114:OFFSET(S114,-MIN($A114,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A114,60),0))","v":646.21699948139667},{"$f":"IF(U114>0, SUMPRODUCT(T114:OFFSET(T114,-MIN($A114,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A114,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A114,60),0)) / U114, 0)","v":0.33198770112480525},914640.00928405218,7593341.400558671,null,null,null,2051,0,32.903774334292287,1.7938223486494032,0,0,{"$f":"SUMPRODUCT(AF114:OFFSET(AF114,-MIN($A114,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A114,60),0))","v":31.898879577392321},{"$f":"IF(AH114>0, SUMPRODUCT(AG114:OFFSET(AG114,-MIN($A114,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A114,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A114,60),0)) / AH114, 0)","v":0.33198770112480525},{"$f":"IF(AB114<=AE$5, HLOOKUP(AD$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(AD$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":2.211934776964787},{"$f":"IF(AB114<=AE$5, HLOOKUP(AD$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(AD$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":1.9298290294090306},68123.325799904022,539260.20221129328,null,null,null,2051,0,633.67068231179792,34.545964850912533,0,0,{"$f":"SUMPRODUCT(AU114:OFFSET(AU114,-MIN($A114,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A114,60),0))","v":614.31811990400456},{"$f":"IF(AW114>0, SUMPRODUCT(AV114:OFFSET(AV114,-MIN($A114,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A114,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A114,60),0)) / AW114, 0)","v":0.33198770112480513},{"$f":"IF(AQ114<=AT$5, HLOOKUP(AS$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(AS$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.4272304409528489},{"$f":"IF(AQ114<=AT$5, HLOOKUP(AS$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(AS$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":1.3108198906717603},846516.68348414812,7054081.1983473776,null,null,null,2051,0,3501.6374868571843,190.8995459601899,0,0,{"$f":"SUMPRODUCT(BJ114:OFFSET(BJ114,-MIN($A114,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A114,60),0))","v":3394.6960425305415},{"$f":"IF(BL114>0, SUMPRODUCT(BK114:OFFSET(BK114,-MIN($A114,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A114,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A114,60),0)) / BL114, 0)","v":0.33198770112480513},4240950.9342515701,57862116.056021102,null,null,null,2051,0,53.760817378138057,2.930890380987579,0,0,{"$f":"SUMPRODUCT(BW114:OFFSET(BW114,-MIN($A114,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A114,60),0))","v":52.118939976443031},{"$f":"IF(BY114>0, SUMPRODUCT(BX114:OFFSET(BX114,-MIN($A114,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A114,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A114,60),0)) / BY114, 0)","v":0.33198770112480519},{"$f":"IF(BS114<=BV$5, HLOOKUP(BU$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":2.1336021750922267},{"$f":"IF(BS114<=BV$5, HLOOKUP(BU$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.6243128166870613},107363.61249496606,1198161.2830295502,null,null,null,2051,0,3447.8766694790461,187.96865557920231,0,0,{"$f":"SUMPRODUCT(CL114:OFFSET(CL114,-MIN($A114,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A114,60),0))","v":3342.5771025540976},{"$f":"IF(CN114>0, SUMPRODUCT(CM114:OFFSET(CM114,-MIN($A114,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A114,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A114,60),0)) / CN114, 0)","v":0.3319877011248053},{"$f":"IF(CH114<=CK$5, HLOOKUP(CJ$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(CJ$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.2808479761733533},{"$f":"IF(CH114<=CK$5, HLOOKUP(CJ$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(CJ$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":1.9351798894457173},4133587.3217566041,56663954.772991553,null,null,null,2051,0,332.45526988454463,18.124537537434822,0,0,{"$f":"SUMPRODUCT(DA114:OFFSET(DA114,-MIN($A114,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A114,60),0))","v":322.3019496539668},{"$f":"IF(DC114>0, SUMPRODUCT(DB114:OFFSET(DB114,-MIN($A114,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A114,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A114,60),0)) / DC114, 0)","v":0.33198770112480513},346842.03039204428,6118572.0915030222,null,null,null,2051,0,0.14323695630616518,7.8088808525146229E-3,0,0,{"$f":"SUMPRODUCT(DN114:OFFSET(DN114,-MIN($A114,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A114,60),0))","v":0.13886244094133174},{"$f":"IF(DP114>0, SUMPRODUCT(DO114:OFFSET(DO114,-MIN($A114,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A114,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A114,60),0)) / DP114, 0)","v":0.33198770112480525},{"$f":"IF(DJ114<=DM$5, HLOOKUP(DL$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(DL$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.7273666082076142},{"$f":"IF(DJ114<=DM$5, HLOOKUP(DL$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(DL$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":3.1796397018677331},231.58872477102952,3867.8249655622185,null,null,null,2051,0,332.31203292823847,18.116728656582307,0,0,{"$f":"SUMPRODUCT(EC114:OFFSET(EC114,-MIN($A114,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A114,60),0))","v":322.16308721302528},{"$f":"IF(EE114>0, SUMPRODUCT(ED114:OFFSET(ED114,-MIN($A114,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A114,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A114,60),0)) / EE114, 0)","v":0.3319877011248053},{"$f":"IF(DY114<=EB$5, HLOOKUP(EA$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(EA$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.1143401205985863},{"$f":"IF(DY114<=EB$5, HLOOKUP(EA$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(EA$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.1666839836972009},346610.44166727323,6114704.2665374596]
[102,2052,{"$f":"OFFSET('2012 NIA Shipments Data'!$R$14,A115,0)*$C$7","v":0},4255.3033426906322,{"$f":"SUMPRODUCT(C115:OFFSET(C115,-MIN(A115,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A115,60),0))","v":240.4662934498007},0,0,{"$f":"SUMPRODUCT(F115:OFFSET(F115,-MIN($A115,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A115,60),0))","v":4147.0982380483656},{"$f":"IF(H115>0, SUMPRODUCT(G115:OFFSET(G115,-MIN($A115,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A115,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A115,60),0)) / H115, 0)","v":0.34157701162261533},5536378.2101432467,68028857.710618183,null,null,null,2052,0,630.2346694465283,35.614428105504146,0,0,{"$f":"SUMPRODUCT(S115:OFFSET(S115,-MIN($A115,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A115,60),0))","v":614.20887695542774},{"$f":"IF(U115>0, SUMPRODUCT(T115:OFFSET(T115,-MIN($A115,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A115,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A115,60),0)) / U115, 0)","v":0.34157701162261533},920282.54437979683,7217231.5146756843,null,null,null,2052,0,31.109951985642883,1.7580168182930607,0,0,{"$f":"SUMPRODUCT(AF115:OFFSET(AF115,-MIN($A115,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A115,60),0))","v":30.318878978872494},{"$f":"IF(AH115>0, SUMPRODUCT(AG115:OFFSET(AG115,-MIN($A115,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A115,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A115,60),0)) / AH115, 0)","v":0.34157701162261522},{"$f":"IF(AB115<=AE$5, HLOOKUP(AD$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(AD$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":2.211934776964787},{"$f":"IF(AB115<=AE$5, HLOOKUP(AD$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(AD$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":1.9298290294090306},68543.587599916151,512549.81446289009,null,null,null,2052,0,599.12471746088545,33.856411287211088,0,0,{"$f":"SUMPRODUCT(AU115:OFFSET(AU115,-MIN($A115,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A115,60),0))","v":583.88999797655549},{"$f":"IF(AW115>0, SUMPRODUCT(AV115:OFFSET(AV115,-MIN($A115,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A115,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A115,60),0)) / AW115, 0)","v":0.34157701162261511},{"$f":"IF(AQ115<=AT$5, HLOOKUP(AS$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(AS$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.4272304409528489},{"$f":"IF(AQ115<=AT$5, HLOOKUP(AS$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(AS$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":1.3108198906717603},851738.95677988068,6704681.7002127944,null,null,null,2052,0,3310.7379408969941,187.08910202574128,0,0,{"$f":"SUMPRODUCT(BJ115:OFFSET(BJ115,-MIN($A115,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A115,60),0))","v":3226.5515230348619},{"$f":"IF(BL115>0, SUMPRODUCT(BK115:OFFSET(BK115,-MIN($A115,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A115,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A115,60),0)) / BL115, 0)","v":0.34157701162261528},4267113.9210474081,54996116.396743722,null,null,null,2052,0,50.82992699715048,2.8723884426063488,0,0,{"$f":"SUMPRODUCT(BW115:OFFSET(BW115,-MIN($A115,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A115,60),0))","v":49.537408667256813},{"$f":"IF(BY115>0, SUMPRODUCT(BX115:OFFSET(BX115,-MIN($A115,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A115,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A115,60),0)) / BY115, 0)","v":0.34157701162261522},{"$f":"IF(BS115<=BV$5, HLOOKUP(BU$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":2.1336021750922267},{"$f":"IF(BS115<=BV$5, HLOOKUP(BU$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.6243128166870613},108025.95280958123,1138814.5106854935,null,null,null,2052,0,3259.9080138998438,184.21671358313492,0,0,{"$f":"SUMPRODUCT(CL115:OFFSET(CL115,-MIN($A115,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A115,60),0))","v":3177.014114367606},{"$f":"IF(CN115>0, SUMPRODUCT(CM115:OFFSET(CM115,-MIN($A115,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A115,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A115,60),0)) / CN115, 0)","v":0.34157701162261517},{"$f":"IF(CH115<=CK$5, HLOOKUP(CJ$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(CJ$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.2808479761733533},{"$f":"IF(CH115<=CK$5, HLOOKUP(CJ$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(CJ$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":1.9351798894457173},4159087.9682378271,53857301.886058226,null,null,null,2052,0,314.3307323471098,17.76276331855529,0,0,{"$f":"SUMPRODUCT(DA115:OFFSET(DA115,-MIN($A115,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A115,60),0))","v":306.33783805807582},{"$f":"IF(DC115>0, SUMPRODUCT(DB115:OFFSET(DB115,-MIN($A115,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A115,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A115,60),0)) / DC115, 0)","v":0.34157701162261528},348981.74471604213,5815509.7991987802,null,null,null,2052,0,0.13542807545365054,7.65301195020984E-3,0,0,{"$f":"SUMPRODUCT(DN115:OFFSET(DN115,-MIN($A115,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A115,60),0))","v":0.13198437052926851},{"$f":"IF(DP115>0, SUMPRODUCT(DO115:OFFSET(DO115,-MIN($A115,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A115,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A115,60),0)) / DP115, 0)","v":0.34157701162261528},{"$f":"IF(DJ115<=DM$5, HLOOKUP(DL$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(DL$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.7273666082076142},{"$f":"IF(DJ115<=DM$5, HLOOKUP(DL$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(DL$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":3.1796397018677331},233.01742622081872,3676.2456423533417,null,null,null,2052,0,314.19530427165614,17.755110306605079,0,0,{"$f":"SUMPRODUCT(EC115:OFFSET(EC115,-MIN($A115,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A115,60),0))","v":306.20585368754649},{"$f":"IF(EE115>0, SUMPRODUCT(ED115:OFFSET(ED115,-MIN($A115,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A115,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A115,60),0)) / EE115, 0)","v":0.34157701162261533},{"$f":"IF(DY115<=EB$5, HLOOKUP(EA$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(EA$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.1143401205985863},{"$f":"IF(DY115<=EB$5, HLOOKUP(EA$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(EA$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.1666839836972009},348748.72728982131,5811833.5535564264]
[103,2053,{"$f":"OFFSET('2012 NIA Shipments Data'!$R$14,A116,0)*$C$7","v":0},4014.8370492408317,{"$f":"SUMPRODUCT(C116:OFFSET(C116,-MIN(A116,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A116,60),0))","v":235.33370611184546},0,0,{"$f":"SUMPRODUCT(F116:OFFSET(F116,-MIN($A116,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A116,60),0))","v":3930.7863701417091},{"$f":"IF(H116>0, SUMPRODUCT(G116:OFFSET(G116,-MIN($A116,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A116,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A116,60),0)) / H116, 0)","v":0.35113521266081077},5545393.4747777805,64480485.225025676,null,null,null,2053,0,594.6202413410241,34.85426267807393,0,0,{"$f":"SUMPRODUCT(S116:OFFSET(S116,-MIN($A116,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A116,60),0))","v":582.17185689158612},{"$f":"IF(U116>0, SUMPRODUCT(T116:OFFSET(T116,-MIN($A116,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A116,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A116,60),0)) / U116, 0)","v":0.35113521266081071},921781.10361134016,6840782.0696803853,null,null,null,2053,0,29.351935167349822,1.7204931606858584,0,0,{"$f":"SUMPRODUCT(AF116:OFFSET(AF116,-MIN($A116,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A116,60),0))","v":28.737451925955092},{"$f":"IF(AH116>0, SUMPRODUCT(AG116:OFFSET(AG116,-MIN($A116,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A116,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A116,60),0)) / AH116, 0)","v":0.35113521266081077},{"$f":"IF(AB116<=AE$5, HLOOKUP(AD$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(AD$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":2.211934776964787},{"$f":"IF(AB116<=AE$5, HLOOKUP(AD$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(AD$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":1.9298290294090306},68655.201828164034,485815.31207168219,null,null,null,2053,0,565.26830617367432,33.133769517388075,0,0,{"$f":"SUMPRODUCT(AU116:OFFSET(AU116,-MIN($A116,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A116,60),0))","v":553.43440496563107},{"$f":"IF(AW116>0, SUMPRODUCT(AV116:OFFSET(AV116,-MIN($A116,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A116,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A116,60),0)) / AW116, 0)","v":0.35113521266081071},{"$f":"IF(AQ116<=AT$5, HLOOKUP(AS$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(AS$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.4272304409528489},{"$f":"IF(AQ116<=AT$5, HLOOKUP(AS$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(AS$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":1.3108198906717603},853125.90178317612,6354966.7576087033,null,null,null,2053,0,3123.6488388712532,183.09581405863915,0,0,{"$f":"SUMPRODUCT(BJ116:OFFSET(BJ116,-MIN($A116,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A116,60),0))","v":3058.2551994895603},{"$f":"IF(BL116>0, SUMPRODUCT(BK116:OFFSET(BK116,-MIN($A116,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A116,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A116,60),0)) / BL116, 0)","v":0.35113521266081071},4274062.3555227602,52127529.258815207,null,null,null,2053,0,47.957538554544136,2.8110792905472137,0,0,{"$f":"SUMPRODUCT(BW116:OFFSET(BW116,-MIN($A116,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A116,60),0))","v":46.953546702821534},{"$f":"IF(BY116>0, SUMPRODUCT(BX116:OFFSET(BX116,-MIN($A116,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A116,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A116,60),0)) / BY116, 0)","v":0.35113521266081077},{"$f":"IF(BS116<=BV$5, HLOOKUP(BU$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":2.1336021750922267},{"$f":"IF(BS116<=BV$5, HLOOKUP(BU$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.6243128166870613},108201.85888301235,1079414.1589538904,null,null,null,2053,0,3075.6913003167092,180.28473476809194,0,0,{"$f":"SUMPRODUCT(CL116:OFFSET(CL116,-MIN($A116,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A116,60),0))","v":3011.3016527867389},{"$f":"IF(CN116>0, SUMPRODUCT(CM116:OFFSET(CM116,-MIN($A116,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A116,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A116,60),0)) / CN116, 0)","v":0.35113521266081077},{"$f":"IF(CH116<=CK$5, HLOOKUP(CJ$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(CJ$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.2808479761733533},{"$f":"IF(CH116<=CK$5, HLOOKUP(CJ$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(CJ$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":1.9351798894457173},4165860.4966397476,51048115.099861316,null,null,null,2053,0,296.56796902855456,17.383629375132383,0,0,{"$f":"SUMPRODUCT(DA116:OFFSET(DA116,-MIN($A116,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A116,60),0))","v":290.35931376056283},{"$f":"IF(DC116>0, SUMPRODUCT(DB116:OFFSET(DB116,-MIN($A116,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A116,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A116,60),0)) / DC116, 0)","v":0.35113521266081071},349550.01564368058,5512173.8965300852,null,null,null,2053,0,0.12777506350344073,7.4896636835178713E-3,0,0,{"$f":"SUMPRODUCT(DN116:OFFSET(DN116,-MIN($A116,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A116,60),0))","v":0.12510009046526263},{"$f":"IF(DP116>0, SUMPRODUCT(DO116:OFFSET(DO116,-MIN($A116,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A116,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A116,60),0)) / DP116, 0)","v":0.35113521266081071},{"$f":"IF(DJ116<=DM$5, HLOOKUP(DL$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(DL$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.7273666082076142},{"$f":"IF(DJ116<=DM$5, HLOOKUP(DL$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(DL$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":3.1796397018677331},233.3968644893223,3484.4933577112042,null,null,null,2053,0,296.44019396505109,17.376139711448864,0,0,{"$f":"SUMPRODUCT(EC116:OFFSET(EC116,-MIN($A116,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A116,60),0))","v":290.23421367009746},{"$f":"IF(EE116>0, SUMPRODUCT(ED116:OFFSET(ED116,-MIN($A116,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A116,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A116,60),0)) / EE116, 0)","v":0.35113521266081088},{"$f":"IF(DY116<=EB$5, HLOOKUP(EA$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(EA$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.1143401205985863},{"$f":"IF(DY116<=EB$5, HLOOKUP(EA$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(EA$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.1666839836972009},349316.61877919128,5508689.4031723738]
[104,2054,{"$f":"OFFSET('2012 NIA Shipments Data'!$R$14,A117,0)*$C$7","v":0},3779.5033431289862,{"$f":"SUMPRODUCT(C117:OFFSET(C117,-MIN(A117,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A117,60),0))","v":230.17952539878971},0,0,{"$f":"SUMPRODUCT(F117:OFFSET(F117,-MIN($A117,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A117,60),0))","v":3715.0833928452776},{"$f":"IF(H117>0, SUMPRODUCT(G117:OFFSET(G117,-MIN($A117,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A117,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A117,60),0)) / H117, 0)","v":0.36067658578088924},5529789.8223622385,60942100.960185766,null,null,null,2054,0,559.76597866295015,34.090899148764073,0,0,{"$f":"SUMPRODUCT(S117:OFFSET(S117,-MIN($A117,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A117,60),0))","v":550.22501699624468},{"$f":"IF(U117>0, SUMPRODUCT(T117:OFFSET(T117,-MIN($A117,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A117,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A117,60),0)) / U117, 0)","v":0.3606765857808894},919187.39191001887,6465392.2823659163,null,null,null,2054,0,27.63144200666396,1.6828116368095598,0,0,{"$f":"SUMPRODUCT(AF117:OFFSET(AF117,-MIN($A117,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A117,60),0))","v":27.160476390620122},{"$f":"IF(AH117>0, SUMPRODUCT(AG117:OFFSET(AG117,-MIN($A117,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A117,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A117,60),0)) / AH117, 0)","v":0.36067658578088946},{"$f":"IF(AB117<=AE$5, HLOOKUP(AD$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(AD$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":2.211934776964787},{"$f":"IF(AB117<=AE$5, HLOOKUP(AD$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(AD$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":1.9298290294090306},68462.019520953938,459156.06393088849,null,null,null,2054,0,532.13453665628617,32.408087511954513,0,0,{"$f":"SUMPRODUCT(AU117:OFFSET(AU117,-MIN($A117,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A117,60),0))","v":523.06454060562453},{"$f":"IF(AW117>0, SUMPRODUCT(AV117:OFFSET(AV117,-MIN($A117,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A117,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A117,60),0)) / AW117, 0)","v":0.36067658578088946},{"$f":"IF(AQ117<=AT$5, HLOOKUP(AS$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(AS$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.4272304409528489},{"$f":"IF(AQ117<=AT$5, HLOOKUP(AS$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(AS$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":1.3108198906717603},850725.37238906499,6006236.2184350276,null,null,null,2054,0,2940.5530248126138,179.08572587767213,0,0,{"$f":"SUMPRODUCT(BJ117:OFFSET(BJ117,-MIN($A117,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A117,60),0))","v":2890.4326088565285},{"$f":"IF(BL117>0, SUMPRODUCT(BK117:OFFSET(BK117,-MIN($A117,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A117,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A117,60),0)) / BL117, 0)","v":0.36067658578088946},4262035.9801715314,49267016.831672557,null,null,null,2054,0,45.146459263996917,2.7495122039551942,0,0,{"$f":"SUMPRODUCT(BW117:OFFSET(BW117,-MIN($A117,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A117,60),0))","v":44.376957983740219},{"$f":"IF(BY117>0, SUMPRODUCT(BX117:OFFSET(BX117,-MIN($A117,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A117,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A117,60),0)) / BY117, 0)","v":0.36067658578088951},{"$f":"IF(BS117<=BV$5, HLOOKUP(BU$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":2.1336021750922267},{"$f":"IF(BS117<=BV$5, HLOOKUP(BU$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.6243128166870613},107897.40001919957,1020181.0117162589,null,null,null,2054,0,2895.406565548617,176.33621367371694,0,0,{"$f":"SUMPRODUCT(CL117:OFFSET(CL117,-MIN($A117,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A117,60),0))","v":2846.0556508727891},{"$f":"IF(CN117>0, SUMPRODUCT(CM117:OFFSET(CM117,-MIN($A117,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A117,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A117,60),0)) / CN117, 0)","v":0.36067658578088929},{"$f":"IF(CH117<=CK$5, HLOOKUP(CJ$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(CJ$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.2808479761733533},{"$f":"IF(CH117<=CK$5, HLOOKUP(CJ$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(CJ$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":1.9351798894457173},4154138.5801523319,48246835.819956295,null,null,null,2054,0,279.18433965342217,17.002900372353519,0,0,{"$f":"SUMPRODUCT(DA117:OFFSET(DA117,-MIN($A117,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A117,60),0))","v":274.42576699250372},{"$f":"IF(DC117>0, SUMPRODUCT(DB117:OFFSET(DB117,-MIN($A117,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A117,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A117,60),0)) / DC117, 0)","v":0.3606765857808894},348566.45028068894,5209691.8461472904,null,null,null,2054,0,0.12028539981992285,7.3256281922036114E-3,0,0,{"$f":"SUMPRODUCT(DN117:OFFSET(DN117,-MIN($A117,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A117,60),0))","v":0.11823518878086067},{"$f":"IF(DP117>0, SUMPRODUCT(DO117:OFFSET(DO117,-MIN($A117,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A117,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A117,60),0)) / DP117, 0)","v":0.36067658578088935},{"$f":"IF(DJ117<=DM$5, HLOOKUP(DL$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(DL$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.7273666082076142},{"$f":"IF(DJ117<=DM$5, HLOOKUP(DL$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(DL$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":3.1796397018677331},232.74013137111666,3293.2808315517505,null,null,null,2054,0,279.06405425360225,16.995574744161313,0,0,{"$f":"SUMPRODUCT(EC117:OFFSET(EC117,-MIN($A117,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A117,60),0))","v":274.30753180372284},{"$f":"IF(EE117>0, SUMPRODUCT(ED117:OFFSET(ED117,-MIN($A117,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A117,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A117,60),0)) / EE117, 0)","v":0.36067658578088935},{"$f":"IF(DY117<=EB$5, HLOOKUP(EA$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(EA$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.1143401205985863},{"$f":"IF(DY117<=EB$5, HLOOKUP(EA$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(EA$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.1666839836972009},348333.71014931781,5206398.5653157383]
[105,2055,{"$f":"OFFSET('2012 NIA Shipments Data'!$R$14,A118,0)*$C$7","v":0},3549.3238177301964,{"$f":"SUMPRODUCT(C118:OFFSET(C118,-MIN(A118,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A118,60),0))","v":224.74475123370277},0,0,{"$f":"SUMPRODUCT(F118:OFFSET(F118,-MIN($A118,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A118,60),0))","v":3500.7867409043197},{"$f":"IF(H118>0, SUMPRODUCT(G118:OFFSET(G118,-MIN($A118,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A118,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A118,60),0)) / H118, 0)","v":0.37021690531367996},5490125.926472093,57426786.008395776,null,null,null,2055,0,525.67507951418611,33.285978130540173,0,0,{"$f":"SUMPRODUCT(S118:OFFSET(S118,-MIN($A118,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A118,60),0))","v":518.48646189852263},{"$f":"IF(U118>0, SUMPRODUCT(T118:OFFSET(T118,-MIN($A118,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A118,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A118,60),0)) / U118, 0)","v":0.37021690531367996},912594.27459680371,6092449.9354285058,null,null,null,2055,0,25.948630369854403,1.6430787318407307,0,0,{"$f":"SUMPRODUCT(AF118:OFFSET(AF118,-MIN($A118,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A118,60),0))","v":25.593782311332273},{"$f":"IF(AH118>0, SUMPRODUCT(AG118:OFFSET(AG118,-MIN($A118,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A118,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A118,60),0)) / AH118, 0)","v":0.37021690531367996},{"$f":"IF(AB118<=AE$5, HLOOKUP(AD$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(AD$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":2.211934776964787},{"$f":"IF(AB118<=AE$5, HLOOKUP(AD$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(AD$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":1.9298290294090306},67970.957382619628,432670.62691263109,null,null,null,2055,0,499.7264491443317,31.642899398699441,0,0,{"$f":"SUMPRODUCT(AU118:OFFSET(AU118,-MIN($A118,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A118,60),0))","v":492.89267958719051},{"$f":"IF(AW118>0, SUMPRODUCT(AV118:OFFSET(AV118,-MIN($A118,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A118,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A118,60),0)) / AW118, 0)","v":0.3702169053136799},{"$f":"IF(AQ118<=AT$5, HLOOKUP(AS$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(AS$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.4272304409528489},{"$f":"IF(AQ118<=AT$5, HLOOKUP(AS$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(AS$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":1.3108198906717603},844623.31721418409,5659779.3085158747,null,null,null,2055,0,2761.4672989349419,174.85732860971541,0,0,{"$f":"SUMPRODUCT(BJ118:OFFSET(BJ118,-MIN($A118,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A118,60),0))","v":2723.7041763449411},{"$f":"IF(BL118>0, SUMPRODUCT(BK118:OFFSET(BK118,-MIN($A118,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A118,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A118,60),0)) / BL118, 0)","v":0.37021690531368012},4231465.3876484754,46425154.175647385,null,null,null,2055,0,42.396947060041725,2.6845934069129376,0,0,{"$f":"SUMPRODUCT(BW118:OFFSET(BW118,-MIN($A118,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A118,60),0))","v":41.817167929617995},{"$f":"IF(BY118>0, SUMPRODUCT(BX118:OFFSET(BX118,-MIN($A118,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A118,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A118,60),0)) / BY118, 0)","v":0.3702169053136799},{"$f":"IF(BS118<=BV$5, HLOOKUP(BU$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":2.1336021750922267},{"$f":"IF(BS118<=BV$5, HLOOKUP(BU$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.6243128166870613},107123.47707119297,961334.04865600436,null,null,null,2055,0,2719.0703518749001,172.17273520280247,0,0,{"$f":"SUMPRODUCT(CL118:OFFSET(CL118,-MIN($A118,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A118,60),0))","v":2681.8870084153236},{"$f":"IF(CN118>0, SUMPRODUCT(CM118:OFFSET(CM118,-MIN($A118,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A118,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A118,60),0)) / CN118, 0)","v":0.37021690531367996},{"$f":"IF(CH118<=CK$5, HLOOKUP(CJ$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(CJ$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.2808479761733533},{"$f":"IF(CH118<=CK$5, HLOOKUP(CJ$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(CJ$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":1.9351798894457173},4124341.9105772828,45463820.126991384,null,null,null,2055,0,262.18143928106861,16.601444493447186,0,0,{"$f":"SUMPRODUCT(DA118:OFFSET(DA118,-MIN($A118,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A118,60),0))","v":258.59610266085508},{"$f":"IF(DC118>0, SUMPRODUCT(DB118:OFFSET(DB118,-MIN($A118,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A118,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A118,60),0)) / DC118, 0)","v":0.37021690531367996},346066.26422681368,4909181.897319885,null,null,null,2055,0,0.11295977162771922,7.1526626133883641E-3,0,0,{"$f":"SUMPRODUCT(DN118:OFFSET(DN118,-MIN($A118,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A118,60),0))","v":0.11141504440775135},{"$f":"IF(DP118>0, SUMPRODUCT(DO118:OFFSET(DO118,-MIN($A118,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A118,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A118,60),0)) / DP118, 0)","v":0.37021690531367996},{"$f":"IF(DJ118<=DM$5, HLOOKUP(DL$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(DL$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.7273666082076142},{"$f":"IF(DJ118<=DM$5, HLOOKUP(DL$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(DL$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":3.1796397018677331},231.07074055578551,3103.3149595979667,null,null,null,2055,0,262.06847950944086,16.594291830833797,0,0,{"$f":"SUMPRODUCT(EC118:OFFSET(EC118,-MIN($A118,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A118,60),0))","v":258.48468761644727},{"$f":"IF(EE118>0, SUMPRODUCT(ED118:OFFSET(ED118,-MIN($A118,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A118,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A118,60),0)) / EE118, 0)","v":0.37021690531368001},{"$f":"IF(DY118<=EB$5, HLOOKUP(EA$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(EA$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.1143401205985863},{"$f":"IF(DY118<=EB$5, HLOOKUP(EA$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(EA$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.1666839836972009},345835.19348625792,4906078.5823602872]
[106,2056,{"$f":"OFFSET('2012 NIA Shipments Data'!$R$14,A119,0)*$C$7","v":0},3324.5790664964939,{"$f":"SUMPRODUCT(C119:OFFSET(C119,-MIN(A119,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A119,60),0))","v":218.986423202401},0,0,{"$f":"SUMPRODUCT(F119:OFFSET(F119,-MIN($A119,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A119,60),0))","v":3288.6774756522768},{"$f":"IF(H119>0, SUMPRODUCT(G119:OFFSET(G119,-MIN($A119,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A119,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A119,60),0)) / H119, 0)","v":0.37977315416291413},5427176.7423880436,53947352.873065591,null,null,null,2056,0,492.38910138364599,32.433136941296667,0,0,{"$f":"SUMPRODUCT(S119:OFFSET(S119,-MIN($A119,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A119,60),0))","v":487.07187123196354},{"$f":"IF(U119>0, SUMPRODUCT(T119:OFFSET(T119,-MIN($A119,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A119,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A119,60),0)) / U119, 0)","v":0.37977315416291402},902130.568343975,5723314.3167718882,null,null,null,2056,0,24.305551638013675,1.6009803679534436,0,0,{"$f":"SUMPRODUCT(AF119:OFFSET(AF119,-MIN($A119,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A119,60),0))","v":24.043079922738595},{"$f":"IF(AH119>0, SUMPRODUCT(AG119:OFFSET(AG119,-MIN($A119,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A119,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A119,60),0)) / AH119, 0)","v":0.37977315416291407},{"$f":"IF(AB119<=AE$5, HLOOKUP(AD$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(AD$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":2.211934776964787},{"$f":"IF(AB119<=AE$5, HLOOKUP(AD$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(AD$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":1.9298290294090306},67191.609811006274,406455.53425980877,null,null,null,2056,0,468.08354974563235,30.832156573343223,0,0,{"$f":"SUMPRODUCT(AU119:OFFSET(AU119,-MIN($A119,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A119,60),0))","v":463.02879130922491},{"$f":"IF(AW119>0, SUMPRODUCT(AV119:OFFSET(AV119,-MIN($A119,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A119,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A119,60),0)) / AW119, 0)","v":0.37977315416291407},{"$f":"IF(AQ119<=AT$5, HLOOKUP(AS$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(AS$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.4272304409528489},{"$f":"IF(AQ119<=AT$5, HLOOKUP(AS$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(AS$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":1.3108198906717603},834938.95853296877,5316858.782512079,null,null,null,2056,0,2586.6099703252266,170.37719792241472,0,0,{"$f":"SUMPRODUCT(BJ119:OFFSET(BJ119,-MIN($A119,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A119,60),0))","v":2558.6775882188658},{"$f":"IF(BL119>0, SUMPRODUCT(BK119:OFFSET(BK119,-MIN($A119,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A119,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A119,60),0)) / BL119, 0)","v":0.37977315416291407},4182947.8677956047,43612299.217545711,null,null,null,2056,0,39.712353653128787,2.6158097339558783,0,0,{"$f":"SUMPRODUCT(BW119:OFFSET(BW119,-MIN($A119,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A119,60),0))","v":39.283506378391557},{"$f":"IF(BY119>0, SUMPRODUCT(BX119:OFFSET(BX119,-MIN($A119,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A119,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A119,60),0)) / BY119, 0)","v":0.37977315416291407},{"$f":"IF(BS119<=BV$5, HLOOKUP(BU$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":2.1336021750922267},{"$f":"IF(BS119<=BV$5, HLOOKUP(BU$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.6243128166870613},105895.21098619064,903087.75323341496,null,null,null,2056,0,2546.8976166720977,167.76138818845885,0,0,{"$f":"SUMPRODUCT(CL119:OFFSET(CL119,-MIN($A119,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A119,60),0))","v":2519.3940818404744},{"$f":"IF(CN119>0, SUMPRODUCT(CM119:OFFSET(CM119,-MIN($A119,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A119,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A119,60),0)) / CN119, 0)","v":0.37977315416291402},{"$f":"IF(CH119<=CK$5, HLOOKUP(CJ$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(CJ$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.2808479761733533},{"$f":"IF(CH119<=CK$5, HLOOKUP(CJ$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(CJ$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":1.9351798894457173},4077052.6568094143,42709211.464312293,null,null,null,2056,0,245.57999478762144,16.176088338689603,0,0,{"$f":"SUMPRODUCT(DA119:OFFSET(DA119,-MIN($A119,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A119,60),0))","v":242.92801620144769},{"$f":"IF(DC119>0, SUMPRODUCT(DB119:OFFSET(DB119,-MIN($A119,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A119,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A119,60),0)) / DC119, 0)","v":0.37977315416291413},342098.3062484634,4611739.3387479894,null,null,null,2056,0,0.10580710901433087,6.9693997011333435E-3,0,0,{"$f":"SUMPRODUCT(DN119:OFFSET(DN119,-MIN($A119,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A119,60),0))","v":0.10466451518207015},{"$f":"IF(DP119>0, SUMPRODUCT(DO119:OFFSET(DO119,-MIN($A119,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A119,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A119,60),0)) / DP119, 0)","v":0.37977315416291396},{"$f":"IF(DJ119<=DM$5, HLOOKUP(DL$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(DL$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.7273666082076142},{"$f":"IF(DJ119<=DM$5, HLOOKUP(DL$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(DL$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":3.1796397018677331},228.42130868874062,2915.2881231629199,null,null,null,2056,0,245.47418767860711,16.169118938988468,0,0,{"$f":"SUMPRODUCT(EC119:OFFSET(EC119,-MIN($A119,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A119,60),0))","v":242.82335168626562},{"$f":"IF(EE119>0, SUMPRODUCT(ED119:OFFSET(ED119,-MIN($A119,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A119,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A119,60),0)) / EE119, 0)","v":0.37977315416291413},{"$f":"IF(DY119<=EB$5, HLOOKUP(EA$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(EA$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.1143401205985863},{"$f":"IF(DY119<=EB$5, HLOOKUP(EA$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(EA$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.1666839836972009},341869.88493977464,4608824.0506248269]
[107,2057,{"$f":"OFFSET('2012 NIA Shipments Data'!$R$14,A120,0)*$C$7","v":0},3105.5926432940928,{"$f":"SUMPRODUCT(C120:OFFSET(C120,-MIN(A120,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A120,60),0))","v":213.01658267095922},0,0,{"$f":"SUMPRODUCT(F120:OFFSET(F120,-MIN($A120,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A120,60),0))","v":3079.5120558647391},{"$f":"IF(H120>0, SUMPRODUCT(G120:OFFSET(G120,-MIN($A120,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A120,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A120,60),0)) / H120, 0)","v":0.38936319072066422},5341901.1969398037,50516210.47808715,null,null,null,2057,0,459.95596444234928,31.548969545699737,0,0,{"$f":"SUMPRODUCT(S120:OFFSET(S120,-MIN($A120,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A120,60),0))","v":456.09328085112094},{"$f":"IF(U120>0, SUMPRODUCT(T120:OFFSET(T120,-MIN($A120,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A120,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A120,60),0)) / U120, 0)","v":0.38936319072066433},887955.67043062404,5359301.8982521361,null,null,null,2057,0,22.704571270060228,1.5573356645472545,0,0,{"$f":"SUMPRODUCT(AF120:OFFSET(AF120,-MIN($A120,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A120,60),0))","v":22.513899593485572},{"$f":"IF(AH120>0, SUMPRODUCT(AG120:OFFSET(AG120,-MIN($A120,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A120,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A120,60),0)) / AH120, 0)","v":0.38936319072066439},{"$f":"IF(AB120<=AE$5, HLOOKUP(AD$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(AD$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":2.211934776964787},{"$f":"IF(AB120<=AE$5, HLOOKUP(AD$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(AD$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":1.9298290294090306},66135.848878912962,380604.27852620755,null,null,null,2057,0,437.25139317228906,29.991633881152485,0,0,{"$f":"SUMPRODUCT(AU120:OFFSET(AU120,-MIN($A120,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A120,60),0))","v":433.57938125763536},{"$f":"IF(AW120>0, SUMPRODUCT(AV120:OFFSET(AV120,-MIN($A120,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A120,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A120,60),0)) / AW120, 0)","v":0.38936319072066433},{"$f":"IF(AQ120<=AT$5, HLOOKUP(AS$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(AS$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.4272304409528489},{"$f":"IF(AQ120<=AT$5, HLOOKUP(AS$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(AS$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":1.3108198906717603},821819.82155171107,4978697.6197259286,null,null,null,2057,0,2416.2327724028119,165.73250494594367,0,0,{"$f":"SUMPRODUCT(BJ120:OFFSET(BJ120,-MIN($A120,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A120,60),0))","v":2395.9413893051624},{"$f":"IF(BL120>0, SUMPRODUCT(BK120:OFFSET(BK120,-MIN($A120,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A120,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A120,60),0)) / BL120, 0)","v":0.38936319072066428},4117222.5048786667,40838483.621071517,null,null,null,2057,0,37.096543919172909,2.5444995278529343,0,0,{"$f":"SUMPRODUCT(BW120:OFFSET(BW120,-MIN($A120,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A120,60),0))","v":36.785009288544522},{"$f":"IF(BY120>0, SUMPRODUCT(BX120:OFFSET(BX120,-MIN($A120,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A120,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A120,60),0)) / BY120, 0)","v":0.38936319072066428},{"$f":"IF(BS120<=BV$5, HLOOKUP(BU$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":2.1336021750922267},{"$f":"IF(BS120<=BV$5, HLOOKUP(BU$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.6243128166870613},104231.31236894555,845649.85291982873,null,null,null,2057,0,2379.1362284836391,163.18800541809074,0,0,{"$f":"SUMPRODUCT(CL120:OFFSET(CL120,-MIN($A120,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A120,60),0))","v":2359.1563800166182},{"$f":"IF(CN120>0, SUMPRODUCT(CM120:OFFSET(CM120,-MIN($A120,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A120,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A120,60),0)) / CN120, 0)","v":0.38936319072066428},{"$f":"IF(CH120<=CK$5, HLOOKUP(CJ$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(CJ$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.2808479761733533},{"$f":"IF(CH120<=CK$5, HLOOKUP(CJ$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(CJ$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":1.9351798894457173},4012991.192509721,39992833.768151686,null,null,null,2057,0,229.40390644893185,15.735108179315811,0,0,{"$f":"SUMPRODUCT(DA120:OFFSET(DA120,-MIN($A120,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A120,60),0))","v":227.47738570845553},{"$f":"IF(DC120>0, SUMPRODUCT(DB120:OFFSET(DB120,-MIN($A120,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A120,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A120,60),0)) / DC120, 0)","v":0.38936319072066422},336723.02163051273,4318424.9587634942,null,null,null,2057,0,9.8837709313197519E-2,6.7794052521295859E-3,0,0,{"$f":"SUMPRODUCT(DN120:OFFSET(DN120,-MIN($A120,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A120,60),0))","v":9.8007675945934736E-2},{"$f":"IF(DP120>0, SUMPRODUCT(DO120:OFFSET(DO120,-MIN($A120,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A120,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A120,60),0)) / DP120, 0)","v":0.38936319072066439},{"$f":"IF(DJ120<=DM$5, HLOOKUP(DL$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(DL$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.7273666082076142},{"$f":"IF(DJ120<=DM$5, HLOOKUP(DL$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(DL$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":3.1796397018677331},224.83219548770981,2729.8708943232168,null,null,null,2057,0,229.30506873961863,15.72832877406368,0,0,{"$f":"SUMPRODUCT(EC120:OFFSET(EC120,-MIN($A120,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A120,60),0))","v":227.37937803250963},{"$f":"IF(EE120>0, SUMPRODUCT(ED120:OFFSET(ED120,-MIN($A120,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A120,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A120,60),0)) / EE120, 0)","v":0.38936319072066422},{"$f":"IF(DY120<=EB$5, HLOOKUP(EA$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(EA$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.1143401205985863},{"$f":"IF(DY120<=EB$5, HLOOKUP(EA$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(EA$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.1666839836972009},336498.18943502504,4315695.0878691711]
[108,2058,{"$f":"OFFSET('2012 NIA Shipments Data'!$R$14,A121,0)*$C$7","v":0},2892.5760606231333,{"$f":"SUMPRODUCT(C121:OFFSET(C121,-MIN(A121,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A121,60),0))","v":206.84109627157699},0,0,{"$f":"SUMPRODUCT(F121:OFFSET(F121,-MIN($A121,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A121,60),0))","v":2874.0157841704508},{"$f":"IF(H121>0, SUMPRODUCT(G121:OFFSET(G121,-MIN($A121,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A121,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A121,60),0)) / H121, 0)","v":0.39900538092295484},5235411.3743639896,47145256.662984811,null,null,null,2058,0,428.40699489664951,30.634344825402998,0,0,{"$f":"SUMPRODUCT(S121:OFFSET(S121,-MIN($A121,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A121,60),0))","v":425.65811220769029},{"$f":"IF(U121>0, SUMPRODUCT(T121:OFFSET(T121,-MIN($A121,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A121,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A121,60),0)) / U121, 0)","v":0.39900538092295484},870254.43667259149,5001674.9304091148,null,null,null,2058,0,21.147235605512972,1.5121875117832979,0,0,{"$f":"SUMPRODUCT(AF121:OFFSET(AF121,-MIN($A121,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A121,60),0))","v":21.011543913809003},{"$f":"IF(AH121>0, SUMPRODUCT(AG121:OFFSET(AG121,-MIN($A121,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A121,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A121,60),0)) / AH121, 0)","v":0.39900538092295507},{"$f":"IF(AB121<=AE$5, HLOOKUP(AD$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(AD$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":2.211934776964787},{"$f":"IF(AB121<=AE$5, HLOOKUP(AD$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(AD$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":1.9298290294090306},64817.442837061986,355206.50160272414,null,null,null,2058,0,407.25975929113656,29.122157313619702,0,0,{"$f":"SUMPRODUCT(AU121:OFFSET(AU121,-MIN($A121,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A121,60),0))","v":404.64656829388127},{"$f":"IF(AW121>0, SUMPRODUCT(AV121:OFFSET(AV121,-MIN($A121,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A121,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A121,60),0)) / AW121, 0)","v":0.39900538092295496},{"$f":"IF(AQ121<=AT$5, HLOOKUP(AS$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(AS$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.4272304409528489},{"$f":"IF(AQ121<=AT$5, HLOOKUP(AS$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(AS$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":1.3108198906717603},805436.99383552955,4646468.4288063906,null,null,null,2058,0,2250.5002674568677,160.92781407448152,0,0,{"$f":"SUMPRODUCT(BJ121:OFFSET(BJ121,-MIN($A121,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A121,60),0))","v":2236.0598841288529},{"$f":"IF(BL121>0, SUMPRODUCT(BK121:OFFSET(BK121,-MIN($A121,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A121,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A121,60),0)) / BL121, 0)","v":0.39900538092295507},4035146.4278630819,38113325.877397113,null,null,null,2058,0,34.552044391319967,2.4707328659787153,0,0,{"$f":"SUMPRODUCT(BW121:OFFSET(BW121,-MIN($A121,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A121,60),0))","v":34.330340455980718},{"$f":"IF(BY121>0, SUMPRODUCT(BX121:OFFSET(BX121,-MIN($A121,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A121,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A121,60),0)) / BY121, 0)","v":0.3990053809229549},{"$f":"IF(BS121<=BV$5, HLOOKUP(BU$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":2.1336021750922267},{"$f":"IF(BS121<=BV$5, HLOOKUP(BU$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.6243128166870613},102153.48023543999,789219.5195483783,null,null,null,2058,0,2215.9482230655476,158.45708120850279,0,0,{"$f":"SUMPRODUCT(CL121:OFFSET(CL121,-MIN($A121,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A121,60),0))","v":2201.7295436728728},{"$f":"IF(CN121>0, SUMPRODUCT(CM121:OFFSET(CM121,-MIN($A121,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A121,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A121,60),0)) / CN121, 0)","v":0.39900538092295496},{"$f":"IF(CH121<=CK$5, HLOOKUP(CJ$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(CJ$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.2808479761733533},{"$f":"IF(CH121<=CK$5, HLOOKUP(CJ$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(CJ$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":1.9351798894457173},3932992.9476276417,37324106.357848734,null,null,null,2058,0,213.66879826961602,15.278937371692482,0,0,{"$f":"SUMPRODUCT(DA121:OFFSET(DA121,-MIN($A121,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A121,60),0))","v":212.29778783390691},{"$f":"IF(DC121>0, SUMPRODUCT(DB121:OFFSET(DB121,-MIN($A121,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A121,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A121,60),0)) / DC121, 0)","v":0.39900538092295496},330010.50982831646,4030255.8551785867,null,null,null,2058,0,9.2058304061067936E-2,6.5828659761470384E-3,0,0,{"$f":"SUMPRODUCT(DN121:OFFSET(DN121,-MIN($A121,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A121,60),0))","v":9.1467609974783315E-2},{"$f":"IF(DP121>0, SUMPRODUCT(DO121:OFFSET(DO121,-MIN($A121,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A121,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A121,60),0)) / DP121, 0)","v":0.39900538092295501},{"$f":"IF(DJ121<=DM$5, HLOOKUP(DL$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(DL$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.7273666082076142},{"$f":"IF(DJ121<=DM$5, HLOOKUP(DL$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(DL$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":3.1796397018677331},220.35020682409834,2547.7062264103815,null,null,null,2058,0,213.57673996555494,15.272354505716335,0,0,{"$f":"SUMPRODUCT(EC121:OFFSET(EC121,-MIN($A121,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A121,60),0))","v":212.20632022393218},{"$f":"IF(EE121>0, SUMPRODUCT(ED121:OFFSET(ED121,-MIN($A121,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A121,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A121,60),0)) / EE121, 0)","v":0.3990053809229549},{"$f":"IF(DY121<=EB$5, HLOOKUP(EA$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(EA$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.1143401205985863},{"$f":"IF(DY121<=EB$5, HLOOKUP(EA$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(EA$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.1666839836972009},329790.15962149238,4027708.1489521763]
[109,2059,{"$f":"OFFSET('2012 NIA Shipments Data'!$R$14,A122,0)*$C$7","v":0},2685.7349643515563,{"$f":"SUMPRODUCT(C122:OFFSET(C122,-MIN(A122,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A122,60),0))","v":200.36912343194143},0,0,{"$f":"SUMPRODUCT(F122:OFFSET(F122,-MIN($A122,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A122,60),0))","v":2672.8778812543792},{"$f":"IF(H122>0, SUMPRODUCT(G122:OFFSET(G122,-MIN($A122,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A122,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A122,60),0)) / H122, 0)","v":0.40871821294886818},5108945.3471571226,43845797.380310841,null,null,null,2059,0,397.77265007124652,29.67580877408696,0,0,{"$f":"SUMPRODUCT(S122:OFFSET(S122,-MIN($A122,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A122,60),0))","v":395.8684428119181},{"$f":"IF(U122>0, SUMPRODUCT(T122:OFFSET(T122,-MIN($A122,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A122,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A122,60),0)) / U122, 0)","v":0.40871821294886823},849232.66524044657,4651632.8700587908,null,null,null,2059,0,19.635048093729676,1.4648717864216043,0,0,{"$f":"SUMPRODUCT(AF122:OFFSET(AF122,-MIN($A122,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A122,60),0))","v":19.541051683693325},{"$f":"IF(AH122>0, SUMPRODUCT(AG122:OFFSET(AG122,-MIN($A122,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A122,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A122,60),0)) / AH122, 0)","v":0.40871821294886823},{"$f":"IF(AB122<=AE$5, HLOOKUP(AD$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(AD$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":2.211934776964787},{"$f":"IF(AB122<=AE$5, HLOOKUP(AD$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(AD$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":1.9298290294090306},63251.719744231035,330347.38592631271,null,null,null,2059,0,378.13760197751685,28.210936987665356,0,0,{"$f":"SUMPRODUCT(AU122:OFFSET(AU122,-MIN($A122,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A122,60),0))","v":376.3273911282248},{"$f":"IF(AW122>0, SUMPRODUCT(AV122:OFFSET(AV122,-MIN($A122,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A122,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A122,60),0)) / AW122, 0)","v":0.40871821294886829},{"$f":"IF(AQ122<=AT$5, HLOOKUP(AS$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(AS$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.4272304409528489},{"$f":"IF(AQ122<=AT$5, HLOOKUP(AS$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(AS$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":1.3108198906717603},785980.94549621549,4321285.484132478,null,null,null,2059,0,2089.5724533823864,155.89244895311089,0,0,{"$f":"SUMPRODUCT(BJ122:OFFSET(BJ122,-MIN($A122,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A122,60),0))","v":2079.5693045135267},{"$f":"IF(BL122>0, SUMPRODUCT(BK122:OFFSET(BK122,-MIN($A122,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A122,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A122,60),0)) / BL122, 0)","v":0.40871821294886834},3937673.8700372274,35445965.982451648,null,null,null,2059,0,32.081311525341256,2.3934246506827859,0,0,{"$f":"SUMPRODUCT(BW122:OFFSET(BW122,-MIN($A122,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A122,60),0))","v":31.927732674999518},{"$f":"IF(BY122>0, SUMPRODUCT(BX122:OFFSET(BX122,-MIN($A122,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A122,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A122,60),0)) / BY122, 0)","v":0.40871821294886818},{"$f":"IF(BS122<=BV$5, HLOOKUP(BU$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":2.1336021750922267},{"$f":"IF(BS122<=BV$5, HLOOKUP(BU$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.6243128166870613},99685.871887795947,733986.01666481339,null,null,null,2059,0,2057.491141857045,153.4990243024281,0,0,{"$f":"SUMPRODUCT(CL122:OFFSET(CL122,-MIN($A122,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A122,60),0))","v":2047.6415718385272},{"$f":"IF(CN122>0, SUMPRODUCT(CM122:OFFSET(CM122,-MIN($A122,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A122,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A122,60),0)) / CN122, 0)","v":0.40871821294886829},{"$f":"IF(CH122<=CK$5, HLOOKUP(CJ$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(CJ$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.2808479761733533},{"$f":"IF(CH122<=CK$5, HLOOKUP(CJ$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(CJ$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":1.9351798894457173},3837987.9981494313,34711979.965786837,null,null,null,2059,0,198.38986089792354,14.800865704743602,0,0,{"$f":"SUMPRODUCT(DA122:OFFSET(DA122,-MIN($A122,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A122,60),0))","v":197.4401339289343},{"$f":"IF(DC122>0, SUMPRODUCT(DB122:OFFSET(DB122,-MIN($A122,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A122,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A122,60),0)) / DC122, 0)","v":0.40871821294886829},322038.81187944824,3748198.5278004003,null,null,null,2059,0,8.5475438084920891E-2,6.3768908069347921E-3,0,0,{"$f":"SUMPRODUCT(DN122:OFFSET(DN122,-MIN($A122,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A122,60),0))","v":8.5066252210360557E-2},{"$f":"IF(DP122>0, SUMPRODUCT(DO122:OFFSET(DO122,-MIN($A122,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A122,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A122,60),0)) / DP122, 0)","v":0.4087182129488684},{"$f":"IF(DJ122<=DM$5, HLOOKUP(DL$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(DL$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.7273666082076142},{"$f":"IF(DJ122<=DM$5, HLOOKUP(DL$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(DL$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":3.1796397018677331},215.0274512164475,2369.4050874782884,null,null,null,2059,0,198.30438545983861,14.794488813936667,0,0,{"$f":"SUMPRODUCT(EC122:OFFSET(EC122,-MIN($A122,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A122,60),0))","v":197.35506767672393},{"$f":"IF(EE122>0, SUMPRODUCT(ED122:OFFSET(ED122,-MIN($A122,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A122,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A122,60),0)) / EE122, 0)","v":0.40871821294886834},{"$f":"IF(DY122<=EB$5, HLOOKUP(EA$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(EA$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.1143401205985863},{"$f":"IF(DY122<=EB$5, HLOOKUP(EA$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(EA$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.1666839836972009},321823.78442823177,3745829.1227129218]
[110,2060,{"$f":"OFFSET('2012 NIA Shipments Data'!$R$14,A123,0)*$C$7","v":0},2485.365840919615,{"$f":"SUMPRODUCT(C123:OFFSET(C123,-MIN(A123,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A123,60),0))","v":193.67745596002484},0,0,{"$f":"SUMPRODUCT(F123:OFFSET(F123,-MIN($A123,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A123,60),0))","v":2476.748001385457},{"$f":"IF(H123>0, SUMPRODUCT(G123:OFFSET(G123,-MIN($A123,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A123,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A123,60),0)) / H123, 0)","v":0.41851991424688034},4963845.260860011,40628489.536481589,null,null,null,2060,0,368.09684129715959,28.684734696030088,0,0,{"$f":"SUMPRODUCT(S123:OFFSET(S123,-MIN($A123,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A123,60),0))","v":366.82049016240853},{"$f":"IF(U123>0, SUMPRODUCT(T123:OFFSET(T123,-MIN($A123,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A123,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A123,60),0)) / U123, 0)","v":0.4185199142468804},825113.45381038438,4310306.3162355367,null,null,null,2060,0,18.170176307308072,1.4159499030703735,0,0,{"$f":"SUMPRODUCT(AF123:OFFSET(AF123,-MIN($A123,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A123,60),0))","v":18.107172438362241},{"$f":"IF(AH123>0, SUMPRODUCT(AG123:OFFSET(AG123,-MIN($A123,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A123,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A123,60),0)) / AH123, 0)","v":0.4185199142468804},{"$f":"IF(AB123<=AE$5, HLOOKUP(AD$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(AD$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":2.211934776964787},{"$f":"IF(AB123<=AE$5, HLOOKUP(AD$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(AD$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":1.9298290294090306},61455.296144116488,306107.22382570303,null,null,null,2060,0,349.92666498985153,27.268784792959714,0,0,{"$f":"SUMPRODUCT(AU123:OFFSET(AU123,-MIN($A123,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A123,60),0))","v":348.71331772404631},{"$f":"IF(AW123>0, SUMPRODUCT(AV123:OFFSET(AV123,-MIN($A123,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A123,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A123,60),0)) / AW123, 0)","v":0.41851991424688029},{"$f":"IF(AQ123<=AT$5, HLOOKUP(AS$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(AS$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.4272304409528489},{"$f":"IF(AQ123<=AT$5, HLOOKUP(AS$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(AS$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":1.3108198906717603},763658.15766626794,4004199.0924098333,null,null,null,2060,0,1933.6800044292756,150.68615562852446,0,0,{"$f":"SUMPRODUCT(BJ123:OFFSET(BJ123,-MIN($A123,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A123,60),0))","v":1926.9750985702592},{"$f":"IF(BL123>0, SUMPRODUCT(BK123:OFFSET(BK123,-MIN($A123,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A123,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A123,60),0)) / BL123, 0)","v":0.41851991424688029},3825839.2780562788,32845019.228118997,null,null,null,2060,0,29.687886874658474,2.3134921660407723,0,0,{"$f":"SUMPRODUCT(BW123:OFFSET(BW123,-MIN($A123,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A123,60),0))","v":29.584946116005664},{"$f":"IF(BY123>0, SUMPRODUCT(BX123:OFFSET(BX123,-MIN($A123,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A123,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A123,60),0)) / BY123, 0)","v":0.41851991424688034},{"$f":"IF(BS123<=BV$5, HLOOKUP(BU$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":2.1336021750922267},{"$f":"IF(BS123<=BV$5, HLOOKUP(BU$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.6243128166870613},96854.675304029297,680127.74267349264,null,null,null,2060,0,1903.9921175546172,148.37266346248367,0,0,{"$f":"SUMPRODUCT(CL123:OFFSET(CL123,-MIN($A123,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A123,60),0))","v":1897.3901524542537},{"$f":"IF(CN123>0, SUMPRODUCT(CM123:OFFSET(CM123,-MIN($A123,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A123,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A123,60),0)) / CN123, 0)","v":0.41851991424688023},{"$f":"IF(CH123<=CK$5, HLOOKUP(CJ$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(CJ$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.2808479761733533},{"$f":"IF(CH123<=CK$5, HLOOKUP(CJ$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(CJ$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":1.9351798894457173},3728984.6027522497,32164891.485445503,null,null,null,2060,0,183.58899519317993,14.306565635470305,0,0,{"$f":"SUMPRODUCT(DA123:OFFSET(DA123,-MIN($A123,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A123,60),0))","v":182.95241265278955},{"$f":"IF(DC123>0, SUMPRODUCT(DB123:OFFSET(DB123,-MIN($A123,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A123,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A123,60),0)) / DC123, 0)","v":0.4185199142468804},312892.52899334766,3473163.9921270502,null,null,null,2060,0,7.9098547277986098E-2,6.1639236987604444E-3,0,0,{"$f":"SUMPRODUCT(DN123:OFFSET(DN123,-MIN($A123,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A123,60),0))","v":7.8824278364893419E-2},{"$f":"IF(DP123>0, SUMPRODUCT(DO123:OFFSET(DO123,-MIN($A123,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A123,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A123,60),0)) / DP123, 0)","v":0.4185199142468804},{"$f":"IF(DJ123<=DM$5, HLOOKUP(DL$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(DL$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.7273666082076142},{"$f":"IF(DJ123<=DM$5, HLOOKUP(DL$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(DL$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":3.1796397018677331},208.92041745357588,2195.5433714503793,null,null,null,2060,0,183.50989664590193,14.300401711771544,0,0,{"$f":"SUMPRODUCT(EC123:OFFSET(EC123,-MIN($A123,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A123,60),0))","v":182.87358837442463},{"$f":"IF(EE123>0, SUMPRODUCT(ED123:OFFSET(ED123,-MIN($A123,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A123,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A123,60),0)) / EE123, 0)","v":0.41851991424688051},{"$f":"IF(DY123<=EB$5, HLOOKUP(EA$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(EA$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.1143401205985863},{"$f":"IF(DY123<=EB$5, HLOOKUP(EA$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(EA$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.1666839836972009},312683.60857589409,3470968.4487556]
[111,2061,{"$f":"OFFSET('2012 NIA Shipments Data'!$R$14,A124,0)*$C$7","v":0},2291.6883849595902,{"$f":"SUMPRODUCT(C124:OFFSET(C124,-MIN(A124,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A124,60),0))","v":186.56582051361545},0,0,{"$f":"SUMPRODUCT(F124:OFFSET(F124,-MIN($A124,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A124,60),0))","v":2286.2338892013813},{"$f":"IF(H124>0, SUMPRODUCT(G124:OFFSET(G124,-MIN($A124,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A124,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A124,60),0)) / H124, 0)","v":0.42842809106038554},4801541.5770137366,37503302.55375544,null,null,null,2061,0,339.41210660112949,27.631460968202717,0,0,{"$f":"SUMPRODUCT(S124:OFFSET(S124,-MIN($A124,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A124,60),0))","v":338.60426470260137},{"$f":"IF(U124>0, SUMPRODUCT(T124:OFFSET(T124,-MIN($A124,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A124,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A124,60),0)) / U124, 0)","v":0.4284280910603856},798134.5803550611,3978752.9322741176,null,null,null,2061,0,16.754226404237698,1.3639576901868378,0,0,{"$f":"SUMPRODUCT(AF124:OFFSET(AF124,-MIN($A124,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A124,60),0))","v":16.714349317346766},{"$f":"IF(AH124>0, SUMPRODUCT(AG124:OFFSET(AG124,-MIN($A124,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A124,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A124,60),0)) / AH124, 0)","v":0.42842809106038543},{"$f":"IF(AB124<=AE$5, HLOOKUP(AD$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(AD$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":2.211934776964787},{"$f":"IF(AB124<=AE$5, HLOOKUP(AD$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(AD$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":1.9298290294090306},59445.881983948682,282561.1279178175,null,null,null,2061,0,322.65788019689182,26.26750327801588,0,0,{"$f":"SUMPRODUCT(AU124:OFFSET(AU124,-MIN($A124,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A124,60),0))","v":321.8899153852546},{"$f":"IF(AW124>0, SUMPRODUCT(AV124:OFFSET(AV124,-MIN($A124,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A124,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A124,60),0)) / AW124, 0)","v":0.42842809106038554},{"$f":"IF(AQ124<=AT$5, HLOOKUP(AS$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(AS$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.4272304409528489},{"$f":"IF(AQ124<=AT$5, HLOOKUP(AS$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(AS$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":1.3108198906717603},738688.69837111246,3696191.8043563003,null,null,null,2061,0,1782.993848800751,145.15311617207806,0,0,{"$f":"SUMPRODUCT(BJ124:OFFSET(BJ124,-MIN($A124,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A124,60),0))","v":1778.7501076145481},{"$f":"IF(BL124>0, SUMPRODUCT(BK124:OFFSET(BK124,-MIN($A124,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A124,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A124,60),0)) / BL124, 0)","v":0.42842809106038554},3700745.1673416509,30318545.12804354,null,null,null,2061,0,27.3743947086177,2.2285431315160631,0,0,{"$f":"SUMPRODUCT(BW124:OFFSET(BW124,-MIN($A124,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A124,60),0))","v":27.309240335622821},{"$f":"IF(BY124>0, SUMPRODUCT(BX124:OFFSET(BX124,-MIN($A124,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A124,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A124,60),0)) / BY124, 0)","v":0.42842809106038549},{"$f":"IF(BS124<=BV$5, HLOOKUP(BU$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":2.1336021750922267},{"$f":"IF(BS124<=BV$5, HLOOKUP(BU$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.6243128166870613},93687.801686205174,627811.58737843717,null,null,null,2061,0,1755.6194540921333,142.924573040562,0,0,{"$f":"SUMPRODUCT(CL124:OFFSET(CL124,-MIN($A124,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A124,60),0))","v":1751.440867278925},{"$f":"IF(CN124>0, SUMPRODUCT(CM124:OFFSET(CM124,-MIN($A124,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A124,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A124,60),0)) / CN124, 0)","v":0.42842809106038554},{"$f":"IF(CH124<=CK$5, HLOOKUP(CJ$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(CJ$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.2808479761733533},{"$f":"IF(CH124<=CK$5, HLOOKUP(CJ$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(CJ$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":1.9351798894457173},3607057.365655446,29690733.540665101,null,null,null,2061,0,169.28242955770963,13.78124337333468,0,0,{"$f":"SUMPRODUCT(DA124:OFFSET(DA124,-MIN($A124,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A124,60),0))","v":168.87951688423195},{"$f":"IF(DC124>0, SUMPRODUCT(DB124:OFFSET(DB124,-MIN($A124,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A124,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A124,60),0)) / DC124, 0)","v":0.42842809106038554},302661.82931702444,3206004.4934377833,null,null,null,2061,0,7.2934623579225658E-2,5.9375908091229678E-3,0,0,{"$f":"SUMPRODUCT(DN124:OFFSET(DN124,-MIN($A124,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A124,60),0))","v":7.2761030346589692E-2},{"$f":"IF(DP124>0, SUMPRODUCT(DO124:OFFSET(DO124,-MIN($A124,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A124,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A124,60),0)) / DP124, 0)","v":0.42842809106038549},{"$f":"IF(DJ124<=DM$5, HLOOKUP(DL$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(DL$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.7273666082076142},{"$f":"IF(DJ124<=DM$5, HLOOKUP(DL$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(DL$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":3.1796397018677331},202.0893114054509,2026.6598209480592,null,null,null,2061,0,169.20949493413039,13.775305782525557,0,0,{"$f":"SUMPRODUCT(EC124:OFFSET(EC124,-MIN($A124,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A124,60),0))","v":168.80675585388536},{"$f":"IF(EE124>0, SUMPRODUCT(ED124:OFFSET(ED124,-MIN($A124,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A124,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A124,60),0)) / EE124, 0)","v":0.42842809106038549},{"$f":"IF(DY124<=EB$5, HLOOKUP(EA$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(EA$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.1143401205985863},{"$f":"IF(DY124<=EB$5, HLOOKUP(EA$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(EA$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.1666839836972009},302459.74000561901,3203977.8336168351]
[112,2062,{"$f":"OFFSET('2012 NIA Shipments Data'!$R$14,A125,0)*$C$7","v":0},2105.1225644459746,{"$f":"SUMPRODUCT(C125:OFFSET(C125,-MIN(A125,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A125,60),0))","v":179.11688985062042},0,0,{"$f":"SUMPRODUCT(F125:OFFSET(F125,-MIN($A125,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A125,60),0))","v":2101.8998012727561},{"$f":"IF(H125>0, SUMPRODUCT(G125:OFFSET(G125,-MIN($A125,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A125,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A125,60),0)) / H125, 0)","v":0.43845940924375948},4623543.585539775,34479492.477625109,null,null,null,2062,0,311.78064563292673,26.528231897075113,0,0,{"$f":"SUMPRODUCT(S125:OFFSET(S125,-MIN($A125,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A125,60),0))","v":311.30333604542898},{"$f":"IF(U125>0, SUMPRODUCT(T125:OFFSET(T125,-MIN($A125,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A125,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A125,60),0)) / U125, 0)","v":0.43845940924375937},768546.92606727488,3657954.6988439038,null,null,null,2062,0,15.39026871405086,1.3094995572153747,0,0,{"$f":"SUMPRODUCT(AF125:OFFSET(AF125,-MIN($A125,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A125,60),0))","v":15.3667075247523},{"$f":"IF(AH125>0, SUMPRODUCT(AG125:OFFSET(AG125,-MIN($A125,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A125,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A125,60),0)) / AH125, 0)","v":0.43845940924375948},{"$f":"IF(AB125<=AE$5, HLOOKUP(AD$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(AD$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":2.211934776964787},{"$f":"IF(AB125<=AE$5, HLOOKUP(AD$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(AD$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":1.9298290294090306},57242.163152230911,259778.83602509735,null,null,null,2062,0,296.39037691887586,25.218732339859738,0,0,{"$f":"SUMPRODUCT(AU125:OFFSET(AU125,-MIN($A125,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A125,60),0))","v":295.93662852067666},{"$f":"IF(AW125>0, SUMPRODUCT(AV125:OFFSET(AV125,-MIN($A125,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A125,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A125,60),0)) / AW125, 0)","v":0.43845940924375942},{"$f":"IF(AQ125<=AT$5, HLOOKUP(AS$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(AS$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.4272304409528489},{"$f":"IF(AQ125<=AT$5, HLOOKUP(AS$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(AS$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":1.3108198906717603},711304.76291504398,3398175.8628188064,null,null,null,2062,0,1637.8407326286729,139.35765216421836,0,0,{"$f":"SUMPRODUCT(BJ125:OFFSET(BJ125,-MIN($A125,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A125,60),0))","v":1635.3333381016937},{"$f":"IF(BL125>0, SUMPRODUCT(BK125:OFFSET(BK125,-MIN($A125,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A125,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A125,60),0)) / BL125, 0)","v":0.43845940924375942},3563554.8095829519,27874026.485441756,null,null,null,2062,0,25.145851577101634,2.1395650795853483,0,0,{"$f":"SUMPRODUCT(BW125:OFFSET(BW125,-MIN($A125,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A125,60),0))","v":25.107355422155315},{"$f":"IF(BY125>0, SUMPRODUCT(BX125:OFFSET(BX125,-MIN($A125,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A125,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A125,60),0)) / BY125, 0)","v":0.43845940924375953},{"$f":"IF(BS125<=BV$5, HLOOKUP(BU$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":2.1336021750922267},{"$f":"IF(BS125<=BV$5, HLOOKUP(BU$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.6243128166870613},90214.70033775724,577192.49853672099,null,null,null,2062,0,1612.6948810515712,137.21808708463303,0,0,{"$f":"SUMPRODUCT(CL125:OFFSET(CL125,-MIN($A125,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A125,60),0))","v":1610.2259826795384},{"$f":"IF(CN125>0, SUMPRODUCT(CM125:OFFSET(CM125,-MIN($A125,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A125,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A125,60),0)) / CN125, 0)","v":0.43845940924375937},{"$f":"IF(CH125<=CK$5, HLOOKUP(CJ$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(CJ$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.2808479761733533},{"$f":"IF(CH125<=CK$5, HLOOKUP(CJ$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(CJ$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":1.9351798894457173},3473340.1092451946,27296833.986905035,null,null,null,2062,0,155.50118618437494,13.231005789326959,0,0,{"$f":"SUMPRODUCT(DA125:OFFSET(DA125,-MIN($A125,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A125,60),0))","v":155.26312712563379},{"$f":"IF(DC125>0, SUMPRODUCT(DB125:OFFSET(DB125,-MIN($A125,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A125,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A125,60),0)) / DC125, 0)","v":0.43845940924375948},291441.84988954844,2947511.293339448,null,null,null,2062,0,6.6997032770102688E-2,5.7005232577320855E-3,0,0,{"$f":"SUMPRODUCT(DN125:OFFSET(DN125,-MIN($A125,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A125,60),0))","v":6.6894466024786742E-2},{"$f":"IF(DP125>0, SUMPRODUCT(DO125:OFFSET(DO125,-MIN($A125,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A125,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A125,60),0)) / DP125, 0)","v":0.43845940924375948},{"$f":"IF(DJ125<=DM$5, HLOOKUP(DL$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(DL$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.7273666082076142},{"$f":"IF(DJ125<=DM$5, HLOOKUP(DL$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(DL$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":3.1796397018677331},194.59765670423343,1863.2546280670499,null,null,null,2062,0,155.43418915160484,13.225305266069226,0,0,{"$f":"SUMPRODUCT(EC125:OFFSET(EC125,-MIN($A125,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A125,60),0))","v":155.19623265960902},{"$f":"IF(EE125>0, SUMPRODUCT(ED125:OFFSET(ED125,-MIN($A125,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A125,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A125,60),0)) / EE125, 0)","v":0.43845940924375948},{"$f":"IF(DY125<=EB$5, HLOOKUP(EA$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(EA$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.1143401205985863},{"$f":"IF(DY125<=EB$5, HLOOKUP(EA$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(EA$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.1666839836972009},291247.25223284418,2945648.0387113811]
[113,2063,{"$f":"OFFSET('2012 NIA Shipments Data'!$R$14,A126,0)*$C$7","v":0},1926.0056745953541,{"$f":"SUMPRODUCT(C126:OFFSET(C126,-MIN(A126,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A126,60),0))","v":171.49681226168104},0,0,{"$f":"SUMPRODUCT(F126:OFFSET(F126,-MIN($A126,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A126,60),0))","v":1924.2652847419129},{"$f":"IF(H126>0, SUMPRODUCT(G126:OFFSET(G126,-MIN($A126,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A126,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A126,60),0)) / H126, 0)","v":0.44862933198434968},4431435.5043083187,31565581.941650417,null,null,null,2063,0,285.25241373585163,25.399654991113451,0,0,{"$f":"SUMPRODUCT(S126:OFFSET(S126,-MIN($A126,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A126,60),0))","v":284.99465208276627},{"$f":"IF(U126>0, SUMPRODUCT(T126:OFFSET(T126,-MIN($A126,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A126,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A126,60),0)) / U126, 0)","v":0.44862933198434957},736613.82701206568,3348815.788403261,null,null,null,2063,0,14.080769156835485,1.2537901920238241,0,0,{"$f":"SUMPRODUCT(AF126:OFFSET(AF126,-MIN($A126,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A126,60),0))","v":14.068045400050938},{"$f":"IF(AH126>0, SUMPRODUCT(AG126:OFFSET(AG126,-MIN($A126,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A126,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A126,60),0)) / AH126, 0)","v":0.44862933198434973},{"$f":"IF(AB126<=AE$5, HLOOKUP(AD$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(AD$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":2.211934776964787},{"$f":"IF(AB126<=AE$5, HLOOKUP(AD$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(AD$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":1.9298290294090306},54863.753189122646,237824.56022454731,null,null,null,2063,0,271.17164457901617,24.145864799089626,0,0,{"$f":"SUMPRODUCT(AU126:OFFSET(AU126,-MIN($A126,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A126,60),0))","v":270.92660668271532},{"$f":"IF(AW126>0, SUMPRODUCT(AV126:OFFSET(AV126,-MIN($A126,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A126,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A126,60),0)) / AW126, 0)","v":0.44862933198434968},{"$f":"IF(AQ126<=AT$5, HLOOKUP(AS$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(AS$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.4272304409528489},{"$f":"IF(AQ126<=AT$5, HLOOKUP(AS$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(AS$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":1.3108198906717603},681750.07382294303,3110991.2281787135,null,null,null,2063,0,1498.4830804644546,133.4290313457719,0,0,{"$f":"SUMPRODUCT(BJ126:OFFSET(BJ126,-MIN($A126,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A126,60),0))","v":1497.1290113756697},{"$f":"IF(BL126>0, SUMPRODUCT(BK126:OFFSET(BK126,-MIN($A126,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A126,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A126,60),0)) / BL126, 0)","v":0.44862933198434962},3415489.2265152005,25518353.19620543,null,null,null,2063,0,23.006286497516285,2.0485426644093003,0,0,{"$f":"SUMPRODUCT(BW126:OFFSET(BW126,-MIN($A126,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A126,60),0))","v":22.985497406334584},{"$f":"IF(BY126>0, SUMPRODUCT(BX126:OFFSET(BX126,-MIN($A126,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A126,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A126,60),0)) / BY126, 0)","v":0.44862933198434973},{"$f":"IF(BS126<=BV$5, HLOOKUP(BU$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":2.1336021750922267},{"$f":"IF(BS126<=BV$5, HLOOKUP(BU$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.6243128166870613},86466.282558164894,528413.14646641049,null,null,null,2063,0,1475.4767939669382,131.38048868136261,0,0,{"$f":"SUMPRODUCT(CL126:OFFSET(CL126,-MIN($A126,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A126,60),0))","v":1474.1435139693351},{"$f":"IF(CN126>0, SUMPRODUCT(CM126:OFFSET(CM126,-MIN($A126,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A126,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A126,60),0)) / CN126, 0)","v":0.44862933198434973},{"$f":"IF(CH126<=CK$5, HLOOKUP(CJ$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(CJ$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.2808479761733533},{"$f":"IF(CH126<=CK$5, HLOOKUP(CJ$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(CJ$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":1.9351798894457173},3329022.9439570354,24989940.049739018,null,null,null,2063,0,142.27018039504799,12.668125924795701,0,0,{"$f":"SUMPRODUCT(DA126:OFFSET(DA126,-MIN($A126,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A126,60),0))","v":142.14162128347692},{"$f":"IF(DC126>0, SUMPRODUCT(DB126:OFFSET(DB126,-MIN($A126,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A126,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A126,60),0)) / DC126, 0)","v":0.44862933198434962},279332.45078105229,2698412.9570417269,null,null,null,2063,0,6.1296509512370596E-2,5.4580088328908625E-3,0,0,{"$f":"SUMPRODUCT(DN126:OFFSET(DN126,-MIN($A126,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A126,60),0))","v":6.1241120359257578E-2},{"$f":"IF(DP126>0, SUMPRODUCT(DO126:OFFSET(DO126,-MIN($A126,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A126,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A126,60),0)) / DP126, 0)","v":0.44862933198434984},{"$f":"IF(DJ126<=DM$5, HLOOKUP(DL$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(DL$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.7273666082076142},{"$f":"IF(DJ126<=DM$5, HLOOKUP(DL$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(DL$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":3.1796397018677331},186.51213058126004,1705.788351686924,null,null,null,2063,0,142.20888388553561,12.66266791596281,0,0,{"$f":"SUMPRODUCT(EC126:OFFSET(EC126,-MIN($A126,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A126,60),0))","v":142.08038016311767},{"$f":"IF(EE126>0, SUMPRODUCT(ED126:OFFSET(ED126,-MIN($A126,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A126,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A126,60),0)) / EE126, 0)","v":0.44862933198434962},{"$f":"IF(DY126<=EB$5, HLOOKUP(EA$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(EA$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.1143401205985863},{"$f":"IF(DY126<=EB$5, HLOOKUP(EA$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(EA$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.1666839836972009},279145.93865047104,2696707.1686900398]
[114,{"$f":"B126+1","v":2064},{"$f":"OFFSET('2012 NIA Shipments Data'!$R$14,A127,0)*$C$7","v":0},1754.5088623336731,{"$f":"SUMPRODUCT(C127:OFFSET(C127,-MIN(A127,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A127,60),0))","v":163.56714891409075},0,0,{"$f":"SUMPRODUCT(F127:OFFSET(F127,-MIN($A127,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A127,60),0))","v":1753.8039221187207},{"$f":"IF(H127>0, SUMPRODUCT(G127:OFFSET(G127,-MIN($A127,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A127,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A127,60),0)) / H127, 0)","v":0.45838247531050286},4216394.1891279314,28769339.57713183,null,null,null,2064,0,259.8527587447382,24.225226670445043,0,0,{"$f":"SUMPRODUCT(S127:OFFSET(S127,-MIN($A127,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A127,60),0))","v":259.74835308253938},{"$f":"IF(U127>0, SUMPRODUCT(T127:OFFSET(T127,-MIN($A127,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A127,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A127,60),0)) / U127, 0)","v":0.45838247531050297},700868.65911179245,3052160.3807566781,null,null,null,2064,0,12.826978964811662,1.1958174868747096,0,0,{"$f":"SUMPRODUCT(AF127:OFFSET(AF127,-MIN($A127,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A127,60),0))","v":12.821825241451942},{"$f":"IF(AH127>0, SUMPRODUCT(AG127:OFFSET(AG127,-MIN($A127,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A127,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A127,60),0)) / AH127, 0)","v":0.45838247531050275},{"$f":"IF(AB127<=AE$5, HLOOKUP(AD$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(AD$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":2.211934776964787},{"$f":"IF(AB127<=AE$5, HLOOKUP(AD$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(AD$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":1.9298290294090306},52201.416429386205,216756.83171403946,null,null,null,2064,0,247.02577977992655,23.029409183570333,0,0,{"$f":"SUMPRODUCT(AU127:OFFSET(AU127,-MIN($A127,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A127,60),0))","v":246.92652784108751},{"$f":"IF(AW127>0, SUMPRODUCT(AV127:OFFSET(AV127,-MIN($A127,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A127,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A127,60),0)) / AW127, 0)","v":0.45838247531050291},{"$f":"IF(AQ127<=AT$5, HLOOKUP(AS$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(AS$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.4272304409528489},{"$f":"IF(AQ127<=AT$5, HLOOKUP(AS$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(AS$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":1.3108198906717603},648667.24268240621,2835403.5490426384,null,null,null,2064,0,1365.0540491186825,127.25954466311212,0,0,{"$f":"SUMPRODUCT(BJ127:OFFSET(BJ127,-MIN($A127,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A127,60),0))","v":1364.505587087247},{"$f":"IF(BL127>0, SUMPRODUCT(BK127:OFFSET(BK127,-MIN($A127,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A127,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A127,60),0)) / BL127, 0)","v":0.45838247531050286},3249748.0587739106,23257805.603201129,null,null,null,2064,0,20.957743833106985,1.9538222234418328,0,0,{"$f":"SUMPRODUCT(BW127:OFFSET(BW127,-MIN($A127,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A127,60),0))","v":20.949323267808172},{"$f":"IF(BY127>0, SUMPRODUCT(BX127:OFFSET(BX127,-MIN($A127,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A127,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A127,60),0)) / BY127, 0)","v":0.45838247531050286},{"$f":"IF(BS127<=BV$5, HLOOKUP(BU$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":2.1336021750922267},{"$f":"IF(BS127<=BV$5, HLOOKUP(BU$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.6243128166870613},82270.390932981652,481603.57936103403,null,null,null,2064,0,1344.0963052855755,125.30572243967029,0,0,{"$f":"SUMPRODUCT(CL127:OFFSET(CL127,-MIN($A127,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A127,60),0))","v":1343.5562638194388},{"$f":"IF(CN127>0, SUMPRODUCT(CM127:OFFSET(CM127,-MIN($A127,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A127,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A127,60),0)) / CN127, 0)","v":0.45838247531050291},{"$f":"IF(CH127<=CK$5, HLOOKUP(CJ$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(CJ$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.2808479761733533},{"$f":"IF(CH127<=CK$5, HLOOKUP(CJ$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(CJ$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":1.9351798894457173},3167477.6678409288,22776202.023840096,null,null,null,2064,0,129.60205447025228,12.082377580533583,0,0,{"$f":"SUMPRODUCT(DA127:OFFSET(DA127,-MIN($A127,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A127,60),0))","v":129.54998194893426},{"$f":"IF(DC127>0, SUMPRODUCT(DB127:OFFSET(DB127,-MIN($A127,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A127,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A127,60),0)) / DC127, 0)","v":0.4583824753105028},265777.47124222812,2459373.5931740245,null,null,null,2064,0,5.5838500679479736E-2,5.2056416196335159E-3,0,0,{"$f":"SUMPRODUCT(DN127:OFFSET(DN127,-MIN($A127,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A127,60),0))","v":5.5816065452438897E-2},{"$f":"IF(DP127>0, SUMPRODUCT(DO127:OFFSET(DO127,-MIN($A127,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A127,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A127,60),0)) / DP127, 0)","v":0.45838247531050297},{"$f":"IF(DJ127<=DM$5, HLOOKUP(DL$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(DL$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.7273666082076142},{"$f":"IF(DJ127<=DM$5, HLOOKUP(DL$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(DL$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":3.1796397018677331},177.46138081444138,1554.6808047800948,null,null,null,2064,0,129.54621596957281,12.077171938913949,0,0,{"$f":"SUMPRODUCT(EC127:OFFSET(EC127,-MIN($A127,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A127,60),0))","v":129.4941658834818},{"$f":"IF(EE127>0, SUMPRODUCT(ED127:OFFSET(ED127,-MIN($A127,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A127,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A127,60),0)) / EE127, 0)","v":0.45838247531050286},{"$f":"IF(DY127<=EB$5, HLOOKUP(EA$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(EA$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.1143401205985863},{"$f":"IF(DY127<=EB$5, HLOOKUP(EA$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(EA$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.1666839836972009},265600.00986141368,2457818.9123692443]
[115,2065,{"$f":"OFFSET('2012 NIA Shipments Data'!$R$14,A128,0)*$C$7","v":0},1590.9417134195824,{"$f":"SUMPRODUCT(C128:OFFSET(C128,-MIN(A128,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A128,60),0))","v":155.45200818368218},0,0,{"$f":"SUMPRODUCT(F128:OFFSET(F128,-MIN($A128,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A128,60),0))","v":1590.9417134195828},{"$f":"IF(H128>0, SUMPRODUCT(G128:OFFSET(G128,-MIN($A128,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A128,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A128,60),0)) / H128, 0)","v":0.46837370790218308},3993405.788111045,26097753.473773785,null,null,null,2065,0,235.62753207429316,23.023328092632436,0,0,{"$f":"SUMPRODUCT(S128:OFFSET(S128,-MIN($A128,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A128,60),0))","v":235.62753207429324},{"$f":"IF(U128>0, SUMPRODUCT(T128:OFFSET(T128,-MIN($A128,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A128,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A128,60),0)) / U128, 0)","v":0.46837370790218291},663802.48962954292,2768729.8474770379,null,null,null,2065,0,11.631161477936953,1.1364887814574092,0,0,{"$f":"SUMPRODUCT(AF128:OFFSET(AF128,-MIN($A128,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A128,60),0))","v":11.631161477936953},{"$f":"IF(AH128>0, SUMPRODUCT(AG128:OFFSET(AG128,-MIN($A128,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A128,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A128,60),0)) / AH128, 0)","v":0.46837370790218308},{"$f":"IF(AB128<=AE$5, HLOOKUP(AD$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(AD$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":2.211934776964787},{"$f":"IF(AB128<=AE$5, HLOOKUP(AD$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(AD$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":1.9298290294090306},49440.690117216407,196628.30085699295,null,null,null,2065,0,223.9963705963562,21.886839311175027,0,0,{"$f":"SUMPRODUCT(AU128:OFFSET(AU128,-MIN($A128,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A128,60),0))","v":223.99637059635629},{"$f":"IF(AW128>0, SUMPRODUCT(AV128:OFFSET(AV128,-MIN($A128,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A128,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A128,60),0)) / AW128, 0)","v":0.46837370790218291},{"$f":"IF(AQ128<=AT$5, HLOOKUP(AS$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(AS$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.4272304409528489},{"$f":"IF(AQ128<=AT$5, HLOOKUP(AS$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(AS$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":1.3108198906717603},614361.79951232648,2572101.5466200449,null,null,null,2065,0,1237.7945044555706,120.94575169743976,0,0,{"$f":"SUMPRODUCT(BJ128:OFFSET(BJ128,-MIN($A128,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A128,60),0))","v":1237.7945044555709},{"$f":"IF(BL128>0, SUMPRODUCT(BK128:OFFSET(BK128,-MIN($A128,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A128,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A128,60),0)) / BL128, 0)","v":0.46837370790218308},3077881.7457991261,21098033.041251007,null,null,null,2065,0,19.003921609665156,1.8568862408151625,0,0,{"$f":"SUMPRODUCT(BW128:OFFSET(BW128,-MIN($A128,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A128,60),0))","v":19.003921609665159},{"$f":"IF(BY128>0, SUMPRODUCT(BX128:OFFSET(BX128,-MIN($A128,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A128,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A128,60),0)) / BY128, 0)","v":0.46837370790218302},{"$f":"IF(BS128<=BV$5, HLOOKUP(BU$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":2.1336021750922267},{"$f":"IF(BS128<=BV$5, HLOOKUP(BU$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.6243128166870613},77919.435566312299,436880.77901662985,null,null,null,2065,0,1218.7905828459054,119.08886545662459,0,0,{"$f":"SUMPRODUCT(CL128:OFFSET(CL128,-MIN($A128,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A128,60),0))","v":1218.7905828459056},{"$f":"IF(CN128>0, SUMPRODUCT(CM128:OFFSET(CM128,-MIN($A128,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A128,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A128,60),0)) / CN128, 0)","v":0.46837370790218308},{"$f":"IF(CH128<=CK$5, HLOOKUP(CJ$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(CJ$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.2808479761733533},{"$f":"IF(CH128<=CK$5, HLOOKUP(CJ$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(CJ$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":1.9351798894457173},2999962.3102328139,20661152.262234379,null,null,null,2065,0,117.5196768897187,11.482928393609981,0,0,{"$f":"SUMPRODUCT(DA128:OFFSET(DA128,-MIN($A128,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A128,60),0))","v":117.51967688971874},{"$f":"IF(DC128>0, SUMPRODUCT(DB128:OFFSET(DB128,-MIN($A128,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A128,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A128,60),0)) / DC128, 0)","v":0.46837370790218302},251721.55268237606,2230990.5850457409,null,null,null,2065,0,5.0632859059846221E-2,4.9473714558759645E-3,0,0,{"$f":"SUMPRODUCT(DN128:OFFSET(DN128,-MIN($A128,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A128,60),0))","v":5.0632859059846234E-2},{"$f":"IF(DP128>0, SUMPRODUCT(DO128:OFFSET(DO128,-MIN($A128,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A128,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A128,60),0)) / DP128, 0)","v":0.46837370790218302},{"$f":"IF(DJ128<=DM$5, HLOOKUP(DL$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(DL$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.7273666082076142},{"$f":"IF(DJ128<=DM$5, HLOOKUP(DL$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(DL$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":3.1796397018677331},168.0761507398677,1410.3096202392614,null,null,null,2065,0,117.46904403065885,11.477981022154104,0,0,{"$f":"SUMPRODUCT(EC128:OFFSET(EC128,-MIN($A128,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A128,60),0))","v":117.46904403065891},{"$f":"IF(EE128>0, SUMPRODUCT(ED128:OFFSET(ED128,-MIN($A128,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A128,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A128,60),0)) / EE128, 0)","v":0.46837370790218297},{"$f":"IF(DY128<=EB$5, HLOOKUP(EA$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(EA$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.1143401205985863},{"$f":"IF(DY128<=EB$5, HLOOKUP(EA$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(EA$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.1666839836972009},251553.4765316362,2229580.2754255016]
[116,2066,{"$f":"OFFSET('2012 NIA Shipments Data'!$R$14,A129,0)*$C$7","v":0},1435.4897052359001,{"$f":"SUMPRODUCT(C129:OFFSET(C129,-MIN(A129,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A129,60),0))","v":146.96314598473839},0,0,{"$f":"SUMPRODUCT(F129:OFFSET(F129,-MIN($A129,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A129,60),0))","v":1435.4897052359006},{"$f":"IF(H129>0, SUMPRODUCT(G129:OFFSET(G129,-MIN($A129,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A129,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A129,60),0)) / H129, 0)","v":0.47858762343775879},3762072.5545450142,23547724.046321809,null,null,null,2066,0,212.6042039816607,21.766079236068975,0,0,{"$f":"SUMPRODUCT(S129:OFFSET(S129,-MIN($A129,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A129,60),0))","v":212.60420398166079},{"$f":"IF(U129>0, SUMPRODUCT(T129:OFFSET(T129,-MIN($A129,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A129,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A129,60),0)) / U129, 0)","v":0.47858762343775879},625349.20325620426,2498195.3512865449,null,null,null,2066,0,10.494672696479542,1.0744278485099363,0,0,{"$f":"SUMPRODUCT(AF129:OFFSET(AF129,-MIN($A129,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A129,60),0))","v":10.494672696479546},{"$f":"IF(AH129>0, SUMPRODUCT(AG129:OFFSET(AG129,-MIN($A129,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A129,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A129,60),0)) / AH129, 0)","v":0.47858762343775879},{"$f":"IF(AB129<=AE$5, HLOOKUP(AD$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(AD$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":2.211934776964787},{"$f":"IF(AB129<=AE$5, HLOOKUP(AD$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(AD$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":1.9298290294090306},46576.649916593124,177415.61444859815,null,null,null,2066,0,202.10953128518116,20.691651387559041,0,0,{"$f":"SUMPRODUCT(AU129:OFFSET(AU129,-MIN($A129,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A129,60),0))","v":202.10953128518122},{"$f":"IF(AW129>0, SUMPRODUCT(AV129:OFFSET(AV129,-MIN($A129,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A129,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A129,60),0)) / AW129, 0)","v":0.4785876234377589},{"$f":"IF(AQ129<=AT$5, HLOOKUP(AS$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(AS$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.4272304409528489},{"$f":"IF(AQ129<=AT$5, HLOOKUP(AS$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(AS$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":1.3108198906717603},578772.55333961116,2320779.7368379468,null,null,null,2066,0,1116.8487527581308,114.34119359810599,0,0,{"$f":"SUMPRODUCT(BJ129:OFFSET(BJ129,-MIN($A129,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A129,60),0))","v":1116.8487527581312},{"$f":"IF(BL129>0, SUMPRODUCT(BK129:OFFSET(BK129,-MIN($A129,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A129,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A129,60),0)) / BL129, 0)","v":0.47858762343775879},2899583.7278743382,19036529.73328967,null,null,null,2066,0,17.147035368849991,1.7554861263903345,0,0,{"$f":"SUMPRODUCT(BW129:OFFSET(BW129,-MIN($A129,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A129,60),0))","v":17.147035368849998},{"$f":"IF(BY129>0, SUMPRODUCT(BX129:OFFSET(BX129,-MIN($A129,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A129,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A129,60),0)) / BY129, 0)","v":0.47858762343775879},{"$f":"IF(BS129<=BV$5, HLOOKUP(BU$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":2.1336021750922267},{"$f":"IF(BS129<=BV$5, HLOOKUP(BU$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.6243128166870613},73405.655614157396,394192.85785513639,null,null,null,2066,0,1099.7017173892807,112.58570747171565,0,0,{"$f":"SUMPRODUCT(CL129:OFFSET(CL129,-MIN($A129,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A129,60),0))","v":1099.7017173892812},{"$f":"IF(CN129>0, SUMPRODUCT(CM129:OFFSET(CM129,-MIN($A129,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A129,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A129,60),0)) / CN129, 0)","v":0.47858762343775874},{"$f":"IF(CH129<=CK$5, HLOOKUP(CJ$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(CJ$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.2808479761733533},{"$f":"IF(CH129<=CK$5, HLOOKUP(CJ$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(CJ$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":1.9351798894457173},2826178.072260181,18642336.875434533,null,null,null,2066,0,106.03674849610871,10.855873150563426,0,0,{"$f":"SUMPRODUCT(DA129:OFFSET(DA129,-MIN($A129,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A129,60),0))","v":106.03674849610876},{"$f":"IF(DC129>0, SUMPRODUCT(DB129:OFFSET(DB129,-MIN($A129,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A129,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A129,60),0)) / DC129, 0)","v":0.47858762343775874},237139.6234144716,2012998.9617455953,null,null,null,2066,0,4.5685487603970253E-2,4.6772073388174403E-3,0,0,{"$f":"SUMPRODUCT(DN129:OFFSET(DN129,-MIN($A129,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A129,60),0))","v":4.5685487603970273E-2},{"$f":"IF(DP129>0, SUMPRODUCT(DO129:OFFSET(DO129,-MIN($A129,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A129,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A129,60),0)) / DP129, 0)","v":0.47858762343775874},{"$f":"IF(DJ129<=DM$5, HLOOKUP(DL$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(DL$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.7273666082076142},{"$f":"IF(DJ129<=DM$5, HLOOKUP(DL$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(DL$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":3.1796397018677331},158.3396998257779,1272.5072980185857,null,null,null,2066,0,105.99106300850474,10.851195943224608,0,0,{"$f":"SUMPRODUCT(EC129:OFFSET(EC129,-MIN($A129,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A129,60),0))","v":105.99106300850477},{"$f":"IF(EE129>0, SUMPRODUCT(ED129:OFFSET(ED129,-MIN($A129,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A129,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A129,60),0)) / EE129, 0)","v":0.4785876234377589},{"$f":"IF(DY129<=EB$5, HLOOKUP(EA$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(EA$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.1143401205985863},{"$f":"IF(DY129<=EB$5, HLOOKUP(EA$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(EA$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.1666839836972009},236981.28371464583,2011726.4544475768]
[117,2067,{"$f":"OFFSET('2012 NIA Shipments Data'!$R$14,A130,0)*$C$7","v":0},1288.5265592511619,{"$f":"SUMPRODUCT(C130:OFFSET(C130,-MIN(A130,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A130,60),0))","v":138.41463369860088},0,0,{"$f":"SUMPRODUCT(F130:OFFSET(F130,-MIN($A130,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A130,60),0))","v":1288.5265592511623},{"$f":"IF(H130>0, SUMPRODUCT(G130:OFFSET(G130,-MIN($A130,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A130,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A130,60),0)) / H130, 0)","v":0.48904607246571968},3526119.9650495043,21136945.624153174,null,null,null,2067,0,190.83812474559176,20.499995861738512,0,0,{"$f":"SUMPRODUCT(S130:OFFSET(S130,-MIN($A130,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A130,60),0))","v":190.83812474559178},{"$f":"IF(U130>0, SUMPRODUCT(T130:OFFSET(T130,-MIN($A130,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A130,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A130,60),0)) / U130, 0)","v":0.48904607246571979},586128.06604847126,2242434.0965938931,null,null,null,2067,0,9.4202448479696077,1.0119308217757015,0,0,{"$f":"SUMPRODUCT(AF130:OFFSET(AF130,-MIN($A130,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A130,60),0))","v":9.4202448479696095},{"$f":"IF(AH130>0, SUMPRODUCT(AG130:OFFSET(AG130,-MIN($A130,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A130,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A130,60),0)) / AH130, 0)","v":0.48904607246571979},{"$f":"IF(AB130<=AE$5, HLOOKUP(AD$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(AD$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":2.211934776964787},{"$f":"IF(AB130<=AE$5, HLOOKUP(AD$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(AD$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":1.9298290294090306},43655.41939843924,159252.08687255287,null,null,null,2067,0,181.41787989762216,19.488065039962812,0,0,{"$f":"SUMPRODUCT(AU130:OFFSET(AU130,-MIN($A130,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A130,60),0))","v":181.41787989762221},{"$f":"IF(AW130>0, SUMPRODUCT(AV130:OFFSET(AV130,-MIN($A130,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A130,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A130,60),0)) / AW130, 0)","v":0.48904607246571979},{"$f":"IF(AQ130<=AT$5, HLOOKUP(AS$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(AS$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.4272304409528489},{"$f":"IF(AQ130<=AT$5, HLOOKUP(AS$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(AS$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":1.3108198906717603},542472.64665003202,2083182.0097213404,null,null,null,2067,0,1002.5075591600248,107.69022616177647,0,0,{"$f":"SUMPRODUCT(BJ130:OFFSET(BJ130,-MIN($A130,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A130,60),0))","v":1002.507559160025},{"$f":"IF(BL130>0, SUMPRODUCT(BK130:OFFSET(BK130,-MIN($A130,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A130,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A130,60),0)) / BL130, 0)","v":0.48904607246571979},2717725.3827383723,17087600.188179132,null,null,null,2067,0,15.391549242459657,1.6533734870681598,0,0,{"$f":"SUMPRODUCT(BW130:OFFSET(BW130,-MIN($A130,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A130,60),0))","v":15.391549242459664},{"$f":"IF(BY130>0, SUMPRODUCT(BX130:OFFSET(BX130,-MIN($A130,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A130,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A130,60),0)) / BY130, 0)","v":0.48904607246571957},{"$f":"IF(BS130<=BV$5, HLOOKUP(BU$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":2.1336021750922267},{"$f":"IF(BS130<=BV$5, HLOOKUP(BU$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.6243128166870613},68801.74267131649,353836.02192395466,null,null,null,2067,0,987.11600991756518,106.0368526747083,0,0,{"$f":"SUMPRODUCT(CL130:OFFSET(CL130,-MIN($A130,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A130,60),0))","v":987.11600991756552},{"$f":"IF(CN130>0, SUMPRODUCT(CM130:OFFSET(CM130,-MIN($A130,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A130,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A130,60),0)) / CN130, 0)","v":0.48904607246571985},{"$f":"IF(CH130<=CK$5, HLOOKUP(CJ$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(CJ$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.2808479761733533},{"$f":"IF(CH130<=CK$5, HLOOKUP(CJ$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(CJ$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":1.9351798894457173},2648923.6400670558,16733764.166255178,null,null,null,2067,0,95.180875345545303,10.2244116750859,0,0,{"$f":"SUMPRODUCT(DA130:OFFSET(DA130,-MIN($A130,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A130,60),0))","v":95.180875345545331},{"$f":"IF(DC130>0, SUMPRODUCT(DB130:OFFSET(DB130,-MIN($A130,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A130,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A130,60),0)) / DC130, 0)","v":0.48904607246571968},222266.51626266056,1806911.3393801474,null,null,null,2067,0,4.1008280265152817E-2,4.4051448150276631E-3,0,0,{"$f":"SUMPRODUCT(DN130:OFFSET(DN130,-MIN($A130,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A130,60),0))","v":4.1008280265152838E-2},{"$f":"IF(DP130>0, SUMPRODUCT(DO130:OFFSET(DO130,-MIN($A130,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A130,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A130,60),0)) / DP130, 0)","v":0.48904607246571957},{"$f":"IF(DJ130<=DM$5, HLOOKUP(DL$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(DL$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.7273666082076142},{"$f":"IF(DJ130<=DM$5, HLOOKUP(DL$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(DL$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":3.1796397018677331},148.40882750682206,1142.2300308788554,null,null,null,2067,0,95.139867065280143,10.220006530270872,0,0,{"$f":"SUMPRODUCT(EC130:OFFSET(EC130,-MIN($A130,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A130,60),0))","v":95.139867065280171},{"$f":"IF(EE130>0, SUMPRODUCT(ED130:OFFSET(ED130,-MIN($A130,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A130,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A130,60),0)) / EE130, 0)","v":0.48904607246571968},{"$f":"IF(DY130<=EB$5, HLOOKUP(EA$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(EA$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.1143401205985863},{"$f":"IF(DY130<=EB$5, HLOOKUP(EA$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(EA$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.1666839836972009},222118.10743515374,1805769.1093492685]
[118,2068,{"$f":"OFFSET('2012 NIA Shipments Data'!$R$14,A131,0)*$C$7","v":0},1150.1119255525609,{"$f":"SUMPRODUCT(C131:OFFSET(C131,-MIN(A131,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A131,60),0))","v":129.47821333181466},0,0,{"$f":"SUMPRODUCT(F131:OFFSET(F131,-MIN($A131,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A131,60),0))","v":1150.1119255525614},{"$f":"IF(H131>0, SUMPRODUCT(G131:OFFSET(G131,-MIN($A131,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A131,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A131,60),0)) / H131, 0)","v":0.50007118118650995},3290848.7260972466,18866396.705258805,null,null,null,2068,0,170.33812888385322,19.176461090575618,0,0,{"$f":"SUMPRODUCT(S131:OFFSET(S131,-MIN($A131,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A131,60),0))","v":170.33812888385327},{"$f":"IF(U131>0, SUMPRODUCT(T131:OFFSET(T131,-MIN($A131,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A131,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A131,60),0)) / U131, 0)","v":0.50007118118651006},547020.18609805708,2001549.8929701201,null,null,null,2068,0,8.4083140261939047,0.94659785109294536,0,0,{"$f":"SUMPRODUCT(AF131:OFFSET(AF131,-MIN($A131,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A131,60),0))","v":8.4083140261939082},{"$f":"IF(AH131>0, SUMPRODUCT(AG131:OFFSET(AG131,-MIN($A131,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A131,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A131,60),0)) / AH131, 0)","v":0.50007118118651017},{"$f":"IF(AB131<=AE$5, HLOOKUP(AD$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(AD$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":2.211934776964787},{"$f":"IF(AB131<=AE$5, HLOOKUP(AD$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(AD$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":1.9298290294090306},40742.624396948995,142145.09042615246,null,null,null,2068,0,161.92981485765932,18.229863239482672,0,0,{"$f":"SUMPRODUCT(AU131:OFFSET(AU131,-MIN($A131,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A131,60),0))","v":161.92981485765941},{"$f":"IF(AW131>0, SUMPRODUCT(AV131:OFFSET(AV131,-MIN($A131,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A131,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A131,60),0)) / AW131, 0)","v":0.50007118118651006},{"$f":"IF(AQ131<=AT$5, HLOOKUP(AS$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(AS$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.4272304409528489},{"$f":"IF(AQ131<=AT$5, HLOOKUP(AS$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(AS$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":1.3108198906717603},506277.56170110812,1859404.8025439677,null,null,null,2068,0,894.81733299824839,100.73745603436731,0,0,{"$f":"SUMPRODUCT(BJ131:OFFSET(BJ131,-MIN($A131,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A131,60),0))","v":894.81733299824862},{"$f":"IF(BL131>0, SUMPRODUCT(BK131:OFFSET(BK131,-MIN($A131,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A131,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A131,60),0)) / BL131, 0)","v":0.50007118118651006},2536392.1824313658,15252035.44653384,null,null,null,2068,0,13.738175755391497,1.5466272557707272,0,0,{"$f":"SUMPRODUCT(BW131:OFFSET(BW131,-MIN($A131,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A131,60),0))","v":13.738175755391504},{"$f":"IF(BY131>0, SUMPRODUCT(BX131:OFFSET(BX131,-MIN($A131,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A131,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A131,60),0)) / BY131, 0)","v":0.50007118118650995},{"$f":"IF(BS131<=BV$5, HLOOKUP(BU$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":2.1336021750922267},{"$f":"IF(BS131<=BV$5, HLOOKUP(BU$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.6243128166870613},64211.124257649542,315826.65144389478,null,null,null,2068,0,881.07915724285692,99.190828778596583,0,0,{"$f":"SUMPRODUCT(CL131:OFFSET(CL131,-MIN($A131,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A131,60),0))","v":881.07915724285726},{"$f":"IF(CN131>0, SUMPRODUCT(CM131:OFFSET(CM131,-MIN($A131,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A131,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A131,60),0)) / CN131, 0)","v":0.50007118118651006},{"$f":"IF(CH131<=CK$5, HLOOKUP(CJ$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(CJ$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.2808479761733533},{"$f":"IF(CH131<=CK$5, HLOOKUP(CJ$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(CJ$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":1.9351798894457173},2472181.0581737161,14936208.795089945,null,null,null,2068,0,84.956463670459399,9.5642962068717328,0,0,{"$f":"SUMPRODUCT(DA131:OFFSET(DA131,-MIN($A131,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A131,60),0))","v":84.956463670459428},{"$f":"IF(DC131>0, SUMPRODUCT(DB131:OFFSET(DB131,-MIN($A131,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A131,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A131,60),0)) / DC131, 0)","v":0.50007118118651006},207436.35756782338,1612811.3657548458,null,null,null,2068,0,3.6603135450125154E-2,4.1207368388495357E-3,0,0,{"$f":"SUMPRODUCT(DN131:OFFSET(DN131,-MIN($A131,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A131,60),0))","v":3.6603135450125161E-2},{"$f":"IF(DP131>0, SUMPRODUCT(DO131:OFFSET(DO131,-MIN($A131,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A131,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A131,60),0)) / DP131, 0)","v":0.50007118118651017},{"$f":"IF(DJ131<=DM$5, HLOOKUP(DL$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(DL$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.7273666082076142},{"$f":"IF(DJ131<=DM$5, HLOOKUP(DL$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(DL$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":3.1796397018677331},138.50663215752368,1019.5306963649275,null,null,null,2068,0,84.919860535009278,9.5601754700328829,0,0,{"$f":"SUMPRODUCT(EC131:OFFSET(EC131,-MIN($A131,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A131,60),0))","v":84.919860535009306},{"$f":"IF(EE131>0, SUMPRODUCT(ED131:OFFSET(ED131,-MIN($A131,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A131,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A131,60),0)) / EE131, 0)","v":0.50007118118651006},{"$f":"IF(DY131<=EB$5, HLOOKUP(EA$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(EA$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.1143401205985863},{"$f":"IF(DY131<=EB$5, HLOOKUP(EA$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(EA$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.1666839836972009},207297.85093566586,1611791.835058481]
[119,2069,{"$f":"OFFSET('2012 NIA Shipments Data'!$R$14,A132,0)*$C$7","v":0},1020.6337122207462,{"$f":"SUMPRODUCT(C132:OFFSET(C132,-MIN(A132,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A132,60),0))","v":120.27769686337119},0,0,{"$f":"SUMPRODUCT(F132:OFFSET(F132,-MIN($A132,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A132,60),0))","v":1020.6337122207468},{"$f":"IF(H132>0, SUMPRODUCT(G132:OFFSET(G132,-MIN($A132,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A132,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A132,60),0)) / H132, 0)","v":0.51121077884606281},3051926.5127599947,16742440.520531368,null,null,null,2069,0,151.16166779327759,17.813812182081961,0,0,{"$f":"SUMPRODUCT(S132:OFFSET(S132,-MIN($A132,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A132,60),0))","v":151.16166779327767},{"$f":"IF(U132>0, SUMPRODUCT(T132:OFFSET(T132,-MIN($A132,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A132,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A132,60),0)) / U132, 0)","v":0.51121077884606292},507305.42419901956,1776217.8202575045,null,null,null,2069,0,7.4617161751009586,0.87933410923349653,0,0,{"$f":"SUMPRODUCT(AF132:OFFSET(AF132,-MIN($A132,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A132,60),0))","v":7.4617161751009622},{"$f":"IF(AH132>0, SUMPRODUCT(AG132:OFFSET(AG132,-MIN($A132,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A132,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A132,60),0)) / AH132, 0)","v":0.51121077884606292},{"$f":"IF(AB132<=AE$5, HLOOKUP(AD$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(AD$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":2.211934776964787},{"$f":"IF(AB132<=AE$5, HLOOKUP(AD$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(AD$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":1.9298290294090306},37784.62820560424,126142.56759914581,null,null,null,2069,0,143.69995161817664,16.934478072848464,0,0,{"$f":"SUMPRODUCT(AU132:OFFSET(AU132,-MIN($A132,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A132,60),0))","v":143.69995161817673},{"$f":"IF(AW132>0, SUMPRODUCT(AV132:OFFSET(AV132,-MIN($A132,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A132,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A132,60),0)) / AW132, 0)","v":0.51121077884606281},{"$f":"IF(AQ132<=AT$5, HLOOKUP(AS$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(AS$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.4272304409528489},{"$f":"IF(AQ132<=AT$5, HLOOKUP(AS$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(AS$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":1.3108198906717603},469520.79599341529,1650075.2526583588,null,null,null,2069,0,794.07987696388102,93.579212192539757,0,0,{"$f":"SUMPRODUCT(BJ132:OFFSET(BJ132,-MIN($A132,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A132,60),0))","v":794.07987696388136},{"$f":"IF(BL132>0, SUMPRODUCT(BK132:OFFSET(BK132,-MIN($A132,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A132,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A132,60),0)) / BL132, 0)","v":0.51121077884606281},2352245.0263156593,13534979.692728026,null,null,null,2069,0,12.191548499620769,1.4367263761470999,0,0,{"$f":"SUMPRODUCT(BW132:OFFSET(BW132,-MIN($A132,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A132,60),0))","v":12.191548499620776},{"$f":"IF(BY132>0, SUMPRODUCT(BX132:OFFSET(BX132,-MIN($A132,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A132,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A132,60),0)) / BY132, 0)","v":0.51121077884606281},{"$f":"IF(BS132<=BV$5, HLOOKUP(BU$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":2.1336021750922267},{"$f":"IF(BS132<=BV$5, HLOOKUP(BU$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.6243128166870613},59549.267938685603,280271.26796947443,null,null,null,2069,0,781.88832846426021,92.14248581639265,0,0,{"$f":"SUMPRODUCT(CL132:OFFSET(CL132,-MIN($A132,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A132,60),0))","v":781.88832846426055},{"$f":"IF(CN132>0, SUMPRODUCT(CM132:OFFSET(CM132,-MIN($A132,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A132,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A132,60),0)) / CN132, 0)","v":0.51121077884606292},{"$f":"IF(CH132<=CK$5, HLOOKUP(CJ$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(CJ$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.2808479761733533},{"$f":"IF(CH132<=CK$5, HLOOKUP(CJ$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(CJ$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":1.9351798894457173},2292695.7583769737,13254708.424758552,null,null,null,2069,0,75.392167463587654,8.8846724887494748,0,0,{"$f":"SUMPRODUCT(DA132:OFFSET(DA132,-MIN($A132,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A132,60),0))","v":75.392167463587697},{"$f":"IF(DC132>0, SUMPRODUCT(DB132:OFFSET(DB132,-MIN($A132,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A132,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A132,60),0)) / DC132, 0)","v":0.51121077884606281},192376.0622453159,1431243.007545836,null,null,null,2069,0,3.2482398611275616E-2,3.827923815157301E-3,0,0,{"$f":"SUMPRODUCT(DN132:OFFSET(DN132,-MIN($A132,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A132,60),0))","v":3.248239861127563E-2},{"$f":"IF(DP132>0, SUMPRODUCT(DO132:OFFSET(DO132,-MIN($A132,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A132,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A132,60),0)) / DP132, 0)","v":0.51121077884606292},{"$f":"IF(DJ132<=DM$5, HLOOKUP(DL$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(DL$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.7273666082076142},{"$f":"IF(DJ132<=DM$5, HLOOKUP(DL$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(DL$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":3.1796397018677331},128.4507730551183,904.75316031003456,null,null,null,2069,0,75.359685064976375,8.8808445649343177,0,0,{"$f":"SUMPRODUCT(EC132:OFFSET(EC132,-MIN($A132,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A132,60),0))","v":75.359685064976418},{"$f":"IF(EE132>0, SUMPRODUCT(ED132:OFFSET(ED132,-MIN($A132,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A132,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A132,60),0)) / EE132, 0)","v":0.51121077884606281},{"$f":"IF(DY132<=EB$5, HLOOKUP(EA$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(EA$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.1143401205985863},{"$f":"IF(DY132<=EB$5, HLOOKUP(EA$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(EA$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.1666839836972009},192247.61147226079,1430338.2543855261]
[120,2070,{"$f":"OFFSET('2012 NIA Shipments Data'!$R$14,A133,0)*$C$7","v":0},900.3560153573751,{"$f":"SUMPRODUCT(C133:OFFSET(C133,-MIN(A133,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A133,60),0))","v":111.31633530029305},0,0,{"$f":"SUMPRODUCT(F133:OFFSET(F133,-MIN($A133,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A133,60),0))","v":900.35601535737555},{"$f":"IF(H133>0, SUMPRODUCT(G133:OFFSET(G133,-MIN($A133,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A133,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A133,60),0)) / H133, 0)","v":0.52239902939290339},2811403.30685376,14769409.293393191,null,null,null,2070,0,133.34785561119566,16.486583477646921,0,0,{"$f":"SUMPRODUCT(S133:OFFSET(S133,-MIN($A133,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A133,60),0))","v":133.34785561119571},{"$f":"IF(U133>0, SUMPRODUCT(T133:OFFSET(T133,-MIN($A133,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A133,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A133,60),0)) / U133, 0)","v":0.52239902939290339},467324.537866464,1566897.4872230387,null,null,null,2070,0,6.5823820658674634,0.81381879680994806,0,0,{"$f":"SUMPRODUCT(AF133:OFFSET(AF133,-MIN($A133,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A133,60),0))","v":6.5823820658674652},{"$f":"IF(AH133>0, SUMPRODUCT(AG133:OFFSET(AG133,-MIN($A133,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A133,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A133,60),0)) / AH133, 0)","v":0.5223990293929035},{"$f":"IF(AB133<=AE$5, HLOOKUP(AD$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(AD$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":2.211934776964787},{"$f":"IF(AB133<=AE$5, HLOOKUP(AD$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(AD$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":1.9298290294090306},34806.810793556433,111277.15866194239,null,null,null,2070,0,126.76547354532819,15.672764680836973,0,0,{"$f":"SUMPRODUCT(AU133:OFFSET(AU133,-MIN($A133,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A133,60),0))","v":126.76547354532825},{"$f":"IF(AW133>0, SUMPRODUCT(AV133:OFFSET(AV133,-MIN($A133,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A133,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A133,60),0)) / AW133, 0)","v":0.5223990293929035},{"$f":"IF(AQ133<=AT$5, HLOOKUP(AS$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(AS$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.4272304409528489},{"$f":"IF(AQ133<=AT$5, HLOOKUP(AS$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(AS$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":1.3108198906717603},432517.72707290755,1455620.3285610962,null,null,null,2070,0,700.50066477134123,86.607037158310774,0,0,{"$f":"SUMPRODUCT(BJ133:OFFSET(BJ133,-MIN($A133,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A133,60),0))","v":700.50066477134169},{"$f":"IF(BL133>0, SUMPRODUCT(BK133:OFFSET(BK133,-MIN($A133,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A133,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A133,60),0)) / BL133, 0)","v":0.52239902939290339},2166863.9195160768,11939935.197292309,null,null,null,2070,0,10.754822123473669,1.3296822203341525,0,0,{"$f":"SUMPRODUCT(BW133:OFFSET(BW133,-MIN($A133,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A133,60),0))","v":10.754822123473675},{"$f":"IF(BY133>0, SUMPRODUCT(BX133:OFFSET(BX133,-MIN($A133,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A133,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A133,60),0)) / BY133, 0)","v":0.5223990293929035},{"$f":"IF(BS133<=BV$5, HLOOKUP(BU$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":2.1336021750922267},{"$f":"IF(BS133<=BV$5, HLOOKUP(BU$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.6243128166870613},54856.173011891631,247242.39364883653,null,null,null,2070,0,689.74584264786756,85.277354937976625,0,0,{"$f":"SUMPRODUCT(CL133:OFFSET(CL133,-MIN($A133,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A133,60),0))","v":689.74584264786802},{"$f":"IF(CN133>0, SUMPRODUCT(CM133:OFFSET(CM133,-MIN($A133,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A133,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A133,60),0)) / CN133, 0)","v":0.52239902939290339},{"$f":"IF(CH133<=CK$5, HLOOKUP(CJ$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(CJ$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.2808479761733533},{"$f":"IF(CH133<=CK$5, HLOOKUP(CJ$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(CJ$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":1.9351798894457173},2112007.7465041853,11692692.803643472,null,null,null,2070,0,66.507494974838181,8.2227146643353617,0,0,{"$f":"SUMPRODUCT(DA133:OFFSET(DA133,-MIN($A133,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A133,60),0))","v":66.50749497483821},{"$f":"IF(DC133>0, SUMPRODUCT(DB133:OFFSET(DB133,-MIN($A133,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A133,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A133,60),0)) / DC133, 0)","v":0.52239902939290361},177214.84947121947,1262576.6088778432,null,null,null,2070,0,2.8654474796118313E-2,3.5427220675506035E-3,0,0,{"$f":"SUMPRODUCT(DN133:OFFSET(DN133,-MIN($A133,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A133,60),0))","v":2.8654474796118334E-2},{"$f":"IF(DP133>0, SUMPRODUCT(DO133:OFFSET(DO133,-MIN($A133,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A133,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A133,60),0)) / DP133, 0)","v":0.5223990293929035},{"$f":"IF(DJ133<=DM$5, HLOOKUP(DL$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(DL$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.7273666082076142},{"$f":"IF(DJ133<=DM$5, HLOOKUP(DL$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(DL$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":3.1796397018677331},118.32753070076326,798.13153391365802,null,null,null,2070,0,66.478840500042054,8.2191719422678116,0,0,{"$f":"SUMPRODUCT(EC133:OFFSET(EC133,-MIN($A133,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A133,60),0))","v":66.478840500042097},{"$f":"IF(EE133>0, SUMPRODUCT(ED133:OFFSET(ED133,-MIN($A133,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A133,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A133,60),0)) / EE133, 0)","v":0.5223990293929035},{"$f":"IF(DY133<=EB$5, HLOOKUP(EA$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(EA$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.1143401205985863},{"$f":"IF(DY133<=EB$5, HLOOKUP(EA$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(EA$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.1666839836972009},177096.52194051869,1261778.4773439297]
[121,2071,{"$f":"OFFSET('2012 NIA Shipments Data'!$R$14,A134,0)*$C$7","v":0},789.03968005708202,{"$f":"SUMPRODUCT(C134:OFFSET(C134,-MIN(A134,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A134,60),0))","v":102.33152901301548},0,0,{"$f":"SUMPRODUCT(F134:OFFSET(F134,-MIN($A134,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A134,60),0))","v":789.03968005708248},{"$f":"IF(H134>0, SUMPRODUCT(G134:OFFSET(G134,-MIN($A134,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A134,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A134,60),0)) / H134, 0)","v":0.53380477360024359},2572574.1922278646,12943379.934953192,null,null,null,2071,0,116.86127213354872,15.155882475982716,0,0,{"$f":"SUMPRODUCT(S134:OFFSET(S134,-MIN($A134,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A134,60),0))","v":116.86127213354878},{"$f":"IF(U134>0, SUMPRODUCT(T134:OFFSET(T134,-MIN($A134,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A134,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A134,60),0)) / U134, 0)","v":0.53380477360024359},427625.25126837473,1373172.6904828579,null,null,null,2071,0,5.7685632690575153,0.74813208315235757,0,0,{"$f":"SUMPRODUCT(AF134:OFFSET(AF134,-MIN($A134,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A134,60),0))","v":5.7685632690575188},{"$f":"IF(AH134>0, SUMPRODUCT(AG134:OFFSET(AG134,-MIN($A134,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A134,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A134,60),0)) / AH134, 0)","v":0.53380477360024348},{"$f":"IF(AB134<=AE$5, HLOOKUP(AD$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(AD$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":2.211934776964787},{"$f":"IF(AB134<=AE$5, HLOOKUP(AD$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(AD$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":1.9298290294090306},31849.967218495298,97519.305886382339,null,null,null,2071,0,111.09270886449121,14.407750392830359,0,0,{"$f":"SUMPRODUCT(AU134:OFFSET(AU134,-MIN($A134,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A134,60),0))","v":111.09270886449127},{"$f":"IF(AW134>0, SUMPRODUCT(AV134:OFFSET(AV134,-MIN($A134,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A134,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A134,60),0)) / AW134, 0)","v":0.53380477360024359},{"$f":"IF(AQ134<=AT$5, HLOOKUP(AS$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(AS$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.4272304409528489},{"$f":"IF(AQ134<=AT$5, HLOOKUP(AS$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(AS$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":1.3108198906717603},395775.28404987941,1275653.3845964756,null,null,null,2071,0,613.8936276130305,79.616621511916208,0,0,{"$f":"SUMPRODUCT(BJ134:OFFSET(BJ134,-MIN($A134,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A134,60),0))","v":613.89362761303084},{"$f":"IF(BL134>0, SUMPRODUCT(BK134:OFFSET(BK134,-MIN($A134,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A134,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A134,60),0)) / BL134, 0)","v":0.53380477360024359},1982788.5183983452,10463730.443600511,null,null,null,2071,0,9.4251399031395167,1.2223580154803835,0,0,{"$f":"SUMPRODUCT(BW134:OFFSET(BW134,-MIN($A134,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A134,60),0))","v":9.425139903139522},{"$f":"IF(BY134>0, SUMPRODUCT(BX134:OFFSET(BX134,-MIN($A134,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A134,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A134,60),0)) / BY134, 0)","v":0.53380477360024359},{"$f":"IF(BS134<=BV$5, HLOOKUP(BU$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":2.1336021750922267},{"$f":"IF(BS134<=BV$5, HLOOKUP(BU$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.6243128166870613},50196.133237357593,216674.35531464859,null,null,null,2071,0,604.46848770989095,78.394263496435826,0,0,{"$f":"SUMPRODUCT(CL134:OFFSET(CL134,-MIN($A134,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A134,60),0))","v":604.46848770989129},{"$f":"IF(CN134>0, SUMPRODUCT(CM134:OFFSET(CM134,-MIN($A134,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A134,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A134,60),0)) / CN134, 0)","v":0.53380477360024359},{"$f":"IF(CH134<=CK$5, HLOOKUP(CJ$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(CJ$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.2808479761733533},{"$f":"IF(CH134<=CK$5, HLOOKUP(CJ$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(CJ$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":1.9351798894457173},1932592.3851609877,10247056.088285863,null,null,null,2071,0,58.284780310502825,7.5590250251165676,0,0,{"$f":"SUMPRODUCT(DA134:OFFSET(DA134,-MIN($A134,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A134,60),0))","v":58.28478031050286},{"$f":"IF(DC134>0, SUMPRODUCT(DB134:OFFSET(DB134,-MIN($A134,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A134,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A134,60),0)) / DC134, 0)","v":0.53380477360024359},162160.42256114451,1106476.8008698227,null,null,null,2071,0,2.5111752728567714E-2,3.2567741748110745E-3,0,0,{"$f":"SUMPRODUCT(DN134:OFFSET(DN134,-MIN($A134,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A134,60),0))","v":2.5111752728567728E-2},{"$f":"IF(DP134>0, SUMPRODUCT(DO134:OFFSET(DO134,-MIN($A134,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A134,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A134,60),0)) / DP134, 0)","v":0.53380477360024359},{"$f":"IF(DJ134<=DM$5, HLOOKUP(DL$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(DL$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.7273666082076142},{"$f":"IF(DJ134<=DM$5, HLOOKUP(DL$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(DL$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":3.1796397018677331},108.27558997627231,699.45381540293647,null,null,null,2071,0,58.259668557774255,7.5557682509417559,0,0,{"$f":"SUMPRODUCT(EC134:OFFSET(EC134,-MIN($A134,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A134,60),0))","v":58.25966855777429},{"$f":"IF(EE134>0, SUMPRODUCT(ED134:OFFSET(ED134,-MIN($A134,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A134,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A134,60),0)) / EE134, 0)","v":0.53380477360024348},{"$f":"IF(DY134<=EB$5, HLOOKUP(EA$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(EA$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.1143401205985863},{"$f":"IF(DY134<=EB$5, HLOOKUP(EA$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(EA$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.1666839836972009},162052.14697116823,1105777.3470544198]
[122,2072,{"$f":"OFFSET('2012 NIA Shipments Data'!$R$14,A135,0)*$C$7","v":0},686.70815104406654,{"$f":"SUMPRODUCT(C135:OFFSET(C135,-MIN(A135,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A135,60),0))","v":93.40265828213812},0,0,{"$f":"SUMPRODUCT(F135:OFFSET(F135,-MIN($A135,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A135,60),0))","v":686.70815104406711},{"$f":"IF(H135>0, SUMPRODUCT(G135:OFFSET(G135,-MIN($A135,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A135,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A135,60),0)) / H135, 0)","v":0.5453676843906069},2336980.8909485759,11264737.031665586,null,null,null,2072,0,101.705389657566,13.833465848911628,0,0,{"$f":"SUMPRODUCT(S135:OFFSET(S135,-MIN($A135,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A135,60),0))","v":101.70538965756607},{"$f":"IF(U135>0, SUMPRODUCT(T135:OFFSET(T135,-MIN($A135,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A135,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A135,60),0)) / U135, 0)","v":0.54536768439060712},388463.83661954955,1195084.231096555,null,null,null,2072,0,5.0204311859051574,0.68285430684511828,0,0,{"$f":"SUMPRODUCT(AF135:OFFSET(AF135,-MIN($A135,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A135,60),0))","v":5.02043118590516},{"$f":"IF(AH135>0, SUMPRODUCT(AG135:OFFSET(AG135,-MIN($A135,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A135,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A135,60),0)) / AH135, 0)","v":0.54536768439060712},{"$f":"IF(AB135<=AE$5, HLOOKUP(AD$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(AD$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":2.211934776964787},{"$f":"IF(AB135<=AE$5, HLOOKUP(AD$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(AD$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":1.9298290294090306},28933.184897770767,84871.906862141201,null,null,null,2072,0,96.684958471660849,13.15061154206651,0,0,{"$f":"SUMPRODUCT(AU135:OFFSET(AU135,-MIN($A135,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A135,60),0))","v":96.68495847166092},{"$f":"IF(AW135>0, SUMPRODUCT(AV135:OFFSET(AV135,-MIN($A135,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A135,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A135,60),0)) / AW135, 0)","v":0.54536768439060712},{"$f":"IF(AQ135<=AT$5, HLOOKUP(AS$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(AS$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.4272304409528489},{"$f":"IF(AQ135<=AT$5, HLOOKUP(AS$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(AS$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":1.3108198906717603},359530.65172177879,1110212.3242344139,null,null,null,2072,0,534.27700610111435,72.669725199845345,0,0,{"$f":"SUMPRODUCT(BJ135:OFFSET(BJ135,-MIN($A135,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A135,60),0))","v":534.27700610111469},{"$f":"IF(BL135>0, SUMPRODUCT(BK135:OFFSET(BK135,-MIN($A135,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A135,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A135,60),0)) / BL135, 0)","v":0.54536768439060701},1801207.0914372059,9106676.3403186407,null,null,null,2072,0,8.2027818876591354,1.1157019651668194,0,0,{"$f":"SUMPRODUCT(BW135:OFFSET(BW135,-MIN($A135,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A135,60),0))","v":8.202781887659139},{"$f":"IF(BY135>0, SUMPRODUCT(BX135:OFFSET(BX135,-MIN($A135,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A135,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A135,60),0)) / BY135, 0)","v":0.54536768439060701},{"$f":"IF(BS135<=BV$5, HLOOKUP(BU$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":2.1336021750922267},{"$f":"IF(BS135<=BV$5, HLOOKUP(BU$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.6243128166870613},45599.230735353223,188573.59100878594,null,null,null,2072,0,526.07422421345518,71.554023234678525,0,0,{"$f":"SUMPRODUCT(CL135:OFFSET(CL135,-MIN($A135,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A135,60),0))","v":526.07422421345552},{"$f":"IF(CN135>0, SUMPRODUCT(CM135:OFFSET(CM135,-MIN($A135,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A135,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A135,60),0)) / CN135, 0)","v":0.54536768439060701},{"$f":"IF(CH135<=CK$5, HLOOKUP(CJ$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(CJ$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.2808479761733533},{"$f":"IF(CH135<=CK$5, HLOOKUP(CJ$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(CJ$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":1.9351798894457173},1755607.8607018527,8918102.7493098546,null,null,null,2072,0,50.725755285386256,6.8994672333811549,0,0,{"$f":"SUMPRODUCT(DA135:OFFSET(DA135,-MIN($A135,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A135,60),0))","v":50.725755285386292},{"$f":"IF(DC135>0, SUMPRODUCT(DB135:OFFSET(DB135,-MIN($A135,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A135,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A135,60),0)) / DC135, 0)","v":0.54536768439060701},147309.96289182021,962976.46025039069,null,null,null,2072,0,2.1854978553756638E-2,2.9726064712008869E-3,0,0,{"$f":"SUMPRODUCT(DN135:OFFSET(DN135,-MIN($A135,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A135,60),0))","v":2.1854978553756656E-2},{"$f":"IF(DP135>0, SUMPRODUCT(DO135:OFFSET(DO135,-MIN($A135,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A135,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A135,60),0)) / DP135, 0)","v":0.5453676843906069},{"$f":"IF(DJ135<=DM$5, HLOOKUP(DL$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(DL$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.7273666082076142},{"$f":"IF(DJ135<=DM$5, HLOOKUP(DL$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(DL$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":3.1796397018677331},98.35983953162453,608.74078763861439,null,null,null,2072,0,50.703900306832494,6.8964946269099539,0,0,{"$f":"SUMPRODUCT(EC135:OFFSET(EC135,-MIN($A135,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A135,60),0))","v":50.703900306832523},{"$f":"IF(EE135>0, SUMPRODUCT(ED135:OFFSET(ED135,-MIN($A135,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A135,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A135,60),0)) / EE135, 0)","v":0.54536768439060712},{"$f":"IF(DY135<=EB$5, HLOOKUP(EA$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(EA$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.1143401205985863},{"$f":"IF(DY135<=EB$5, HLOOKUP(EA$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(EA$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.1666839836972009},147211.60305228858,962367.71946275211]
[123,2073,{"$f":"OFFSET('2012 NIA Shipments Data'!$R$14,A136,0)*$C$7","v":0},593.30549276192846,{"$f":"SUMPRODUCT(C136:OFFSET(C136,-MIN(A136,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A136,60),0))","v":84.645518504039799},0,0,{"$f":"SUMPRODUCT(F136:OFFSET(F136,-MIN($A136,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A136,60),0))","v":593.30549276192892},{"$f":"IF(H136>0, SUMPRODUCT(G136:OFFSET(G136,-MIN($A136,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A136,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A136,60),0)) / H136, 0)","v":0.55704239235255992},2106488.1572679244,9732563.0185755771,null,null,null,2073,0,87.871923808654387,12.536483554376279,0,0,{"$f":"SUMPRODUCT(S136:OFFSET(S136,-MIN($A136,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A136,60),0))","v":87.871923808654444},{"$f":"IF(U136>0, SUMPRODUCT(T136:OFFSET(T136,-MIN($A136,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A136,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A136,60),0)) / U136, 0)","v":0.55704239235255992},350150.26204762777,1032534.7639236803,null,null,null,2073,0,4.3375768790600393,0.61883203249982055,0,0,{"$f":"SUMPRODUCT(AF136:OFFSET(AF136,-MIN($A136,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A136,60),0))","v":4.3375768790600429},{"$f":"IF(AH136>0, SUMPRODUCT(AG136:OFFSET(AG136,-MIN($A136,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A136,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A136,60),0)) / AH136, 0)","v":0.55704239235255992},{"$f":"IF(AB136<=AE$5, HLOOKUP(AD$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(AD$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":2.211934776964787},{"$f":"IF(AB136<=AE$5, HLOOKUP(AD$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(AD$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":1.9298290294090306},26079.550575383113,73328.048379690605,null,null,null,2073,0,83.534346929594349,11.917651521876458,0,0,{"$f":"SUMPRODUCT(AU136:OFFSET(AU136,-MIN($A136,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A136,60),0))","v":83.53434692959442},{"$f":"IF(AW136>0, SUMPRODUCT(AV136:OFFSET(AV136,-MIN($A136,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A136,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A136,60),0)) / AW136, 0)","v":0.55704239235255981},{"$f":"IF(AQ136<=AT$5, HLOOKUP(AS$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(AS$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.4272304409528489},{"$f":"IF(AQ136<=AT$5, HLOOKUP(AS$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(AS$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":1.3108198906717603},324070.71147224464,959206.71554398967,null,null,null,2073,0,461.60728090126901,65.856440086602078,0,0,{"$f":"SUMPRODUCT(BJ136:OFFSET(BJ136,-MIN($A136,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A136,60),0))","v":461.60728090126929},{"$f":"IF(BL136>0, SUMPRODUCT(BK136:OFFSET(BK136,-MIN($A136,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A136,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A136,60),0)) / BL136, 0)","v":0.55704239235256015},1623556.8812714645,7868031.1065208679,null,null,null,2073,0,7.0870799224923156,1.0110972543442232,0,0,{"$f":"SUMPRODUCT(BW136:OFFSET(BW136,-MIN($A136,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A136,60),0))","v":7.0870799224923209},{"$f":"IF(BY136>0, SUMPRODUCT(BX136:OFFSET(BX136,-MIN($A136,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A136,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A136,60),0)) / BY136, 0)","v":0.55704239235255992},{"$f":"IF(BS136<=BV$5, HLOOKUP(BU$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":2.1336021750922267},{"$f":"IF(BS136<=BV$5, HLOOKUP(BU$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.6243128166870613},41101.850638393917,162924.74053970358,null,null,null,2073,0,454.5202009787767,64.845342832257856,0,0,{"$f":"SUMPRODUCT(CL136:OFFSET(CL136,-MIN($A136,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A136,60),0))","v":454.52020097877698},{"$f":"IF(CN136>0, SUMPRODUCT(CM136:OFFSET(CM136,-MIN($A136,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A136,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A136,60),0)) / CN136, 0)","v":0.55704239235256003},{"$f":"IF(CH136<=CK$5, HLOOKUP(CJ$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(CJ$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.2808479761733533},{"$f":"IF(CH136<=CK$5, HLOOKUP(CJ$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(CJ$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":1.9351798894457173},1582455.0306330705,7705106.3659811644,null,null,null,2073,0,43.826288052005104,6.2525948630614501,0,0,{"$f":"SUMPRODUCT(DA136:OFFSET(DA136,-MIN($A136,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A136,60),0))","v":43.82628805200514},{"$f":"IF(DC136>0, SUMPRODUCT(DB136:OFFSET(DB136,-MIN($A136,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A136,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A136,60),0)) / DC136, 0)","v":0.55704239235255992},132781.013948832,831997.14813102991,null,null,null,2073,0,1.8882372082555752E-2,2.6939042281131876E-3,0,0,{"$f":"SUMPRODUCT(DN136:OFFSET(DN136,-MIN($A136,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A136,60),0))","v":1.8882372082555766E-2},{"$f":"IF(DP136>0, SUMPRODUCT(DO136:OFFSET(DO136,-MIN($A136,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A136,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A136,60),0)) / DP136, 0)","v":0.55704239235256003},{"$f":"IF(DJ136<=DM$5, HLOOKUP(DL$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(DL$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.7273666082076142},{"$f":"IF(DJ136<=DM$5, HLOOKUP(DL$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(DL$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":3.1796397018677331},88.65876393197253,525.94286586680698,null,null,null,2073,0,43.807405679922546,6.2499009588333365,0,0,{"$f":"SUMPRODUCT(EC136:OFFSET(EC136,-MIN($A136,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A136,60),0))","v":43.807405679922581},{"$f":"IF(EE136>0, SUMPRODUCT(ED136:OFFSET(ED136,-MIN($A136,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A136,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A136,60),0)) / EE136, 0)","v":0.55704239235255992},{"$f":"IF(DY136<=EB$5, HLOOKUP(EA$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(EA$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.1143401205985863},{"$f":"IF(DY136<=EB$5, HLOOKUP(EA$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(EA$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.1666839836972009},132692.35518490002,831471.20526516309]
[124,2074,{"$f":"OFFSET('2012 NIA Shipments Data'!$R$14,A137,0)*$C$7","v":0},508.65997425788868,{"$f":"SUMPRODUCT(C137:OFFSET(C137,-MIN(A137,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A137,60),0))","v":76.117137144964005},0,0,{"$f":"SUMPRODUCT(F137:OFFSET(F137,-MIN($A137,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A137,60),0))","v":508.65997425788908},{"$f":"IF(H137>0, SUMPRODUCT(G137:OFFSET(G137,-MIN($A137,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A137,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A137,60),0)) / H137, 0)","v":0.56884518500536296},1883301.6885367644,8344040.8270051396,null,null,null,2074,0,75.335440254278112,11.273381685038681,0,0,{"$f":"SUMPRODUCT(S137:OFFSET(S137,-MIN($A137,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A137,60),0))","v":75.335440254278168},{"$f":"IF(U137>0, SUMPRODUCT(T137:OFFSET(T137,-MIN($A137,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A137,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A137,60),0)) / U137, 0)","v":0.56884518500536285},313051.16882839153,885225.42407767859,null,null,null,2074,0,3.7187448465602189,0.55648218027322482,0,0,{"$f":"SUMPRODUCT(AF137:OFFSET(AF137,-MIN($A137,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A137,60),0))","v":3.718744846560222},{"$f":"IF(AH137>0, SUMPRODUCT(AG137:OFFSET(AG137,-MIN($A137,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A137,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A137,60),0)) / AH137, 0)","v":0.56884518500536285},{"$f":"IF(AB137<=AE$5, HLOOKUP(AD$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(AD$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":2.211934776964787},{"$f":"IF(AB137<=AE$5, HLOOKUP(AD$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(AD$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":1.9298290294090306},23316.372069521181,62866.505798828606,null,null,null,2074,0,71.616695407717899,10.716899504765456,0,0,{"$f":"SUMPRODUCT(AU137:OFFSET(AU137,-MIN($A137,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A137,60),0))","v":71.616695407717941},{"$f":"IF(AW137>0, SUMPRODUCT(AV137:OFFSET(AV137,-MIN($A137,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A137,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A137,60),0)) / AW137, 0)","v":0.56884518500536296},{"$f":"IF(AQ137<=AT$5, HLOOKUP(AS$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(AS$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.4272304409528489},{"$f":"IF(AQ137<=AT$5, HLOOKUP(AS$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(AS$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":1.3108198906717603},289734.79675887036,822358.91827885003,null,null,null,2074,0,395.75084081466696,59.221135041092033,0,0,{"$f":"SUMPRODUCT(BJ137:OFFSET(BJ137,-MIN($A137,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A137,60),0))","v":395.75084081466719},{"$f":"IF(BL137>0, SUMPRODUCT(BK137:OFFSET(BK137,-MIN($A137,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A137,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A137,60),0)) / BL137, 0)","v":0.56884518500536296},1451537.9093798196,6745517.3581362553,null,null,null,2074,0,6.0759826681480931,0.90922508050018858,0,0,{"$f":"SUMPRODUCT(BW137:OFFSET(BW137,-MIN($A137,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A137,60),0))","v":6.0759826681480975},{"$f":"IF(BY137>0, SUMPRODUCT(BX137:OFFSET(BX137,-MIN($A137,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A137,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A137,60),0)) / BY137, 0)","v":0.56884518500536296},{"$f":"IF(BS137<=BV$5, HLOOKUP(BU$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":2.1336021750922267},{"$f":"IF(BS137<=BV$5, HLOOKUP(BU$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.6243128166870613},36747.030569433096,139680.645704308,null,null,null,2074,0,389.67485814651889,58.311909960591841,0,0,{"$f":"SUMPRODUCT(CL137:OFFSET(CL137,-MIN($A137,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A137,60),0))","v":389.67485814651917},{"$f":"IF(CN137>0, SUMPRODUCT(CM137:OFFSET(CM137,-MIN($A137,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A137,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A137,60),0)) / CN137, 0)","v":0.56884518500536285},{"$f":"IF(CH137<=CK$5, HLOOKUP(CJ$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(CJ$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.2808479761733533},{"$f":"IF(CH137<=CK$5, HLOOKUP(CJ$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(CJ$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":1.9351798894457173},1414790.8788103866,6605836.7124319477,null,null,null,2074,0,37.573693188943651,5.6226204188332964,0,0,{"$f":"SUMPRODUCT(DA137:OFFSET(DA137,-MIN($A137,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A137,60),0))","v":37.573693188943679},{"$f":"IF(DC137>0, SUMPRODUCT(DB137:OFFSET(DB137,-MIN($A137,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A137,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A137,60),0)) / DC137, 0)","v":0.56884518500536307},118712.61032855314,713298.04479120579,null,null,null,2074,0,1.6188467854442563E-2,2.4224823854898303E-3,0,0,{"$f":"SUMPRODUCT(DN137:OFFSET(DN137,-MIN($A137,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A137,60),0))","v":1.6188467854442577E-2},{"$f":"IF(DP137>0, SUMPRODUCT(DO137:OFFSET(DO137,-MIN($A137,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A137,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A137,60),0)) / DP137, 0)","v":0.56884518500536285},{"$f":"IF(DJ137<=DM$5, HLOOKUP(DL$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(DL$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.7273666082076142},{"$f":"IF(DJ137<=DM$5, HLOOKUP(DL$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(DL$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":3.1796397018677331},79.26519749972141,450.90781709698177,null,null,null,2074,0,37.557504721089209,5.6201979364478065,0,0,{"$f":"SUMPRODUCT(EC137:OFFSET(EC137,-MIN($A137,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A137,60),0))","v":37.557504721089245},{"$f":"IF(EE137>0, SUMPRODUCT(ED137:OFFSET(ED137,-MIN($A137,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A137,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A137,60),0)) / EE137, 0)","v":0.56884518500536285},{"$f":"IF(DY137<=EB$5, HLOOKUP(EA$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(EA$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.1143401205985863},{"$f":"IF(DY137<=EB$5, HLOOKUP(EA$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(EA$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.1666839836972009},118633.34513105341,712847.13697410875]
[125,2075,{"$f":"OFFSET('2012 NIA Shipments Data'!$R$14,A138,0)*$C$7","v":0},432.54283711292464,{"$f":"SUMPRODUCT(C138:OFFSET(C138,-MIN(A138,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A138,60),0))","v":67.877205724992393},0,{"$f":"F138","v":0},{"$f":"SUMPRODUCT(F138:OFFSET(F138,-MIN($A138,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A138,60),0))","v":432.54283711292504},{"$f":"IF(H138>0, SUMPRODUCT(G138:OFFSET(G138,-MIN($A138,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A138,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A138,60),0)) / H138, 0)","v":0.58074503696852953},1669184.3212113248,7095417.9116697107,null,null,null,2075,0,64.062058569239426,10.053000895112604,0,0,{"$f":"SUMPRODUCT(S138:OFFSET(S138,-MIN($A138,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A138,60),0))","v":64.062058569239483},{"$f":"IF(U138>0, SUMPRODUCT(T138:OFFSET(T138,-MIN($A138,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A138,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A138,60),0)) / U138, 0)","v":0.58074503696852953},277459.58383928344,752758.10127124982,null,null,null,2075,0,3.1622626662869937,0.4962411468623798,0,0,{"$f":"SUMPRODUCT(AF138:OFFSET(AF138,-MIN($A138,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A138,60),0))","v":3.1622626662869973},{"$f":"IF(AH138>0, SUMPRODUCT(AG138:OFFSET(AG138,-MIN($A138,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A138,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A138,60),0)) / AH138, 0)","v":0.58074503696852953},{"$f":"IF(AB138<=AE$5, HLOOKUP(AD$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(AD$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":2.211934776964787},{"$f":"IF(AB138<=AE$5, HLOOKUP(AD$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(AD$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":1.9298290294090306},20665.474322498412,53459.006318069347,null,null,null,2075,0,60.899795902952434,9.556759748250224,0,0,{"$f":"SUMPRODUCT(AU138:OFFSET(AU138,-MIN($A138,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A138,60),0))","v":60.899795902952491},{"$f":"IF(AW138>0, SUMPRODUCT(AV138:OFFSET(AV138,-MIN($A138,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A138,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A138,60),0)) / AW138, 0)","v":0.58074503696852953},{"$f":"IF(AQ138<=AT$5, HLOOKUP(AS$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(AS$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.4272304409528489},{"$f":"IF(AQ138<=AT$5, HLOOKUP(AS$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(AS$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":1.3108198906717603},256794.10951678501,699299.09495318052,null,null,null,2075,0,336.5297057735749,52.810251636187708,0,0,{"$f":"SUMPRODUCT(BJ138:OFFSET(BJ138,-MIN($A138,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A138,60),0))","v":336.52970577357519},{"$f":"IF(BL138>0, SUMPRODUCT(BK138:OFFSET(BK138,-MIN($A138,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A138,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A138,60),0)) / BL138, 0)","v":0.58074503696852964},1286508.8661727509,5736101.4499707036,null,null,null,2075,0,5.1667575876479042,0.81079846345110795,0,0,{"$f":"SUMPRODUCT(BW138:OFFSET(BW138,-MIN($A138,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A138,60),0))","v":5.1667575876479086},{"$f":"IF(BY138>0, SUMPRODUCT(BX138:OFFSET(BX138,-MIN($A138,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A138,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A138,60),0)) / BY138, 0)","v":0.58074503696852964},{"$f":"IF(BS138<=BV$5, HLOOKUP(BU$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":2.1336021750922267},{"$f":"IF(BS138<=BV$5, HLOOKUP(BU$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.6243128166870613},32569.167038355572,118778.48826390067,null,null,null,2075,0,331.362948185927,51.999453172736601,0,0,{"$f":"SUMPRODUCT(CL138:OFFSET(CL138,-MIN($A138,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A138,60),0))","v":331.36294818592728},{"$f":"IF(CN138>0, SUMPRODUCT(CM138:OFFSET(CM138,-MIN($A138,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A138,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A138,60),0)) / CN138, 0)","v":0.58074503696852964},{"$f":"IF(CH138<=CK$5, HLOOKUP(CJ$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(CJ$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.2808479761733533},{"$f":"IF(CH138<=CK$5, HLOOKUP(CJ$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(CJ$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":1.9351798894457173},1253939.6991343955,5617322.9617068032,null,null,null,2075,0,31.951072770110354,5.0139531936920836,0,0,{"$f":"SUMPRODUCT(DA138:OFFSET(DA138,-MIN($A138,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A138,60),0))","v":31.951072770110386},{"$f":"IF(DC138>0, SUMPRODUCT(DB138:OFFSET(DB138,-MIN($A138,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A138,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A138,60),0)) / DC138, 0)","v":0.58074503696852942},105215.87119929043,606558.36042775738,null,null,null,2075,0,1.3765985468952732E-2,2.1602406686933905E-3,0,0,{"$f":"SUMPRODUCT(DN138:OFFSET(DN138,-MIN($A138,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A138,60),0))","v":1.3765985468952746E-2},{"$f":"IF(DP138>0, SUMPRODUCT(DO138:OFFSET(DO138,-MIN($A138,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A138,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A138,60),0)) / DP138, 0)","v":0.58074503696852964},{"$f":"IF(DJ138<=DM$5, HLOOKUP(DL$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(DL$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.7273666082076142},{"$f":"IF(DJ138<=DM$5, HLOOKUP(DL$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(DL$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":3.1796397018677331},70.253335240755447,383.43285564796815,null,null,null,2075,0,31.9373067846414,5.0117929530233898,0,0,{"$f":"SUMPRODUCT(EC138:OFFSET(EC138,-MIN($A138,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A138,60),0))","v":31.937306784641436},{"$f":"IF(EE138>0, SUMPRODUCT(ED138:OFFSET(ED138,-MIN($A138,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A138,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A138,60),0)) / EE138, 0)","v":0.58074503696852942},{"$f":"IF(DY138<=EB$5, HLOOKUP(EA$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(EA$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.1143401205985863},{"$f":"IF(DY138<=EB$5, HLOOKUP(EA$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(EA$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.1666839836972009},105145.61786404967,606174.92757210939]
[126,2076,{"$f":"OFFSET('2012 NIA Shipments Data'!$R$14,A139,0)*$C$7","v":0},364.66563138793225,{"$f":"SUMPRODUCT(C139:OFFSET(C139,-MIN(A139,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A139,60),0))","v":60.006052091374904},0,{"$f":"F139","v":0},{"$f":"SUMPRODUCT(F139:OFFSET(F139,-MIN($A139,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A139,60),0))","v":364.66563138793271},{"$f":"IF(H139>0, SUMPRODUCT(G139:OFFSET(G139,-MIN($A139,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A139,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A139,60),0)) / H139, 0)","v":0.59270255275551764},1465792.8129618943,5981962.5496301278,null,null,null,2076,0,54.009057674126822,8.8872381964399576,0,0,{"$f":"SUMPRODUCT(S139:OFFSET(S139,-MIN($A139,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A139,60),0))","v":54.009057674126879},{"$f":"IF(U139>0, SUMPRODUCT(T139:OFFSET(T139,-MIN($A139,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A139,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A139,60),0)) / U139, 0)","v":0.59270255275551764},243650.90104841115,634630.8035400341,null,null,null,2076,0,2.6660215194246142,0.43869619838436447,0,0,{"$f":"SUMPRODUCT(AF139:OFFSET(AF139,-MIN($A139,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A139,60),0))","v":2.6660215194246173},{"$f":"IF(AH139>0, SUMPRODUCT(AG139:OFFSET(AG139,-MIN($A139,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A139,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A139,60),0)) / AH139, 0)","v":0.59270255275551764},{"$f":"IF(AB139<=AE$5, HLOOKUP(AD$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(AD$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":2.211934776964787},{"$f":"IF(AB139<=AE$5, HLOOKUP(AD$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(AD$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":1.9298290294090306},18147.368959459422,45069.899717841632,null,null,null,2076,0,51.343036154702212,8.4485419980555942,0,0,{"$f":"SUMPRODUCT(AU139:OFFSET(AU139,-MIN($A139,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A139,60),0))","v":51.343036154702268},{"$f":"IF(AW139>0, SUMPRODUCT(AV139:OFFSET(AV139,-MIN($A139,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A139,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A139,60),0)) / AW139, 0)","v":0.59270255275551764},{"$f":"IF(AQ139<=AT$5, HLOOKUP(AS$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(AS$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.4272304409528489},{"$f":"IF(AQ139<=AT$5, HLOOKUP(AS$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(AS$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":1.3108198906717603},225503.53208895173,589560.90382219246,null,null,null,2076,0,283.71945413738717,46.686287050159088,0,0,{"$f":"SUMPRODUCT(BJ139:OFFSET(BJ139,-MIN($A139,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A139,60),0))","v":283.71945413738752},{"$f":"IF(BL139>0, SUMPRODUCT(BK139:OFFSET(BK139,-MIN($A139,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A139,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A139,60),0)) / BL139, 0)","v":0.59270255275551764},1129746.6827865264,4835958.1467596982,null,null,null,2076,0,4.3559591241967954,0.71677692553481098,0,0,{"$f":"SUMPRODUCT(BW139:OFFSET(BW139,-MIN($A139,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A139,60),0))","v":4.3559591241967999},{"$f":"IF(BY139>0, SUMPRODUCT(BX139:OFFSET(BX139,-MIN($A139,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A139,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A139,60),0)) / BY139, 0)","v":0.59270255275551764},{"$f":"IF(BS139<=BV$5, HLOOKUP(BU$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":2.1336021750922267},{"$f":"IF(BS139<=BV$5, HLOOKUP(BU$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.6243128166870613},28600.586743070049,100139.05838128878,null,null,null,2076,0,279.3634950131904,45.969510124624279,0,0,{"$f":"SUMPRODUCT(CL139:OFFSET(CL139,-MIN($A139,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A139,60),0))","v":279.36349501319069},{"$f":"IF(CN139>0, SUMPRODUCT(CM139:OFFSET(CM139,-MIN($A139,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A139,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A139,60),0)) / CN139, 0)","v":0.59270255275551775},{"$f":"IF(CH139<=CK$5, HLOOKUP(CJ$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(CJ$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.2808479761733533},{"$f":"IF(CH139<=CK$5, HLOOKUP(CJ$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(CJ$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":1.9351798894457173},1101146.0960434563,4735819.0883784089,null,null,null,2076,0,26.937119576418272,4.4325268447758637,0,0,{"$f":"SUMPRODUCT(DA139:OFFSET(DA139,-MIN($A139,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A139,60),0))","v":26.937119576418301},{"$f":"IF(DC139>0, SUMPRODUCT(DB139:OFFSET(DB139,-MIN($A139,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A139,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A139,60),0)) / DC139, 0)","v":0.59270255275551764},92395.229126956852,511373.59933039523,null,null,null,2076,0,1.1605744800259343E-2,1.9097355689730946E-3,0,0,{"$f":"SUMPRODUCT(DN139:OFFSET(DN139,-MIN($A139,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A139,60),0))","v":1.1605744800259356E-2},{"$f":"IF(DP139>0, SUMPRODUCT(DO139:OFFSET(DO139,-MIN($A139,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A139,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A139,60),0)) / DP139, 0)","v":0.59270255275551764},{"$f":"IF(DJ139<=DM$5, HLOOKUP(DL$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(DL$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.7273666082076142},{"$f":"IF(DJ139<=DM$5, HLOOKUP(DL$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(DL$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":3.1796397018677331},61.692907472178817,323.26228156505096,null,null,null,2076,0,26.925513831618012,4.4306171092068904,0,0,{"$f":"SUMPRODUCT(EC139:OFFSET(EC139,-MIN($A139,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A139,60),0))","v":26.925513831618044},{"$f":"IF(EE139>0, SUMPRODUCT(ED139:OFFSET(ED139,-MIN($A139,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A139,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A139,60),0)) / EE139, 0)","v":0.59270255275551764},{"$f":"IF(DY139<=EB$5, HLOOKUP(EA$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(EA$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.1143401205985863},{"$f":"IF(DY139<=EB$5, HLOOKUP(EA$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(EA$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.1666839836972009},92333.536219484668,511050.33704883017]
[127,2077,{"$f":"OFFSET('2012 NIA Shipments Data'!$R$14,A140,0)*$C$7","v":0},304.65957929655735,{"$f":"SUMPRODUCT(C140:OFFSET(C140,-MIN(A140,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A140,60),0))","v":52.55983873295142},0,{"$f":"F140","v":0},{"$f":"SUMPRODUCT(F140:OFFSET(F140,-MIN($A140,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A140,60),0))","v":304.65957929655775},{"$f":"IF(H140>0, SUMPRODUCT(G140:OFFSET(G140,-MIN($A140,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A140,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A140,60),0)) / H140, 0)","v":0.60469710579213665},1274661.2288272851,4997625.3226872822,null,null,null,2077,0,45.121819477686863,7.7844115736011155,0,0,{"$f":"SUMPRODUCT(S140:OFFSET(S140,-MIN($A140,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A140,60),0))","v":45.12181947768692},{"$f":"IF(U140>0, SUMPRODUCT(T140:OFFSET(T140,-MIN($A140,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A140,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A140,60),0)) / U140, 0)","v":0.60469710579213665},211880.1198838439,530201.74366105977,null,null,null,2077,0,2.2273253210402495,0.38425793126215885,0,0,{"$f":"SUMPRODUCT(AF140:OFFSET(AF140,-MIN($A140,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A140,60),0))","v":2.2273253210402526},{"$f":"IF(AH140>0, SUMPRODUCT(AG140:OFFSET(AG140,-MIN($A140,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A140,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A140,60),0)) / AH140, 0)","v":0.60469710579213665},{"$f":"IF(AB140<=AE$5, HLOOKUP(AD$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(AD$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":2.211934776964787},{"$f":"IF(AB140<=AE$5, HLOOKUP(AD$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(AD$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":1.9298290294090306},15781.04859929343,37653.607867335908,null,null,null,2077,0,42.894494156646616,7.4001536423389567,0,0,{"$f":"SUMPRODUCT(AU140:OFFSET(AU140,-MIN($A140,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A140,60),0))","v":42.894494156646672},{"$f":"IF(AW140>0, SUMPRODUCT(AV140:OFFSET(AV140,-MIN($A140,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A140,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A140,60),0)) / AW140, 0)","v":0.60469710579213654},{"$f":"IF(AQ140<=AT$5, HLOOKUP(AS$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(AS$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.4272304409528489},{"$f":"IF(AQ140<=AT$5, HLOOKUP(AS$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(AS$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":1.3108198906717603},196099.07128455047,492548.13579372381,null,null,null,2077,0,237.03316708722809,40.892937176737632,0,0,{"$f":"SUMPRODUCT(BJ140:OFFSET(BJ140,-MIN($A140,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A140,60),0))","v":237.03316708722843},{"$f":"IF(BL140>0, SUMPRODUCT(BK140:OFFSET(BK140,-MIN($A140,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A140,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A140,60),0)) / BL140, 0)","v":0.60469710579213642},982433.7261105529,4040196.9576349966,null,null,null,2077,0,3.6391821986619846,0.62783133201701657,0,0,{"$f":"SUMPRODUCT(BW140:OFFSET(BW140,-MIN($A140,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A140,60),0))","v":3.6391821986619899},{"$f":"IF(BY140>0, SUMPRODUCT(BX140:OFFSET(BX140,-MIN($A140,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A140,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A140,60),0)) / BY140, 0)","v":0.60469710579213642},{"$f":"IF(BS140<=BV$5, HLOOKUP(BU$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":2.1336021750922267},{"$f":"IF(BS140<=BV$5, HLOOKUP(BU$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.6243128166870613},24871.222399731305,83661.087779182591,null,null,null,2077,0,233.39398488856611,40.265105844720615,0,0,{"$f":"SUMPRODUCT(CL140:OFFSET(CL140,-MIN($A140,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A140,60),0))","v":233.39398488856642},{"$f":"IF(CN140>0, SUMPRODUCT(CM140:OFFSET(CM140,-MIN($A140,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A140,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A140,60),0)) / CN140, 0)","v":0.60469710579213654},{"$f":"IF(CH140<=CK$5, HLOOKUP(CJ$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(CJ$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.2808479761733533},{"$f":"IF(CH140<=CK$5, HLOOKUP(CJ$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(CJ$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":1.9351798894457173},957562.50371082162,3956535.8698558141,null,null,null,2077,0,22.504592731642408,3.8824899826126744,0,0,{"$f":"SUMPRODUCT(DA140:OFFSET(DA140,-MIN($A140,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A140,60),0))","v":22.504592731642436},{"$f":"IF(DC140>0, SUMPRODUCT(DB140:OFFSET(DB140,-MIN($A140,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A140,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A140,60),0)) / DC140, 0)","v":0.60469710579213676},80347.382832888179,427226.62139122601,null,null,null,2077,0,9.6960092312862491E-3,1.672754497745649E-3,0,0,{"$f":"SUMPRODUCT(DN140:OFFSET(DN140,-MIN($A140,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A140,60),0))","v":9.6960092312862629E-3},{"$f":"IF(DP140>0, SUMPRODUCT(DO140:OFFSET(DO140,-MIN($A140,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A140,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A140,60),0)) / DP140, 0)","v":0.60469710579213654},{"$f":"IF(DJ140<=DM$5, HLOOKUP(DL$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(DL$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.7273666082076142},{"$f":"IF(DJ140<=DM$5, HLOOKUP(DL$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(DL$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":3.1796397018677331},53.648480571762612,270.06918729691085,null,null,null,2077,0,22.49489672241112,3.8808172281149287,0,0,{"$f":"SUMPRODUCT(EC140:OFFSET(EC140,-MIN($A140,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A140,60),0))","v":22.494896722411152},{"$f":"IF(EE140>0, SUMPRODUCT(ED140:OFFSET(ED140,-MIN($A140,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A140,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A140,60),0)) / EE140, 0)","v":0.60469710579213654},{"$f":"IF(DY140<=EB$5, HLOOKUP(EA$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(EA$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.1143401205985863},{"$f":"IF(DY140<=EB$5, HLOOKUP(EA$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(EA$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.1666839836972009},80293.734352316416,426956.55220392911]
[128,2078,{"$f":"OFFSET('2012 NIA Shipments Data'!$R$14,A141,0)*$C$7","v":0},252.09974056360593,{"$f":"SUMPRODUCT(C141:OFFSET(C141,-MIN(A141,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A141,60),0))","v":45.589279482128511},0,{"$f":"F141","v":0},{"$f":"SUMPRODUCT(F141:OFFSET(F141,-MIN($A141,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A141,60),0))","v":252.09974056360636},{"$f":"IF(H141>0, SUMPRODUCT(G141:OFFSET(G141,-MIN($A141,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A141,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A141,60),0)) / H141, 0)","v":0.616693873857733},1097023.2332273996,4135435.5250952998,null,null,null,2078,0,{"$f":"D141*$T$4","v":37.337407904085751},{"$f":"E141*$T$4","v":6.7520320341152038},{"$f":"F141*$T$4","v":0},{"$f":"G141*$T$4","v":0},{"$f":"SUMPRODUCT(S141:OFFSET(S141,-MIN($A141,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A141,60),0))","v":37.337407904085808},{"$f":"IF(U141>0, SUMPRODUCT(T141:OFFSET(T141,-MIN($A141,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A141,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A141,60),0)) / U141, 0)","v":0.61669387385773311},182352.30578514637,438731.39433838602,null,null,null,2078,0,{"$f":"Q141*$AG$4","v":1.8430673897780909},{"$f":"R141*$AG$4","v":0.33329710752237285},{"$f":"S141*$AG$4","v":0},{"$f":"T141*$AG$4","v":0},{"$f":"SUMPRODUCT(AF141:OFFSET(AF141,-MIN($A141,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A141,60),0))","v":1.8430673897780936},{"$f":"IF(AH141>0, SUMPRODUCT(AG141:OFFSET(AG141,-MIN($A141,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A141,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A141,60),0)) / AH141, 0)","v":0.616693873857733},{"$f":"IF(AB141<=AE$5, HLOOKUP(AD$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(AD$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":2.211934776964787},{"$f":"IF(AB141<=AE$5, HLOOKUP(AD$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(AD$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":1.9298290294090306},13581.786726221497,31157.611379089831,null,null,null,2078,0,{"$f":"Q141*$AV$4","v":35.494340514307659},{"$f":"R141*$AV$4","v":6.4187349265928315},{"$f":"S141*$AV$4","v":0},{"$f":"T141*$AV$4","v":0},{"$f":"SUMPRODUCT(AU141:OFFSET(AU141,-MIN($A141,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A141,60),0))","v":35.494340514307716},{"$f":"IF(AW141>0, SUMPRODUCT(AV141:OFFSET(AV141,-MIN($A141,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A141,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A141,60),0)) / AW141, 0)","v":0.616693873857733},{"$f":"IF(AQ141<=AT$5, HLOOKUP(AS$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(AS$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.4272304409528489},{"$f":"IF(AQ141<=AT$5, HLOOKUP(AS$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(AS$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":1.3108198906717603},168770.51905892487,407573.78295929619,null,null,null,2078,0,{"$f":"D141*$BK$4","v":196.14022991049046},{"$f":"E141*$BK$4","v":35.469658711617001},{"$f":"F141*$BK$4","v":0},{"$f":"G141*$BK$4","v":0},{"$f":"SUMPRODUCT(BJ141:OFFSET(BJ141,-MIN($A141,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A141,60),0))","v":196.1402299104908},{"$f":"IF(BL141>0, SUMPRODUCT(BK141:OFFSET(BK141,-MIN($A141,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A141,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A141,60),0)) / BL141, 0)","v":0.616693873857733},845520.83194763458,3343182.6013722932,null,null,null,2078,0,{"$f":"BH141*$BX$4","v":3.011350866644968},{"$f":"BI141*$BX$4","v":0.54456746354163588},{"$f":"BJ141*$BX$4","v":0},{"$f":"BK141*$BX$4","v":0},{"$f":"SUMPRODUCT(BW141:OFFSET(BW141,-MIN($A141,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A141,60),0))","v":3.0113508666449733},{"$f":"IF(BY141>0, SUMPRODUCT(BX141:OFFSET(BX141,-MIN($A141,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A141,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A141,60),0)) / BY141, 0)","v":0.616693873857733},{"$f":"IF(BS141<=BV$5, HLOOKUP(BU$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":2.1336021750922267},{"$f":"IF(BS141<=BV$5, HLOOKUP(BU$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.6243128166870613},21405.145299957938,69227.885671932105,null,null,null,2078,0,{"$f":"BH141*$CM$4","v":193.1288790438455},{"$f":"BI141*$CM$4","v":34.925091248075361},{"$f":"BJ141*$CM$4","v":0},{"$f":"BK141*$CM$4","v":0},{"$f":"SUMPRODUCT(CL141:OFFSET(CL141,-MIN($A141,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A141,60),0))","v":193.12887904384581},{"$f":"IF(CN141>0, SUMPRODUCT(CM141:OFFSET(CM141,-MIN($A141,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A141,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A141,60),0)) / CN141, 0)","v":0.616693873857733},{"$f":"IF(CH141<=CK$5, HLOOKUP(CJ$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(CJ$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.2808479761733533},{"$f":"IF(CH141<=CK$5, HLOOKUP(CJ$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(CJ$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":1.9351798894457173},824115.68664767663,3273954.7157003609,null,null,null,2078,0,{"$f":"D141*$DB$4","v":18.622102749029732},{"$f":"E141*$DB$4","v":3.3675887363963057},{"$f":"F141*$DB$4","v":0},{"$f":"G141*$DB$4","v":0},{"$f":"SUMPRODUCT(DA141:OFFSET(DA141,-MIN($A141,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A141,60),0))","v":18.622102749029764},{"$f":"IF(DC141>0, SUMPRODUCT(DB141:OFFSET(DB141,-MIN($A141,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A141,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A141,60),0)) / DC141, 0)","v":0.616693873857733},69150.095494618596,353521.52938462055,null,null,null,2078,0,{"$f":"CY141*$DO$4","v":8.0232547335405986E-3},{"$f":"CZ141*$DO$4","v":1.4509114590358189E-3},{"$f":"DA141*$DO$4","v":0},{"$f":"DB141*$DO$4","v":0},{"$f":"SUMPRODUCT(DN141:OFFSET(DN141,-MIN($A141,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A141,60),0))","v":8.0232547335406124E-3},{"$f":"IF(DP141>0, SUMPRODUCT(DO141:OFFSET(DO141,-MIN($A141,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A141,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A141,60),0)) / DP141, 0)","v":0.616693873857733},{"$f":"IF(DJ141<=DM$5, HLOOKUP(DL$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(DL$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.7273666082076142},{"$f":"IF(DJ141<=DM$5, HLOOKUP(DL$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(DL$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":3.1796397018677331},46.171977529056036,223.47687937132423,null,null,null,2078,0,{"$f":"CY141*$ED$4","v":18.614079494296192},{"$f":"CZ141*$ED$4","v":3.3661378249372698},{"$f":"DA141*$ED$4","v":0},{"$f":"DB141*$ED$4","v":0},{"$f":"SUMPRODUCT(EC141:OFFSET(EC141,-MIN($A141,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A141,60),0))","v":18.614079494296227},{"$f":"IF(EE141>0, SUMPRODUCT(ED141:OFFSET(ED141,-MIN($A141,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A141,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A141,60),0)) / EE141, 0)","v":0.61669387385773289},{"$f":"IF(DY141<=EB$5, HLOOKUP(EA$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(EA$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.1143401205985863},{"$f":"IF(DY141<=EB$5, HLOOKUP(EA$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(EA$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.1666839836972009},69103.923517089541,353298.05250524922]
[129,2079,{"$f":"OFFSET('2012 NIA Shipments Data'!$R$14,A142,0)*$C$7","v":0},{"$f":"D141 - E141 + C141","v":206.51046108147742},{"$f":"SUMPRODUCT(C142:OFFSET(C142,-MIN(A142,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A142,60),0))","v":39.138043464480972},{"$f":"IF(B142<$G$4, 0, C142)","v":0},{"$f":"F142","v":0},{"$f":"SUMPRODUCT(F142:OFFSET(F142,-MIN($A142,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A142,60),0))","v":206.51046108147784},{"$f":"IF(H142>0, SUMPRODUCT(G142:OFFSET(G142,-MIN($A142,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A142,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A142,60),0)) / H142, 0)","v":0.62864903705877495},{"$f":"SUM(W142, BN142, DE142)","v":933819.03809846088},{"$f":"SUM(X142, BO142, DF142)","v":3387590.5431353725},null,null,null,2079,{"$f":"C142*$T$4","v":0},30.585375869970544,5.7965672242826738,0,0,{"$f":"SUMPRODUCT(S142:OFFSET(S142,-MIN($A142,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A142,60),0))","v":30.585375869970605},{"$f":"IF(U142>0, SUMPRODUCT(T142:OFFSET(T142,-MIN($A142,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A142,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A142,60),0)) / U142, 0)","v":0.62864903705877506},{"$f":"SUM(AL142, BA142)","v":155223.7451547427},{"$f":"SUM(AM142, BB142)","v":359391.97054778476},null,null,null,2079,{"$f":"P142*$AG$4","v":0},1.509770282255718,0.28613298628485756,0,0,{"$f":"SUMPRODUCT(AF142:OFFSET(AF142,-MIN($A142,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A142,60),0))","v":1.5097702822557211},{"$f":"IF(AH142>0, SUMPRODUCT(AG142:OFFSET(AG142,-MIN($A142,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A142,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A142,60),0)) / AH142, 0)","v":0.62864903705877495},{"$f":"IF(AB142<=AE$5, HLOOKUP(AD$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(AD$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":2.211934776964787},{"$f":"IF(AB142<=AE$5, HLOOKUP(AD$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(AD$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":1.9298290294090306},{"$f":"AH142*AJ142*(AI142^2)*8760","v":11561.223711758512},{"$f":"AH142*AK142*8760","v":25523.123021500727},null,null,null,2079,{"$f":"P142*$AV$4","v":0},29.075605587714829,5.5104342379978162,0,0,{"$f":"SUMPRODUCT(AU142:OFFSET(AU142,-MIN($A142,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A142,60),0))","v":29.07560558771489},{"$f":"IF(AW142>0, SUMPRODUCT(AV142:OFFSET(AV142,-MIN($A142,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A142,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A142,60),0)) / AW142, 0)","v":0.62864903705877495},{"$f":"IF(AQ142<=AT$5, HLOOKUP(AS$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(AS$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.4272304409528489},{"$f":"IF(AQ142<=AT$5, HLOOKUP(AS$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(AS$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":1.3108198906717603},{"$f":"AW142*AY142*(AX142^2)*8760","v":143662.5214429842},{"$f":"AW142*AZ142*8760","v":333868.84752628405},null,null,null,2079,{"$f":"C142*$BK$4","v":0},160.67057119887346,30.450427383257217,0,0,{"$f":"SUMPRODUCT(BJ142:OFFSET(BJ142,-MIN($A142,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A142,60),0))","v":160.67057119887377},{"$f":"IF(BL142>0, SUMPRODUCT(BK142:OFFSET(BK142,-MIN($A142,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A142,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A142,60),0)) / BL142, 0)","v":0.62864903705877495},{"$f":"SUM(CC142, CR142)","v":719732.66022697231},{"$f":"SUM(CD142, CS142)","v":2738607.2629248658},null,null,null,2079,{"$f":"BG142*$BX$4","v":0},2.4667834031033324,0.46750695118552488,0,0,{"$f":"SUMPRODUCT(BW142:OFFSET(BW142,-MIN($A142,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A142,60),0))","v":2.4667834031033373},{"$f":"IF(BY142>0, SUMPRODUCT(BX142:OFFSET(BX142,-MIN($A142,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A142,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A142,60),0)) / BY142, 0)","v":0.62864903705877495},{"$f":"IF(BS142<=BV$5, HLOOKUP(BU$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":2.1336021750922267},{"$f":"IF(BS142<=BV$5, HLOOKUP(BU$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.6243128166870613},{"$f":"BY142*CA142*(BZ142^2)*8760","v":18220.700883024168},{"$f":"BY142*CB142*8760","v":56708.834994613921},null,null,null,2079,{"$f":"BG142*$CM$4","v":0},158.20378779577013,29.98292043207169,0,0,{"$f":"SUMPRODUCT(CL142:OFFSET(CL142,-MIN($A142,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A142,60),0))","v":158.20378779577044},{"$f":"IF(CN142>0, SUMPRODUCT(CM142:OFFSET(CM142,-MIN($A142,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A142,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A142,60),0)) / CN142, 0)","v":0.62864903705877506},{"$f":"IF(CH142<=CK$5, HLOOKUP(CJ$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(CJ$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.2808479761733533},{"$f":"IF(CH142<=CK$5, HLOOKUP(CJ$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(CJ$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":1.9351798894457173},{"$f":"CN142*CP142*(CO142^2)*8760","v":701511.95934394817},{"$f":"CN142*CQ142*8760","v":2681898.4279302517},null,null,null,2079,{"$f":"C142*$DB$4","v":0},15.254514012633427,2.8910488569410822,0,0,{"$f":"SUMPRODUCT(DA142:OFFSET(DA142,-MIN($A142,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A142,60),0))","v":15.254514012633457},{"$f":"IF(DC142>0, SUMPRODUCT(DB142:OFFSET(DB142,-MIN($A142,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A142,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A142,60),0)) / DC142, 0)","v":0.62864903705877495},{"$f":"SUM(DT142, EI142)","v":58862.632716745851},{"$f":"SUM(DU142, EJ142)","v":289591.30966272193},null,null,null,2079,{"$f":"CX142*$DO$4","v":0},6.5723432745047805E-3,1.2455962540298107E-3,0,0,{"$f":"SUMPRODUCT(DN142:OFFSET(DN142,-MIN($A142,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A142,60),0))","v":6.5723432745047952E-3},{"$f":"IF(DP142>0, SUMPRODUCT(DO142:OFFSET(DO142,-MIN($A142,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A142,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A142,60),0)) / DP142, 0)","v":0.62864903705877495},{"$f":"IF(DJ142<=DM$5, HLOOKUP(DL$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(DL$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.7273666082076142},{"$f":"IF(DJ142<=DM$5, HLOOKUP(DL$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(DL$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":3.1796397018677331},{"$f":"DP142*DR142*(DQ142^2)*8760","v":39.302970381438918},{"$f":"DP142*DS142*8760","v":183.06370842288894},null,null,null,2079,{"$f":"CX142*$ED$4","v":0},15.247941669358921,2.8898032606870521,0,0,{"$f":"SUMPRODUCT(EC142:OFFSET(EC142,-MIN($A142,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A142,60),0))","v":15.247941669358955},{"$f":"IF(EE142>0, SUMPRODUCT(ED142:OFFSET(ED142,-MIN($A142,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A142,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A142,60),0)) / EE142, 0)","v":0.62864903705877495},{"$f":"IF(DY142<=EB$5, HLOOKUP(EA$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(EA$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.1143401205985863},{"$f":"IF(DY142<=EB$5, HLOOKUP(EA$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(EA$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.1666839836972009},{"$f":"EE142*EG142*(EF142^2)*8760","v":58823.329746364412},{"$f":"EE142*EH142*8760","v":289408.24595429905}]
[130,{"$f":"B142+1","v":2080},{"$f":"OFFSET('2012 NIA Shipments Data'!$R$14,A143,0)*$C$7","v":0},167.37241761699644,{"$f":"SUMPRODUCT(C143:OFFSET(C143,-MIN(A143,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A143,60),0))","v":33.236926360946953},0,{"$f":"F143","v":0},{"$f":"SUMPRODUCT(F143:OFFSET(F143,-MIN($A143,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A143,60),0))","v":167.37241761699687},{"$f":"IF(H143>0, SUMPRODUCT(G143:OFFSET(G143,-MIN($A143,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A143,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A143,60),0)) / H143, 0)","v":0.64037907924794513},785348.31854772358,2745571.4162457827,null,null,null,{"$f":"O142+1","v":2080},0,24.788808645687869,4.9225781599074336,0,0,{"$f":"SUMPRODUCT(S143:OFFSET(S143,-MIN($A143,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A143,60),0))","v":24.788808645687929},{"$f":"IF(U143>0, SUMPRODUCT(T143:OFFSET(T143,-MIN($A143,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A143,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A143,60),0)) / U143, 0)","v":0.64037907924794535},130544.25138321506,291279.68950195902,null,null,null,{"$f":"AB142+1","v":2080},0,1.2236372959708601,0.24299071064240729,0,0,{"$f":"SUMPRODUCT(AF143:OFFSET(AF143,-MIN($A143,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A143,60),0))","v":1.2236372959708632},{"$f":"IF(AH143>0, SUMPRODUCT(AG143:OFFSET(AG143,-MIN($A143,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A143,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A143,60),0)) / AH143, 0)","v":0.64037907924794513},{"$f":"IF(AB143<=AE$5, HLOOKUP(AD$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(AD$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":2.211934776964787},{"$f":"IF(AB143<=AE$5, HLOOKUP(AD$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(AD$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":1.9298290294090306},9723.0697083156683,20685.958391033564,null,null,null,{"$f":"AQ142+1","v":2080},0,23.565171349717009,4.6795874492650267,0,0,{"$f":"SUMPRODUCT(AU143:OFFSET(AU143,-MIN($A143,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A143,60),0))","v":23.565171349717069},{"$f":"IF(AW143>0, SUMPRODUCT(AV143:OFFSET(AV143,-MIN($A143,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A143,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A143,60),0)) / AW143, 0)","v":0.64037907924794513},{"$f":"IF(AQ143<=AT$5, HLOOKUP(AS$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(AS$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.4272304409528489},{"$f":"IF(AQ143<=AT$5, HLOOKUP(AS$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(AS$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":1.3108198906717603},120821.18167489939,270593.73111092544,null,null,null,{"$f":"BF142+1","v":2080},0,130.22014381561624,25.859203041541321,0,0,{"$f":"SUMPRODUCT(BJ143:OFFSET(BJ143,-MIN($A143,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A143,60),0))","v":130.22014381561658},{"$f":"IF(BL143>0, SUMPRODUCT(BK143:OFFSET(BK143,-MIN($A143,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A143,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A143,60),0)) / BL143, 0)","v":0.6403790792479449},605300.18285355868,2219584.0157383331,null,null,null,{"$f":"BS142+1","v":2080},0,1.9992764519178072,0.39701765173534526,0,0,{"$f":"SUMPRODUCT(BW143:OFFSET(BW143,-MIN($A143,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A143,60),0))","v":1.9992764519178123},{"$f":"IF(BY143>0, SUMPRODUCT(BX143:OFFSET(BX143,-MIN($A143,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A143,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A143,60),0)) / BY143, 0)","v":0.64037907924794513},{"$f":"IF(BS143<=BV$5, HLOOKUP(BU$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":2.1336021750922267},{"$f":"IF(BS143<=BV$5, HLOOKUP(BU$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.6243128166870613},15323.736417264246,45961.326915768484,null,null,null,{"$f":"CH142+1","v":2080},0,128.22086736369843,25.462185389805974,0,0,{"$f":"SUMPRODUCT(CL143:OFFSET(CL143,-MIN($A143,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A143,60),0))","v":128.22086736369874},{"$f":"IF(CN143>0, SUMPRODUCT(CM143:OFFSET(CM143,-MIN($A143,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A143,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A143,60),0)) / CN143, 0)","v":0.64037907924794513},{"$f":"IF(CH143<=CK$5, HLOOKUP(CJ$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(CJ$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.2808479761733533},{"$f":"IF(CH143<=CK$5, HLOOKUP(CJ$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(CJ$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":1.9351798894457173},589976.44643629447,2173622.6888225647,null,null,null,{"$f":"CW142+1","v":2080},0,12.363465155692346,2.4551451594981999,0,0,{"$f":"SUMPRODUCT(DA143:OFFSET(DA143,-MIN($A143,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A143,60),0))","v":12.363465155692376},{"$f":"IF(DC143>0, SUMPRODUCT(DB143:OFFSET(DB143,-MIN($A143,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A143,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A143,60),0)) / DC143, 0)","v":0.64037907924794524},49503.884310949768,234707.7110054908,null,null,null,{"$f":"DJ142+1","v":2080},0,5.3267470204749695E-3,1.0577889773215627E-3,0,0,{"$f":"SUMPRODUCT(DN143:OFFSET(DN143,-MIN($A143,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A143,60),0))","v":5.3267470204749834E-3},{"$f":"IF(DP143>0, SUMPRODUCT(DO143:OFFSET(DO143,-MIN($A143,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A143,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A143,60),0)) / DP143, 0)","v":0.64037907924794524},{"$f":"IF(DJ143<=DM$5, HLOOKUP(DL$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(DL$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.7273666082076142},{"$f":"IF(DJ143<=DM$5, HLOOKUP(DL$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(DL$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":3.1796397018677331},33.054071981491902,148.36931405902533,null,null,null,{"$f":"DY142+1","v":2080},0,12.35813840867187,2.4540873705208783,0,0,{"$f":"SUMPRODUCT(EC143:OFFSET(EC143,-MIN($A143,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A143,60),0))","v":12.3581384086719},{"$f":"IF(EE143>0, SUMPRODUCT(ED143:OFFSET(ED143,-MIN($A143,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A143,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A143,60),0)) / EE143, 0)","v":0.64037907924794535},{"$f":"IF(DY143<=EB$5, HLOOKUP(EA$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(EA$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.1143401205985863},{"$f":"IF(DY143<=EB$5, HLOOKUP(EA$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(EA$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.1666839836972009},49470.830238968279,234559.34169143176]
[131,2081,{"$f":"OFFSET('2012 NIA Shipments Data'!$R$14,A144,0)*$C$7","v":0},134.13549125604948,{"$f":"SUMPRODUCT(C144:OFFSET(C144,-MIN(A144,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A144,60),0))","v":27.917455383913801},0,0,{"$f":"SUMPRODUCT(F144:OFFSET(F144,-MIN($A144,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A144,60),0))","v":134.1354912560499},{"$f":"IF(H144>0, SUMPRODUCT(G144:OFFSET(G144,-MIN($A144,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A144,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A144,60),0)) / H144, 0)","v":0.65167909468805629},651801.62840454828,2200354.0125675863,null,null,null,2081,0,19.866230485780434,4.134734200768885,0,0,{"$f":"SUMPRODUCT(S144:OFFSET(S144,-MIN($A144,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A144,60),0))","v":19.866230485780498},{"$f":"IF(U144>0, SUMPRODUCT(T144:OFFSET(T144,-MIN($A144,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A144,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A144,60),0)) / U144, 0)","v":0.65167909468805629},108345.4992146414,233437.17441939647,null,null,null,2081,0,0.98064658532845295,0.20410077181612291,0,0,{"$f":"SUMPRODUCT(AF144:OFFSET(AF144,-MIN($A144,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A144,60),0))","v":0.98064658532845606},{"$f":"IF(AH144>0, SUMPRODUCT(AG144:OFFSET(AG144,-MIN($A144,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A144,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A144,60),0)) / AH144, 0)","v":0.6516790946880564},{"$f":"IF(AB144<=AE$5, HLOOKUP(AD$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(AD$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":2.211934776964787},{"$f":"IF(AB144<=AE$5, HLOOKUP(AD$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(AD$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":1.9298290294090306},8069.683883312442,16578.126972109403,null,null,null,2081,0,18.885583900451984,3.930633428952762,0,0,{"$f":"SUMPRODUCT(AU144:OFFSET(AU144,-MIN($A144,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A144,60),0))","v":18.885583900452044},{"$f":"IF(AW144>0, SUMPRODUCT(AV144:OFFSET(AV144,-MIN($A144,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A144,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A144,60),0)) / AW144, 0)","v":0.6516790946880564},{"$f":"IF(AQ144<=AT$5, HLOOKUP(AS$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(AS$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.4272304409528489},{"$f":"IF(AQ144<=AT$5, HLOOKUP(AS$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(AS$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":1.3108198906717603},100275.81533132895,216859.04744728707,null,null,null,2081,0,104.3609407740749,21.720514687063549,0,0,{"$f":"SUMPRODUCT(BJ144:OFFSET(BJ144,-MIN($A144,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A144,60),0))","v":104.36094077407523},{"$f":"IF(BL144>0, SUMPRODUCT(BK144:OFFSET(BK144,-MIN($A144,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A144,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A144,60),0)) / BL144, 0)","v":0.6516790946880564},502370.2674847524,1778817.5409907147,null,null,null,2081,0,1.6022588001824618,0.33347616017740406,0,0,{"$f":"SUMPRODUCT(BW144:OFFSET(BW144,-MIN($A144,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A144,60),0))","v":1.6022588001824669},{"$f":"IF(BY144>0, SUMPRODUCT(BX144:OFFSET(BX144,-MIN($A144,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A144,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A144,60),0)) / BY144, 0)","v":0.65167909468805629},{"$f":"IF(BS144<=BV$5, HLOOKUP(BU$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":2.1336021750922267},{"$f":"IF(BS144<=BV$5, HLOOKUP(BU$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.6243128166870613},12717.96999385562,36834.295951523891,null,null,null,2081,0,102.75868197389244,21.387038526886144,0,0,{"$f":"SUMPRODUCT(CL144:OFFSET(CL144,-MIN($A144,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A144,60),0))","v":102.75868197389278},{"$f":"IF(CN144>0, SUMPRODUCT(CM144:OFFSET(CM144,-MIN($A144,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A144,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A144,60),0)) / CN144, 0)","v":0.65167909468805629},{"$f":"IF(CH144<=CK$5, HLOOKUP(CJ$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(CJ$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.2808479761733533},{"$f":"IF(CH144<=CK$5, HLOOKUP(CJ$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(CJ$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":1.9351798894457173},489652.29749089677,1741983.2450391909,null,null,null,2081,0,9.9083199961941446,2.0622064960813695,0,0,{"$f":"SUMPRODUCT(DA144:OFFSET(DA144,-MIN($A144,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A144,60),0))","v":9.9083199961941766},{"$f":"IF(DC144>0, SUMPRODUCT(DB144:OFFSET(DB144,-MIN($A144,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A144,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A144,60),0)) / DC144, 0)","v":0.65167909468805629},41085.861705154537,188099.297157475,null,null,null,2081,0,4.2689580431534068E-3,8.8849300501712123E-4,0,0,{"$f":"SUMPRODUCT(DN144:OFFSET(DN144,-MIN($A144,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A144,60),0))","v":4.2689580431534207E-3},{"$f":"IF(DP144>0, SUMPRODUCT(DO144:OFFSET(DO144,-MIN($A144,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A144,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A144,60),0)) / DP144, 0)","v":0.65167909468805618},{"$f":"IF(DJ144<=DM$5, HLOOKUP(DL$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(DL$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.7273666082076142},{"$f":"IF(DJ144<=DM$5, HLOOKUP(DL$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(DL$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":3.1796397018677331},27.433302439328187,118.90603668145548,null,null,null,2081,0,9.9040510381509907,2.0613180030763525,0,0,{"$f":"SUMPRODUCT(EC144:OFFSET(EC144,-MIN($A144,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A144,60),0))","v":9.9040510381510227},{"$f":"IF(EE144>0, SUMPRODUCT(ED144:OFFSET(ED144,-MIN($A144,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A144,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A144,60),0)) / EE144, 0)","v":0.6516790946880564},{"$f":"IF(DY144<=EB$5, HLOOKUP(EA$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(EA$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.1143401205985863},{"$f":"IF(DY144<=EB$5, HLOOKUP(EA$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(EA$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.1666839836972009},41058.42840271521,187980.39112079353]
[132,2082,{"$f":"OFFSET('2012 NIA Shipments Data'!$R$14,A145,0)*$C$7","v":0},106.21803587213567,{"$f":"SUMPRODUCT(C145:OFFSET(C145,-MIN(A145,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A145,60),0))","v":23.176263429837501},0,0,{"$f":"SUMPRODUCT(F145:OFFSET(F145,-MIN($A145,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A145,60),0))","v":106.21803587213611},{"$f":"IF(H145>0, SUMPRODUCT(G145:OFFSET(G145,-MIN($A145,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A145,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A145,60),0)) / H145, 0)","v":0.6623528822078445},533189.12818407128,1742397.0289277267,null,null,null,2082,0,15.731496285011549,3.4325366596482416,0,0,{"$f":"SUMPRODUCT(S145:OFFSET(S145,-MIN($A145,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A145,60),0))","v":15.731496285011612},{"$f":"IF(U145>0, SUMPRODUCT(T145:OFFSET(T145,-MIN($A145,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A145,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A145,60),0)) / U145, 0)","v":0.66235288220784461},88629.17757711983,184852.18143375762,null,null,null,2082,0,0.77654581351232999,0.16943855336361494,0,0,{"$f":"SUMPRODUCT(AF145:OFFSET(AF145,-MIN($A145,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A145,60),0))","v":0.77654581351233309},{"$f":"IF(AH145>0, SUMPRODUCT(AG145:OFFSET(AG145,-MIN($A145,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A145,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A145,60),0)) / AH145, 0)","v":0.66235288220784461},{"$f":"IF(AB145<=AE$5, HLOOKUP(AD$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(AD$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":2.211934776964787},{"$f":"IF(AB145<=AE$5, HLOOKUP(AD$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(AD$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":1.9298290294090306},6601.1920298454825,13127.74172537965,null,null,null,2082,0,14.954950471499219,3.2630981062846267,0,0,{"$f":"SUMPRODUCT(AU145:OFFSET(AU145,-MIN($A145,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A145,60),0))","v":14.954950471499282},{"$f":"IF(AW145>0, SUMPRODUCT(AV145:OFFSET(AV145,-MIN($A145,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A145,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A145,60),0)) / AW145, 0)","v":0.6623528822078445},{"$f":"IF(AQ145<=AT$5, HLOOKUP(AS$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(AS$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.4272304409528489},{"$f":"IF(AQ145<=AT$5, HLOOKUP(AS$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(AS$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":1.3108198906717603},82027.985547274351,171724.43970837796,null,null,null,2082,0,82.640426087011349,18.031742624691411,0,0,{"$f":"SUMPRODUCT(BJ145:OFFSET(BJ145,-MIN($A145,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A145,60),0))","v":82.640426087011704},{"$f":"IF(BL145>0, SUMPRODUCT(BK145:OFFSET(BK145,-MIN($A145,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A145,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A145,60),0)) / BL145, 0)","v":0.66235288220784461},410950.74524659582,1408594.4264986971,null,null,null,2082,0,1.2687826400050577,0.27684225619988062,0,0,{"$f":"SUMPRODUCT(BW145:OFFSET(BW145,-MIN($A145,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A145,60),0))","v":1.268782640005063},{"$f":"IF(BY145>0, SUMPRODUCT(BX145:OFFSET(BX145,-MIN($A145,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A145,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A145,60),0)) / BY145, 0)","v":0.6623528822078445},{"$f":"IF(BS145<=BV$5, HLOOKUP(BU$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":2.1336021750922267},{"$f":"IF(BS145<=BV$5, HLOOKUP(BU$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.6243128166870613},10403.599865028715,29168.019083296716,null,null,null,2082,0,81.371643447006292,17.75490036849153,0,0,{"$f":"SUMPRODUCT(CL145:OFFSET(CL145,-MIN($A145,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A145,60),0))","v":81.371643447006619},{"$f":"IF(CN145>0, SUMPRODUCT(CM145:OFFSET(CM145,-MIN($A145,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A145,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A145,60),0)) / CN145, 0)","v":0.66235288220784472},{"$f":"IF(CH145<=CK$5, HLOOKUP(CJ$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(CJ$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.2808479761733533},{"$f":"IF(CH145<=CK$5, HLOOKUP(CJ$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(CJ$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":1.9351798894457173},400547.14538156713,1379426.4074154005,null,null,null,2082,0,7.8461135001127751,1.7119841454978486,0,0,{"$f":"SUMPRODUCT(DA145:OFFSET(DA145,-MIN($A145,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A145,60),0))","v":7.8461135001128071},{"$f":"IF(DC145>0, SUMPRODUCT(DB145:OFFSET(DB145,-MIN($A145,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A145,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A145,60),0)) / DC145, 0)","v":0.66235288220784461},33609.205360355605,148950.42099527211,null,null,null,2082,0,3.3804650381362854E-3,7.3760117663553015E-4,0,0,{"$f":"SUMPRODUCT(DN145:OFFSET(DN145,-MIN($A145,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A145,60),0))","v":3.3804650381362988E-3},{"$f":"IF(DP145>0, SUMPRODUCT(DO145:OFFSET(DO145,-MIN($A145,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A145,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A145,60),0)) / DP145, 0)","v":0.66235288220784461},{"$f":"IF(DJ145<=DM$5, HLOOKUP(DL$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(DL$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.7273666082076142},{"$f":"IF(DJ145<=DM$5, HLOOKUP(DL$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(DL$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":3.1796397018677331},22.441089395003559,94.158269011257815,null,null,null,2082,0,7.8427330350746383,1.711246544321213,0,0,{"$f":"SUMPRODUCT(EC145:OFFSET(EC145,-MIN($A145,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A145,60),0))","v":7.8427330350746711},{"$f":"IF(EE145>0, SUMPRODUCT(ED145:OFFSET(ED145,-MIN($A145,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A145,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A145,60),0)) / EE145, 0)","v":0.6623528822078445},{"$f":"IF(DY145<=EB$5, HLOOKUP(EA$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(EA$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.1143401205985863},{"$f":"IF(DY145<=EB$5, HLOOKUP(EA$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(EA$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.1666839836972009},33586.764270960601,148856.26272626084]
[133,2083,{"$f":"OFFSET('2012 NIA Shipments Data'!$R$14,A146,0)*$C$7","v":0},83.041772442298168,{"$f":"SUMPRODUCT(C146:OFFSET(C146,-MIN(A146,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A146,60),0))","v":19.004076426100152},0,0,{"$f":"SUMPRODUCT(F146:OFFSET(F146,-MIN($A146,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A146,60),0))","v":83.041772442298623},{"$f":"IF(H146>0, SUMPRODUCT(G146:OFFSET(G146,-MIN($A146,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A146,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A146,60),0)) / H146, 0)","v":0.67210033625881416},429209.1716216068,1362214.396004569,null,null,null,2083,0,12.298959625363306,2.8146119935521927,0,0,{"$f":"SUMPRODUCT(S146:OFFSET(S146,-MIN($A146,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A146,60),0))","v":12.298959625363372},{"$f":"IF(U146>0, SUMPRODUCT(T146:OFFSET(T146,-MIN($A146,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A146,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A146,60),0)) / U146, 0)","v":0.67210033625881427},71345.145425109469,144518.32647859608,null,null,null,2083,0,0.60710726014871497,0.13893625378388116,0,0,{"$f":"SUMPRODUCT(AF146:OFFSET(AF146,-MIN($A146,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A146,60),0))","v":0.6071072601487183},{"$f":"IF(AH146>0, SUMPRODUCT(AG146:OFFSET(AG146,-MIN($A146,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A146,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A146,60),0)) / AH146, 0)","v":0.67210033625881427},{"$f":"IF(AB146<=AE$5, HLOOKUP(AD$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(AD$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":2.211934776964787},{"$f":"IF(AB146<=AE$5, HLOOKUP(AD$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(AD$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":1.9298290294090306},5313.8595914262587,10263.331759895798,null,null,null,2083,0,11.691852365214592,2.6756757397683115,0,0,{"$f":"SUMPRODUCT(AU146:OFFSET(AU146,-MIN($A146,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A146,60),0))","v":11.691852365214654},{"$f":"IF(AW146>0, SUMPRODUCT(AV146:OFFSET(AV146,-MIN($A146,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A146,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A146,60),0)) / AW146, 0)","v":0.67210033625881438},{"$f":"IF(AQ146<=AT$5, HLOOKUP(AS$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(AS$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.4272304409528489},{"$f":"IF(AQ146<=AT$5, HLOOKUP(AS$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(AS$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":1.3108198906717603},66031.285833683214,134254.99471870027,null,null,null,2083,0,64.608683462319931,14.785671381963835,0,0,{"$f":"SUMPRODUCT(BJ146:OFFSET(BJ146,-MIN($A146,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A146,60),0))","v":64.608683462320286},{"$f":"IF(BL146>0, SUMPRODUCT(BK146:OFFSET(BK146,-MIN($A146,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A146,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A146,60),0)) / BL146, 0)","v":0.67210033625881438},330809.12498215993,1101245.9124136372,null,null,null,2083,0,0.99194038380517691,0.22700516028926665,0,0,{"$f":"SUMPRODUCT(BW146:OFFSET(BW146,-MIN($A146,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A146,60),0))","v":0.99194038380518235},{"$f":"IF(BY146>0, SUMPRODUCT(BX146:OFFSET(BX146,-MIN($A146,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A146,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A146,60),0)) / BY146, 0)","v":0.67210033625881427},{"$f":"IF(BS146<=BV$5, HLOOKUP(BU$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":2.1336021750922267},{"$f":"IF(BS146<=BV$5, HLOOKUP(BU$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.6243128166870613},8374.7403011752467,22803.697916458543,null,null,null,2083,0,63.616743078514752,14.558666221674569,0,0,{"$f":"SUMPRODUCT(CL146:OFFSET(CL146,-MIN($A146,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A146,60),0))","v":63.6167430785151},{"$f":"IF(CN146>0, SUMPRODUCT(CM146:OFFSET(CM146,-MIN($A146,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A146,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A146,60),0)) / CN146, 0)","v":0.67210033625881427},{"$f":"IF(CH146<=CK$5, HLOOKUP(CJ$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(CJ$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.2808479761733533},{"$f":"IF(CH146<=CK$5, HLOOKUP(CJ$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(CJ$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":1.9351798894457173},322434.38468098466,1078442.2144971786,null,null,null,2083,0,6.1341293546149256,1.4037930505841247,0,0,{"$f":"SUMPRODUCT(DA146:OFFSET(DA146,-MIN($A146,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A146,60),0))","v":6.1341293546149593},{"$f":"IF(DC146>0, SUMPRODUCT(DB146:OFFSET(DB146,-MIN($A146,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A146,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A146,60),0)) / DC146, 0)","v":0.67210033625881427},27054.901214337358,116450.15711233571,null,null,null,2083,0,2.6428638615007549E-3,6.0481833817597813E-4,0,0,{"$f":"SUMPRODUCT(DN146:OFFSET(DN146,-MIN($A146,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A146,60),0))","v":2.6428638615007692E-3},{"$f":"IF(DP146>0, SUMPRODUCT(DO146:OFFSET(DO146,-MIN($A146,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A146,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A146,60),0)) / DP146, 0)","v":0.67210033625881438},{"$f":"IF(DJ146<=DM$5, HLOOKUP(DL$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(DL$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.7273666082076142},{"$f":"IF(DJ146<=DM$5, HLOOKUP(DL$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(DL$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":3.1796397018677331},18.064737033030251,73.613388579375567,null,null,null,2083,0,6.1314864907534243,1.4031882322459488,0,0,{"$f":"SUMPRODUCT(EC146:OFFSET(EC146,-MIN($A146,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A146,60),0))","v":6.1314864907534572},{"$f":"IF(EE146>0, SUMPRODUCT(ED146:OFFSET(ED146,-MIN($A146,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A146,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A146,60),0)) / EE146, 0)","v":0.67210033625881449},{"$f":"IF(DY146<=EB$5, HLOOKUP(EA$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(EA$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.1143401205985863},{"$f":"IF(DY146<=EB$5, HLOOKUP(EA$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(EA$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.1666839836972009},27036.836477304329,116376.54372375633]
[134,2084,{"$f":"OFFSET('2012 NIA Shipments Data'!$R$14,A147,0)*$C$7","v":0},64.037696016198012,{"$f":"SUMPRODUCT(C147:OFFSET(C147,-MIN(A147,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A147,60),0))","v":15.382344345984512},0,0,{"$f":"SUMPRODUCT(F147:OFFSET(F147,-MIN($A147,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A147,60),0))","v":64.037696016198467},{"$f":"IF(H147>0, SUMPRODUCT(G147:OFFSET(G147,-MIN($A147,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A147,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A147,60),0)) / H147, 0)","v":0.68045971412085005},339269.4018543408,1050472.1760466238,null,null,null,2084,0,9.4843476318111133,2.2782128378359952,0,0,{"$f":"SUMPRODUCT(S147:OFFSET(S147,-MIN($A147,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A147,60),0))","v":9.4843476318111808},{"$f":"IF(U147>0, SUMPRODUCT(T147:OFFSET(T147,-MIN($A147,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A147,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A147,60),0)) / U147, 0)","v":0.68045971412085005},56394.938444901913,111445.36523755695,null,null,null,2084,0,0.46817100636483383,0.11245825631965865,0,0,{"$f":"SUMPRODUCT(AF147:OFFSET(AF147,-MIN($A147,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A147,60),0))","v":0.46817100636483711},{"$f":"IF(AH147>0, SUMPRODUCT(AG147:OFFSET(AG147,-MIN($A147,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A147,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A147,60),0)) / AH147, 0)","v":0.68045971412085016},{"$f":"IF(AB147<=AE$5, HLOOKUP(AD$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(AD$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":2.211934776964787},{"$f":"IF(AB147<=AE$5, HLOOKUP(AD$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(AD$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":1.9298290294090306},4200.352845000536,7914.5723895800029,null,null,null,2084,0,9.0161766254462794,2.1657545815163366,0,0,{"$f":"SUMPRODUCT(AU147:OFFSET(AU147,-MIN($A147,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A147,60),0))","v":9.0161766254463434},{"$f":"IF(AW147>0, SUMPRODUCT(AV147:OFFSET(AV147,-MIN($A147,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A147,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A147,60),0)) / AW147, 0)","v":0.68045971412085016},{"$f":"IF(AQ147<=AT$5, HLOOKUP(AS$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(AS$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.4272304409528489},{"$f":"IF(AQ147<=AT$5, HLOOKUP(AS$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(AS$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":1.3108198906717603},52194.58559990138,103530.79284797695,null,null,null,2084,0,49.823012080356101,11.967868550116606,0,0,{"$f":"SUMPRODUCT(BJ147:OFFSET(BJ147,-MIN($A147,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A147,60),0))","v":49.823012080356449},{"$f":"IF(BL147>0, SUMPRODUCT(BK147:OFFSET(BK147,-MIN($A147,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A147,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A147,60),0)) / BL147, 0)","v":0.68045971412085016},261488.8529446451,849226.22559901583,null,null,null,2084,0,0.76493522351591037,0.18374329094410399,0,0,{"$f":"SUMPRODUCT(BW147:OFFSET(BW147,-MIN($A147,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A147,60),0))","v":0.76493522351591559},{"$f":"IF(BY147>0, SUMPRODUCT(BX147:OFFSET(BX147,-MIN($A147,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A147,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A147,60),0)) / BY147, 0)","v":0.68045971412085016},{"$f":"IF(BS147<=BV$5, HLOOKUP(BU$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":2.1336021750922267},{"$f":"IF(BS147<=BV$5, HLOOKUP(BU$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.6243128166870613},6619.8332200833502,17585.080764431827,null,null,null,2084,0,49.058076856840188,11.784125259172502,0,0,{"$f":"SUMPRODUCT(CL147:OFFSET(CL147,-MIN($A147,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A147,60),0))","v":49.058076856840536},{"$f":"IF(CN147>0, SUMPRODUCT(CM147:OFFSET(CM147,-MIN($A147,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A147,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A147,60),0)) / CN147, 0)","v":0.68045971412085005},{"$f":"IF(CH147<=CK$5, HLOOKUP(CJ$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(CJ$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.2808479761733533},{"$f":"IF(CH147<=CK$5, HLOOKUP(CJ$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(CJ$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":1.9351798894457173},254869.01972456175,831641.14483458397,null,null,null,2084,0,4.7303363040308009,1.1362629580319108,0,0,{"$f":"SUMPRODUCT(DA147:OFFSET(DA147,-MIN($A147,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A147,60),0))","v":4.7303363040308337},{"$f":"IF(DC147>0, SUMPRODUCT(DB147:OFFSET(DB147,-MIN($A147,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A147,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A147,60),0)) / DC147, 0)","v":0.68045971412085016},21385.610464793805,89800.585210051053,null,null,null,2084,0,2.0380455233247768E-3,4.8955412175734933E-4,0,0,{"$f":"SUMPRODUCT(DN147:OFFSET(DN147,-MIN($A147,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A147,60),0))","v":2.0380455233247911E-3},{"$f":"IF(DP147>0, SUMPRODUCT(DO147:OFFSET(DO147,-MIN($A147,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A147,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A147,60),0)) / DP147, 0)","v":0.68045971412085016},{"$f":"IF(DJ147<=DM$5, HLOOKUP(DL$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(DL$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.7273666082076142},{"$f":"IF(DJ147<=DM$5, HLOOKUP(DL$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(DL$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":3.1796397018677331},14.279313987389179,56.76699403115321,null,null,null,2084,0,4.7282982585074755,1.1357734039101535,0,0,{"$f":"SUMPRODUCT(EC147:OFFSET(EC147,-MIN($A147,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A147,60),0))","v":4.7282982585075093},{"$f":"IF(EE147>0, SUMPRODUCT(ED147:OFFSET(ED147,-MIN($A147,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A147,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A147,60),0)) / EE147, 0)","v":0.68045971412085016},{"$f":"IF(DY147<=EB$5, HLOOKUP(EA$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(EA$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.1143401205985863},{"$f":"IF(DY147<=EB$5, HLOOKUP(EA$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(EA$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.1666839836972009},21371.331150806414,89743.818216019907]
[135,2085,{"$f":"OFFSET('2012 NIA Shipments Data'!$R$14,A148,0)*$C$7","v":0},48.655351670213498,{"$f":"SUMPRODUCT(C148:OFFSET(C148,-MIN(A148,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A148,60),0))","v":12.283733357930618},0,0,{"$f":"SUMPRODUCT(F148:OFFSET(F148,-MIN($A148,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A148,60),0))","v":48.655351670213946},{"$f":"IF(H148>0, SUMPRODUCT(G148:OFFSET(G148,-MIN($A148,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A148,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A148,60),0)) / H148, 0)","v":0.68674359383730388},262557.24564849451,798140.72530646203,null,null,null,2085,0,7.2061347939751181,1.8192908963123773,0,0,{"$f":"SUMPRODUCT(S148:OFFSET(S148,-MIN($A148,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A148,60),0))","v":7.2061347939751847},{"$f":"IF(U148>0, SUMPRODUCT(T148:OFFSET(T148,-MIN($A148,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A148,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A148,60),0)) / U148, 0)","v":0.68674359383730388},43643.486933038861,84675.336168827169,null,null,null,2085,0,0.35571275004517516,8.980472699462827E-2,0,0,{"$f":"SUMPRODUCT(AF148:OFFSET(AF148,-MIN($A148,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A148,60),0))","v":0.35571275004517849},{"$f":"IF(AH148>0, SUMPRODUCT(AG148:OFFSET(AG148,-MIN($A148,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A148,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A148,60),0)) / AH148, 0)","v":0.68674359383730388},{"$f":"IF(AB148<=AE$5, HLOOKUP(AD$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(AD$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":2.211934776964787},{"$f":"IF(AB148<=AE$5, HLOOKUP(AD$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(AD$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":1.9298290294090306},3250.6116605488633,6013.4315706325897,null,null,null,2085,0,6.8504220439299432,1.729486169317749,0,0,{"$f":"SUMPRODUCT(AU148:OFFSET(AU148,-MIN($A148,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A148,60),0))","v":6.8504220439300063},{"$f":"IF(AW148>0, SUMPRODUCT(AV148:OFFSET(AV148,-MIN($A148,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A148,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A148,60),0)) / AW148, 0)","v":0.68674359383730388},{"$f":"IF(AQ148<=AT$5, HLOOKUP(AS$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(AS$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.4272304409528489},{"$f":"IF(AQ148<=AT$5, HLOOKUP(AS$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(AS$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":1.3108198906717603},40392.875272489997,78661.904598194582,null,null,null,2085,0,37.855143530239495,9.5570676891505411,0,0,{"$f":"SUMPRODUCT(BJ148:OFFSET(BJ148,-MIN($A148,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A148,60),0))","v":37.855143530239843},{"$f":"IF(BL148>0, SUMPRODUCT(BK148:OFFSET(BK148,-MIN($A148,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A148,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A148,60),0)) / BL148, 0)","v":0.68674359383730377},202363.64559161267,645235.59129355208,null,null,null,2085,0,0.58119193257180635,0.14673014343585633,0,0,{"$f":"SUMPRODUCT(BW148:OFFSET(BW148,-MIN($A148,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A148,60),0))","v":0.58119193257181168},{"$f":"IF(BY148>0, SUMPRODUCT(BX148:OFFSET(BX148,-MIN($A148,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A148,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A148,60),0)) / BY148, 0)","v":0.68674359383730399},{"$f":"IF(BS148<=BV$5, HLOOKUP(BU$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":2.1336021750922267},{"$f":"IF(BS148<=BV$5, HLOOKUP(BU$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.6243128166870613},5123.02367209556,13361.009873405152,null,null,null,2085,0,37.27395159766769,9.4103375457146843,0,0,{"$f":"SUMPRODUCT(CL148:OFFSET(CL148,-MIN($A148,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A148,60),0))","v":37.273951597668031},{"$f":"IF(CN148>0, SUMPRODUCT(CM148:OFFSET(CM148,-MIN($A148,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A148,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A148,60),0)) / CN148, 0)","v":0.68674359383730388},{"$f":"IF(CH148<=CK$5, HLOOKUP(CJ$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(CJ$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.2808479761733533},{"$f":"IF(CH148<=CK$5, HLOOKUP(CJ$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(CJ$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":1.9351798894457173},197240.62191951711,631874.58142014698,null,null,null,2085,0,3.5940733459988898,0.90737477246769949,0,0,{"$f":"SUMPRODUCT(DA148:OFFSET(DA148,-MIN($A148,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A148,60),0))","v":3.5940733459989227},{"$f":"IF(DC148>0, SUMPRODUCT(DB148:OFFSET(DB148,-MIN($A148,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A148,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A148,60),0)) / DC148, 0)","v":0.6867435938373041},16550.11312384297,68229.797844082801,null,null,null,2085,0,1.5484914015674272E-3,3.9093860862066766E-4,0,0,{"$f":"SUMPRODUCT(DN148:OFFSET(DN148,-MIN($A148,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A148,60),0))","v":1.5484914015674416E-3},{"$f":"IF(DP148>0, SUMPRODUCT(DO148:OFFSET(DO148,-MIN($A148,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A148,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A148,60),0)) / DP148, 0)","v":0.68674359383730388},{"$f":"IF(DJ148<=DM$5, HLOOKUP(DL$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(DL$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.7273666082076142},{"$f":"IF(DJ148<=DM$5, HLOOKUP(DL$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(DL$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":3.1796397018677331},11.050620332359202,43.131127908599922,null,null,null,2085,0,3.5925248545973223,0.90698383385907877,0,0,{"$f":"SUMPRODUCT(EC148:OFFSET(EC148,-MIN($A148,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A148,60),0))","v":3.5925248545973556},{"$f":"IF(EE148>0, SUMPRODUCT(ED148:OFFSET(ED148,-MIN($A148,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A148,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A148,60),0)) / EE148, 0)","v":0.68674359383730388},{"$f":"IF(DY148<=EB$5, HLOOKUP(EA$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(EA$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.1143401205985863},{"$f":"IF(DY148<=EB$5, HLOOKUP(EA$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(EA$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.1666839836972009},16539.06250351061,68186.666716174208]
[136,2086,{"$f":"OFFSET('2012 NIA Shipments Data'!$R$14,A149,0)*$C$7","v":0},36.371618312282877,{"$f":"SUMPRODUCT(C149:OFFSET(C149,-MIN(A149,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A149,60),0))","v":9.6717093890998385},0,0,{"$f":"SUMPRODUCT(F149:OFFSET(F149,-MIN($A149,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A149,60),0))","v":36.371618312283331},{"$f":"IF(H149>0, SUMPRODUCT(G149:OFFSET(G149,-MIN($A149,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A149,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A149,60),0)) / H149, 0)","v":0.68984577666967062},198048.1558161499,596638.78327503952,null,null,null,2086,0,5.3868438976627404,1.4324352646427467,0,0,{"$f":"SUMPRODUCT(S149:OFFSET(S149,-MIN($A149,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A149,60),0))","v":5.386843897662807},{"$f":"IF(U149>0, SUMPRODUCT(T149:OFFSET(T149,-MIN($A149,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A149,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A149,60),0)) / U149, 0)","v":0.68984577666967073},32920.485889185155,63297.847037908774,null,null,null,2086,0,0.26590802305054684,7.0708570102486906E-2,0,0,{"$f":"SUMPRODUCT(AF149:OFFSET(AF149,-MIN($A149,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A149,60),0))","v":0.26590802305055017},{"$f":"IF(AH149>0, SUMPRODUCT(AG149:OFFSET(AG149,-MIN($A149,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A149,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A149,60),0)) / AH149, 0)","v":0.68984577666967073},{"$f":"IF(AB149<=AE$5, HLOOKUP(AD$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(AD$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":2.211934776964787},{"$f":"IF(AB149<=AE$5, HLOOKUP(AD$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(AD$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":1.9298290294090306},2451.9515470087222,4495.2555130328838,null,null,null,2086,0,5.1209358746121936,1.36172669454026,0,0,{"$f":"SUMPRODUCT(AU149:OFFSET(AU149,-MIN($A149,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A149,60),0))","v":5.1209358746122575},{"$f":"IF(AW149>0, SUMPRODUCT(AV149:OFFSET(AV149,-MIN($A149,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A149,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A149,60),0)) / AW149, 0)","v":0.68984577666967062},{"$f":"IF(AQ149<=AT$5, HLOOKUP(AS$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(AS$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.4272304409528489},{"$f":"IF(AQ149<=AT$5, HLOOKUP(AS$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(AS$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":1.3108198906717603},30468.534342176434,58802.59152487589,null,null,null,2086,0,28.298075841088949,7.5248443293295129,0,0,{"$f":"SUMPRODUCT(BJ149:OFFSET(BJ149,-MIN($A149,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A149,60),0))","v":28.2980758410893},{"$f":"IF(BL149>0, SUMPRODUCT(BK149:OFFSET(BK149,-MIN($A149,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A149,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A149,60),0)) / BL149, 0)","v":0.68984577666967073},152643.84235393369,482336.71821133752,null,null,null,2086,0,0.43446178913594991,0.1155293154435267,0,0,{"$f":"SUMPRODUCT(BW149:OFFSET(BW149,-MIN($A149,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A149,60),0))","v":0.43446178913595523},{"$f":"IF(BY149>0, SUMPRODUCT(BX149:OFFSET(BX149,-MIN($A149,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A149,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A149,60),0)) / BY149, 0)","v":0.68984577666967073},{"$f":"IF(BS149<=BV$5, HLOOKUP(BU$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":2.1336021750922267},{"$f":"IF(BS149<=BV$5, HLOOKUP(BU$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.6243128166870613},3864.3206663560741,9987.8335003308421,null,null,null,2086,0,27.863614051952997,7.409315013885986,0,0,{"$f":"SUMPRODUCT(CL149:OFFSET(CL149,-MIN($A149,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A149,60),0))","v":27.863614051953341},{"$f":"IF(CN149>0, SUMPRODUCT(CM149:OFFSET(CM149,-MIN($A149,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A149,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A149,60),0)) / CN149, 0)","v":0.68984577666967062},{"$f":"IF(CH149<=CK$5, HLOOKUP(CJ$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(CJ$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.2808479761733533},{"$f":"IF(CH149<=CK$5, HLOOKUP(CJ$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(CJ$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":1.9351798894457173},148779.52168757762,472348.88471100666,null,null,null,2086,0,2.6866985735311899,0.71442979512757898,0,0,{"$f":"SUMPRODUCT(DA149:OFFSET(DA149,-MIN($A149,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A149,60),0))","v":2.6866985735312237},{"$f":"IF(DC149>0, SUMPRODUCT(DB149:OFFSET(DB149,-MIN($A149,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A149,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A149,60),0)) / DC149, 0)","v":0.68984577666967073},12483.827573031042,51004.218025793161,null,null,null,2086,0,1.1575527929467595E-3,3.0780907574137648E-4,0,0,{"$f":"SUMPRODUCT(DN149:OFFSET(DN149,-MIN($A149,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A149,60),0))","v":1.1575527929467738E-3},{"$f":"IF(DP149>0, SUMPRODUCT(DO149:OFFSET(DO149,-MIN($A149,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A149,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A149,60),0)) / DP149, 0)","v":0.68984577666967073},{"$f":"IF(DJ149<=DM$5, HLOOKUP(DL$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(DL$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.7273666082076142},{"$f":"IF(DJ149<=DM$5, HLOOKUP(DL$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(DL$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":3.1796397018677331},8.3355344928403774,32.242063160962232,null,null,null,2086,0,2.6855410207382429,0.71412198605183763,0,0,{"$f":"SUMPRODUCT(EC149:OFFSET(EC149,-MIN($A149,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A149,60),0))","v":2.6855410207382766},{"$f":"IF(EE149>0, SUMPRODUCT(ED149:OFFSET(ED149,-MIN($A149,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A149,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A149,60),0)) / EE149, 0)","v":0.68984577666967073},{"$f":"IF(DY149<=EB$5, HLOOKUP(EA$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(EA$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.1143401205985863},{"$f":"IF(DY149<=EB$5, HLOOKUP(EA$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(EA$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.1666839836972009},12475.492038538201,50971.975962632197]
[137,2087,{"$f":"OFFSET('2012 NIA Shipments Data'!$R$14,A150,0)*$C$7","v":0},26.699908923183038,{"$f":"SUMPRODUCT(C150:OFFSET(C150,-MIN(A150,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A150,60),0))","v":7.5050676764178412},0,0,{"$f":"SUMPRODUCT(F150:OFFSET(F150,-MIN($A150,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A150,60),0))","v":26.699908923183489},{"$f":"IF(H150>0, SUMPRODUCT(G150:OFFSET(G150,-MIN($A150,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A150,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A150,60),0)) / H150, 0)","v":0.68797665698621779},144597.68628993319,437984.39312508301,null,null,null,2087,0,3.9544086330199937,1.1115432826535623,0,0,{"$f":"SUMPRODUCT(S150:OFFSET(S150,-MIN($A150,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A150,60),0))","v":3.9544086330200607},{"$f":"IF(U150>0, SUMPRODUCT(T150:OFFSET(T150,-MIN($A150,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A150,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A150,60),0)) / U150, 0)","v":0.68797665698621768},24035.700163426573,46466.086178381731,null,null,null,2087,0,0.19519945294805996,5.4868543147085808E-2,0,0,{"$f":"SUMPRODUCT(AF150:OFFSET(AF150,-MIN($A150,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A150,60),0))","v":0.19519945294806323},{"$f":"IF(AH150>0, SUMPRODUCT(AG150:OFFSET(AG150,-MIN($A150,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A150,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A150,60),0)) / AH150, 0)","v":0.68797665698621768},{"$f":"IF(AB150<=AE$5, HLOOKUP(AD$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(AD$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":2.211934776964787},{"$f":"IF(AB150<=AE$5, HLOOKUP(AD$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(AD$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":1.9298290294090306},1790.203595339774,3299.9057604176674,null,null,null,2087,0,3.7592091800719341,1.0566747395064766,0,0,{"$f":"SUMPRODUCT(AU150:OFFSET(AU150,-MIN($A150,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A150,60),0))","v":3.7592091800719976},{"$f":"IF(AW150>0, SUMPRODUCT(AV150:OFFSET(AV150,-MIN($A150,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A150,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A150,60),0)) / AW150, 0)","v":0.68797665698621768},{"$f":"IF(AQ150<=AT$5, HLOOKUP(AS$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(AS$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.4272304409528489},{"$f":"IF(AQ150<=AT$5, HLOOKUP(AS$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(AS$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":1.3108198906717603},22245.496568086797,43166.18041796406,null,null,null,2087,0,20.773231511759434,5.8391400810465406,0,0,{"$f":"SUMPRODUCT(BJ150:OFFSET(BJ150,-MIN($A150,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A150,60),0))","v":20.773231511759786},{"$f":"IF(BL150>0, SUMPRODUCT(BK150:OFFSET(BK150,-MIN($A150,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A150,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A150,60),0)) / BL150, 0)","v":0.68797665698621779},111447.37167496646,354076.80615081929,null,null,null,2087,0,0.31893247369242317,8.9648612890610338E-2,0,0,{"$f":"SUMPRODUCT(BW150:OFFSET(BW150,-MIN($A150,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A150,60),0))","v":0.31893247369242855},{"$f":"IF(BY150>0, SUMPRODUCT(BX150:OFFSET(BX150,-MIN($A150,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A150,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A150,60),0)) / BY150, 0)","v":0.68797665698621768},{"$f":"IF(BS150<=BV$5, HLOOKUP(BU$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":2.1336021750922267},{"$f":"IF(BS150<=BV$5, HLOOKUP(BU$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.6243128166870613},2821.3937420158272,7331.9323465102434,null,null,null,2087,0,20.45429903806701,5.7494914681559299,0,0,{"$f":"SUMPRODUCT(CL150:OFFSET(CL150,-MIN($A150,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A150,60),0))","v":20.454299038067358},{"$f":"IF(CN150>0, SUMPRODUCT(CM150:OFFSET(CM150,-MIN($A150,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A150,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A150,60),0)) / CN150, 0)","v":0.68797665698621779},{"$f":"IF(CH150<=CK$5, HLOOKUP(CJ$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(CJ$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.2808479761733533},{"$f":"IF(CH150<=CK$5, HLOOKUP(CJ$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(CJ$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":1.9351798894457173},108625.97793295063,346744.87380430906,null,null,null,2087,0,1.9722687784036113,0.55438431271773858,0,0,{"$f":"SUMPRODUCT(DA150:OFFSET(DA150,-MIN($A150,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A150,60),0))","v":1.9722687784036443},{"$f":"IF(DC150>0, SUMPRODUCT(DB150:OFFSET(DB150,-MIN($A150,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A150,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A150,60),0)) / DC150, 0)","v":0.68797665698621779},9114.6144515401738,37441.500795881962,null,null,null,2087,0,8.4974371720538311E-4,2.3885415203420035E-4,0,0,{"$f":"SUMPRODUCT(DN150:OFFSET(DN150,-MIN($A150,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A150,60),0))","v":8.4974371720539753E-4},{"$f":"IF(DP150>0, SUMPRODUCT(DO150:OFFSET(DO150,-MIN($A150,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A150,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A150,60),0)) / DP150, 0)","v":0.68797665698621768},{"$f":"IF(DJ150<=DM$5, HLOOKUP(DL$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(DL$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.7273666082076142},{"$f":"IF(DJ150<=DM$5, HLOOKUP(DL$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(DL$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":3.1796397018677331},6.0858885390154338,23.668458810437198,null,null,null,2087,0,1.9714190346864058,0.55414545856570441,0,0,{"$f":"SUMPRODUCT(EC150:OFFSET(EC150,-MIN($A150,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A150,60),0))","v":1.9714190346864391},{"$f":"IF(EE150>0, SUMPRODUCT(ED150:OFFSET(ED150,-MIN($A150,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A150,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A150,60),0)) / EE150, 0)","v":0.68797665698621779},{"$f":"IF(DY150<=EB$5, HLOOKUP(EA$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(EA$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.1143401205985863},{"$f":"IF(DY150<=EB$5, HLOOKUP(EA$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(EA$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.1666839836972009},9108.5285630011585,37417.832337071522]
[138,2088,{"$f":"OFFSET('2012 NIA Shipments Data'!$R$14,A151,0)*$C$7","v":0},19.194841246765197,{"$f":"SUMPRODUCT(C151:OFFSET(C151,-MIN(A151,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A151,60),0))","v":5.7368556411987921},0,0,{"$f":"SUMPRODUCT(F151:OFFSET(F151,-MIN($A151,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A151,60),0))","v":19.194841246765648},{"$f":"IF(H151>0, SUMPRODUCT(G151:OFFSET(G151,-MIN($A151,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A151,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A151,60),0)) / H151, 0)","v":0.67829918357864349},101048.82581564627,314871.51955402899,null,null,null,2088,0,2.8428653503664312,0.849661005931306,0,0,{"$f":"SUMPRODUCT(S151:OFFSET(S151,-MIN($A151,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A151,60),0))","v":2.8428653503664982},{"$f":"IF(U151>0, SUMPRODUCT(T151:OFFSET(T151,-MIN($A151,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A151,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A151,60),0)) / U151, 0)","v":0.67829918357864338},16796.805962034832,33404.950935174369,null,null,null,2088,0,0.14033090980097412,4.1941382123280101E-2,0,0,{"$f":"SUMPRODUCT(AF151:OFFSET(AF151,-MIN($A151,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A151,60),0))","v":0.14033090980097745},{"$f":"IF(AH151>0, SUMPRODUCT(AG151:OFFSET(AG151,-MIN($A151,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A151,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A151,60),0)) / AH151, 0)","v":0.67829918357864316},{"$f":"IF(AB151<=AE$5, HLOOKUP(AD$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(AD$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":2.211934776964787},{"$f":"IF(AB151<=AE$5, HLOOKUP(AD$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(AD$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":1.9298290294090306},1251.0433321686314,2372.3364518860053,null,null,null,2088,0,2.702534440565457,0.80771962380802598,0,0,{"$f":"SUMPRODUCT(AU151:OFFSET(AU151,-MIN($A151,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A151,60),0))","v":2.7025344405655209},{"$f":"IF(AW151>0, SUMPRODUCT(AV151:OFFSET(AV151,-MIN($A151,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A151,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A151,60),0)) / AW151, 0)","v":0.67829918357864327},{"$f":"IF(AQ151<=AT$5, HLOOKUP(AS$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(AS$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.4272304409528489},{"$f":"IF(AQ151<=AT$5, HLOOKUP(AS$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(AS$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":1.3108198906717603},15545.762629866202,31032.614483288366,null,null,null,2088,0,14.934091430712893,4.4634246029464872,0,0,{"$f":"SUMPRODUCT(BJ151:OFFSET(BJ151,-MIN($A151,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A151,60),0))","v":14.934091430713245},{"$f":"IF(BL151>0, SUMPRODUCT(BK151:OFFSET(BK151,-MIN($A151,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A151,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A151,60),0)) / BL151, 0)","v":0.67829918357864338},77882.477492859456,254549.48564732537,null,null,null,2088,0,0.22928386080181284,6.8527183599311647E-2,0,0,{"$f":"SUMPRODUCT(BW151:OFFSET(BW151,-MIN($A151,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A151,60),0))","v":0.22928386080181826},{"$f":"IF(BY151>0, SUMPRODUCT(BX151:OFFSET(BX151,-MIN($A151,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A151,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A151,60),0)) / BY151, 0)","v":0.67829918357864338},{"$f":"IF(BS151<=BV$5, HLOOKUP(BU$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":2.1336021750922267},{"$f":"IF(BS151<=BV$5, HLOOKUP(BU$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.6243128166870613},1971.6672659800386,5271.0021531605253,null,null,null,2088,0,14.704807569911081,4.3948974193471759,0,0,{"$f":"SUMPRODUCT(CL151:OFFSET(CL151,-MIN($A151,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A151,60),0))","v":14.704807569911427},{"$f":"IF(CN151>0, SUMPRODUCT(CM151:OFFSET(CM151,-MIN($A151,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A151,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A151,60),0)) / CN151, 0)","v":0.67829918357864338},{"$f":"IF(CH151<=CK$5, HLOOKUP(CJ$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(CJ$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.2808479761733533},{"$f":"IF(CH151<=CK$5, HLOOKUP(CJ$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(CJ$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":1.9351798894457173},75910.810226879417,249278.48349416486,null,null,null,2088,0,1.4178844656858727,0.42377003232099908,0,0,{"$f":"SUMPRODUCT(DA151:OFFSET(DA151,-MIN($A151,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A151,60),0))","v":1.417884465685906},{"$f":"IF(DC151>0, SUMPRODUCT(DB151:OFFSET(DB151,-MIN($A151,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A151,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A151,60),0)) / DC151, 0)","v":0.67829918357864327},6369.5423607519788,26917.082971529242,null,null,null,2088,0,6.1088956517118284E-4,1.8257953806689523E-4,0,0,{"$f":"SUMPRODUCT(DN151:OFFSET(DN151,-MIN($A151,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A151,60),0))","v":6.1088956517119715E-4},{"$f":"IF(DP151>0, SUMPRODUCT(DO151:OFFSET(DO151,-MIN($A151,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A151,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A151,60),0)) / DP151, 0)","v":0.67829918357864327},{"$f":"IF(DJ151<=DM$5, HLOOKUP(DL$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(DL$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.7273666082076142},{"$f":"IF(DJ151<=DM$5, HLOOKUP(DL$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(DL$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":3.1796397018677331},4.2529856921730191,17.015500342305476,null,null,null,2088,0,1.4172735761207014,0.42358745278293219,0,0,{"$f":"SUMPRODUCT(EC151:OFFSET(EC151,-MIN($A151,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A151,60),0))","v":1.4172735761207349},{"$f":"IF(EE151>0, SUMPRODUCT(ED151:OFFSET(ED151,-MIN($A151,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A151,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A151,60),0)) / EE151, 0)","v":0.67829918357864327},{"$f":"IF(DY151<=EB$5, HLOOKUP(EA$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(EA$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.1143401205985863},{"$f":"IF(DY151<=EB$5, HLOOKUP(EA$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(EA$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.1666839836972009},6365.2893750598059,26900.067471186936]
[139,2089,{"$f":"OFFSET('2012 NIA Shipments Data'!$R$14,A152,0)*$C$7","v":0},13.457985605566405,{"$f":"SUMPRODUCT(C152:OFFSET(C152,-MIN(A152,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A152,60),0))","v":4.3167773504056797},0,0,{"$f":"SUMPRODUCT(F152:OFFSET(F152,-MIN($A152,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A152,60),0))","v":13.457985605566858},{"$f":"IF(H152>0, SUMPRODUCT(G152:OFFSET(G152,-MIN($A152,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A152,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A152,60),0)) / H152, 0)","v":0.65594558969695183},66255.181859599761,220764.33575480155,null,null,null,2089,0,1.9932043444351253,0.6393393202344434,0,0,{"$f":"SUMPRODUCT(S152:OFFSET(S152,-MIN($A152,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A152,60),0))","v":1.9932043444351921},{"$f":"IF(U152>0, SUMPRODUCT(T152:OFFSET(T152,-MIN($A152,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A152,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A152,60),0)) / U152, 0)","v":0.65594558969695171},11013.244584408732,23421.050638592584,null,null,null,2089,0,9.8389527677694044E-2,3.1559380210698845E-2,0,0,{"$f":"SUMPRODUCT(AF152:OFFSET(AF152,-MIN($A152,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A152,60),0))","v":9.8389527677697347E-2},{"$f":"IF(AH152>0, SUMPRODUCT(AG152:OFFSET(AG152,-MIN($A152,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A152,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A152,60),0)) / AH152, 0)","v":0.65594558969695183},{"$f":"IF(AB152<=AE$5, HLOOKUP(AD$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(AD$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":2.211934776964787},{"$f":"IF(AB152<=AE$5, HLOOKUP(AD$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(AD$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":1.9298290294090306},820.27775006800834,1663.3047083118292,null,null,null,2089,0,1.8948148167574312,0.60777994002374458,0,0,{"$f":"SUMPRODUCT(AU152:OFFSET(AU152,-MIN($A152,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A152,60),0))","v":1.8948148167574952},{"$f":"IF(AW152>0, SUMPRODUCT(AV152:OFFSET(AV152,-MIN($A152,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A152,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A152,60),0)) / AW152, 0)","v":0.65594558969695171},{"$f":"IF(AQ152<=AT$5, HLOOKUP(AS$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(AS$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.4272304409528489},{"$f":"IF(AQ152<=AT$5, HLOOKUP(AS$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(AS$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":1.3108198906717603},10192.966834340725,21757.745930280755,null,null,null,2089,0,10.470666827766406,3.3585663360385056,0,0,{"$f":"SUMPRODUCT(BJ152:OFFSET(BJ152,-MIN($A152,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A152,60),0))","v":10.47066682776676},{"$f":"IF(BL152>0, SUMPRODUCT(BK152:OFFSET(BK152,-MIN($A152,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A152,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A152,60),0)) / BL152, 0)","v":0.65594558969695171},51065.588029491002,178471.04176094136,null,null,null,2089,0,0.1607566772025012,5.1564238765956685E-2,0,0,{"$f":"SUMPRODUCT(BW152:OFFSET(BW152,-MIN($A152,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A152,60),0))","v":0.16075667720250661},{"$f":"IF(BY152>0, SUMPRODUCT(BX152:OFFSET(BX152,-MIN($A152,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A152,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A152,60),0)) / BY152, 0)","v":0.65594558969695183},{"$f":"IF(BS152<=BV$5, HLOOKUP(BU$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":2.1336021750922267},{"$f":"IF(BS152<=BV$5, HLOOKUP(BU$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.6243128166870613},1292.7727978992532,3695.6320811509304,null,null,null,2089,0,10.309910150563905,3.3070020972725489,0,0,{"$f":"SUMPRODUCT(CL152:OFFSET(CL152,-MIN($A152,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A152,60),0))","v":10.309910150564251},{"$f":"IF(CN152>0, SUMPRODUCT(CM152:OFFSET(CM152,-MIN($A152,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A152,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A152,60),0)) / CN152, 0)","v":0.65594558969695183},{"$f":"IF(CH152<=CK$5, HLOOKUP(CJ$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(CJ$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.2808479761733533},{"$f":"IF(CH152<=CK$5, HLOOKUP(CJ$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(CJ$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":1.9351798894457173},49772.815231591747,174775.40967979043,null,null,null,2089,0,0.99411443336487348,0.31887169413273064,0,0,{"$f":"SUMPRODUCT(DA152:OFFSET(DA152,-MIN($A152,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A152,60),0))","v":0.99411443336490701},{"$f":"IF(DC152>0, SUMPRODUCT(DB152:OFFSET(DB152,-MIN($A152,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A152,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A152,60),0)) / DC152, 0)","v":0.65594558969695183},4176.3492457000202,18872.243355267587,null,null,null,2089,0,4.2831002710428751E-4,1.3738452976132573E-4,0,0,{"$f":"SUMPRODUCT(DN152:OFFSET(DN152,-MIN($A152,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A152,60),0))","v":4.2831002710430193E-4},{"$f":"IF(DP152>0, SUMPRODUCT(DO152:OFFSET(DO152,-MIN($A152,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A152,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A152,60),0)) / DP152, 0)","v":0.65594558969695183},{"$f":"IF(DJ152<=DM$5, HLOOKUP(DL$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(DL$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.7273666082076142},{"$f":"IF(DJ152<=DM$5, HLOOKUP(DL$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(DL$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":3.1796397018677331},2.7885760987988482,11.929994925946618,null,null,null,2089,0,0.99368612333776918,0.31873430960296928,0,0,{"$f":"SUMPRODUCT(EC152:OFFSET(EC152,-MIN($A152,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A152,60),0))","v":0.9936861233378026},{"$f":"IF(EE152>0, SUMPRODUCT(ED152:OFFSET(ED152,-MIN($A152,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A152,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A152,60),0)) / EE152, 0)","v":0.65594558969695194},{"$f":"IF(DY152<=EB$5, HLOOKUP(EA$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(EA$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.1143401205985863},{"$f":"IF(DY152<=EB$5, HLOOKUP(EA$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(EA$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.1666839836972009},4173.560669601221,18860.313360341639]
[140,2090,{"$f":"OFFSET('2012 NIA Shipments Data'!$R$14,A153,0)*$C$7","v":0},9.1412082551607252,{"$f":"SUMPRODUCT(C153:OFFSET(C153,-MIN(A153,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A153,60),0))","v":3.1958673983203361},0,0,{"$f":"SUMPRODUCT(F153:OFFSET(F153,-MIN($A153,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A153,60),0))","v":9.1412082551611782},{"$f":"IF(H153>0, SUMPRODUCT(G153:OFFSET(G153,-MIN($A153,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A153,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A153,60),0)) / H153, 0)","v":0.61264595601887406},39257.885461459409,149952.06768628169,null,null,null,2090,0,1.3538650242006818,0.47332616999797872,0,0,{"$f":"SUMPRODUCT(S153:OFFSET(S153,-MIN($A153,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A153,60),0))","v":1.3538650242007488},{"$f":"IF(U153>0, SUMPRODUCT(T153:OFFSET(T153,-MIN($A153,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A153,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A153,60),0)) / U153, 0)","v":0.61264595601887406},6525.6283707734146,15908.525073283625,null,null,null,2090,0,6.6830147466995185E-2,2.3364557895739029E-2,0,0,{"$f":"SUMPRODUCT(AF153:OFFSET(AF153,-MIN($A153,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A153,60),0))","v":6.6830147466998502E-2},{"$f":"IF(AH153>0, SUMPRODUCT(AG153:OFFSET(AG153,-MIN($A153,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A153,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A153,60),0)) / AH153, 0)","v":0.61264595601887406},{"$f":"IF(AB153<=AE$5, HLOOKUP(AD$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(AD$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":2.211934776964787},{"$f":"IF(AB153<=AE$5, HLOOKUP(AD$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(AD$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":1.9298290294090306},486.03549269539405,1129.7838455243409,null,null,null,2090,0,1.2870348767336866,0.44996161210223973,0,0,{"$f":"SUMPRODUCT(AU153:OFFSET(AU153,-MIN($A153,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A153,60),0))","v":1.2870348767337505},{"$f":"IF(AW153>0, SUMPRODUCT(AV153:OFFSET(AV153,-MIN($A153,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A153,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A153,60),0)) / AW153, 0)","v":0.61264595601887406},{"$f":"IF(AQ153<=AT$5, HLOOKUP(AS$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(AS$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.4272304409528489},{"$f":"IF(AQ153<=AT$5, HLOOKUP(AS$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(AS$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":1.3108198906717603},6039.5928780780205,14778.741227759285,null,null,null,2090,0,7.1121004917279009,2.4864689065867465,0,0,{"$f":"SUMPRODUCT(BJ153:OFFSET(BJ153,-MIN($A153,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A153,60),0))","v":7.1121004917282526},{"$f":"IF(BL153>0, SUMPRODUCT(BK153:OFFSET(BK153,-MIN($A153,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A153,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A153,60),0)) / BL153, 0)","v":0.61264595601887417},30257.663621420797,121224.75146484714,null,null,null,2090,0,0.10919243843654453,3.8174882838430346E-2,0,0,{"$f":"SUMPRODUCT(BW153:OFFSET(BW153,-MIN($A153,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A153,60),0))","v":0.10919243843654994},{"$f":"IF(BY153>0, SUMPRODUCT(BX153:OFFSET(BX153,-MIN($A153,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A153,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A153,60),0)) / BY153, 0)","v":0.61264595601887417},{"$f":"IF(BS153<=BV$5, HLOOKUP(BU$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":2.1336021750922267},{"$f":"IF(BS153<=BV$5, HLOOKUP(BU$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.6243128166870613},766.00086216903037,2510.2228133073136,null,null,null,2090,0,7.0029080532913559,2.448294023748316,0,0,{"$f":"SUMPRODUCT(CL153:OFFSET(CL153,-MIN($A153,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A153,60),0))","v":7.0029080532917032},{"$f":"IF(CN153>0, SUMPRODUCT(CM153:OFFSET(CM153,-MIN($A153,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A153,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A153,60),0)) / CN153, 0)","v":0.61264595601887406},{"$f":"IF(CH153<=CK$5, HLOOKUP(CJ$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(CJ$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.2808479761733533},{"$f":"IF(CH153<=CK$5, HLOOKUP(CJ$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(CJ$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":1.9351798894457173},29491.662759251765,118714.52865153983,null,null,null,2090,0,0.67524273923214295,0.23607232173561096,0,0,{"$f":"SUMPRODUCT(DA153:OFFSET(DA153,-MIN($A153,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A153,60),0))","v":0.67524273923217626},{"$f":"IF(DC153>0, SUMPRODUCT(DB153:OFFSET(DB153,-MIN($A153,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A153,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A153,60),0)) / DC153, 0)","v":0.61264595601887417},2474.5934692652004,12818.791148150909,null,null,null,2090,0,2.9092549734296183E-4,1.0171076802386597E-4,0,0,{"$f":"SUMPRODUCT(DN153:OFFSET(DN153,-MIN($A153,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A153,60),0))","v":2.9092549734297619E-4},{"$f":"IF(DP153>0, SUMPRODUCT(DO153:OFFSET(DO153,-MIN($A153,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A153,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A153,60),0)) / DP153, 0)","v":0.61264595601887406},{"$f":"IF(DJ153<=DM$5, HLOOKUP(DL$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(DL$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.7273666082076142},{"$f":"IF(DJ153<=DM$5, HLOOKUP(DL$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(DL$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":3.1796397018677331},1.6523024767963383,8.1033351719431241,null,null,null,2090,0,0.67495181373479995,0.23597061096758709,0,0,{"$f":"SUMPRODUCT(EC153:OFFSET(EC153,-MIN($A153,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A153,60),0))","v":0.67495181373483337},{"$f":"IF(EE153>0, SUMPRODUCT(ED153:OFFSET(ED153,-MIN($A153,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A153,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A153,60),0)) / EE153, 0)","v":0.61264595601887406},{"$f":"IF(DY153<=EB$5, HLOOKUP(EA$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(EA$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.1143401205985863},{"$f":"IF(DY153<=EB$5, HLOOKUP(EA$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(EA$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.1666839836972009},2472.9411667884042,12810.687812978966]
[141,2091,{"$f":"OFFSET('2012 NIA Shipments Data'!$R$14,A154,0)*$C$7","v":0},5.9453408568403887,{"$f":"SUMPRODUCT(C154:OFFSET(C154,-MIN(A154,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A154,60),0))","v":2.3229051507138951},0,0,{"$f":"SUMPRODUCT(F154:OFFSET(F154,-MIN($A154,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A154,60),0))","v":5.9453408568408417},{"$f":"IF(H154>0, SUMPRODUCT(G154:OFFSET(G154,-MIN($A154,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A154,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A154,60),0)) / H154, 0)","v":0.53090331103304955},19173.958560184099,97527.16814865898,null,null,null,2091,0,0.88053885420270306,0.34403548746542162,0,0,{"$f":"SUMPRODUCT(S154:OFFSET(S154,-MIN($A154,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A154,60),0))","v":0.88053885420277023},{"$f":"IF(U154>0, SUMPRODUCT(T154:OFFSET(T154,-MIN($A154,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A154,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A154,60),0)) / U154, 0)","v":0.53090331103304955},3187.1845997209161,10346.728949848481,null,null,null,2091,0,4.3465589571256159E-2,1.6982447991643834E-2,0,0,{"$f":"SUMPRODUCT(AF154:OFFSET(AF154,-MIN($A154,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A154,60),0))","v":4.3465589571259469E-2},{"$f":"IF(AH154>0, SUMPRODUCT(AG154:OFFSET(AG154,-MIN($A154,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A154,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A154,60),0)) / AH154, 0)","v":0.53090331103304955},{"$f":"IF(AB154<=AE$5, HLOOKUP(AD$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(AD$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":2.211934776964787},{"$f":"IF(AB154<=AE$5, HLOOKUP(AD$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(AD$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":1.9298290294090306},237.38477725370851,734.79893124655564,null,null,null,2091,0,0.83707326463144693,0.32705303947377778,0,0,{"$f":"SUMPRODUCT(AU154:OFFSET(AU154,-MIN($A154,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A154,60),0))","v":0.83707326463151066},{"$f":"IF(AW154>0, SUMPRODUCT(AV154:OFFSET(AV154,-MIN($A154,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A154,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A154,60),0)) / AW154, 0)","v":0.53090331103304955},{"$f":"IF(AQ154<=AT$5, HLOOKUP(AS$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(AS$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.4272304409528489},{"$f":"IF(AQ154<=AT$5, HLOOKUP(AS$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(AS$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":1.3108198906717603},2949.7998224672078,9611.9300186019245,null,null,null,2091,0,4.6256315851411536,1.8072813137478501,0,0,{"$f":"SUMPRODUCT(BJ154:OFFSET(BJ154,-MIN($A154,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A154,60),0))","v":4.6256315851415062},{"$f":"IF(BL154>0, SUMPRODUCT(BK154:OFFSET(BK154,-MIN($A154,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A154,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A154,60),0)) / BL154, 0)","v":0.53090331103304955},14778.156836151331,78843.23905840439,null,null,null,2091,0,7.1017555598114165E-2,2.7747281385922161E-2,0,0,{"$f":"SUMPRODUCT(BW154:OFFSET(BW154,-MIN($A154,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A154,60),0))","v":7.1017555598119578E-2},{"$f":"IF(BY154>0, SUMPRODUCT(BX154:OFFSET(BX154,-MIN($A154,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A154,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A154,60),0)) / BY154, 0)","v":0.53090331103304955},{"$f":"IF(BS154<=BV$5, HLOOKUP(BU$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":2.1336021750922267},{"$f":"IF(BS154<=BV$5, HLOOKUP(BU$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.6243128166870613},374.12276834709246,1632.621184765557,null,null,null,2091,0,4.5546140295430391,1.779534032361928,0,0,{"$f":"SUMPRODUCT(CL154:OFFSET(CL154,-MIN($A154,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A154,60),0))","v":4.5546140295433872},{"$f":"IF(CN154>0, SUMPRODUCT(CM154:OFFSET(CM154,-MIN($A154,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A154,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A154,60),0)) / CN154, 0)","v":0.53090331103304955},{"$f":"IF(CH154<=CK$5, HLOOKUP(CJ$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(CJ$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.2808479761733533},{"$f":"IF(CH154<=CK$5, HLOOKUP(CJ$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(CJ$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":1.9351798894457173},14404.034067804238,77210.617873638839,null,null,null,2091,0,0.43917041749653191,0.17158834950062363,0,0,{"$f":"SUMPRODUCT(DA154:OFFSET(DA154,-MIN($A154,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A154,60),0))","v":0.43917041749656538},{"$f":"IF(DC154>0, SUMPRODUCT(DB154:OFFSET(DB154,-MIN($A154,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A154,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A154,60),0)) / DC154, 0)","v":0.53090331103304955},1208.6171243118524,8337.2001404061157,null,null,null,2091,0,1.8921472931909581E-4,7.3928119498912502E-5,0,0,{"$f":"SUMPRODUCT(DN154:OFFSET(DN154,-MIN($A154,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A154,60),0))","v":1.8921472931911023E-4},{"$f":"IF(DP154>0, SUMPRODUCT(DO154:OFFSET(DO154,-MIN($A154,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A154,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A154,60),0)) / DP154, 0)","v":0.53090331103304955},{"$f":"IF(DJ154<=DM$5, HLOOKUP(DL$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(DL$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.7273666082076142},{"$f":"IF(DJ154<=DM$5, HLOOKUP(DL$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(DL$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":3.1796397018677331},0.80700167231586772,5.2703196699657067,null,null,null,2091,0,0.43898120276721281,0.17151442138112472,0,0,{"$f":"SUMPRODUCT(EC154:OFFSET(EC154,-MIN($A154,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A154,60),0))","v":0.43898120276724628},{"$f":"IF(EE154>0, SUMPRODUCT(ED154:OFFSET(ED154,-MIN($A154,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A154,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A154,60),0)) / EE154, 0)","v":0.53090331103304955},{"$f":"IF(DY154<=EB$5, HLOOKUP(EA$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(EA$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.1143401205985863},{"$f":"IF(DY154<=EB$5, HLOOKUP(EA$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(EA$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.1666839836972009},1207.8101226395365,8331.9298207361498]
[142,2092,{"$f":"OFFSET('2012 NIA Shipments Data'!$R$14,A155,0)*$C$7","v":0},3.6224357061264936,{"$f":"SUMPRODUCT(C155:OFFSET(C155,-MIN(A155,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A155,60),0))","v":1.6589382530242269},0,0,{"$f":"SUMPRODUCT(F155:OFFSET(F155,-MIN($A155,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A155,60),0))","v":3.6224357061269465},{"$f":"IF(H155>0, SUMPRODUCT(G155:OFFSET(G155,-MIN($A155,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A155,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A155,60),0)) / H155, 0)","v":0.36930379206026465},5652.913998189355,59422.311474816517,null,null,null,2092,0,0.53650336673728138,0.2456982069968815,0,0,{"$f":"SUMPRODUCT(S155:OFFSET(S155,-MIN($A155,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A155,60),0))","v":0.53650336673734855},{"$f":"IF(U155>0, SUMPRODUCT(T155:OFFSET(T155,-MIN($A155,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A155,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A155,60),0)) / U155, 0)","v":0.36930379206026459},939.65366525768252,6304.1566988413733,null,null,null,2092,0,2.6483141579612318E-2,1.2128275058787526E-2,0,0,{"$f":"SUMPRODUCT(AF155:OFFSET(AF155,-MIN($A155,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A155,60),0))","v":2.6483141579615635E-2},{"$f":"IF(AH155>0, SUMPRODUCT(AG155:OFFSET(AG155,-MIN($A155,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A155,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A155,60),0)) / AH155, 0)","v":0.36930379206026465},{"$f":"IF(AB155<=AE$5, HLOOKUP(AD$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(AD$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":2.211934776964787},{"$f":"IF(AB155<=AE$5, HLOOKUP(AD$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(AD$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":1.9298290294090306},69.98636854682276,447.7055141941542,null,null,null,2092,0,0.51002022515766909,0.23356993193809397,0,0,{"$f":"SUMPRODUCT(AU155:OFFSET(AU155,-MIN($A155,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A155,60),0))","v":0.51002022515773293},{"$f":"IF(AW155>0, SUMPRODUCT(AV155:OFFSET(AV155,-MIN($A155,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A155,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A155,60),0)) / AW155, 0)","v":0.36930379206026459},{"$f":"IF(AQ155<=AT$5, HLOOKUP(AS$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(AS$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.4272304409528489},{"$f":"IF(AQ155<=AT$5, HLOOKUP(AS$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(AS$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":1.3108198906717603},869.66729671085977,5856.4511846472187,null,null,null,2092,0,2.818350271393304,1.2906976009893323,0,0,{"$f":"SUMPRODUCT(BJ155:OFFSET(BJ155,-MIN($A155,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A155,60),0))","v":2.8183502713936566},{"$f":"IF(BL155>0, SUMPRODUCT(BK155:OFFSET(BK155,-MIN($A155,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A155,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A155,60),0)) / BL155, 0)","v":0.36930379206026459},4356.9328359764359,48038.383539144575,null,null,null,2092,0,4.3270274212192011E-2,1.9816145525522945E-2,0,0,{"$f":"SUMPRODUCT(BW155:OFFSET(BW155,-MIN($A155,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A155,60),0))","v":4.3270274212197424E-2},{"$f":"IF(BY155>0, SUMPRODUCT(BX155:OFFSET(BX155,-MIN($A155,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A155,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A155,60),0)) / BY155, 0)","v":0.36930379206026454},{"$f":"IF(BS155<=BV$5, HLOOKUP(BU$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":2.1336021750922267},{"$f":"IF(BS155<=BV$5, HLOOKUP(BU$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.6243128166870613},110.29980207750727,994.73948032250803,null,null,null,2092,0,2.7750799971811118,1.2708814554638093,0,0,{"$f":"SUMPRODUCT(CL155:OFFSET(CL155,-MIN($A155,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A155,60),0))","v":2.775079997181459},{"$f":"IF(CN155>0, SUMPRODUCT(CM155:OFFSET(CM155,-MIN($A155,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A155,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A155,60),0)) / CN155, 0)","v":0.36930379206026459},{"$f":"IF(CH155<=CK$5, HLOOKUP(CJ$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(CJ$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.2808479761733533},{"$f":"IF(CH155<=CK$5, HLOOKUP(CJ$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(CJ$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":1.9351798894457173},4246.6330338989283,47043.644058822065,null,null,null,2092,0,0.26758206799590828,0.12254244503801309,0,0,{"$f":"SUMPRODUCT(DA155:OFFSET(DA155,-MIN($A155,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A155,60),0))","v":0.26758206799594175},{"$f":"IF(DC155>0, SUMPRODUCT(DB155:OFFSET(DB155,-MIN($A155,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A155,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A155,60),0)) / DC155, 0)","v":0.36930379206026459},356.32749695523682,5079.7712368305683,null,null,null,2092,0,1.152866098201833E-4,5.2796897614696297E-5,0,0,{"$f":"SUMPRODUCT(DN155:OFFSET(DN155,-MIN($A155,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A155,60),0))","v":1.1528660982019772E-4},{"$f":"IF(DP155>0, SUMPRODUCT(DO155:OFFSET(DO155,-MIN($A155,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A155,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A155,60),0)) / DP155, 0)","v":0.36930379206026454},{"$f":"IF(DJ155<=DM$5, HLOOKUP(DL$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(DL$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.7273666082076142},{"$f":"IF(DJ155<=DM$5, HLOOKUP(DL$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(DL$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":3.1796397018677331},0.23792223372536511,3.2111521634995883,null,null,null,2092,0,0.26746678138608809,0.12248964814039839,0,0,{"$f":"SUMPRODUCT(EC155:OFFSET(EC155,-MIN($A155,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A155,60),0))","v":0.26746678138612157},{"$f":"IF(EE155>0, SUMPRODUCT(ED155:OFFSET(ED155,-MIN($A155,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A155,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A155,60),0)) / EE155, 0)","v":0.36930379206026459},{"$f":"IF(DY155<=EB$5, HLOOKUP(EA$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(EA$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.1143401205985863},{"$f":"IF(DY155<=EB$5, HLOOKUP(EA$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(EA$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.1666839836972009},356.08957472151144,5076.5600846670686]
[143,2093,{"$f":"OFFSET('2012 NIA Shipments Data'!$R$14,A156,0)*$C$7","v":0},1.9634974531022666,{"$f":"SUMPRODUCT(C156:OFFSET(C156,-MIN(A156,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A156,60),0))","v":1.1630844275829666},0,0,{"$f":"SUMPRODUCT(F156:OFFSET(F156,-MIN($A156,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A156,60),0))","v":1.9634974531027201},{"$f":"IF(H156>0, SUMPRODUCT(G156:OFFSET(G156,-MIN($A156,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A156,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A156,60),0)) / H156, 0)","v":4.0635221106564111E-3},0.37097082409914639,32209.145090121274,null,null,null,2093,0,0.29080515974039994,0.17225943034478683,0,0,{"$f":"SUMPRODUCT(S156:OFFSET(S156,-MIN($A156,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A156,60),0))","v":0.29080515974046706},{"$f":"IF(U156>0, SUMPRODUCT(T156:OFFSET(T156,-MIN($A156,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A156,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A156,60),0)) / U156, 0)","v":4.063522110656412E-3},6.1664496342961998E-2,3417.0918758334751,null,null,null,2093,0,1.4354866520824797E-2,8.5031542485702483E-3,0,0,{"$f":"SUMPRODUCT(AF156:OFFSET(AF156,-MIN($A156,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A156,60),0))","v":1.4354866520828111E-2},{"$f":"IF(AH156>0, SUMPRODUCT(AG156:OFFSET(AG156,-MIN($A156,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A156,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A156,60),0)) / AH156, 0)","v":4.0635221106564102E-3},{"$f":"IF(AB156<=AE$5, HLOOKUP(AD$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(AD$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":2.211934776964787},{"$f":"IF(AB156<=AE$5, HLOOKUP(AD$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(AD$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":1.9298290294090306},4.5928349208633635E-3,242.67335797662847,null,null,null,2093,0,0.27645029321957515,0.1637562760962166,0,0,{"$f":"SUMPRODUCT(AU156:OFFSET(AU156,-MIN($A156,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A156,60),0))","v":0.27645029321963899},{"$f":"IF(AW156>0, SUMPRODUCT(AV156:OFFSET(AV156,-MIN($A156,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A156,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A156,60),0)) / AW156, 0)","v":4.063522110656412E-3},{"$f":"IF(AQ156<=AT$5, HLOOKUP(AS$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(AS$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.4272304409528489},{"$f":"IF(AQ156<=AT$5, HLOOKUP(AS$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(AS$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":1.3108198906717603},5.7071661422098637E-2,3174.4185178568468,null,null,null,2093,0,1.5276526704039715,0.90491028083337754,0,0,{"$f":"SUMPRODUCT(BJ156:OFFSET(BJ156,-MIN($A156,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A156,60),0))","v":1.5276526704043243},{"$f":"IF(BL156>0, SUMPRODUCT(BK156:OFFSET(BK156,-MIN($A156,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A156,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A156,60),0)) / BL156, 0)","v":4.0635221106564111E-3},0.28592244021835694,26038.6246664764,null,null,null,2093,0,2.345412868666906E-2,1.3893133293802607E-2,0,0,{"$f":"SUMPRODUCT(BW156:OFFSET(BW156,-MIN($A156,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A156,60),0))","v":2.3454128686674479E-2},{"$f":"IF(BY156>0, SUMPRODUCT(BX156:OFFSET(BX156,-MIN($A156,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A156,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A156,60),0)) / BY156, 0)","v":4.0635221106564111E-3},{"$f":"IF(BS156<=BV$5, HLOOKUP(BU$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":2.1336021750922267},{"$f":"IF(BS156<=BV$5, HLOOKUP(BU$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.6243128166870613},7.2383921792851958E-3,539.18650172600735,null,null,null,2093,0,1.5041985417173023,0.89101714753957495,0,0,{"$f":"SUMPRODUCT(CL156:OFFSET(CL156,-MIN($A156,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A156,60),0))","v":1.5041985417176496},{"$f":"IF(CN156>0, SUMPRODUCT(CM156:OFFSET(CM156,-MIN($A156,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A156,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A156,60),0)) / CN156, 0)","v":4.0635221106564111E-3},{"$f":"IF(CH156<=CK$5, HLOOKUP(CJ$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(CJ$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.2808479761733533},{"$f":"IF(CH156<=CK$5, HLOOKUP(CJ$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(CJ$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":1.9351798894457173},0.27868404803907176,25499.438164750394,null,null,null,2093,0,0.14503962295789519,8.5914716404802291E-2,0,0,{"$f":"SUMPRODUCT(DA156:OFFSET(DA156,-MIN($A156,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A156,60),0))","v":0.14503962295792869},{"$f":"IF(DC156>0, SUMPRODUCT(DB156:OFFSET(DB156,-MIN($A156,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A156,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A156,60),0)) / DC156, 0)","v":4.0635221106564111E-3},2.3383887537827438E-2,2753.4285478113979,null,null,null,2093,0,6.2489712205487E-5,3.7015994614869344E-5,0,0,{"$f":"SUMPRODUCT(DN156:OFFSET(DN156,-MIN($A156,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A156,60),0))","v":6.248971220550142E-5},{"$f":"IF(DP156>0, SUMPRODUCT(DO156:OFFSET(DO156,-MIN($A156,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A156,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A156,60),0)) / DP156, 0)","v":4.063522110656412E-3},{"$f":"IF(DJ156<=DM$5, HLOOKUP(DL$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(DL$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.7273666082076142},{"$f":"IF(DJ156<=DM$5, HLOOKUP(DL$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(DL$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":3.1796397018677331},1.5613576846362622E-5,1.7405661842092526,null,null,null,2093,0,0.1449771332456897,8.5877700410187413E-2,0,0,{"$f":"SUMPRODUCT(EC156:OFFSET(EC156,-MIN($A156,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A156,60),0))","v":0.14497713324572317},{"$f":"IF(EE156>0, SUMPRODUCT(ED156:OFFSET(ED156,-MIN($A156,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A156,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A156,60),0)) / EE156, 0)","v":4.063522110656412E-3},{"$f":"IF(DY156<=EB$5, HLOOKUP(EA$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(EA$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.1143401205985863},{"$f":"IF(DY156<=EB$5, HLOOKUP(EA$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(EA$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.1666839836972009},2.3368273960981074E-2,2751.6879816271885]
[144,2094,{"$f":"OFFSET('2012 NIA Shipments Data'!$R$14,A157,0)*$C$7","v":0},0.80041302551930005,{"$f":"SUMPRODUCT(C157:OFFSET(C157,-MIN(A157,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A157,60),0))","v":0.80041302551975335},0,0,{"$f":"SUMPRODUCT(F157:OFFSET(F157,-MIN($A157,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A157,60),0))","v":0.80041302551975335},{"$f":"IF(H157>0, SUMPRODUCT(G157:OFFSET(G157,-MIN($A157,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A157,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A157,60),0)) / H157, 0)","v":1.0000000000000009E-2},0.91583725414790829,13129.947905076289,null,null,null,2094,0,0.11854572939561311,0.11854572939568025,0,0,{"$f":"SUMPRODUCT(S157:OFFSET(S157,-MIN($A157,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A157,60),0))","v":0.11854572939568025},{"$f":"IF(U157>0, SUMPRODUCT(T157:OFFSET(T157,-MIN($A157,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A157,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A157,60),0)) / U157, 0)","v":1.0000000000000009E-2},0.15223472936528964,1392.9658235577838,null,null,null,2094,0,5.8517122722545481E-3,5.8517122722578623E-3,0,0,{"$f":"SUMPRODUCT(AF157:OFFSET(AF157,-MIN($A157,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A157,60),0))","v":5.8517122722578632E-3},{"$f":"IF(AH157>0, SUMPRODUCT(AG157:OFFSET(AG157,-MIN($A157,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A157,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A157,60),0)) / AH157, 0)","v":1.0000000000000009E-2},{"$f":"IF(AB157<=AE$5, HLOOKUP(AD$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(AD$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":2.211934776964787},{"$f":"IF(AB157<=AE$5, HLOOKUP(AD$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(AD$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":1.9298290294090306},1.1338598750703774E-2,98.924964921230185,null,null,null,2094,0,0.11269401712335857,0.11269401712342239,0,0,{"$f":"SUMPRODUCT(AU157:OFFSET(AU157,-MIN($A157,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A157,60),0))","v":0.1126940171234224},{"$f":"IF(AW157>0, SUMPRODUCT(AV157:OFFSET(AV157,-MIN($A157,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A157,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A157,60),0)) / AW157, 0)","v":1.0000000000000009E-2},{"$f":"IF(AQ157<=AT$5, HLOOKUP(AS$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(AS$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.4272304409528489},{"$f":"IF(AQ157<=AT$5, HLOOKUP(AS$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(AS$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":1.3108198906717603},0.14089613061458586,1294.0408586365536,null,null,null,2094,0,0.62274238957059402,0.62274238957094674,0,0,{"$f":"SUMPRODUCT(BJ157:OFFSET(BJ157,-MIN($A157,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A157,60),0))","v":0.62274238957094674},{"$f":"IF(BL157>0, SUMPRODUCT(BK157:OFFSET(BK157,-MIN($A157,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A157,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A157,60),0)) / BL157, 0)","v":1.0000000000000009E-2},0.70587336129394562,10614.556345226558,null,null,null,2094,0,9.5609953928664556E-3,9.5609953928718714E-3,0,0,{"$f":"SUMPRODUCT(BW157:OFFSET(BW157,-MIN($A157,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A157,60),0))","v":9.5609953928718697E-3},{"$f":"IF(BY157>0, SUMPRODUCT(BX157:OFFSET(BX157,-MIN($A157,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A157,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A157,60),0)) / BY157, 0)","v":1.0000000000000009E-2},{"$f":"IF(BS157<=BV$5, HLOOKUP(BU$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":2.1336021750922267},{"$f":"IF(BS157<=BV$5, HLOOKUP(BU$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.6243128166870613},1.7869839856059718E-2,219.79753448824442,null,null,null,2094,0,0.61318139417772755,0.61318139417807482,0,0,{"$f":"SUMPRODUCT(CL157:OFFSET(CL157,-MIN($A157,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A157,60),0))","v":0.61318139417807482},{"$f":"IF(CN157>0, SUMPRODUCT(CM157:OFFSET(CM157,-MIN($A157,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A157,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A157,60),0)) / CN157, 0)","v":1.0000000000000009E-2},{"$f":"IF(CH157<=CK$5, HLOOKUP(CJ$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(CJ$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.2808479761733533},{"$f":"IF(CH157<=CK$5, HLOOKUP(CJ$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(CJ$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":1.9351798894457173},0.6880035214378859,10394.758810738313,null,null,null,2094,0,5.9124906553092896E-2,5.9124906553126383E-2,0,0,{"$f":"SUMPRODUCT(DA157:OFFSET(DA157,-MIN($A157,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A157,60),0))","v":5.9124906553126376E-2},{"$f":"IF(DC157>0, SUMPRODUCT(DB157:OFFSET(DB157,-MIN($A157,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A157,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A157,60),0)) / DC157, 0)","v":1.0000000000000009E-2},5.7729163488672949E-2,1122.4257362919461,null,null,null,2094,0,2.5473717590617659E-5,2.5473717590632086E-5,0,0,{"$f":"SUMPRODUCT(DN157:OFFSET(DN157,-MIN($A157,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A157,60),0))","v":2.5473717590632082E-5},{"$f":"IF(DP157>0, SUMPRODUCT(DO157:OFFSET(DO157,-MIN($A157,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A157,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A157,60),0)) / DP157, 0)","v":1.0000000000000009E-2},{"$f":"IF(DJ157<=DM$5, HLOOKUP(DL$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(DL$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.7273666082076142},{"$f":"IF(DJ157<=DM$5, HLOOKUP(DL$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(DL$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":3.1796397018677331},3.8546145458000726E-5,0.7095358557347804,null,null,null,2094,0,5.9099432835502279E-2,5.9099432835535752E-2,0,0,{"$f":"SUMPRODUCT(EC157:OFFSET(EC157,-MIN($A157,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A157,60),0))","v":5.9099432835535745E-2},{"$f":"IF(EE157>0, SUMPRODUCT(ED157:OFFSET(ED157,-MIN($A157,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A157,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A157,60),0)) / EE157, 0)","v":1.0000000000000009E-2},{"$f":"IF(DY157<=EB$5, HLOOKUP(EA$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(EA$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.1143401205985863},{"$f":"IF(DY157<=EB$5, HLOOKUP(EA$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(EA$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.1666839836972009},5.7690617343214949E-2,1121.7162004362112]
[145,2095,{"$f":"OFFSET('2012 NIA Shipments Data'!$R$14,A158,0)*$C$7","v":0},-4.5330406095445142E-13,{"$f":"SUMPRODUCT(C158:OFFSET(C158,-MIN(A158,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A158,60),0))","v":0},0,0,{"$f":"SUMPRODUCT(F158:OFFSET(F158,-MIN($A158,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A158,60),0))","v":0},{"$f":"IF(H158>0, SUMPRODUCT(G158:OFFSET(G158,-MIN($A158,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A158,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A158,60),0)) / H158, 0)","v":0},0,0,null,null,null,2095,0,-6.7136914106282452E-14,0,0,0,{"$f":"SUMPRODUCT(S158:OFFSET(S158,-MIN($A158,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A158,60),0))","v":0},{"$f":"IF(U158>0, SUMPRODUCT(T158:OFFSET(T158,-MIN($A158,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A158,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A158,60),0)) / U158, 0)","v":0},0,0,null,null,null,2095,0,-3.3140451891434469E-15,0,0,0,{"$f":"SUMPRODUCT(AF158:OFFSET(AF158,-MIN($A158,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A158,60),0))","v":0},{"$f":"IF(AH158>0, SUMPRODUCT(AG158:OFFSET(AG158,-MIN($A158,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A158,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A158,60),0)) / AH158, 0)","v":0},{"$f":"IF(AB158<=AE$5, HLOOKUP(AD$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(AD$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":2.211934776964787},{"$f":"IF(AB158<=AE$5, HLOOKUP(AD$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(AD$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":1.9298290294090306},0,0,null,null,null,2095,0,-6.3822868917139004E-14,0,0,0,{"$f":"SUMPRODUCT(AU158:OFFSET(AU158,-MIN($A158,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A158,60),0))","v":0},{"$f":"IF(AW158>0, SUMPRODUCT(AV158:OFFSET(AV158,-MIN($A158,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A158,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A158,60),0)) / AW158, 0)","v":0},{"$f":"IF(AQ158<=AT$5, HLOOKUP(AS$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(AS$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.4272304409528489},{"$f":"IF(AQ158<=AT$5, HLOOKUP(AS$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(AS$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":1.3108198906717603},0,0,null,null,null,2095,0,-3.5268248406837367E-13,0,0,0,{"$f":"SUMPRODUCT(BJ158:OFFSET(BJ158,-MIN($A158,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A158,60),0))","v":0},{"$f":"IF(BL158>0, SUMPRODUCT(BK158:OFFSET(BK158,-MIN($A158,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A158,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A158,60),0)) / BL158, 0)","v":0},0,0,null,null,null,2095,0,-5.4147520094907054E-15,0,0,0,{"$f":"SUMPRODUCT(BW158:OFFSET(BW158,-MIN($A158,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A158,60),0))","v":0},{"$f":"IF(BY158>0, SUMPRODUCT(BX158:OFFSET(BX158,-MIN($A158,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A158,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A158,60),0)) / BY158, 0)","v":0},{"$f":"IF(BS158<=BV$5, HLOOKUP(BU$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":2.1336021750922267},{"$f":"IF(BS158<=BV$5, HLOOKUP(BU$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.6243128166870613},0,0,null,null,null,2095,0,-3.4726773205888297E-13,0,0,0,{"$f":"SUMPRODUCT(CL158:OFFSET(CL158,-MIN($A158,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A158,60),0))","v":0},{"$f":"IF(CN158>0, SUMPRODUCT(CM158:OFFSET(CM158,-MIN($A158,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A158,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A158,60),0)) / CN158, 0)","v":0},{"$f":"IF(CH158<=CK$5, HLOOKUP(CJ$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(CJ$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.2808479761733533},{"$f":"IF(CH158<=CK$5, HLOOKUP(CJ$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(CJ$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":1.9351798894457173},0,0,null,null,null,2095,0,-3.3484662779795322E-14,0,0,0,{"$f":"SUMPRODUCT(DA158:OFFSET(DA158,-MIN($A158,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A158,60),0))","v":0},{"$f":"IF(DC158>0, SUMPRODUCT(DB158:OFFSET(DB158,-MIN($A158,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A158,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A158,60),0)) / DC158, 0)","v":0},0,0,null,null,null,2095,0,-1.442672628164944E-17,0,0,0,{"$f":"SUMPRODUCT(DN158:OFFSET(DN158,-MIN($A158,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A158,60),0))","v":0},{"$f":"IF(DP158>0, SUMPRODUCT(DO158:OFFSET(DO158,-MIN($A158,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A158,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A158,60),0)) / DP158, 0)","v":0},{"$f":"IF(DJ158<=DM$5, HLOOKUP(DL$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(DL$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.7273666082076142},{"$f":"IF(DJ158<=DM$5, HLOOKUP(DL$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(DL$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":3.1796397018677331},0,0,null,null,null,2095,0,-3.347023605351367E-14,0,0,0,{"$f":"SUMPRODUCT(EC158:OFFSET(EC158,-MIN($A158,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A158,60),0))","v":0},{"$f":"IF(EE158>0, SUMPRODUCT(ED158:OFFSET(ED158,-MIN($A158,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A158,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A158,60),0)) / EE158, 0)","v":0},{"$f":"IF(DY158<=EB$5, HLOOKUP(EA$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(EA$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.1143401205985863},{"$f":"IF(DY158<=EB$5, HLOOKUP(EA$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(EA$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.1666839836972009},0,0]
[146,{"$f":"B158+1","v":2096},{"$f":"OFFSET('2012 NIA Shipments Data'!$R$14,A159,0)*$C$7","v":0},-4.5330406095445142E-13,{"$f":"SUMPRODUCT(C159:OFFSET(C159,-MIN(A159,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A159,60),0))","v":0},0,0,{"$f":"SUMPRODUCT(F159:OFFSET(F159,-MIN($A159,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A159,60),0))","v":0},{"$f":"IF(H159>0, SUMPRODUCT(G159:OFFSET(G159,-MIN($A159,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A159,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A159,60),0)) / H159, 0)","v":0},0,0,null,null,null,2096,0,-6.7136914106282452E-14,0,0,0,{"$f":"SUMPRODUCT(S159:OFFSET(S159,-MIN($A159,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A159,60),0))","v":0},{"$f":"IF(U159>0, SUMPRODUCT(T159:OFFSET(T159,-MIN($A159,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A159,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A159,60),0)) / U159, 0)","v":0},0,0,null,null,null,2096,0,-3.3140451891434469E-15,0,0,0,{"$f":"SUMPRODUCT(AF159:OFFSET(AF159,-MIN($A159,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A159,60),0))","v":0},{"$f":"IF(AH159>0, SUMPRODUCT(AG159:OFFSET(AG159,-MIN($A159,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A159,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A159,60),0)) / AH159, 0)","v":0},{"$f":"IF(AB159<=AE$5, HLOOKUP(AD$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(AD$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":2.211934776964787},{"$f":"IF(AB159<=AE$5, HLOOKUP(AD$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(AD$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":1.9298290294090306},0,0,null,null,null,2096,0,-6.3822868917139004E-14,0,0,0,{"$f":"SUMPRODUCT(AU159:OFFSET(AU159,-MIN($A159,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A159,60),0))","v":0},{"$f":"IF(AW159>0, SUMPRODUCT(AV159:OFFSET(AV159,-MIN($A159,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A159,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A159,60),0)) / AW159, 0)","v":0},{"$f":"IF(AQ159<=AT$5, HLOOKUP(AS$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(AS$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.4272304409528489},{"$f":"IF(AQ159<=AT$5, HLOOKUP(AS$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(AS$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":1.3108198906717603},0,0,null,null,null,2096,0,-3.5268248406837367E-13,0,0,0,{"$f":"SUMPRODUCT(BJ159:OFFSET(BJ159,-MIN($A159,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A159,60),0))","v":0},{"$f":"IF(BL159>0, SUMPRODUCT(BK159:OFFSET(BK159,-MIN($A159,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A159,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A159,60),0)) / BL159, 0)","v":0},0,0,null,null,null,2096,0,-5.4147520094907054E-15,0,0,0,{"$f":"SUMPRODUCT(BW159:OFFSET(BW159,-MIN($A159,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A159,60),0))","v":0},{"$f":"IF(BY159>0, SUMPRODUCT(BX159:OFFSET(BX159,-MIN($A159,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A159,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A159,60),0)) / BY159, 0)","v":0},{"$f":"IF(BS159<=BV$5, HLOOKUP(BU$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":2.1336021750922267},{"$f":"IF(BS159<=BV$5, HLOOKUP(BU$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.6243128166870613},0,0,null,null,null,2096,0,-3.4726773205888297E-13,0,0,0,{"$f":"SUMPRODUCT(CL159:OFFSET(CL159,-MIN($A159,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A159,60),0))","v":0},{"$f":"IF(CN159>0, SUMPRODUCT(CM159:OFFSET(CM159,-MIN($A159,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A159,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A159,60),0)) / CN159, 0)","v":0},{"$f":"IF(CH159<=CK$5, HLOOKUP(CJ$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(CJ$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.2808479761733533},{"$f":"IF(CH159<=CK$5, HLOOKUP(CJ$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(CJ$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":1.9351798894457173},0,0,null,null,null,2096,0,-3.3484662779795322E-14,0,0,0,{"$f":"SUMPRODUCT(DA159:OFFSET(DA159,-MIN($A159,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A159,60),0))","v":0},{"$f":"IF(DC159>0, SUMPRODUCT(DB159:OFFSET(DB159,-MIN($A159,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A159,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A159,60),0)) / DC159, 0)","v":0},0,0,null,null,null,2096,0,-1.442672628164944E-17,0,0,0,{"$f":"SUMPRODUCT(DN159:OFFSET(DN159,-MIN($A159,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A159,60),0))","v":0},{"$f":"IF(DP159>0, SUMPRODUCT(DO159:OFFSET(DO159,-MIN($A159,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A159,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A159,60),0)) / DP159, 0)","v":0},{"$f":"IF(DJ159<=DM$5, HLOOKUP(DL$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(DL$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.7273666082076142},{"$f":"IF(DJ159<=DM$5, HLOOKUP(DL$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(DL$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":3.1796397018677331},0,0,null,null,null,2096,0,-3.347023605351367E-14,0,0,0,{"$f":"SUMPRODUCT(EC159:OFFSET(EC159,-MIN($A159,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A159,60),0))","v":0},{"$f":"IF(EE159>0, SUMPRODUCT(ED159:OFFSET(ED159,-MIN($A159,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A159,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A159,60),0)) / EE159, 0)","v":0},{"$f":"IF(DY159<=EB$5, HLOOKUP(EA$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(EA$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.1143401205985863},{"$f":"IF(DY159<=EB$5, HLOOKUP(EA$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(EA$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.1666839836972009},0,0]
[147,2097,{"$f":"OFFSET('2012 NIA Shipments Data'!$R$14,A160,0)*$C$7","v":0},-4.5330406095445142E-13,{"$f":"SUMPRODUCT(C160:OFFSET(C160,-MIN(A160,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A160,60),0))","v":0},0,0,{"$f":"SUMPRODUCT(F160:OFFSET(F160,-MIN($A160,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A160,60),0))","v":0},{"$f":"IF(H160>0, SUMPRODUCT(G160:OFFSET(G160,-MIN($A160,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A160,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A160,60),0)) / H160, 0)","v":0},0,0,null,null,null,2097,0,-6.7136914106282452E-14,0,0,0,{"$f":"SUMPRODUCT(S160:OFFSET(S160,-MIN($A160,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A160,60),0))","v":0},{"$f":"IF(U160>0, SUMPRODUCT(T160:OFFSET(T160,-MIN($A160,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A160,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A160,60),0)) / U160, 0)","v":0},0,0,null,null,null,2097,0,-3.3140451891434469E-15,0,0,0,{"$f":"SUMPRODUCT(AF160:OFFSET(AF160,-MIN($A160,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A160,60),0))","v":0},{"$f":"IF(AH160>0, SUMPRODUCT(AG160:OFFSET(AG160,-MIN($A160,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A160,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A160,60),0)) / AH160, 0)","v":0},{"$f":"IF(AB160<=AE$5, HLOOKUP(AD$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(AD$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":2.211934776964787},{"$f":"IF(AB160<=AE$5, HLOOKUP(AD$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(AD$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":1.9298290294090306},0,0,null,null,null,2097,0,-6.3822868917139004E-14,0,0,0,{"$f":"SUMPRODUCT(AU160:OFFSET(AU160,-MIN($A160,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A160,60),0))","v":0},{"$f":"IF(AW160>0, SUMPRODUCT(AV160:OFFSET(AV160,-MIN($A160,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A160,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A160,60),0)) / AW160, 0)","v":0},{"$f":"IF(AQ160<=AT$5, HLOOKUP(AS$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(AS$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.4272304409528489},{"$f":"IF(AQ160<=AT$5, HLOOKUP(AS$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(AS$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":1.3108198906717603},0,0,null,null,null,2097,0,-3.5268248406837367E-13,0,0,0,{"$f":"SUMPRODUCT(BJ160:OFFSET(BJ160,-MIN($A160,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A160,60),0))","v":0},{"$f":"IF(BL160>0, SUMPRODUCT(BK160:OFFSET(BK160,-MIN($A160,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A160,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A160,60),0)) / BL160, 0)","v":0},0,0,null,null,null,2097,0,-5.4147520094907054E-15,0,0,0,{"$f":"SUMPRODUCT(BW160:OFFSET(BW160,-MIN($A160,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A160,60),0))","v":0},{"$f":"IF(BY160>0, SUMPRODUCT(BX160:OFFSET(BX160,-MIN($A160,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A160,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A160,60),0)) / BY160, 0)","v":0},{"$f":"IF(BS160<=BV$5, HLOOKUP(BU$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":2.1336021750922267},{"$f":"IF(BS160<=BV$5, HLOOKUP(BU$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.6243128166870613},0,0,null,null,null,2097,0,-3.4726773205888297E-13,0,0,0,{"$f":"SUMPRODUCT(CL160:OFFSET(CL160,-MIN($A160,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A160,60),0))","v":0},{"$f":"IF(CN160>0, SUMPRODUCT(CM160:OFFSET(CM160,-MIN($A160,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A160,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A160,60),0)) / CN160, 0)","v":0},{"$f":"IF(CH160<=CK$5, HLOOKUP(CJ$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(CJ$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.2808479761733533},{"$f":"IF(CH160<=CK$5, HLOOKUP(CJ$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(CJ$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":1.9351798894457173},0,0,null,null,null,2097,0,-3.3484662779795322E-14,0,0,0,{"$f":"SUMPRODUCT(DA160:OFFSET(DA160,-MIN($A160,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A160,60),0))","v":0},{"$f":"IF(DC160>0, SUMPRODUCT(DB160:OFFSET(DB160,-MIN($A160,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A160,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A160,60),0)) / DC160, 0)","v":0},0,0,null,null,null,2097,0,-1.442672628164944E-17,0,0,0,{"$f":"SUMPRODUCT(DN160:OFFSET(DN160,-MIN($A160,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A160,60),0))","v":0},{"$f":"IF(DP160>0, SUMPRODUCT(DO160:OFFSET(DO160,-MIN($A160,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A160,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A160,60),0)) / DP160, 0)","v":0},{"$f":"IF(DJ160<=DM$5, HLOOKUP(DL$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(DL$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.7273666082076142},{"$f":"IF(DJ160<=DM$5, HLOOKUP(DL$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(DL$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":3.1796397018677331},0,0,null,null,null,2097,0,-3.347023605351367E-14,0,0,0,{"$f":"SUMPRODUCT(EC160:OFFSET(EC160,-MIN($A160,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A160,60),0))","v":0},{"$f":"IF(EE160>0, SUMPRODUCT(ED160:OFFSET(ED160,-MIN($A160,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A160,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A160,60),0)) / EE160, 0)","v":0},{"$f":"IF(DY160<=EB$5, HLOOKUP(EA$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(EA$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.1143401205985863},{"$f":"IF(DY160<=EB$5, HLOOKUP(EA$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(EA$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.1666839836972009},0,0]
[148,2098,{"$f":"OFFSET('2012 NIA Shipments Data'!$R$14,A161,0)*$C$7","v":0},-4.5330406095445142E-13,{"$f":"SUMPRODUCT(C161:OFFSET(C161,-MIN(A161,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A161,60),0))","v":0},0,0,{"$f":"SUMPRODUCT(F161:OFFSET(F161,-MIN($A161,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A161,60),0))","v":0},{"$f":"IF(H161>0, SUMPRODUCT(G161:OFFSET(G161,-MIN($A161,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A161,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A161,60),0)) / H161, 0)","v":0},0,0,null,null,null,2098,0,-6.7136914106282452E-14,0,0,0,{"$f":"SUMPRODUCT(S161:OFFSET(S161,-MIN($A161,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A161,60),0))","v":0},{"$f":"IF(U161>0, SUMPRODUCT(T161:OFFSET(T161,-MIN($A161,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A161,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A161,60),0)) / U161, 0)","v":0},0,0,null,null,null,2098,0,-3.3140451891434469E-15,0,0,0,{"$f":"SUMPRODUCT(AF161:OFFSET(AF161,-MIN($A161,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A161,60),0))","v":0},{"$f":"IF(AH161>0, SUMPRODUCT(AG161:OFFSET(AG161,-MIN($A161,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A161,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A161,60),0)) / AH161, 0)","v":0},{"$f":"IF(AB161<=AE$5, HLOOKUP(AD$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(AD$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":2.211934776964787},{"$f":"IF(AB161<=AE$5, HLOOKUP(AD$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(AD$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":1.9298290294090306},0,0,null,null,null,2098,0,-6.3822868917139004E-14,0,0,0,{"$f":"SUMPRODUCT(AU161:OFFSET(AU161,-MIN($A161,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A161,60),0))","v":0},{"$f":"IF(AW161>0, SUMPRODUCT(AV161:OFFSET(AV161,-MIN($A161,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A161,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A161,60),0)) / AW161, 0)","v":0},{"$f":"IF(AQ161<=AT$5, HLOOKUP(AS$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(AS$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.4272304409528489},{"$f":"IF(AQ161<=AT$5, HLOOKUP(AS$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(AS$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":1.3108198906717603},0,0,null,null,null,2098,0,-3.5268248406837367E-13,0,0,0,{"$f":"SUMPRODUCT(BJ161:OFFSET(BJ161,-MIN($A161,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A161,60),0))","v":0},{"$f":"IF(BL161>0, SUMPRODUCT(BK161:OFFSET(BK161,-MIN($A161,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A161,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A161,60),0)) / BL161, 0)","v":0},0,0,null,null,null,2098,0,-5.4147520094907054E-15,0,0,0,{"$f":"SUMPRODUCT(BW161:OFFSET(BW161,-MIN($A161,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A161,60),0))","v":0},{"$f":"IF(BY161>0, SUMPRODUCT(BX161:OFFSET(BX161,-MIN($A161,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A161,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A161,60),0)) / BY161, 0)","v":0},{"$f":"IF(BS161<=BV$5, HLOOKUP(BU$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":2.1336021750922267},{"$f":"IF(BS161<=BV$5, HLOOKUP(BU$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.6243128166870613},0,0,null,null,null,2098,0,-3.4726773205888297E-13,0,0,0,{"$f":"SUMPRODUCT(CL161:OFFSET(CL161,-MIN($A161,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A161,60),0))","v":0},{"$f":"IF(CN161>0, SUMPRODUCT(CM161:OFFSET(CM161,-MIN($A161,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A161,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A161,60),0)) / CN161, 0)","v":0},{"$f":"IF(CH161<=CK$5, HLOOKUP(CJ$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(CJ$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.2808479761733533},{"$f":"IF(CH161<=CK$5, HLOOKUP(CJ$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(CJ$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":1.9351798894457173},0,0,null,null,null,2098,0,-3.3484662779795322E-14,0,0,0,{"$f":"SUMPRODUCT(DA161:OFFSET(DA161,-MIN($A161,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A161,60),0))","v":0},{"$f":"IF(DC161>0, SUMPRODUCT(DB161:OFFSET(DB161,-MIN($A161,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A161,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A161,60),0)) / DC161, 0)","v":0},0,0,null,null,null,2098,0,-1.442672628164944E-17,0,0,0,{"$f":"SUMPRODUCT(DN161:OFFSET(DN161,-MIN($A161,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A161,60),0))","v":0},{"$f":"IF(DP161>0, SUMPRODUCT(DO161:OFFSET(DO161,-MIN($A161,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A161,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A161,60),0)) / DP161, 0)","v":0},{"$f":"IF(DJ161<=DM$5, HLOOKUP(DL$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(DL$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.7273666082076142},{"$f":"IF(DJ161<=DM$5, HLOOKUP(DL$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(DL$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":3.1796397018677331},0,0,null,null,null,2098,0,-3.347023605351367E-14,0,0,0,{"$f":"SUMPRODUCT(EC161:OFFSET(EC161,-MIN($A161,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A161,60),0))","v":0},{"$f":"IF(EE161>0, SUMPRODUCT(ED161:OFFSET(ED161,-MIN($A161,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A161,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A161,60),0)) / EE161, 0)","v":0},{"$f":"IF(DY161<=EB$5, HLOOKUP(EA$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(EA$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.1143401205985863},{"$f":"IF(DY161<=EB$5, HLOOKUP(EA$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(EA$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.1666839836972009},0,0]
[149,2099,{"$f":"OFFSET('2012 NIA Shipments Data'!$R$14,A162,0)*$C$7","v":0},-4.5330406095445142E-13,{"$f":"SUMPRODUCT(C162:OFFSET(C162,-MIN(A162,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A162,60),0))","v":0},0,0,{"$f":"SUMPRODUCT(F162:OFFSET(F162,-MIN($A162,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A162,60),0))","v":0},{"$f":"IF(H162>0, SUMPRODUCT(G162:OFFSET(G162,-MIN($A162,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A162,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A162,60),0)) / H162, 0)","v":0},0,0,null,null,null,2099,0,-6.7136914106282452E-14,0,0,0,{"$f":"SUMPRODUCT(S162:OFFSET(S162,-MIN($A162,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A162,60),0))","v":0},{"$f":"IF(U162>0, SUMPRODUCT(T162:OFFSET(T162,-MIN($A162,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A162,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A162,60),0)) / U162, 0)","v":0},0,0,null,null,null,2099,0,-3.3140451891434469E-15,0,0,0,{"$f":"SUMPRODUCT(AF162:OFFSET(AF162,-MIN($A162,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A162,60),0))","v":0},{"$f":"IF(AH162>0, SUMPRODUCT(AG162:OFFSET(AG162,-MIN($A162,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A162,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A162,60),0)) / AH162, 0)","v":0},{"$f":"IF(AB162<=AE$5, HLOOKUP(AD$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(AD$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":2.211934776964787},{"$f":"IF(AB162<=AE$5, HLOOKUP(AD$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(AD$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":1.9298290294090306},0,0,null,null,null,2099,0,-6.3822868917139004E-14,0,0,0,{"$f":"SUMPRODUCT(AU162:OFFSET(AU162,-MIN($A162,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A162,60),0))","v":0},{"$f":"IF(AW162>0, SUMPRODUCT(AV162:OFFSET(AV162,-MIN($A162,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A162,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A162,60),0)) / AW162, 0)","v":0},{"$f":"IF(AQ162<=AT$5, HLOOKUP(AS$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(AS$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.4272304409528489},{"$f":"IF(AQ162<=AT$5, HLOOKUP(AS$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(AS$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":1.3108198906717603},0,0,null,null,null,2099,0,-3.5268248406837367E-13,0,0,0,{"$f":"SUMPRODUCT(BJ162:OFFSET(BJ162,-MIN($A162,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A162,60),0))","v":0},{"$f":"IF(BL162>0, SUMPRODUCT(BK162:OFFSET(BK162,-MIN($A162,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A162,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A162,60),0)) / BL162, 0)","v":0},0,0,null,null,null,2099,0,-5.4147520094907054E-15,0,0,0,{"$f":"SUMPRODUCT(BW162:OFFSET(BW162,-MIN($A162,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A162,60),0))","v":0},{"$f":"IF(BY162>0, SUMPRODUCT(BX162:OFFSET(BX162,-MIN($A162,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A162,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A162,60),0)) / BY162, 0)","v":0},{"$f":"IF(BS162<=BV$5, HLOOKUP(BU$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":2.1336021750922267},{"$f":"IF(BS162<=BV$5, HLOOKUP(BU$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.6243128166870613},0,0,null,null,null,2099,0,-3.4726773205888297E-13,0,0,0,{"$f":"SUMPRODUCT(CL162:OFFSET(CL162,-MIN($A162,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A162,60),0))","v":0},{"$f":"IF(CN162>0, SUMPRODUCT(CM162:OFFSET(CM162,-MIN($A162,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A162,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A162,60),0)) / CN162, 0)","v":0},{"$f":"IF(CH162<=CK$5, HLOOKUP(CJ$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(CJ$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.2808479761733533},{"$f":"IF(CH162<=CK$5, HLOOKUP(CJ$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(CJ$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":1.9351798894457173},0,0,null,null,null,2099,0,-3.3484662779795322E-14,0,0,0,{"$f":"SUMPRODUCT(DA162:OFFSET(DA162,-MIN($A162,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A162,60),0))","v":0},{"$f":"IF(DC162>0, SUMPRODUCT(DB162:OFFSET(DB162,-MIN($A162,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A162,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A162,60),0)) / DC162, 0)","v":0},0,0,null,null,null,2099,0,-1.442672628164944E-17,0,0,0,{"$f":"SUMPRODUCT(DN162:OFFSET(DN162,-MIN($A162,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A162,60),0))","v":0},{"$f":"IF(DP162>0, SUMPRODUCT(DO162:OFFSET(DO162,-MIN($A162,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A162,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A162,60),0)) / DP162, 0)","v":0},{"$f":"IF(DJ162<=DM$5, HLOOKUP(DL$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(DL$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.7273666082076142},{"$f":"IF(DJ162<=DM$5, HLOOKUP(DL$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(DL$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":3.1796397018677331},0,0,null,null,null,2099,0,-3.347023605351367E-14,0,0,0,{"$f":"SUMPRODUCT(EC162:OFFSET(EC162,-MIN($A162,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A162,60),0))","v":0},{"$f":"IF(EE162>0, SUMPRODUCT(ED162:OFFSET(ED162,-MIN($A162,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A162,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A162,60),0)) / EE162, 0)","v":0},{"$f":"IF(DY162<=EB$5, HLOOKUP(EA$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(EA$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.1143401205985863},{"$f":"IF(DY162<=EB$5, HLOOKUP(EA$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(EA$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.1666839836972009},0,0]
[150,2100,{"$f":"OFFSET('2012 NIA Shipments Data'!$R$14,A163,0)*$C$7","v":0},-4.5330406095445142E-13,{"$f":"SUMPRODUCT(C163:OFFSET(C163,-MIN(A163,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A163,60),0))","v":0},0,0,{"$f":"SUMPRODUCT(F163:OFFSET(F163,-MIN($A163,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A163,60),0))","v":0},{"$f":"IF(H163>0, SUMPRODUCT(G163:OFFSET(G163,-MIN($A163,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A163,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A163,60),0)) / H163, 0)","v":0},0,0,null,null,null,2100,0,-6.7136914106282452E-14,0,0,0,{"$f":"SUMPRODUCT(S163:OFFSET(S163,-MIN($A163,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A163,60),0))","v":0},{"$f":"IF(U163>0, SUMPRODUCT(T163:OFFSET(T163,-MIN($A163,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A163,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A163,60),0)) / U163, 0)","v":0},0,0,null,null,null,2100,0,-3.3140451891434469E-15,0,0,0,{"$f":"SUMPRODUCT(AF163:OFFSET(AF163,-MIN($A163,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A163,60),0))","v":0},{"$f":"IF(AH163>0, SUMPRODUCT(AG163:OFFSET(AG163,-MIN($A163,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A163,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A163,60),0)) / AH163, 0)","v":0},{"$f":"IF(AB163<=AE$5, HLOOKUP(AD$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(AD$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":2.211934776964787},{"$f":"IF(AB163<=AE$5, HLOOKUP(AD$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(AD$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":1.9298290294090306},0,0,null,null,null,2100,0,-6.3822868917139004E-14,0,0,0,{"$f":"SUMPRODUCT(AU163:OFFSET(AU163,-MIN($A163,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A163,60),0))","v":0},{"$f":"IF(AW163>0, SUMPRODUCT(AV163:OFFSET(AV163,-MIN($A163,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A163,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A163,60),0)) / AW163, 0)","v":0},{"$f":"IF(AQ163<=AT$5, HLOOKUP(AS$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(AS$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.4272304409528489},{"$f":"IF(AQ163<=AT$5, HLOOKUP(AS$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(AS$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":1.3108198906717603},0,0,null,null,null,2100,0,-3.5268248406837367E-13,0,0,0,{"$f":"SUMPRODUCT(BJ163:OFFSET(BJ163,-MIN($A163,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A163,60),0))","v":0},{"$f":"IF(BL163>0, SUMPRODUCT(BK163:OFFSET(BK163,-MIN($A163,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A163,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A163,60),0)) / BL163, 0)","v":0},0,0,null,null,null,2100,0,-5.4147520094907054E-15,0,0,0,{"$f":"SUMPRODUCT(BW163:OFFSET(BW163,-MIN($A163,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A163,60),0))","v":0},{"$f":"IF(BY163>0, SUMPRODUCT(BX163:OFFSET(BX163,-MIN($A163,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A163,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A163,60),0)) / BY163, 0)","v":0},{"$f":"IF(BS163<=BV$5, HLOOKUP(BU$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":2.1336021750922267},{"$f":"IF(BS163<=BV$5, HLOOKUP(BU$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.6243128166870613},0,0,null,null,null,2100,0,-3.4726773205888297E-13,0,0,0,{"$f":"SUMPRODUCT(CL163:OFFSET(CL163,-MIN($A163,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A163,60),0))","v":0},{"$f":"IF(CN163>0, SUMPRODUCT(CM163:OFFSET(CM163,-MIN($A163,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A163,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A163,60),0)) / CN163, 0)","v":0},{"$f":"IF(CH163<=CK$5, HLOOKUP(CJ$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(CJ$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.2808479761733533},{"$f":"IF(CH163<=CK$5, HLOOKUP(CJ$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(CJ$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":1.9351798894457173},0,0,null,null,null,2100,0,-3.3484662779795322E-14,0,0,0,{"$f":"SUMPRODUCT(DA163:OFFSET(DA163,-MIN($A163,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A163,60),0))","v":0},{"$f":"IF(DC163>0, SUMPRODUCT(DB163:OFFSET(DB163,-MIN($A163,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A163,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A163,60),0)) / DC163, 0)","v":0},0,0,null,null,null,2100,0,-1.442672628164944E-17,0,0,0,{"$f":"SUMPRODUCT(DN163:OFFSET(DN163,-MIN($A163,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A163,60),0))","v":0},{"$f":"IF(DP163>0, SUMPRODUCT(DO163:OFFSET(DO163,-MIN($A163,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A163,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A163,60),0)) / DP163, 0)","v":0},{"$f":"IF(DJ163<=DM$5, HLOOKUP(DL$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(DL$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.7273666082076142},{"$f":"IF(DJ163<=DM$5, HLOOKUP(DL$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(DL$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":3.1796397018677331},0,0,null,null,null,2100,0,-3.347023605351367E-14,0,0,0,{"$f":"SUMPRODUCT(EC163:OFFSET(EC163,-MIN($A163,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A163,60),0))","v":0},{"$f":"IF(EE163>0, SUMPRODUCT(ED163:OFFSET(ED163,-MIN($A163,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A163,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A163,60),0)) / EE163, 0)","v":0},{"$f":"IF(DY163<=EB$5, HLOOKUP(EA$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(EA$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.1143401205985863},{"$f":"IF(DY163<=EB$5, HLOOKUP(EA$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(EA$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.1666839836972009},0,0]
[151,2101,{"$f":"OFFSET('2012 NIA Shipments Data'!$R$14,A164,0)*$C$7","v":0},-4.5330406095445142E-13,{"$f":"SUMPRODUCT(C164:OFFSET(C164,-MIN(A164,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A164,60),0))","v":0},0,0,{"$f":"SUMPRODUCT(F164:OFFSET(F164,-MIN($A164,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A164,60),0))","v":0},{"$f":"IF(H164>0, SUMPRODUCT(G164:OFFSET(G164,-MIN($A164,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A164,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A164,60),0)) / H164, 0)","v":0},0,0,null,null,null,2101,0,-6.7136914106282452E-14,0,0,0,{"$f":"SUMPRODUCT(S164:OFFSET(S164,-MIN($A164,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A164,60),0))","v":0},{"$f":"IF(U164>0, SUMPRODUCT(T164:OFFSET(T164,-MIN($A164,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A164,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A164,60),0)) / U164, 0)","v":0},0,0,null,null,null,2101,0,-3.3140451891434469E-15,0,0,0,{"$f":"SUMPRODUCT(AF164:OFFSET(AF164,-MIN($A164,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A164,60),0))","v":0},{"$f":"IF(AH164>0, SUMPRODUCT(AG164:OFFSET(AG164,-MIN($A164,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A164,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A164,60),0)) / AH164, 0)","v":0},{"$f":"IF(AB164<=AE$5, HLOOKUP(AD$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(AD$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":2.211934776964787},{"$f":"IF(AB164<=AE$5, HLOOKUP(AD$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(AD$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":1.9298290294090306},0,0,null,null,null,2101,0,-6.3822868917139004E-14,0,0,0,{"$f":"SUMPRODUCT(AU164:OFFSET(AU164,-MIN($A164,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A164,60),0))","v":0},{"$f":"IF(AW164>0, SUMPRODUCT(AV164:OFFSET(AV164,-MIN($A164,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A164,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A164,60),0)) / AW164, 0)","v":0},{"$f":"IF(AQ164<=AT$5, HLOOKUP(AS$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(AS$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.4272304409528489},{"$f":"IF(AQ164<=AT$5, HLOOKUP(AS$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(AS$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":1.3108198906717603},0,0,null,null,null,2101,0,-3.5268248406837367E-13,0,0,0,{"$f":"SUMPRODUCT(BJ164:OFFSET(BJ164,-MIN($A164,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A164,60),0))","v":0},{"$f":"IF(BL164>0, SUMPRODUCT(BK164:OFFSET(BK164,-MIN($A164,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A164,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A164,60),0)) / BL164, 0)","v":0},0,0,null,null,null,2101,0,-5.4147520094907054E-15,0,0,0,{"$f":"SUMPRODUCT(BW164:OFFSET(BW164,-MIN($A164,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A164,60),0))","v":0},{"$f":"IF(BY164>0, SUMPRODUCT(BX164:OFFSET(BX164,-MIN($A164,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A164,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A164,60),0)) / BY164, 0)","v":0},{"$f":"IF(BS164<=BV$5, HLOOKUP(BU$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":2.1336021750922267},{"$f":"IF(BS164<=BV$5, HLOOKUP(BU$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.6243128166870613},0,0,null,null,null,2101,0,-3.4726773205888297E-13,0,0,0,{"$f":"SUMPRODUCT(CL164:OFFSET(CL164,-MIN($A164,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A164,60),0))","v":0},{"$f":"IF(CN164>0, SUMPRODUCT(CM164:OFFSET(CM164,-MIN($A164,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A164,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A164,60),0)) / CN164, 0)","v":0},{"$f":"IF(CH164<=CK$5, HLOOKUP(CJ$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(CJ$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.2808479761733533},{"$f":"IF(CH164<=CK$5, HLOOKUP(CJ$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(CJ$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":1.9351798894457173},0,0,null,null,null,2101,0,-3.3484662779795322E-14,0,0,0,{"$f":"SUMPRODUCT(DA164:OFFSET(DA164,-MIN($A164,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A164,60),0))","v":0},{"$f":"IF(DC164>0, SUMPRODUCT(DB164:OFFSET(DB164,-MIN($A164,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A164,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A164,60),0)) / DC164, 0)","v":0},0,0,null,null,null,2101,0,-1.442672628164944E-17,0,0,0,{"$f":"SUMPRODUCT(DN164:OFFSET(DN164,-MIN($A164,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A164,60),0))","v":0},{"$f":"IF(DP164>0, SUMPRODUCT(DO164:OFFSET(DO164,-MIN($A164,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A164,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A164,60),0)) / DP164, 0)","v":0},{"$f":"IF(DJ164<=DM$5, HLOOKUP(DL$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(DL$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.7273666082076142},{"$f":"IF(DJ164<=DM$5, HLOOKUP(DL$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(DL$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":3.1796397018677331},0,0,null,null,null,2101,0,-3.347023605351367E-14,0,0,0,{"$f":"SUMPRODUCT(EC164:OFFSET(EC164,-MIN($A164,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A164,60),0))","v":0},{"$f":"IF(EE164>0, SUMPRODUCT(ED164:OFFSET(ED164,-MIN($A164,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A164,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A164,60),0)) / EE164, 0)","v":0},{"$f":"IF(DY164<=EB$5, HLOOKUP(EA$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(EA$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.1143401205985863},{"$f":"IF(DY164<=EB$5, HLOOKUP(EA$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(EA$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.1666839836972009},0,0]
[152,2102,{"$f":"OFFSET('2012 NIA Shipments Data'!$R$14,A165,0)*$C$7","v":0},{"$f":"D164 - E164 + C164","v":-4.5330406095445142E-13},{"$f":"SUMPRODUCT(C165:OFFSET(C165,-MIN(A165,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A165,60),0))","v":0},0,{"$f":"F165","v":0},{"$f":"SUMPRODUCT(F165:OFFSET(F165,-MIN($A165,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A165,60),0))","v":0},{"$f":"IF(H165>0, SUMPRODUCT(G165:OFFSET(G165,-MIN($A165,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A165,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A165,60),0)) / H165, 0)","v":0},0,0,null,null,null,2102,0,-6.7136914106282452E-14,0,0,0,{"$f":"SUMPRODUCT(S165:OFFSET(S165,-MIN($A165,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A165,60),0))","v":0},{"$f":"IF(U165>0, SUMPRODUCT(T165:OFFSET(T165,-MIN($A165,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A165,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A165,60),0)) / U165, 0)","v":0},0,0,null,null,null,2102,0,-3.3140451891434469E-15,0,0,0,{"$f":"SUMPRODUCT(AF165:OFFSET(AF165,-MIN($A165,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A165,60),0))","v":0},{"$f":"IF(AH165>0, SUMPRODUCT(AG165:OFFSET(AG165,-MIN($A165,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A165,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A165,60),0)) / AH165, 0)","v":0},{"$f":"IF(AB165<=AE$5, HLOOKUP(AD$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(AD$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":2.211934776964787},{"$f":"IF(AB165<=AE$5, HLOOKUP(AD$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(AD$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":1.9298290294090306},0,0,null,null,null,2102,0,-6.3822868917139004E-14,0,0,0,{"$f":"SUMPRODUCT(AU165:OFFSET(AU165,-MIN($A165,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A165,60),0))","v":0},{"$f":"IF(AW165>0, SUMPRODUCT(AV165:OFFSET(AV165,-MIN($A165,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A165,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A165,60),0)) / AW165, 0)","v":0},{"$f":"IF(AQ165<=AT$5, HLOOKUP(AS$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(AS$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.4272304409528489},{"$f":"IF(AQ165<=AT$5, HLOOKUP(AS$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(AS$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":1.3108198906717603},0,0,null,null,null,2102,0,-3.5268248406837367E-13,0,0,0,{"$f":"SUMPRODUCT(BJ165:OFFSET(BJ165,-MIN($A165,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A165,60),0))","v":0},{"$f":"IF(BL165>0, SUMPRODUCT(BK165:OFFSET(BK165,-MIN($A165,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A165,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A165,60),0)) / BL165, 0)","v":0},0,0,null,null,null,2102,0,-5.4147520094907054E-15,0,0,0,{"$f":"SUMPRODUCT(BW165:OFFSET(BW165,-MIN($A165,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A165,60),0))","v":0},{"$f":"IF(BY165>0, SUMPRODUCT(BX165:OFFSET(BX165,-MIN($A165,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A165,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A165,60),0)) / BY165, 0)","v":0},{"$f":"IF(BS165<=BV$5, HLOOKUP(BU$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":2.1336021750922267},{"$f":"IF(BS165<=BV$5, HLOOKUP(BU$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.6243128166870613},0,0,null,null,null,2102,0,-3.4726773205888297E-13,0,0,0,{"$f":"SUMPRODUCT(CL165:OFFSET(CL165,-MIN($A165,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A165,60),0))","v":0},{"$f":"IF(CN165>0, SUMPRODUCT(CM165:OFFSET(CM165,-MIN($A165,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A165,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A165,60),0)) / CN165, 0)","v":0},{"$f":"IF(CH165<=CK$5, HLOOKUP(CJ$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(CJ$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.2808479761733533},{"$f":"IF(CH165<=CK$5, HLOOKUP(CJ$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(CJ$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":1.9351798894457173},0,0,null,null,null,2102,0,-3.3484662779795322E-14,0,0,0,{"$f":"SUMPRODUCT(DA165:OFFSET(DA165,-MIN($A165,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A165,60),0))","v":0},{"$f":"IF(DC165>0, SUMPRODUCT(DB165:OFFSET(DB165,-MIN($A165,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A165,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A165,60),0)) / DC165, 0)","v":0},0,0,null,null,null,2102,0,-1.442672628164944E-17,0,0,0,{"$f":"SUMPRODUCT(DN165:OFFSET(DN165,-MIN($A165,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A165,60),0))","v":0},{"$f":"IF(DP165>0, SUMPRODUCT(DO165:OFFSET(DO165,-MIN($A165,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A165,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A165,60),0)) / DP165, 0)","v":0},{"$f":"IF(DJ165<=DM$5, HLOOKUP(DL$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(DL$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.7273666082076142},{"$f":"IF(DJ165<=DM$5, HLOOKUP(DL$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(DL$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":3.1796397018677331},0,0,null,null,null,2102,0,-3.347023605351367E-14,0,0,0,{"$f":"SUMPRODUCT(EC165:OFFSET(EC165,-MIN($A165,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A165,60),0))","v":0},{"$f":"IF(EE165>0, SUMPRODUCT(ED165:OFFSET(ED165,-MIN($A165,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A165,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A165,60),0)) / EE165, 0)","v":0},{"$f":"IF(DY165<=EB$5, HLOOKUP(EA$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(EA$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.1143401205985863},{"$f":"IF(DY165<=EB$5, HLOOKUP(EA$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(EA$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.1666839836972009},0,0]
[153,2103,{"$f":"OFFSET('2012 NIA Shipments Data'!$R$14,A166,0)*$C$7","v":0},{"$f":"D165 - E165 + C165","v":-4.5330406095445142E-13},{"$f":"SUMPRODUCT(C166:OFFSET(C166,-MIN(A166,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A166,60),0))","v":0},0,{"$f":"F166","v":0},{"$f":"SUMPRODUCT(F166:OFFSET(F166,-MIN($A166,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A166,60),0))","v":0},{"$f":"IF(H166>0, SUMPRODUCT(G166:OFFSET(G166,-MIN($A166,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A166,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A166,60),0)) / H166, 0)","v":0},0,0,null,null,null,2103,0,-6.7136914106282452E-14,0,0,0,{"$f":"SUMPRODUCT(S166:OFFSET(S166,-MIN($A166,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A166,60),0))","v":0},{"$f":"IF(U166>0, SUMPRODUCT(T166:OFFSET(T166,-MIN($A166,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A166,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A166,60),0)) / U166, 0)","v":0},0,0,null,null,null,2103,0,-3.3140451891434469E-15,0,0,0,{"$f":"SUMPRODUCT(AF166:OFFSET(AF166,-MIN($A166,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A166,60),0))","v":0},{"$f":"IF(AH166>0, SUMPRODUCT(AG166:OFFSET(AG166,-MIN($A166,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A166,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A166,60),0)) / AH166, 0)","v":0},{"$f":"IF(AB166<=AE$5, HLOOKUP(AD$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(AD$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":2.211934776964787},{"$f":"IF(AB166<=AE$5, HLOOKUP(AD$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(AD$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":1.9298290294090306},0,0,null,null,null,2103,0,-6.3822868917139004E-14,0,0,0,{"$f":"SUMPRODUCT(AU166:OFFSET(AU166,-MIN($A166,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A166,60),0))","v":0},{"$f":"IF(AW166>0, SUMPRODUCT(AV166:OFFSET(AV166,-MIN($A166,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A166,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A166,60),0)) / AW166, 0)","v":0},{"$f":"IF(AQ166<=AT$5, HLOOKUP(AS$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(AS$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.4272304409528489},{"$f":"IF(AQ166<=AT$5, HLOOKUP(AS$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(AS$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":1.3108198906717603},0,0,null,null,null,2103,0,-3.5268248406837367E-13,0,0,0,{"$f":"SUMPRODUCT(BJ166:OFFSET(BJ166,-MIN($A166,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A166,60),0))","v":0},{"$f":"IF(BL166>0, SUMPRODUCT(BK166:OFFSET(BK166,-MIN($A166,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A166,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A166,60),0)) / BL166, 0)","v":0},0,0,null,null,null,2103,0,-5.4147520094907054E-15,0,0,0,{"$f":"SUMPRODUCT(BW166:OFFSET(BW166,-MIN($A166,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A166,60),0))","v":0},{"$f":"IF(BY166>0, SUMPRODUCT(BX166:OFFSET(BX166,-MIN($A166,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A166,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A166,60),0)) / BY166, 0)","v":0},{"$f":"IF(BS166<=BV$5, HLOOKUP(BU$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":2.1336021750922267},{"$f":"IF(BS166<=BV$5, HLOOKUP(BU$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.6243128166870613},0,0,null,null,null,2103,0,-3.4726773205888297E-13,0,0,0,{"$f":"SUMPRODUCT(CL166:OFFSET(CL166,-MIN($A166,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A166,60),0))","v":0},{"$f":"IF(CN166>0, SUMPRODUCT(CM166:OFFSET(CM166,-MIN($A166,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A166,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A166,60),0)) / CN166, 0)","v":0},{"$f":"IF(CH166<=CK$5, HLOOKUP(CJ$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(CJ$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.2808479761733533},{"$f":"IF(CH166<=CK$5, HLOOKUP(CJ$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(CJ$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":1.9351798894457173},0,0,null,null,null,2103,0,-3.3484662779795322E-14,0,0,0,{"$f":"SUMPRODUCT(DA166:OFFSET(DA166,-MIN($A166,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A166,60),0))","v":0},{"$f":"IF(DC166>0, SUMPRODUCT(DB166:OFFSET(DB166,-MIN($A166,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A166,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A166,60),0)) / DC166, 0)","v":0},0,0,null,null,null,2103,0,-1.442672628164944E-17,0,0,0,{"$f":"SUMPRODUCT(DN166:OFFSET(DN166,-MIN($A166,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A166,60),0))","v":0},{"$f":"IF(DP166>0, SUMPRODUCT(DO166:OFFSET(DO166,-MIN($A166,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A166,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A166,60),0)) / DP166, 0)","v":0},{"$f":"IF(DJ166<=DM$5, HLOOKUP(DL$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(DL$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.7273666082076142},{"$f":"IF(DJ166<=DM$5, HLOOKUP(DL$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(DL$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":3.1796397018677331},0,0,null,null,null,2103,0,-3.347023605351367E-14,0,0,0,{"$f":"SUMPRODUCT(EC166:OFFSET(EC166,-MIN($A166,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A166,60),0))","v":0},{"$f":"IF(EE166>0, SUMPRODUCT(ED166:OFFSET(ED166,-MIN($A166,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A166,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A166,60),0)) / EE166, 0)","v":0},{"$f":"IF(DY166<=EB$5, HLOOKUP(EA$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(EA$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.1143401205985863},{"$f":"IF(DY166<=EB$5, HLOOKUP(EA$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(EA$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.1666839836972009},0,0]
[154,2104,{"$f":"OFFSET('2012 NIA Shipments Data'!$R$14,A167,0)*$C$7","v":0},{"$f":"D166 - E166 + C166","v":-4.5330406095445142E-13},{"$f":"SUMPRODUCT(C167:OFFSET(C167,-MIN(A167,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A167,60),0))","v":0},0,{"$f":"F167","v":0},{"$f":"SUMPRODUCT(F167:OFFSET(F167,-MIN($A167,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A167,60),0))","v":0},{"$f":"IF(H167>0, SUMPRODUCT(G167:OFFSET(G167,-MIN($A167,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A167,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A167,60),0)) / H167, 0)","v":0},0,0,null,null,null,2104,0,-6.7136914106282452E-14,0,0,0,{"$f":"SUMPRODUCT(S167:OFFSET(S167,-MIN($A167,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A167,60),0))","v":0},{"$f":"IF(U167>0, SUMPRODUCT(T167:OFFSET(T167,-MIN($A167,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A167,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A167,60),0)) / U167, 0)","v":0},0,0,null,null,null,2104,0,-3.3140451891434469E-15,0,0,0,{"$f":"SUMPRODUCT(AF167:OFFSET(AF167,-MIN($A167,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A167,60),0))","v":0},{"$f":"IF(AH167>0, SUMPRODUCT(AG167:OFFSET(AG167,-MIN($A167,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A167,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A167,60),0)) / AH167, 0)","v":0},{"$f":"IF(AB167<=AE$5, HLOOKUP(AD$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(AD$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":2.211934776964787},{"$f":"IF(AB167<=AE$5, HLOOKUP(AD$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(AD$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":1.9298290294090306},0,0,null,null,null,2104,0,-6.3822868917139004E-14,0,0,0,{"$f":"SUMPRODUCT(AU167:OFFSET(AU167,-MIN($A167,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A167,60),0))","v":0},{"$f":"IF(AW167>0, SUMPRODUCT(AV167:OFFSET(AV167,-MIN($A167,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A167,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A167,60),0)) / AW167, 0)","v":0},{"$f":"IF(AQ167<=AT$5, HLOOKUP(AS$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(AS$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.4272304409528489},{"$f":"IF(AQ167<=AT$5, HLOOKUP(AS$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(AS$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":1.3108198906717603},0,0,null,null,null,2104,0,-3.5268248406837367E-13,0,0,0,{"$f":"SUMPRODUCT(BJ167:OFFSET(BJ167,-MIN($A167,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A167,60),0))","v":0},{"$f":"IF(BL167>0, SUMPRODUCT(BK167:OFFSET(BK167,-MIN($A167,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A167,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A167,60),0)) / BL167, 0)","v":0},0,0,null,null,null,2104,0,-5.4147520094907054E-15,0,0,0,{"$f":"SUMPRODUCT(BW167:OFFSET(BW167,-MIN($A167,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A167,60),0))","v":0},{"$f":"IF(BY167>0, SUMPRODUCT(BX167:OFFSET(BX167,-MIN($A167,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A167,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A167,60),0)) / BY167, 0)","v":0},{"$f":"IF(BS167<=BV$5, HLOOKUP(BU$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":2.1336021750922267},{"$f":"IF(BS167<=BV$5, HLOOKUP(BU$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.6243128166870613},0,0,null,null,null,2104,0,-3.4726773205888297E-13,0,0,0,{"$f":"SUMPRODUCT(CL167:OFFSET(CL167,-MIN($A167,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A167,60),0))","v":0},{"$f":"IF(CN167>0, SUMPRODUCT(CM167:OFFSET(CM167,-MIN($A167,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A167,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A167,60),0)) / CN167, 0)","v":0},{"$f":"IF(CH167<=CK$5, HLOOKUP(CJ$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(CJ$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.2808479761733533},{"$f":"IF(CH167<=CK$5, HLOOKUP(CJ$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(CJ$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":1.9351798894457173},0,0,null,null,null,2104,0,-3.3484662779795322E-14,0,0,0,{"$f":"SUMPRODUCT(DA167:OFFSET(DA167,-MIN($A167,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A167,60),0))","v":0},{"$f":"IF(DC167>0, SUMPRODUCT(DB167:OFFSET(DB167,-MIN($A167,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A167,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A167,60),0)) / DC167, 0)","v":0},0,0,null,null,null,2104,0,-1.442672628164944E-17,0,0,0,{"$f":"SUMPRODUCT(DN167:OFFSET(DN167,-MIN($A167,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A167,60),0))","v":0},{"$f":"IF(DP167>0, SUMPRODUCT(DO167:OFFSET(DO167,-MIN($A167,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A167,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A167,60),0)) / DP167, 0)","v":0},{"$f":"IF(DJ167<=DM$5, HLOOKUP(DL$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(DL$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.7273666082076142},{"$f":"IF(DJ167<=DM$5, HLOOKUP(DL$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(DL$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":3.1796397018677331},0,0,null,null,null,2104,0,-3.347023605351367E-14,0,0,0,{"$f":"SUMPRODUCT(EC167:OFFSET(EC167,-MIN($A167,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A167,60),0))","v":0},{"$f":"IF(EE167>0, SUMPRODUCT(ED167:OFFSET(ED167,-MIN($A167,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A167,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A167,60),0)) / EE167, 0)","v":0},{"$f":"IF(DY167<=EB$5, HLOOKUP(EA$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(EA$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.1143401205985863},{"$f":"IF(DY167<=EB$5, HLOOKUP(EA$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(EA$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.1666839836972009},0,0]
[155,2105,{"$f":"OFFSET('2012 NIA Shipments Data'!$R$14,A168,0)*$C$7","v":0},{"$f":"D167 - E167 + C167","v":-4.5330406095445142E-13},{"$f":"SUMPRODUCT(C168:OFFSET(C168,-MIN(A168,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A168,60),0))","v":0},0,{"$f":"F168","v":0},{"$f":"SUMPRODUCT(F168:OFFSET(F168,-MIN($A168,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A168,60),0))","v":0},{"$f":"IF(H168>0, SUMPRODUCT(G168:OFFSET(G168,-MIN($A168,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A168,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A168,60),0)) / H168, 0)","v":0},0,0,null,null,null,2105,0,-6.7136914106282452E-14,0,0,0,{"$f":"SUMPRODUCT(S168:OFFSET(S168,-MIN($A168,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A168,60),0))","v":0},{"$f":"IF(U168>0, SUMPRODUCT(T168:OFFSET(T168,-MIN($A168,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A168,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A168,60),0)) / U168, 0)","v":0},0,0,null,null,null,2105,0,-3.3140451891434469E-15,0,0,0,{"$f":"SUMPRODUCT(AF168:OFFSET(AF168,-MIN($A168,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A168,60),0))","v":0},{"$f":"IF(AH168>0, SUMPRODUCT(AG168:OFFSET(AG168,-MIN($A168,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A168,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A168,60),0)) / AH168, 0)","v":0},{"$f":"IF(AB168<=AE$5, HLOOKUP(AD$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(AD$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":2.211934776964787},{"$f":"IF(AB168<=AE$5, HLOOKUP(AD$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(AD$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":1.9298290294090306},0,0,null,null,null,2105,0,-6.3822868917139004E-14,0,0,0,{"$f":"SUMPRODUCT(AU168:OFFSET(AU168,-MIN($A168,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A168,60),0))","v":0},{"$f":"IF(AW168>0, SUMPRODUCT(AV168:OFFSET(AV168,-MIN($A168,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A168,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A168,60),0)) / AW168, 0)","v":0},{"$f":"IF(AQ168<=AT$5, HLOOKUP(AS$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(AS$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.4272304409528489},{"$f":"IF(AQ168<=AT$5, HLOOKUP(AS$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(AS$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":1.3108198906717603},0,0,null,null,null,2105,0,-3.5268248406837367E-13,0,0,0,{"$f":"SUMPRODUCT(BJ168:OFFSET(BJ168,-MIN($A168,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A168,60),0))","v":0},{"$f":"IF(BL168>0, SUMPRODUCT(BK168:OFFSET(BK168,-MIN($A168,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A168,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A168,60),0)) / BL168, 0)","v":0},0,0,null,null,null,2105,0,-5.4147520094907054E-15,0,0,0,{"$f":"SUMPRODUCT(BW168:OFFSET(BW168,-MIN($A168,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A168,60),0))","v":0},{"$f":"IF(BY168>0, SUMPRODUCT(BX168:OFFSET(BX168,-MIN($A168,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A168,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A168,60),0)) / BY168, 0)","v":0},{"$f":"IF(BS168<=BV$5, HLOOKUP(BU$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":2.1336021750922267},{"$f":"IF(BS168<=BV$5, HLOOKUP(BU$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.6243128166870613},0,0,null,null,null,2105,0,-3.4726773205888297E-13,0,0,0,{"$f":"SUMPRODUCT(CL168:OFFSET(CL168,-MIN($A168,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A168,60),0))","v":0},{"$f":"IF(CN168>0, SUMPRODUCT(CM168:OFFSET(CM168,-MIN($A168,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A168,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A168,60),0)) / CN168, 0)","v":0},{"$f":"IF(CH168<=CK$5, HLOOKUP(CJ$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(CJ$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.2808479761733533},{"$f":"IF(CH168<=CK$5, HLOOKUP(CJ$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(CJ$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":1.9351798894457173},0,0,null,null,null,2105,0,-3.3484662779795322E-14,0,0,0,{"$f":"SUMPRODUCT(DA168:OFFSET(DA168,-MIN($A168,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A168,60),0))","v":0},{"$f":"IF(DC168>0, SUMPRODUCT(DB168:OFFSET(DB168,-MIN($A168,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A168,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A168,60),0)) / DC168, 0)","v":0},0,0,null,null,null,2105,0,-1.442672628164944E-17,0,0,0,{"$f":"SUMPRODUCT(DN168:OFFSET(DN168,-MIN($A168,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A168,60),0))","v":0},{"$f":"IF(DP168>0, SUMPRODUCT(DO168:OFFSET(DO168,-MIN($A168,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A168,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A168,60),0)) / DP168, 0)","v":0},{"$f":"IF(DJ168<=DM$5, HLOOKUP(DL$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(DL$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.7273666082076142},{"$f":"IF(DJ168<=DM$5, HLOOKUP(DL$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(DL$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":3.1796397018677331},0,0,null,null,null,2105,0,-3.347023605351367E-14,0,0,0,{"$f":"SUMPRODUCT(EC168:OFFSET(EC168,-MIN($A168,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A168,60),0))","v":0},{"$f":"IF(EE168>0, SUMPRODUCT(ED168:OFFSET(ED168,-MIN($A168,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A168,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A168,60),0)) / EE168, 0)","v":0},{"$f":"IF(DY168<=EB$5, HLOOKUP(EA$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(EA$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.1143401205985863},{"$f":"IF(DY168<=EB$5, HLOOKUP(EA$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(EA$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.1666839836972009},0,0]

{"sheet":"Stds Case Medium Dry","index":12,"n_rows":168,"n_cols":151,"rows_kept":168,"cut":false,"hidden":false,"merged":[[9,9,11,9],[9,146,11,146],[9,147,11,147],[9,47,11,47],[9,105,11,105],[9,74,11,74],[9,75,11,75],[9,87,11,87],[9,104,11,104],[9,46,11,46],[9,18,11,18],[9,19,11,19],[9,61,11,61],[9,62,11,62],[9,117,11,117],[9,118,11,118],[9,44,11,44],[9,48,11,48],[9,49,11,49],[9,60,11,60],[9,59,11,59],[9,20,11,20],[9,21,11,21],[9,33,11,33],[9,34,11,34],[9,22,11,22],[9,31,11,31],[9,32,11,32],[1,74,8,77],[1,61,8,64],[1,46,8,49],[1,18,8,21],[1,147,8,150],[1,132,8,135],[1,117,8,120],[1,104,8,107],[1,89,8,92],[1,31,8,34],[9,106,11,106],[9,107,11,107],[9,91,11,91],[9,92,11,92],[9,102,11,102],[9,103,11,103],[9,89,11,89],[9,90,11,90],[9,45,11,45],[9,76,11,76],[9,77,11,77],[9,63,11,63],[9,64,11,64],[9,88,11,88],[9,150,11,150],[9,134,11,134],[9,135,11,135],[9,119,11,119],[9,120,11,120],[9,149,11,149],[9,148,11,148],[9,130,11,130],[9,131,11,131],[9,132,11,132],[9,133,11,133],[9,145,11,145]]}
[null,{"$f":"D4&\" Medium Voltage Dry-Type Transformer Standards Case Shipment for \"&D3","v":"EC6 to 10 Medium Voltage Dry-Type Transformer Standards Case Shipment for DL9 to 13B"},null,null,null,"ADAPTED FROM 2012 NIA STOCK MODEL",null,null,null,null,{"$f":"M4&\" Medium Voltage Dry-Type Transformer Standards Case Shipment for \"&M3","v":"EC6 to 10 Medium Voltage Dry-Type Transformer Standards Case Shipment for DL9 to 13B"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z4&\" Medium Voltage Dry-Type Transformer Standards Case Shipment for \"&Z3","v":"EC6 Medium Voltage Dry-Type Transformer Standards Case Shipment for DL9 to 10"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM4&\" Medium Voltage Dry-Type Transformer Standards Case Shipment for \"&AM3","v":"EC6 Medium Voltage Dry-Type Transformer Standards Case Shipment for DL9"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BB4&\" Medium Voltage Dry-Type Transformer Standards Case Shipment for \"&BB3","v":"EC6 Medium Voltage Dry-Type Transformer Standards Case Shipment for DL10"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BQ4&\" Medium Voltage Dry-Type Transformer Standards Case Shipment for \"&BQ3","v":"EC8 Medium Voltage Dry-Type Transformer Standards Case Shipment for DL11 to 12"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CD4&\" Medium Voltage Dry-Type Transformer Standards Case Shipment for \"&CD3","v":"EC8 Medium Voltage Dry-Type Transformer Standards Case Shipment for DL11"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CS4&\" Medium Voltage Dry-Type Transformer Standards Case Shipment for \"&CS3","v":"EC8 Medium Voltage Dry-Type Transformer Standards Case Shipment for DL12"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DH4&\" Medium Voltage Dry-Type Transformer Standards Case Shipment for \"&DH3","v":"EC10 Medium Voltage Dry-Type Transformer Standards Case Shipment for DL13A to 13B"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DU4&\" Medium Voltage Dry-Type Transformer Standards Case Shipment for \"&DU3","v":"EC10 Medium Voltage Dry-Type Transformer Standards Case Shipment for DL13A"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"EJ4&\" Medium Voltage Dry-Type Transformer Standards Case Shipment for \"&EJ3","v":"EC10 Medium Voltage Dry-Type Transformer Standards Case Shipment for DL13B"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"MEDIUM DRY \"&M3&\" \"&M4&\" TOTAL\"","v":"MEDIUM DRY DL9 to 13B EC6 to 10 TOTAL"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"MEDIUM DRY \"&Z3&\" \"&Z4&\" TOTAL\"","v":"MEDIUM DRY DL9 to 10 EC6 TOTAL"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"MEDIUM DRY \"&AO3&\" \"&AO4&\" TOTAL\"","v":"MEDIUM DRY  DL9 Share of EC6 TOTAL"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"MEDIUM DRY \"&BD3&\" \"&BD4&\" TOTAL\"","v":"MEDIUM DRY  DL10 Share of EC6 TOTAL"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"MEDIUM DRY \"&BQ3&\" \"&BQ4&\" TOTAL\"","v":"MEDIUM DRY DL11 to 12 EC8 TOTAL"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"MEDIUM DRY \"&CF3&\" \"&CF4&\" TOTAL\"","v":"MEDIUM DRY  DL11 Share of EC8 TOTAL"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"MEDIUM DRY \"&CU3&\" \"&CU4&\" TOTAL\"","v":"MEDIUM DRY  DL12 Share of EC8 TOTAL"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"MEDIUM DRY \"&DH3&\" \"&DH4&\" TOTAL\"","v":"MEDIUM DRY DL13A to 13B EC10 TOTAL"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"MEDIUM DRY \"&DW3&\" \"&DW4&\" TOTAL\"","v":"MEDIUM DRY  DL13A Share of EC10 TOTAL"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"MEDIUM DRY \"&EL3&\" \"&EL4&\" TOTAL\"","v":"MEDIUM DRY  DL13B Share of EC10 TOTAL"}]
[null,"Design Lines (DL)","9 to 13B",{"$f":"\"DL\"&C3","v":"DL9 to 13B"},null,"Used EC breakout to map each DL",null,null,null,null,"Design Lines (DL)","9 to 13B",{"$f":"\"DL\"&L3","v":"DL9 to 13B"},null,"Used EC breakout to map each DL",null,null,null,null,null,null,null,null,"Design Lines (DL)","9 to 10",{"$f":"\"DL\"&Y3","v":"DL9 to 10"},null,null,null,null,null,null,null,null,null,null,"Design Lines (DL)",9,{"$f":"\"DL\"&AL3","v":"DL9"},{"$f":"IF(AL3=\"13A\", 14, IF(AL3=\"13B\", 15, AL3+1))","v":10},null,null,null,null,null,null,null,null,null,null,null,"Design Lines (DL)",10,{"$f":"\"DL\"&BA3","v":"DL10"},{"$f":"IF(BA3=\"13A\", 14, IF(BA3=\"13B\", 15, BA3+1))","v":11},null,null,null,null,null,null,null,null,null,null,null,"Design Lines (DL)","11 to 12",{"$f":"\"DL\"&BP3","v":"DL11 to 12"},null,null,null,null,null,null,null,null,null,null,"Design Lines (DL)",11,{"$f":"\"DL\"&CC3","v":"DL11"},{"$f":"IF(CC3=\"13A\", 14, IF(CC3=\"13B\", 15, CC3+1))","v":12},null,null,null,null,null,null,null,null,null,null,null,"Design Lines (DL)",12,{"$f":"\"DL\"&CR3","v":"DL12"},{"$f":"IF(CR3=\"13A\", 14, IF(CR3=\"13B\", 15, CR3+1))","v":13},null,null,null,null,null,null,null,null,null,null,null,"Design Lines (DL)","13A to 13B",{"$f":"\"DL\"&DG3","v":"DL13A to 13B"},null,null,null,null,null,null,null,null,null,null,"Design Lines (DL)","13A",{"$f":"\"DL\"&DT3","v":"DL13A"},{"$f":"IF(DT3=\"13A\", 14, IF(DT3=\"13B\", 15, DT3+1))","v":14},null,null,null,null,null,null,null,null,null,null,null,"Design Lines (DL)","13B",{"$f":"\"DL\"&EI3","v":"DL13B"},{"$f":"IF(EI3=\"13A\", 14, IF(EI3=\"13B\", 15, EI3+1))","v":15}]
[null,"Equipment Class (EC)","6 to 10",{"$f":"\"EC\"&C4","v":"EC6 to 10"},null,"Start Year",2005,null,null,null,"Equipment Class (EC)","6 to 10",{"$f":"\"EC\"&L4","v":"EC6 to 10"},null,"Start Year",2010,null,null,null,null,null,null,null,"Equipment Class (EC)",6,{"$f":"\"EC\"&Y4","v":"EC6"},null,{"$f":"Z4&\" Market Share\"","v":"EC6 Market Share"},{"$f":"'Base Case Medium Dry'!$T$4","v":0.14810569745376373},null,null,null,null,null,null,null,"Equipment Class (EC)",6,{"$f":"\"EC\"&AL4","v":"EC6"},null,{"$f":"AM3&\" Share of \"&AM4","v":"DL9 Share of EC6"},{"$f":"Assumptions!$K$141","v":4.9362489075638484E-2},null,null,null,null,null,null,null,null,null,"Equipment Class (EC)",6,{"$f":"\"EC\"&BA4","v":"EC6"},null,{"$f":"BB3&\" Share of \"&BB4","v":"DL10 Share of EC6"},{"$f":"Assumptions!$K$142","v":0.95063751092436155},null,null,null,null,null,null,null,null,null,"Equipment Class (EC)",8,{"$f":"\"EC\"&BP4","v":"EC8"},null,{"$f":"BQ4&\" Market Share\"","v":"EC8 Market Share"},{"$f":"'Base Case Medium Dry'!$BK$4","v":0.77802630606437839},null,null,null,null,null,null,null,"Equipment Class (EC)",8,{"$f":"\"EC\"&CC4","v":"EC8"},null,{"$f":"CD3&\" Share of \"&CD4","v":"DL11 Share of EC8"},{"$f":"Assumptions!$K$143","v":1.5353050559893871E-2},null,null,null,null,null,null,null,null,null,"Equipment Class (EC)",8,{"$f":"\"EC\"&CR4","v":"EC8"},null,{"$f":"CS3&\" Share of \"&CS4","v":"DL12 Share of EC8"},{"$f":"Assumptions!$K$144","v":0.98464694944010611},null,null,null,null,null,null,null,null,null,"Equipment Class (EC)",10,{"$f":"\"EC\"&DG4","v":"EC10"},null,{"$f":"DH4&\" Market Share\"","v":"EC10 Market Share"},{"$f":"'Base Case Medium Dry'!$DB$4","v":7.3867996481857906E-2},null,null,null,null,null,null,null,"Equipment Class (EC)",10,{"$f":"\"EC\"&DT4","v":"EC10"},null,{"$f":"DU3&\" Share of \"&DU4","v":"DL13A Share of EC10"},{"$f":"Assumptions!$K$146","v":4.3084579876236773E-4},null,null,null,null,null,null,null,null,null,"Equipment Class (EC)",10,{"$f":"\"EC\"&EI4","v":"EC10"},null,{"$f":"EJ3&\" Share of \"&EJ4","v":"DL13B Share of EC10"},{"$f":"Assumptions!$K$147","v":0.9995691542012376}]
[null,"Trial Standard Level (TSL)","Multi",{"$f":"IF(C5=0, \"Base Case\", \"TSL\"&C5)","v":"TSLMulti"},null,"Standards Effective 2010-2016, 2016-2034",null,null,null,null,"Trial Standard Level (TSL)","Multi",{"$f":"IF(L5=0, \"Base Case\", \"TSL\"&L5)","v":"TSLMulti"},null,"Standards Effective 2010-2016, 2016-2034",null,null,null,null,null,null,null,null,"Trial Standard Level (TSL)","Multi",{"$f":"IF(Y5=0, \"Base Case\", \"TSL\"&Y5)","v":"TSLMulti"},null,null,null,null,null,null,null,null,null,null,"Trial Standard Level (TSL)",1,{"$f":"IF(AL5=0, \"Base Case\", \"TSL\"&AL5)","v":"TSL1"},2016,null,null,null,null,null,null,null,null,null,null,null,"Trial Standard Level (TSL)",1,{"$f":"IF(BA5=0, \"Base Case\", \"TSL\"&BA5)","v":"TSL1"},2016,null,null,null,null,null,null,null,null,null,null,null,"Trial Standard Level (TSL)","Multi",{"$f":"IF(BP5=0, \"Base Case\", \"TSL\"&BP5)","v":"TSLMulti"},null,null,null,null,null,null,null,null,null,null,"Trial Standard Level (TSL)",1,{"$f":"IF(CC5=0, \"Base Case\", \"TSL\"&CC5)","v":"TSL1"},2016,null,null,null,null,null,null,null,null,null,null,null,"Trial Standard Level (TSL)",1,{"$f":"IF(CR5=0, \"Base Case\", \"TSL\"&CR5)","v":"TSL1"},2016,null,null,null,null,null,null,null,null,null,null,null,"Trial Standard Level (TSL)","Multi",{"$f":"IF(DG5=0, \"Base Case\", \"TSL\"&DG5)","v":"TSLMulti"},null,null,null,null,null,null,null,null,null,null,"Trial Standard Level (TSL)",1,{"$f":"IF(DT5=0, \"Base Case\", \"TSL\"&DT5)","v":"TSL1"},2016,null,null,null,null,null,null,null,null,null,null,null,"Trial Standard Level (TSL)",1,{"$f":"IF(EI5=0, \"Base Case\", \"TSL\"&EI5)","v":"TSL1"},2016]
[]
[null,null,null,null,null,"Standards Year",2010,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Trial Standard Level (TSL)",{"$f":"Assumptions!$D$107","v":"2"},{"$f":"IF(AL7=0, \"Base Case\", \"TSL\"&AL7)","v":"TSL2"},2010,null,null,null,null,null,null,null,null,null,null,null,"Trial Standard Level (TSL)",{"$f":"Assumptions!$D$108","v":"2"},{"$f":"IF(BA7=0, \"Base Case\", \"TSL\"&BA7)","v":"TSL2"},2010,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Trial Standard Level (TSL)",2,{"$f":"IF(CC7=0, \"Base Case\", \"TSL\"&CC7)","v":"TSL2"},2010,null,null,null,null,null,null,null,null,null,null,null,"Trial Standard Level (TSL)",{"$f":"Assumptions!$D$110","v":"2"},{"$f":"IF(CR7=0, \"Base Case\", \"TSL\"&CR7)","v":"TSL2"},2010,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Trial Standard Level (TSL)",{"$f":"Assumptions!$D$112","v":"2"},{"$f":"IF(DT7=0, \"Base Case\", \"TSL\"&DT7)","v":"TSL2"},2010,null,null,null,null,null,null,null,null,null,null,null,"Trial Standard Level (TSL)",{"$f":"Assumptions!$D$113","v":"2"},{"$f":"IF(EI7=0, \"Base Case\", \"TSL\"&EI7)","v":"TSL2"},2010]
[]
[]
[null,"Standards Case Stock Forecast",null,null,null,null,null,null,null,"% Scale Shipments to Affected Stock","Standards Case Stock Forecast",null,null,null,null,null,null,null,"LL Energy Loss (site) Shipments - kWh","NLL Energy Loss (site) Shipments - kWh","LL Energy Loss Stock - kWh","NLL Energy Loss Stock - kWh","% Scale Shipments to Affected Stock","Standards Case Stock Forecast",null,null,null,null,null,null,null,"LL Energy Loss (site) Shipments - kWh","NLL Energy Loss (site) Shipments - kWh","LL Energy Loss Stock - kWh","NLL Energy Loss Stock - kWh",null,"Standards Case Stock Forecast",null,null,null,null,null,null,null,"LL Coeff","NLL Coeff","LL Energy Loss (site) Shipments - kWh","NLL Energy Loss (site) Shipments - kWh","LL Energy Loss Stock - kWh","NLL Energy Loss Stock - kWh",null,"Standards Case Stock Forecast",null,null,null,null,null,null,null,"LL Coeff","NLL Coeff","LL Energy Loss (site) Shipments - kWh","NLL Energy Loss (site) Shipments - kWh","LL Energy Loss Stock - kWh","NLL Energy Loss Stock - kWh",null,"Standards Case Stock Forecast",null,null,null,null,null,null,null,"LL Energy Loss (site) Shipments - kWh","NLL Energy Loss (site) Shipments - kWh","LL Energy Loss Stock - kWh","NLL Energy Loss Stock - kWh",null,"Standards Case Stock Forecast",null,null,null,null,null,null,null,"LL Coeff","NLL Coeff","LL Energy Loss (site) Shipments - kWh","NLL Energy Loss (site) Shipments - kWh","LL Energy Loss Stock - kWh","NLL Energy Loss Stock - kWh",null,"Standards Case Stock Forecast",null,null,null,null,null,null,null,"LL Coeff","NLL Coeff","LL Energy Loss (site) Shipments - kWh","NLL Energy Loss (site) Shipments - kWh","LL Energy Loss Stock - kWh","NLL Energy Loss Stock - kWh",null,"Standards Case Stock Forecast",null,null,null,null,null,null,null,"LL Energy Loss (site) Shipments - kWh","NLL Energy Loss (site) Shipments - kWh","LL Energy Loss Stock - kWh","NLL Energy Loss Stock - kWh",null,"Standards Case Stock Forecast",null,null,null,null,null,null,null,"LL Coeff","NLL Coeff","LL Energy Loss (site) Shipments - kWh","NLL Energy Loss (site) Shipments - kWh","LL Energy Loss Stock - kWh","NLL Energy Loss Stock - kWh",null,"Standards Case Stock Forecast",null,null,null,null,null,null,null,"LL Coeff","NLL Coeff","LL Energy Loss (site) Shipments - kWh","NLL Energy Loss (site) Shipments - kWh","LL Energy Loss Stock - kWh","NLL Energy Loss Stock - kWh"]
[null,null,null,"Stock before",null,"Shipment","Check","Affected","Load",null,null,null,"Stock before",null,"Shipment","Check","Affected","Load",null,null,null,null,null,null,null,"Stock before",null,"Shipment","Check","Affected","Load",null,null,null,null,null,null,null,"Stock before",null,"Shipment","Check","Affected","Load",null,null,null,null,null,null,null,null,null,"Stock before",null,"Shipment","Check","Affected","Load",null,null,null,null,null,null,null,null,null,"Stock before",null,"Shipment","Check","Affected","Load",null,null,null,null,null,null,null,"Stock before",null,"Shipment","Check","Affected","Load",null,null,null,null,null,null,null,null,null,"Stock before",null,"Shipment","Check","Affected","Load",null,null,null,null,null,null,null,null,null,"Stock before",null,"Shipment","Check","Affected","Load",null,null,null,null,null,null,null,"Stock before",null,"Shipment","Check","Affected","Load",null,null,null,null,null,null,null,null,null,"Stock before",null,"Shipment","Check","Affected","Load"]
[null,"Year","Shipment","Shipment","Retirements","after Standards","Original Sheet","Stock","Growth",null,"Year","Shipment","Shipment","Retirements","after Standards","Original Sheet","Stock","Growth",null,null,null,null,null,"Year","Shipment","Shipment","Retirements","after Standards","Original Sheet","Stock","Growth",null,null,null,null,null,"Year","Shipment","Shipment","Retirements","after Standards","Original Sheet","Stock","Growth",null,null,null,null,null,null,null,"Year","Shipment","Shipment","Retirements","after Standards","Original Sheet","Stock","Growth",null,null,null,null,null,null,null,"Year","Shipment","Shipment","Retirements","after Standards","Original Sheet","Stock","Growth",null,null,null,null,null,"Year","Shipment","Shipment","Retirements","after Standards","Original Sheet","Stock","Growth",null,null,null,null,null,null,null,"Year","Shipment","Shipment","Retirements","after Standards","Original Sheet","Stock","Growth",null,null,null,null,null,null,null,"Year","Shipment","Shipment","Retirements","after Standards","Original Sheet","Stock","Growth",null,null,null,null,null,"Year","Shipment","Shipment","Retirements","after Standards","Original Sheet","Stock","Growth",null,null,null,null,null,null,null,"Year","Shipment","Shipment","Retirements","after Standards","Original Sheet","Stock","Growth"]
[0,1950,{"$f":"'Base Case Medium Dry'!$C13","v":48.562473707739841},0,{"$f":"SUMPRODUCT(C13:OFFSET(C13,-MIN($A13,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A13,60),0))","v":0},{"$f":"IF(B13<$G$4, 0, C13)","v":0},null,null,null,null,{"$f":"$B13","v":1950},{"$f":"SUM(Y13, BP13, DG13)","v":48.562473707739841},0,0,0,0,0,null,{"$f":"SUM(AF13, BW13, DN13)","v":600461.76766305498},{"$f":"SUM(AG13,BX13,DO13)","v":978002.33118498395},{"$f":"SUM(AH13,BY13,DP13)","v":600461.76766305498},{"$f":"SUM(AI13,BZ13,DQ13)","v":978002.33118498395},null,{"$f":"$B13","v":1950},{"$f":"SUM(AL13, BA13)","v":7.192379038564872},0,0,0,0,0,null,{"$f":"SUM(AU13, BJ13)","v":106482.67925853841},{"$f":"SUM(AV13, BK13)","v":110352.17812275028},{"$f":"SUM(AW13, BL13)","v":106482.67925853841},110352.17812275028,null,{"$f":"$X13","v":1950},{"$f":"$C13*$AP$4*$AC$4","v":0.35503373171900976},0,{"$f":"SUMPRODUCT(AL13:OFFSET(AL13,-MIN($A13,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A13,60),0))","v":0},{"$f":"IF(AK13<$G$4, 0, AL13)","v":0},null,null,null,{"$f":"IF(AK13<AN$7, HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(AK13<$AN$5, HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":2.354695173296276},{"$f":"IF(AK13<AN$7, HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AK13<$AN$5, HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.4567378412063072},{"$f":"AL13*AS13*(1+AR13)^2*8760","v":7323.3268384603871},{"$f":"AL13*AT13*8760","v":7640.6892797005066},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A13,60),0),AU13:OFFSET(AU13,-MIN($A13,60),0))","v":7323.3268384603871},{"$f":"SUMPRODUCT( Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A13,60),0),AV13:OFFSET(AV13,-MIN($A13,60),0))","v":7640.6892797005066},null,{"$f":"$X13","v":1950},{"$f":"$C13*$BE$4*$AC$4","v":6.8373453068458625},0,{"$f":"SUMPRODUCT(BA13:OFFSET(BA13,-MIN($A13,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A13,60),0))","v":0},{"$f":"IF(AZ13<$G$4, 0, BA13)","v":0},null,null,null,{"$f":"IF(AZ13<BC$7, HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(AZ13<$AN$5, HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.6555490867506806},{"$f":"IF(AZ13<BC$7, HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AZ13<$AN$5, HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":1.7148550026077305},{"$f":"BA13*BH13*(1+BG13)^2*8760","v":99159.352420078023},{"$f":"BA13*BI13*8760","v":102711.48884304977},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A13,60),0),BJ13:OFFSET(BJ13,-MIN($A13,60),0))","v":99159.352420078023},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A13,60),0),BK13:OFFSET(BK13,-MIN($A13,60),0))","v":102711.48884304977},null,{"$f":"$B13","v":1950},{"$f":"SUM(CC13, CR13)","v":37.782882032181327},{"$f":"SUM(CD13, CS13)","v":0},{"$f":"SUM(CE13, CT13)","v":0},{"$f":"SUM(CF13, CU13)","v":0},{"$f":"SUM(CG13, CV13)","v":0},null,null,{"$f":"SUM(CL13, DA13)","v":459122.38200084976},{"$f":"SUM(CM13, DB13)","v":786111.23291451612},{"$f":"SUM(CN13, DC13)","v":459122.38200084976},786111.23291451612,null,{"$f":"$BO13","v":1950},{"$f":"$C13*$CG$4*$BT$4","v":0.58008249813858559},0,{"$f":"SUMPRODUCT(CC13:OFFSET(CC13,-MIN($A13,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A13,60),0))","v":0},{"$f":"IF(CB13<$G$4, 0, CC13)","v":0},null,null,null,{"$f":"IF(CB13<=CE$7, HLOOKUP(CD$3, Assumptions!$C$484:$P$488, 3, FALSE), IF(CB13<=$AN$5, HLOOKUP(CD$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(CD$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":2.8574801106142718},{"$f":"IF(CB13<=CE$7, HLOOKUP(CD$3, Assumptions!$C$494:$P$498, 3, FALSE), IF(CB13<=$AN$5, HLOOKUP(CD$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(CD$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":3.6427708589743717},{"$f":"CC13*CJ13*(1+CI13)^2*8760","v":14520.350000290891},{"$f":"CC13*CK13*8760","v":18510.822751377782},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A13,60),0),CL13:OFFSET(CL13,-MIN($A13,60),0))","v":14520.350000290891},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A13,60),0),CM13:OFFSET(CM13,-MIN($A13,60),0))","v":18510.822751377782},null,{"$f":"$BO13","v":1950},{"$f":"$C13*$CV$4*$BT$4","v":37.20279953404274},0,{"$f":"SUMPRODUCT(CR13:OFFSET(CR13,-MIN($A13,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A13,60),0))","v":0},{"$f":"IF(CQ13<$G$4, 0, CR13)","v":0},null,null,null,{"$f":"IF(CQ13<CT$7, HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(CQ13<$CT$5, HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.3642429402288878},{"$f":"IF(CQ13<CT$7, HLOOKUP(CS$3, Assumptions!$C$494:$P$498,2, FALSE), IF(CQ13<$CT$5, HLOOKUP(CS$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(CS$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.355350099885607},{"$f":"CR13*CY13*(1+CX13)^2*8760","v":444602.03200055886},{"$f":"CR13*CZ13*8760","v":767600.41016313829},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A13,60),0),DA13:OFFSET(DA13,-MIN($A13,60),0))","v":444602.03200055886},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A13,60),0),DB13:OFFSET(DB13,-MIN($A13,60),0))","v":767600.41016313829},null,{"$f":"$B13","v":1950},{"$f":"SUM(DT13, EI13)","v":3.5872126369936437},{"$f":"SUM(DU13, EJ13)","v":0},{"$f":"SUM(DV13, EK13)","v":0},{"$f":"SUM(DW13, EL13)","v":0},{"$f":"SUM(DX13, EM13)","v":0},null,null,{"$f":"SUM(EC13, ER13)","v":34856.706403666809},{"$f":"SUM(ED13, ES13)","v":81538.920147717581},{"$f":"SUM(EC13, ER13)","v":34856.706403666809},81538.920147717581,null,{"$f":"$BO13","v":1950},{"$f":"$C13*$DX$4*$DK$4","v":1.5455354939159858E-3},0,{"$f":"SUMPRODUCT(DT13:OFFSET(DT13,-MIN($A13,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A13,60),0))","v":0},{"$f":"IF(DS13<$G$4, 0, DT13)","v":0},null,null,null,{"$f":"IF(DS13<DV$7, HLOOKUP(DU$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(DS13<$DV$5, HLOOKUP(DU$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(DU$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.7190517483304311},{"$f":"IF(DS13<DV$7, HLOOKUP(DU$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(DS13<$DV$5, HLOOKUP(DU$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(DU$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":3.8071378050658411},{"$f":"DT13*EA13*(1+DZ13)^2*8760","v":23.27405411800558},{"$f":"DT13*EB13*8760","v":51.544423485717836},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A13,60),0),EC13:OFFSET(EC13,-MIN($A13,60),0))","v":23.27405411800558},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A13,60),0),ED13:OFFSET(ED13,-MIN($A13,60),0))","v":51.544423485717836},null,{"$f":"$BO13","v":1950},{"$f":"$C13*$EM$4*$DK$4","v":3.5856671014997277},0,{"$f":"SUMPRODUCT(EI13:OFFSET(EI13,-MIN($A13,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A13,60),0))","v":0},{"$f":"IF(EH13<$G$4, 0, EI13)","v":0},null,null,null,{"$f":"IF(EH13<EK$7, HLOOKUP(EJ$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(EH13<$EK$5, HLOOKUP(EJ$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(EJ$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.1089761278513171},{"$f":"IF(EH13<EK$7, HLOOKUP(EJ$3, Assumptions!$C$494:$P$498, 3, FALSE), IF(EH13<$EK$5, HLOOKUP(EJ$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(EJ$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.5942764839421453},{"$f":"EI13*EP13*(1+EO13)^2*8760","v":34833.432349548806},{"$f":"EI13*EQ13*8760","v":81487.375724231868},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A13,60),0),ER13:OFFSET(ER13,-MIN($A13,60),0))","v":34833.432349548806},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A13,60),0),ES13:OFFSET(ES13,-MIN($A13,60),0))","v":81487.375724231868}]
[{"$f":"A13+1","v":1},{"$f":"B13+1","v":1951},{"$f":"'Base Case Medium Dry'!$C14","v":52.040019362100828},{"$f":"D13 - E13 + C13","v":48.562473707739841},{"$f":"SUMPRODUCT(C14:OFFSET(C14,-MIN(A14,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A14,60),0))","v":0.24282392472431988},{"$f":"IF(B14<$G$4, 0, C14)","v":0},null,null,null,null,{"$f":"$B14","v":1951},{"$f":"SUM(Y14, BP14, DG14)","v":52.040019362100828},{"$f":"SUM(Z14, BQ14, DH14)","v":48.562473707739841},{"$f":"SUM(AA14, BR14, DI14)","v":0.24282392472431988},{"$f":"SUM(AB14, BS14, DJ14)","v":0},{"$f":"SUM(AC14, BT14, DK14)","v":0},{"$f":"SUM(AD14, BU14, DL14)","v":0},null,{"$f":"SUM(AF14, BW14, DN14)","v":643460.67301770067},{"$f":"SUM(AG14,BX14,DO14)","v":1048036.8145442039},{"$f":"SUM(AH14,BY14,DP14)","v":1209065.7342770889},{"$f":"SUM(AI14,BZ14,DQ14)","v":1944500.2255814702},null,{"$f":"$B14","v":1951},{"$f":"SUM(AL14, BA14)","v":7.7074233631313112},{"$f":"SUM(AM14, BB14)","v":7.192379038564872},{"$f":"SUM(AN14, BC14)","v":3.5963606729755612E-2},{"$f":"SUM(AO14, BD14)","v":0},{"$f":"SUM(AP14, BE14)","v":0},{"$f":"SUM(AQ14, BF14)","v":0},null,{"$f":"SUM(AU14, BJ14)","v":114107.87522258228},{"$f":"SUM(AV14, BK14)","v":118254.46785760943},{"$f":"SUM(AW14, BL14)","v":220590.55448112069},{"$f":"SUM(AX14, BM14)","v":228606.64598035972},null,{"$f":"$X14","v":1951},{"$f":"$C14*$AP$4*$AC$4","v":0.38045760156389019},{"$f":"AM13 - AN13 + AL13","v":0.35503373171900976},{"$f":"SUMPRODUCT(AL14:OFFSET(AL14,-MIN($A14,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A14,60),0))","v":1.7752531443181205E-3},{"$f":"IF(AK14<$G$4, 0, AL14)","v":0},null,null,null,{"$f":"IF(AK14<AN$7, HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(AK14<$AN$5, HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":2.354695173296276},{"$f":"IF(AK14<AN$7, HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AK14<$AN$5, HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.4567378412063072},7847.7482996862009,{"$f":"AL14*AT14*8760","v":8187.8369798126241},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A14,60),0),AU14:OFFSET(AU14,-MIN($A14,60),0))","v":15171.075138146589},{"$f":"SUMPRODUCT( Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A14,60),0),AV14:OFFSET(AV14,-MIN($A14,60),0))","v":15828.526259513132},null,{"$f":"$X14","v":1951},{"$f":"$C14*$BE$4*$AC$4","v":7.3269657615674211},{"$f":"BB13 - BC13 + BA13","v":6.8373453068458625},{"$f":"SUMPRODUCT(BA14:OFFSET(BA14,-MIN($A14,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A14,60),0))","v":3.4188353585437495E-2},{"$f":"IF(AZ14<$G$4, 0, BA14)","v":0},null,null,null,{"$f":"IF(AZ14<BC$7, HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(AZ14<$AN$5, HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.6555490867506806},{"$f":"IF(AZ14<BC$7, HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AZ14<$AN$5, HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":1.7148550026077305},106260.12692289609,110066.63087779681,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A14,60),0),BJ14:OFFSET(BJ14,-MIN($A14,60),0))","v":205419.47934297411},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A14,60),0),BK14:OFFSET(BK14,-MIN($A14,60),0))","v":212778.11972084659},null,{"$f":"$B14","v":1951},{"$f":"SUM(CC14, CR14)","v":40.488504031814038},{"$f":"SUM(CD14, CS14)","v":37.782882032181327},{"$f":"SUM(CE14, CT14)","v":0.18892340117731729},{"$f":"SUM(CF14, CU14)","v":0},{"$f":"SUM(CG14, CV14)","v":0},null,null,492000.01203995658,842404.44644228043,{"$f":"SUM(CN14, DC14)","v":951122.39404080634},{"$f":"SUM(CO14, DD14)","v":1628515.6793567964},null,{"$f":"$BO14","v":1951},{"$f":"$C14*$CG$4*$BT$4","v":0.62162204949490774},{"$f":"CD13 - CE13 + CC13","v":0.58008249813858559},{"$f":"SUMPRODUCT(CC14:OFFSET(CC14,-MIN($A14,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A14,60),0))","v":2.9005505302224658E-3},{"$f":"IF(CB14<$G$4, 0, CC14)","v":0},null,null,null,{"$f":"IF(CB14<=CE$7, HLOOKUP(CD$3, Assumptions!$C$484:$P$488, 3, FALSE), IF(CB14<=$AN$5, HLOOKUP(CD$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(CD$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":2.8574801106142718},{"$f":"IF(CB14<=CE$7, HLOOKUP(CD$3, Assumptions!$C$494:$P$498, 3, FALSE), IF(CB14<=$AN$5, HLOOKUP(CD$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(CD$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":3.6427708589743717},15560.148350498577,19836.377779836737,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A14,60),0),CL14:OFFSET(CL14,-MIN($A14,60),0))","v":30080.498350789469},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A14,60),0),CM14:OFFSET(CM14,-MIN($A14,60),0))","v":38347.200531214519},null,{"$f":"$BO14","v":1951},{"$f":"$C14*$CV$4*$BT$4","v":39.866881982319128},{"$f":"CS13 - CT13 + CR13","v":37.20279953404274},{"$f":"SUMPRODUCT(CR14:OFFSET(CR14,-MIN($A14,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A14,60),0))","v":0.18602285064709481},{"$f":"IF(CQ14<$G$4, 0, CR14)","v":0},null,null,null,{"$f":"IF(CQ14<CT$7, HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(CQ14<$CT$5, HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.3642429402288878},{"$f":"IF(CQ14<CT$7, HLOOKUP(CS$3, Assumptions!$C$494:$P$498,2, FALSE), IF(CQ14<$CT$5, HLOOKUP(CS$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(CS$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.355350099885607},476439.863689458,822568.06866244366,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A14,60),0),DA14:OFFSET(DA14,-MIN($A14,60),0))","v":921041.89569001691},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A14,60),0),DB14:OFFSET(DB14,-MIN($A14,60),0))","v":1590168.478825582},null,{"$f":"$B14","v":1951},{"$f":"SUM(DT14, EI14)","v":3.8440919671554807},3.5872126369936437,1.7936916817246989E-2,0,0,null,null,{"$f":"SUM(EC14, ER14)","v":37352.785755161814},{"$f":"SUM(ED14, ES14)","v":87377.900244314049},{"$f":"SUM(EC14, ER14)","v":37352.785755161814},{"$f":"SUM(ED14, ES14)","v":87377.900244314049},null,{"$f":"$BO14","v":1951},{"$f":"$C14*$DX$4*$DK$4","v":1.6562108741051049E-3},{"$f":"DU13 - DV13 + DT13","v":1.5455354939159858E-3},{"$f":"SUMPRODUCT(DT14:OFFSET(DT14,-MIN($A14,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A14,60),0))","v":7.7280452534609258E-6},{"$f":"IF(DS14<$G$4, 0, DT14)","v":0},null,null,null,{"$f":"IF(DS14<DV$7, HLOOKUP(DU$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(DS14<$DV$5, HLOOKUP(DU$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(DU$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.7190517483304311},{"$f":"IF(DS14<DV$7, HLOOKUP(DU$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(DS14<$DV$5, HLOOKUP(DU$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(DU$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":3.8071378050658411},24.940702860912047,55.235505760028182,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A14,60),0),EC14:OFFSET(EC14,-MIN($A14,60),0))","v":48.214756978917627},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A14,60),0),ED14:OFFSET(ED14,-MIN($A14,60),0))","v":106.77992924574602},null,{"$f":"$BO14","v":1951},{"$f":"$C14*$EM$4*$DK$4","v":3.8424357562813758},{"$f":"EJ13 - EK13 + EI13","v":3.5856671014997277},{"$f":"SUMPRODUCT(EI14:OFFSET(EI14,-MIN($A14,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A14,60),0))","v":1.792918877199353E-2},{"$f":"IF(EH14<$G$4, 0, EI14)","v":0},null,null,null,{"$f":"IF(EH14<EK$7, HLOOKUP(EJ$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(EH14<$EK$5, HLOOKUP(EJ$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(EJ$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.1089761278513171},{"$f":"IF(EH14<EK$7, HLOOKUP(EJ$3, Assumptions!$C$494:$P$498, 3, FALSE), IF(EH14<$EK$5, HLOOKUP(EJ$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(EJ$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.5942764839421453},{"$f":"EI14*EP14*(1+EO14)^2*8760","v":37327.845052300901},{"$f":"EI14*EQ14*8760","v":87322.664738554027},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A14,60),0),ER14:OFFSET(ER14,-MIN($A14,60),0))","v":72161.277401849715},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A14,60),0),ES14:OFFSET(ES14,-MIN($A14,60),0))","v":168810.0404627859}]
[{"$f":"A14+1","v":2},1952,{"$f":"'Base Case Medium Dry'!$C15","v":55.470266713350874},{"$f":"D14 - E14 + C14","v":100.35966914511636},{"$f":"SUMPRODUCT(C15:OFFSET(C15,-MIN(A15,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A15,60),0))","v":0.50200336309417581},0,null,null,null,null,1952,55.470266713350874,100.35966914511636,0.50200336309417581,0,0,0,null,{"$f":"SUM(AF15, BW15, DN15)","v":685874.74772997864},{"$f":"SUM(AG15,BX15,DO15)","v":1117118.7547734757},1854759.5363512074,2969758.5497282236,null,1952,8.2154625395271257,14.863838794966426,7.4349558215197897E-2,0,0,0,null,121629.36044754922,126049.27808470682,341687.47619319014,354104.13691445906,null,1952,0.40553567985872496,{"$f":"AM14 - AN14 + AL14","v":0.73371608013858181},{"$f":"SUMPRODUCT(AL15:OFFSET(AL15,-MIN($A15,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A15,60),0))","v":3.6700792551762544E-3},0,null,null,null,{"$f":"IF(AK15<AN$7, HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(AK15<$AN$5, HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":2.354695173296276},{"$f":"IF(AK15<AN$7, HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AK15<$AN$5, HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.4567378412063072},8365.0370737538087,8727.5428918539237,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A15,60),0),AU15:OFFSET(AU15,-MIN($A15,60),0))","v":23499.493835010126},{"$f":"SUMPRODUCT( Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A15,60),0),AV15:OFFSET(AV15,-MIN($A15,60),0))","v":24517.863886749321},null,1952,7.8099268596684013,{"$f":"BB14 - BC14 + BA14","v":14.130122714827845},{"$f":"SUMPRODUCT(BA15:OFFSET(BA15,-MIN($A15,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A15,60),0))","v":7.0679478960021649E-2},0,null,null,null,{"$f":"IF(AZ15<BC$7, HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(AZ15<$AN$5, HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.6555490867506806},{"$f":"IF(AZ15<BC$7, HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AZ15<$AN$5, HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":1.7148550026077305},113264.32337379541,117321.7351928529,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A15,60),0),BJ15:OFFSET(BJ15,-MIN($A15,60),0))","v":318187.98235818004},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A15,60),0),BK15:OFFSET(BK15,-MIN($A15,60),0))","v":329586.27302770974},null,1952,43.157326707394226,78.082462662818045,0.39057182222005654,0,0,null,null,524430.47149793548,897932.01265979686,1473257.1443735233,2522516.9487847928,null,1952,0.66259661896848165,{"$f":"CD14 - CE14 + CC14","v":1.1988039971032709},{"$f":"SUMPRODUCT(CC15:OFFSET(CC15,-MIN($A15,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A15,60),0))","v":5.9964689338144091E-3},0,null,null,null,{"$f":"IF(CB15<=CE$7, HLOOKUP(CD$3, Assumptions!$C$484:$P$488, 3, FALSE), IF(CB15<=$AN$5, HLOOKUP(CD$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(CD$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":2.8574801106142718},{"$f":"IF(CB15<=CE$7, HLOOKUP(CD$3, Assumptions!$C$494:$P$498, 3, FALSE), IF(CB15<=$AN$5, HLOOKUP(CD$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(CD$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":3.6427708589743717},16585.804342149248,21143.903856339977,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A15,60),0),CL15:OFFSET(CL15,-MIN($A15,60),0))","v":46593.697487597223},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A15,60),0),CM15:OFFSET(CM15,-MIN($A15,60),0))","v":59398.545868863366},null,1952,42.494730088425747,{"$f":"CS14 - CT14 + CR14","v":76.883658665714776},{"$f":"SUMPRODUCT(CR15:OFFSET(CR15,-MIN($A15,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A15,60),0))","v":0.38457535328624215},0,null,null,null,{"$f":"IF(CQ15<CT$7, HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(CQ15<$CT$5, HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.3642429402288878},{"$f":"IF(CQ15<CT$7, HLOOKUP(CS$3, Assumptions!$C$494:$P$498,2, FALSE), IF(CQ15<$CT$5, HLOOKUP(CS$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(CS$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.355350099885607},507844.66715578624,876788.10880345688,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A15,60),0),DA15:OFFSET(DA15,-MIN($A15,60),0))","v":1426663.4468859262},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A15,60),0),DB15:OFFSET(DB15,-MIN($A15,60),0))","v":2463118.4029159294},null,1952,4.0974774664295222,7.4133676873318777,3.7081982658921417E-2,0,0,null,null,39814.915784493947,93137.464028971895,39814.915784493947,93137.464028971895,null,1952,1.7653809519346303E-3,{"$f":"DU14 - DV14 + DT14","v":3.1940183227676298E-3},{"$f":"SUMPRODUCT(DT15:OFFSET(DT15,-MIN($A15,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A15,60),0))","v":1.5976616438375271E-5},0,null,null,null,{"$f":"IF(DS15<DV$7, HLOOKUP(DU$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(DS15<$DV$5, HLOOKUP(DU$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(DU$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.7190517483304311},{"$f":"IF(DS15<DV$7, HLOOKUP(DU$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(DS15<$DV$5, HLOOKUP(DU$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(DU$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":3.8071378050658411},26.584683416178009,58.876385407092251,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A15,60),0),EC15:OFFSET(EC15,-MIN($A15,60),0))","v":74.683064586087383},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A15,60),0),ED15:OFFSET(ED15,-MIN($A15,60),0))","v":165.39858026962335},null,1952,4.0957120854775875,{"$f":"EJ14 - EK14 + EI14","v":7.4101736690091098},{"$f":"SUMPRODUCT(EI15:OFFSET(EI15,-MIN($A15,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A15,60),0))","v":3.7066006042483043E-2},0,null,null,null,{"$f":"IF(EH15<EK$7, HLOOKUP(EJ$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(EH15<$EK$5, HLOOKUP(EJ$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(EJ$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.1089761278513171},{"$f":"IF(EH15<EK$7, HLOOKUP(EJ$3, Assumptions!$C$494:$P$498, 3, FALSE), IF(EH15<$EK$5, HLOOKUP(EJ$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(EJ$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.5942764839421453},39788.331101077769,93078.58764356481,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A15,60),0),ER15:OFFSET(ER15,-MIN($A15,60),0))","v":111775.43305203012},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A15,60),0),ES15:OFFSET(ES15,-MIN($A15,60),0))","v":261481.17183655838}]
[3,1953,{"$f":"'Base Case Medium Dry'!$C16","v":59.615105261291504},155.32793249537306,{"$f":"SUMPRODUCT(C16:OFFSET(C16,-MIN(A16,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A16,60),0))","v":0.77774889937211533},0,null,null,null,null,1953,59.615105261291504,155.32793249537306,0.77774889937211533,0,0,0,null,{"$f":"SUM(AF16, BW16, DN16)","v":737124.54806248809},1200591.8864485049,2546222.3568575424,4067945.9885517405,null,1953,8.8293367435031183,23.004951776278357,0.11518904318540425,0,0,0,null,130717.72601012241,135467.90787867233,471304.46208408452,488431.30462252599,null,1953,0.43583803854630615,{"$f":"AM15 - AN15 + AL15","v":1.1355816807421304},{"$f":"SUMPRODUCT(AL16:OFFSET(AL16,-MIN($A16,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A16,60),0))","v":5.6860178858727664E-3},0,null,null,null,{"$f":"IF(AK16<AN$7, HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(AK16<$AN$5, HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":2.354695173296276},{"$f":"IF(AK16<AN$7, HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AK16<$AN$5, HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.4567378412063072},8990.0877571661931,9379.680664940468,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A16,60),0),AU16:OFFSET(AU16,-MIN($A16,60),0))","v":32413.878391304177},{"$f":"SUMPRODUCT( Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A16,60),0),AV16:OFFSET(AV16,-MIN($A16,60),0))","v":33818.560689832768},null,1953,8.3934987049568122,{"$f":"BB15 - BC15 + BA15","v":21.869370095536226},{"$f":"SUMPRODUCT(BA16:OFFSET(BA16,-MIN($A16,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A16,60),0))","v":0.10950302529953149},0,null,null,null,{"$f":"IF(AZ16<BC$7, HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(AZ16<$AN$5, HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.6555490867506806},{"$f":"IF(AZ16<BC$7, HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AZ16<$AN$5, HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":1.7148550026077305},121727.63825295621,126088.22721373185,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A16,60),0),BJ16:OFFSET(BJ16,-MIN($A16,60),0))","v":438890.58369278035},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A16,60),0),BK16:OFFSET(BK16,-MIN($A16,60),0))","v":454612.74393269321},null,1953,46.382120132081717,120.84921754799223,0.60510910322412281,0,0,null,null,563616.86382613669,965027.11495550035,2032127.9365472288,3479417.8203148828,null,1953,0.71210703546292198,{"$f":"CD15 - CE15 + CC15","v":1.8554041471379383},{"$f":"SUMPRODUCT(CC16:OFFSET(CC16,-MIN($A16,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A16,60),0))","v":9.2902706560519972E-3},0,null,null,null,{"$f":"IF(CB16<=CE$7, HLOOKUP(CD$3, Assumptions!$C$484:$P$488, 3, FALSE), IF(CB16<=$AN$5, HLOOKUP(CD$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(CD$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":2.8574801106142718},{"$f":"IF(CB16<=CE$7, HLOOKUP(CD$3, Assumptions!$C$494:$P$498, 3, FALSE), IF(CB16<=$AN$5, HLOOKUP(CD$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(CD$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":3.6427708589743717},17825.125608462815,22723.814553553464,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A16,60),0),CL16:OFFSET(CL16,-MIN($A16,60),0))","v":64268.722329420358},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A16,60),0),CM16:OFFSET(CM16,-MIN($A16,60),0))","v":81931.009064766549},null,1953,45.670013096618796,{"$f":"CS15 - CT15 + CR15","v":118.99381340085429},{"$f":"SUMPRODUCT(CR16:OFFSET(CR16,-MIN($A16,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A16,60),0))","v":0.59581883256807078},0,null,null,null,{"$f":"IF(CQ16<CT$7, HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(CQ16<$CT$5, HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.3642429402288878},{"$f":"IF(CQ16<CT$7, HLOOKUP(CS$3, Assumptions!$C$494:$P$498,2, FALSE), IF(CQ16<$CT$5, HLOOKUP(CS$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(CS$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.355350099885607},545791.73821767385,942303.30040194688,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A16,60),0),DA16:OFFSET(DA16,-MIN($A16,60),0))","v":1967859.2142178086},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A16,60),0),DB16:OFFSET(DB16,-MIN($A16,60),0))","v":3397486.8112501162},null,1953,4.4036483857066697,11.47376317110248,5.7450752962588267E-2,0,0,null,null,42789.95822622897,100096.86361433216,42789.95822622897,100096.86361433216,null,1953,1.8972934062084011E-3,{"$f":"DU15 - DV15 + DT15","v":4.9434226582638846E-3},{"$f":"SUMPRODUCT(DT16:OFFSET(DT16,-MIN($A16,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A16,60),0))","v":2.4752415549665807E-5},0,null,null,null,{"$f":"IF(DS16<DV$7, HLOOKUP(DU$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(DS16<$DV$5, HLOOKUP(DU$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(DU$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.7190517483304311},{"$f":"IF(DS16<DV$7, HLOOKUP(DU$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(DS16<$DV$5, HLOOKUP(DU$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(DU$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":3.8071378050658411},28.57113899205595,63.275735297724552,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A16,60),0),EC16:OFFSET(EC16,-MIN($A16,60),0))","v":103.01361341565718},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A16,60),0),ED16:OFFSET(ED16,-MIN($A16,60),0))","v":228.14148698669726},null,1953,4.4017510923004615,{"$f":"EJ15 - EK15 + EI15","v":11.468819748444215},{"$f":"SUMPRODUCT(EI16:OFFSET(EI16,-MIN($A16,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A16,60),0))","v":5.74260005470386E-2},0,null,null,null,{"$f":"IF(EH16<EK$7, HLOOKUP(EJ$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(EH16<$EK$5, HLOOKUP(EJ$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(EJ$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.1089761278513171},{"$f":"IF(EH16<EK$7, HLOOKUP(EJ$3, Assumptions!$C$494:$P$498, 3, FALSE), IF(EH16<$EK$5, HLOOKUP(EJ$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(EJ$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.5942764839421453},42761.387087236915,100033.58787903444,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A16,60),0),ER16:OFFSET(ER16,-MIN($A16,60),0))","v":154176.73757236928},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A16,60),0),ES16:OFFSET(ES16,-MIN($A16,60),0))","v":360672.40277740493}]
[4,1954,{"$f":"'Base Case Medium Dry'!$C17","v":63.336203370298634},214.16528885729247,{"$f":"SUMPRODUCT(C17:OFFSET(C17,-MIN(A17,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A17,60),0))","v":1.0745144246913725},0,null,null,null,null,1954,63.336203370298634,214.16528885729244,1.0745144246913727,0,0,0,null,783134.91321870033,1275531.2860985063,3277508.903571202,5229023.1640089694,null,1954,9.3804525742314997,31.719099476596071,0.15914170829304541,0,0,0,null,138876.95815335255,143923.64025772404,608476.05433919362,630587.60729372583,null,1954,0.46304248772004736,1.5657337014025636,{"$f":"SUMPRODUCT(AL17:OFFSET(AL17,-MIN($A17,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A17,60),0))","v":7.8556308370939E-3},0,null,null,null,{"$f":"IF(AK17<AN$7, HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(AK17<$AN$5, HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":2.354695173296276},{"$f":"IF(AK17<AN$7, HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AK17<$AN$5, HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.4567378412063072},9551.2374591817425,9965.14825461297,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A17,60),0),AU17:OFFSET(AU17,-MIN($A17,60),0))","v":41847.829621974728},{"$f":"SUMPRODUCT( Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A17,60),0),AV17:OFFSET(AV17,-MIN($A17,60),0))","v":43661.340019965181},null,1954,8.9174100865114525,30.153365775193507,{"$f":"SUMPRODUCT(BA17:OFFSET(BA17,-MIN($A17,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A17,60),0))","v":0.15128607745595152},0,null,null,null,{"$f":"IF(AZ17<BC$7, HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(AZ17<$AN$5, HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.6555490867506806},{"$f":"IF(AZ17<BC$7, HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AZ17<$AN$5, HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":1.7148550026077305},129325.7206941708,133958.49200311108,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A17,60),0),BJ17:OFFSET(BJ17,-MIN($A17,60),0))","v":566628.22471721889},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A17,60),0),BK17:OFFSET(BK17,-MIN($A17,60),0))","v":586926.26727376063},null,1954,49.27723234833568,166.62622857684983,0.83600048865551935,0,0,null,null,598797.10274370073,1025262.8648860328,2623571.9969103611,4492090.7757604942,null,1954,0.75655583969563545,2.5582209119448081,{"$f":"SUMPRODUCT(CC17:OFFSET(CC17,-MIN($A17,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A17,60),0))","v":1.283515777042417E-2},0,null,null,null,{"$f":"IF(CB17<=CE$7, HLOOKUP(CD$3, Assumptions!$C$484:$P$488, 3, FALSE), IF(CB17<=$AN$5, HLOOKUP(CD$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(CD$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":2.8574801106142718},{"$f":"IF(CB17<=CE$7, HLOOKUP(CD$3, Assumptions!$C$494:$P$498, 3, FALSE), IF(CB17<=$AN$5, HLOOKUP(CD$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(CD$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":3.6427708589743717},18937.746997014372,24142.205798424089,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A17,60),0),CL17:OFFSET(CL17,-MIN($A17,60),0))","v":82973.919677106955},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A17,60),0),CM17:OFFSET(CM17,-MIN($A17,60),0))","v":105776.75607676225},null,1954,48.520676508640044,164.06800766490502,{"$f":"SUMPRODUCT(CR17:OFFSET(CR17,-MIN($A17,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A17,60),0))","v":0.82316533088509514},0,null,null,null,{"$f":"IF(CQ17<CT$7, HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(CQ17<$CT$5, HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.3642429402288878},{"$f":"IF(CQ17<CT$7, HLOOKUP(CS$3, Assumptions!$C$494:$P$498,2, FALSE), IF(CQ17<$CT$5, HLOOKUP(CS$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(CS$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.355350099885607},579859.35574668634,1001120.6590876087,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A17,60),0),DA17:OFFSET(DA17,-MIN($A17,60),0))","v":2540598.077233254},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A17,60),0),DB17:OFFSET(DB17,-MIN($A17,60),0))","v":4386314.0196837317},null,1954,4.6785184477314568,15.819960803846559,7.9372227742807888E-2,0,0,null,null,45460.852321647122,106344.78095474963,45460.852321647122,106344.78095474963,null,1954,2.0157200176373321E-3,6.81596364892262E-3,{"$f":"SUMPRODUCT(DT17:OFFSET(DT17,-MIN($A17,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A17,60),0))","v":3.4197190861398624E-5},0,null,null,null,{"$f":"IF(DS17<DV$7, HLOOKUP(DU$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(DS17<$DV$5, HLOOKUP(DU$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(DU$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.7190517483304311},{"$f":"IF(DS17<DV$7, HLOOKUP(DU$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(DS17<$DV$5, HLOOKUP(DU$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(DU$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":3.8071378050658411},30.354512699265545,67.225325220117611,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A17,60),0),EC17:OFFSET(EC17,-MIN($A17,60),0))","v":132.99538212986249},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A17,60),0),ED17:OFFSET(ED17,-MIN($A17,60),0))","v":294.54130609944377},null,1954,4.6765027277138191,15.813144840197637,{"$f":"SUMPRODUCT(EI17:OFFSET(EI17,-MIN($A17,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A17,60),0))","v":7.9338030551946492E-2},0,null,null,null,{"$f":"IF(EH17<EK$7, HLOOKUP(EJ$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(EH17<$EK$5, HLOOKUP(EJ$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(EJ$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.1089761278513171},{"$f":"IF(EH17<EK$7, HLOOKUP(EJ$3, Assumptions!$C$494:$P$498, 3, FALSE), IF(EH17<$EK$5, HLOOKUP(EJ$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(EJ$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.5942764839421453},45430.497808947854,106277.55562952951,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A17,60),0),ER17:OFFSET(ER17,-MIN($A17,60),0))","v":199049.36298308929},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A17,60),0),ES17:OFFSET(ES17,-MIN($A17,60),0))","v":465644.90304332878}]
[5,1955,{"$f":"'Base Case Medium Dry'!$C18","v":69.536676327824324},276.42697780289973,{"$f":"SUMPRODUCT(C18:OFFSET(C18,-MIN(A18,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A18,60),0))","v":1.3915237023590752},0,null,null,null,null,1955,69.536676327824324,276.42697780289973,1.391523702359075,0,0,0,null,859802.07343853603,1400402.952303251,4277746.4046975691,6967381.0745599885,null,1955,10.298777946149045,40.940410342534527,0.20609258846133435,0,0,0,null,152472.70241384767,158013.44343315659,758592.67465698346,786159.35041518451,null,1955,0.5083733138592087,2.0209205582855172,{"$f":"SUMPRODUCT(AL18:OFFSET(AL18,-MIN($A18,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A18,60),0))","v":1.0173243146492676E-2},0,null,null,null,{"$f":"IF(AK18<AN$7, HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(AK18<$AN$5, HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":2.354695173296276},{"$f":"IF(AK18<AN$7, HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AK18<$AN$5, HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.4567378412063072},10486.282290181745,10940.714028728151,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A18,60),0),AU18:OFFSET(AU18,-MIN($A18,60),0))","v":52172.072795862419},{"$f":"SUMPRODUCT( Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A18,60),0),AV18:OFFSET(AV18,-MIN($A18,60),0))","v":54432.992832927586},null,1955,9.7904046322898353,38.919489784249009,{"$f":"SUMPRODUCT(BA18:OFFSET(BA18,-MIN($A18,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A18,60),0))","v":0.19591934531484168},0,null,null,null,{"$f":"IF(AZ18<BC$7, HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(AZ18<$AN$5, HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.6555490867506806},{"$f":"IF(AZ18<BC$7, HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AZ18<$AN$5, HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":1.7148550026077305},141986.42012366591,147072.72940442845,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A18,60),0),BJ18:OFFSET(BJ18,-MIN($A18,60),0))","v":706420.60186112102},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A18,60),0),BK18:OFFSET(BK18,-MIN($A18,60),0))","v":731726.3575822569},null,1955,54.101363419331463,215.06746043652998,1.0826420459474586,0,0,null,null,657418.00271934038,1125633.811197954,3270831.2580234236,5600330.7477512006,null,1955,0.83062096793618867,3.3019415938700192,{"$f":"SUMPRODUCT(CC18:OFFSET(CC18,-MIN($A18,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A18,60),0))","v":1.6621858069698278E-2},0,null,null,null,{"$f":"IF(CB18<=CE$7, HLOOKUP(CD$3, Assumptions!$C$484:$P$488, 3, FALSE), IF(CB18<=$AN$5, HLOOKUP(CD$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(CD$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":2.8574801106142718},{"$f":"IF(CB18<=CE$7, HLOOKUP(CD$3, Assumptions!$C$494:$P$498, 3, FALSE), IF(CB18<=$AN$5, HLOOKUP(CD$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(CD$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":3.6427708589743717},20791.710163150667,26505.673866015059,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A18,60),0),CL18:OFFSET(CL18,-MIN($A18,60),0))","v":103444.34625777834},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A18,60),0),CM18:OFFSET(CM18,-MIN($A18,60),0))","v":131872.8514237965},null,1955,53.270742451395272,211.76551884265996,{"$f":"SUMPRODUCT(CR18:OFFSET(CR18,-MIN($A18,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A18,60),0))","v":1.0660201878777604},0,null,null,null,{"$f":"IF(CQ18<CT$7, HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(CQ18<$CT$5, HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.3642429402288878},{"$f":"IF(CQ18<CT$7, HLOOKUP(CS$3, Assumptions!$C$494:$P$498,2, FALSE), IF(CQ18<$CT$5, HLOOKUP(CS$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(CS$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.355350099885607},636626.2925561897,1099128.1373319388,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A18,60),0),DA18:OFFSET(DA18,-MIN($A18,60),0))","v":3167386.9117656453},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A18,60),0),DB18:OFFSET(DB18,-MIN($A18,60),0))","v":5468457.8963274043},null,1955,5.136534962343819,20.41910702383521,0.10278906795028206,0,0,null,null,49911.368305347969,{"$f":"SUM(ED18, ES18)","v":116755.69767214061},{"$f":"SUM(EE18, ET18)","v":248322.47201716172},{"$f":"SUM(EF18, EU18)","v":580890.97639360337},null,1955,2.213054508721851E-3,8.7974864756985537E-3,{"$f":"SUMPRODUCT(DT18:OFFSET(DT18,-MIN($A18,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A18,60),0))","v":4.4286238085078564E-5},0,null,null,null,{"$f":"IF(DS18<DV$7, HLOOKUP(DU$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(DS18<$DV$5, HLOOKUP(DU$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(DU$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.7190517483304311},{"$f":"IF(DS18<DV$7, HLOOKUP(DU$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(DS18<$DV$5, HLOOKUP(DU$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(DU$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":3.8071378050658411},33.326151747951045,73.806534527079009,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A18,60),0),EC18:OFFSET(EC18,-MIN($A18,60),0))","v":165.80656202894625},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A18,60),0),ED18:OFFSET(ED18,-MIN($A18,60),0))","v":367.20734628348072},null,1955,5.1343219078350968,20.41030953735951,{"$f":"SUMPRODUCT(EI18:OFFSET(EI18,-MIN($A18,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A18,60),0))","v":0.10274478171219698},0,null,null,null,{"$f":"IF(EH18<EK$7, HLOOKUP(EJ$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(EH18<$EK$5, HLOOKUP(EJ$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(EJ$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.1089761278513171},{"$f":"IF(EH18<EK$7, HLOOKUP(EJ$3, Assumptions!$C$494:$P$498, 3, FALSE), IF(EH18<$EK$5, HLOOKUP(EJ$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(EJ$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.5942764839421453},49878.042153600021,116681.89113761354,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A18,60),0),ER18:OFFSET(ER18,-MIN($A18,60),0))","v":248156.66545513278},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A18,60),0),ES18:OFFSET(ES18,-MIN($A18,60),0))","v":580523.76904731989}]
[6,1956,{"$f":"'Base Case Medium Dry'!$C19","v":74.546824369670048},344.57213042836497,{"$f":"SUMPRODUCT(C19:OFFSET(C19,-MIN(A19,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A19,60),0))","v":1.7430475972217696},0,null,null,null,null,1956,74.546824369670048,344.57213042836497,1.7430475972217696,0,0,0,null,921751.19010762358,1501302.5995081265,5182291.7830277253,8440659.7016280666,null,1956,11.040809416233214,51.033095700222233,0.25815528008163724,0,0,0,null,163458.42752720049,169398.38136820644,918999.91552160378,952395.66733855009,null,1956,0.54500183419501846,2.5191206289982331,{"$f":"SUMPRODUCT(AL19:OFFSET(AL19,-MIN($A19,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A19,60),0))","v":1.2743187192848213E-2},0,null,null,null,{"$f":"IF(AK19<AN$7, HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(AK19<$AN$5, HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":2.354695173296276},{"$f":"IF(AK19<AN$7, HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AK19<$AN$5, HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.4567378412063072},11241.823530529655,11728.997275241227,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A19,60),0),AU19:OFFSET(AU19,-MIN($A19,60),0))","v":63204.051520355846},{"$f":"SUMPRODUCT( Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A19,60),0),AV19:OFFSET(AV19,-MIN($A19,60),0))","v":65943.05150345416},null,1956,10.495807582038196,48.513975071224003,{"$f":"SUMPRODUCT(BA19:OFFSET(BA19,-MIN($A19,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A19,60),0))","v":0.24541209288878904},0,null,null,null,{"$f":"IF(AZ19<BC$7, HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(AZ19<$AN$5, HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.6555490867506806},{"$f":"IF(AZ19<BC$7, HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AZ19<$AN$5, HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":1.7148550026077305},152216.60399667083,157669.38409296522,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A19,60),0),BJ19:OFFSET(BJ19,-MIN($A19,60),0))","v":855795.86400124792},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A19,60),0),BK19:OFFSET(BK19,-MIN($A19,60),0))","v":886452.61583509599},null,1956,57.999390393164369,268.08618180991397,1.3561368833608438,0,0,null,null,704785.25828775857,1206736.221218551,3962460.6857272079,6784541.5016742731,null,1956,0.89046757314927549,4.1159407037365092,{"$f":"SUMPRODUCT(CC19:OFFSET(CC19,-MIN($A19,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A19,60),0))","v":2.0820838136375933E-2},0,null,null,null,{"$f":"IF(CB19<=CE$7, HLOOKUP(CD$3, Assumptions!$C$484:$P$488, 3, FALSE), IF(CB19<=$AN$5, HLOOKUP(CD$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(CD$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":2.8574801106142718},{"$f":"IF(CB19<=CE$7, HLOOKUP(CD$3, Assumptions!$C$494:$P$498, 3, FALSE), IF(CB19<=$AN$5, HLOOKUP(CD$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(CD$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":3.6427708589743717},22289.762003728079,28415.41929864914,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A19,60),0),CL19:OFFSET(CL19,-MIN($A19,60),0))","v":125318.0377929064},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A19,60),0),CM19:OFFSET(CM19,-MIN($A19,60),0))","v":159757.8560495085},null,1956,57.108922820015096,263.97024110617747,{"$f":"SUMPRODUCT(CR19:OFFSET(CR19,-MIN($A19,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A19,60),0))","v":1.3353160452244679},0,null,null,null,{"$f":"IF(CQ19<CT$7, HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(CQ19<$CT$5, HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.3642429402288878},{"$f":"IF(CQ19<CT$7, HLOOKUP(CS$3, Assumptions!$C$494:$P$498,2, FALSE), IF(CQ19<$CT$5, HLOOKUP(CS$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(CS$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.355350099885607},682495.49628403049,1178320.801919902,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A19,60),0),DA19:OFFSET(DA19,-MIN($A19,60),0))","v":3837142.6479343018},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A19,60),0),DB19:OFFSET(DB19,-MIN($A19,60),0))","v":6624783.6456247643},null,1956,5.5066245602724653,25.452852918228746,0.12875543377928855,0,0,null,null,{"$f":"SUM(EC19, ER19)","v":53507.504292664635},{"$f":"SUM(ED19, ES19)","v":125167.99692136917},{"$f":"SUM(EE19, ET19)","v":300831.18177891383},{"$f":"SUM(EF19, EU19)","v":703722.53261524299},null,1956,2.3725060571550627E-3,1.0966254746335325E-2,{"$f":"SUMPRODUCT(DT19:OFFSET(DT19,-MIN($A19,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A19,60),0))","v":5.5473737711632716E-5},0,null,null,null,{"$f":"IF(DS19<DV$7, HLOOKUP(DU$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(DS19<$DV$5, HLOOKUP(DU$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(DU$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.7190517483304311},{"$f":"IF(DS19<DV$7, HLOOKUP(DU$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(DS19<$DV$5, HLOOKUP(DU$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(DU$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":3.8071378050658411},35.72731560477807,79.124327725778386,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A19,60),0),EC19:OFFSET(EC19,-MIN($A19,60),0))","v":200.86697589906186},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A19,60),0),ED19:OFFSET(ED19,-MIN($A19,60),0))","v":444.85470462264038},null,1956,5.5042520542153106,25.441886663482411,{"$f":"SUMPRODUCT(EI19:OFFSET(EI19,-MIN($A19,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A19,60),0))","v":0.12869996004157691},0,null,null,null,{"$f":"IF(EH19<EK$7, HLOOKUP(EJ$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(EH19<$EK$5, HLOOKUP(EJ$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(EJ$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.1089761278513171},{"$f":"IF(EH19<EK$7, HLOOKUP(EJ$3, Assumptions!$C$494:$P$498, 3, FALSE), IF(EH19<$EK$5, HLOOKUP(EJ$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(EJ$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.5942764839421453},53471.776977059853,125088.87259364339,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A19,60),0),ER19:OFFSET(ER19,-MIN($A19,60),0))","v":300630.31480301474},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A19,60),0),ES19:OFFSET(ES19,-MIN($A19,60),0))","v":703277.67791062035}]
[7,1957,{"$f":"'Base Case Medium Dry'!$C20","v":79.274034237150772},417.37590720081323,{"$f":"SUMPRODUCT(C20:OFFSET(C20,-MIN(A20,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A20,60),0))","v":2.1255103891950045},0,null,null,null,null,1957,79.274034237150772,417.37590720081323,2.1255103891950045,0,0,0,null,980201.85327244748,1596504.1392447643,6140941.3272549724,10002060.509364048,null,1957,11.740936130666761,61.815749836373811,0.31480019863694692,0,0,0,null,173823.75560204528,180140.37751237556,1089001.6998759662,1128575.186100553,null,1957,0.57956183148780716,3.0513792760004033,{"$f":"SUMPRODUCT(AL20:OFFSET(AL20,-MIN($A20,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A20,60),0))","v":1.5539321366225118E-2},0,null,null,null,{"$f":"IF(AK20<AN$7, HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(AK20<$AN$5, HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":2.354695173296276},{"$f":"IF(AK20<AN$7, HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AK20<$AN$5, HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.4567378412063072},11954.69707774434,12472.763788757979,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A20,60),0),AU20:OFFSET(AU20,-MIN($A20,60),0))","v":74895.893222851591},{"$f":"SUMPRODUCT( Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A20,60),0),AV20:OFFSET(AV20,-MIN($A20,60),0))","v":78141.568861310545},null,1957,11.161374299178954,58.764370560373408,{"$f":"SUMPRODUCT(BA20:OFFSET(BA20,-MIN($A20,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A20,60),0))","v":0.29926087727072181},0,null,null,null,{"$f":"IF(AZ20<BC$7, HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(AZ20<$AN$5, HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.6555490867506806},{"$f":"IF(AZ20<BC$7, HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AZ20<$AN$5, HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":1.7148550026077305},161869.05852430093,167667.61372361757,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A20,60),0),BJ20:OFFSET(BJ20,-MIN($A20,60),0))","v":1014105.8066531146},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A20,60),0),BK20:OFFSET(BK20,-MIN($A20,60),0))","v":1050433.6172392424},null,1957,61.677284024351472,324.72943531971748,1.6537029966068488,0,0,null,null,749477.54203832371,1283258.5334783294,4695458.9979471834,8039584.2300038142,null,1957,0.94693446002280279,4.985587438749409,{"$f":"SUMPRODUCT(CC20:OFFSET(CC20,-MIN($A20,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A20,60),0))","v":2.5389385717952948E-2},0,null,null,null,{"$f":"IF(CB20<=CE$7, HLOOKUP(CD$3, Assumptions!$C$484:$P$488, 3, FALSE), IF(CB20<=$AN$5, HLOOKUP(CD$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(CD$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":2.8574801106142718},{"$f":"IF(CB20<=CE$7, HLOOKUP(CD$3, Assumptions!$C$494:$P$498, 3, FALSE), IF(CB20<=$AN$5, HLOOKUP(CD$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(CD$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":3.6427708589743717},23703.214337596917,30217.315645448158,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A20,60),0),CL20:OFFSET(CL20,-MIN($A20,60),0))","v":148500.07478416088},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A20,60),0),CM20:OFFSET(CM20,-MIN($A20,60),0))","v":189310.76474333456},null,1957,60.730349564328669,319.74384788096808,{"$f":"SUMPRODUCT(CR20:OFFSET(CR20,-MIN($A20,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A20,60),0))","v":1.6283136108888958},0,null,null,null,{"$f":"IF(CQ20<CT$7, HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(CQ20<$CT$5, HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.3642429402288878},{"$f":"IF(CQ20<CT$7, HLOOKUP(CS$3, Assumptions!$C$494:$P$498,2, FALSE), IF(CQ20<$CT$5, HLOOKUP(CS$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(CS$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.355350099885607},725774.3277007268,1253041.2178328813,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A20,60),0),DA20:OFFSET(DA20,-MIN($A20,60),0))","v":4546958.9231630228},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A20,60),0),DB20:OFFSET(DB20,-MIN($A20,60),0))","v":7850273.4652604796},null,1957,5.8558140821325368,30.830722044721924,0.15700719395120899,0,0,null,null,56900.555632078409,133105.22825405933,356480.6294318224,833901.09325968067,null,1957,2.5229528956203142E-3,1.3283287065778755E-2,{"$f":"SUMPRODUCT(DT20:OFFSET(DT20,-MIN($A20,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A20,60),0))","v":6.764588988934664E-5},0,null,null,null,{"$f":"IF(DS20<DV$7, HLOOKUP(DU$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(DS20<$DV$5, HLOOKUP(DU$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(DU$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.7190517483304311},{"$f":"IF(DS20<DV$7, HLOOKUP(DU$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(DS20<$DV$5, HLOOKUP(DU$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(DU$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":3.8071378050658411},37.992878494861678,84.14180910001194,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A20,60),0),EC20:OFFSET(EC20,-MIN($A20,60),0))","v":238.02448129591895},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A20,60),0),ED20:OFFSET(ED20,-MIN($A20,60),0))","v":527.14643532574723},null,1957,5.8532911292369167,30.817438757656145,{"$f":"SUMPRODUCT(EI20:OFFSET(EI20,-MIN($A20,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A20,60),0))","v":0.15693954806131966},0,null,null,null,{"$f":"IF(EH20<EK$7, HLOOKUP(EJ$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(EH20<$EK$5, HLOOKUP(EJ$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(EJ$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.1089761278513171},{"$f":"IF(EH20<EK$7, HLOOKUP(EJ$3, Assumptions!$C$494:$P$498, 3, FALSE), IF(EH20<$EK$5, HLOOKUP(EJ$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(EJ$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.5942764839421453},56862.562753583545,133021.08644495931,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A20,60),0),ER20:OFFSET(ER20,-MIN($A20,60),0))","v":356242.6049505265},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A20,60),0),ES20:OFFSET(ES20,-MIN($A20,60),0))","v":833373.94682435493}]
[8,1958,{"$f":"'Base Case Medium Dry'!$C21","v":83.606743097178736},494.52443104876897,{"$f":"SUMPRODUCT(C21:OFFSET(C21,-MIN(A21,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A21,60),0))","v":2.5405118861032978},0,null,null,null,null,1958,83.606743097178736,494.52443104876897,2.5405118861032969,0,0,0,null,1033774.6188716416,1683760.8014764874,7148434.5887731304,11643015.540111041,null,1958,12.382634998245303,73.24188576840362,0.37626428478090562,0,0,0,null,183324.0634043114,189985.9192109571,1267665.1678914297,1313731.1474621261,null,1958,0.61123768482850249,3.6154017861219852,{"$f":"SUMPRODUCT(AL21:OFFSET(AL21,-MIN($A21,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A21,60),0))","v":1.8573341647050379E-2},0,null,null,null,{"$f":"IF(AK21<AN$7, HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(AK21<$AN$5, HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":2.354695173296276},{"$f":"IF(AK21<AN$7, HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AK21<$AN$5, HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.4567378412063072},12608.079013533596,13154.460572536163,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A21,60),0),AU21:OFFSET(AU21,-MIN($A21,60),0))","v":87183.440638833199},{"$f":"SUMPRODUCT( Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A21,60),0),AV21:OFFSET(AV21,-MIN($A21,60),0))","v":90961.607333721578},null,1958,11.7713973134168,69.626483982281641,{"$f":"SUMPRODUCT(BA21:OFFSET(BA21,-MIN($A21,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A21,60),0))","v":0.35769094313385524},0,null,null,null,{"$f":"IF(AZ21<BC$7, HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(AZ21<$AN$5, HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.6555490867506806},{"$f":"IF(AZ21<BC$7, HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AZ21<$AN$5, HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":1.7148550026077305},170715.9843907778,176831.45863842094,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A21,60),0),BJ21:OFFSET(BJ21,-MIN($A21,60),0))","v":1180481.7272525965},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A21,60),0),BK21:OFFSET(BK21,-MIN($A21,60),0))","v":1222769.5401284045},null,1958,65.048245493971436,384.75301634746211,1.9765850782575951,0,0,null,null,790440.10964358947,1353394.8103968876,5465803.9740782632,9358572.0700581595,null,1958,0.99868900190133214,5.9071325130542585,{"$f":"SUMPRODUCT(CC21:OFFSET(CC21,-MIN($A21,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A21,60),0))","v":3.0346610642420641E-2},0,null,null,null,{"$f":"IF(CB21<=CE$7, HLOOKUP(CD$3, Assumptions!$C$484:$P$488, 3, FALSE), IF(CB21<=$AN$5, HLOOKUP(CD$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(CD$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":2.8574801106142718},{"$f":"IF(CB21<=CE$7, HLOOKUP(CD$3, Assumptions!$C$494:$P$498, 3, FALSE), IF(CB21<=$AN$5, HLOOKUP(CD$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(CD$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":3.6427708589743717},24998.709486291129,31868.83789334631,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A21,60),0),CL21:OFFSET(CL21,-MIN($A21,60),0))","v":172863.24920759446},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A21,60),0),CM21:OFFSET(CM21,-MIN($A21,60),0))","v":220369.41025835625},null,1958,64.04955649207011,378.84588383440786,{"$f":"SUMPRODUCT(CR21:OFFSET(CR21,-MIN($A21,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A21,60),0))","v":1.9462384676151745},0,null,null,null,{"$f":"IF(CQ21<CT$7, HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(CQ21<$CT$5, HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.3642429402288878},{"$f":"IF(CQ21<CT$7, HLOOKUP(CS$3, Assumptions!$C$494:$P$498,2, FALSE), IF(CQ21<$CT$5, HLOOKUP(CS$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(CS$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.355350099885607},765441.40015729831,1321525.9725035413,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A21,60),0),DA21:OFFSET(DA21,-MIN($A21,60),0))","v":5292940.7248706687},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A21,60),0),DB21:OFFSET(DB21,-MIN($A21,60),0))","v":9138202.659799803},null,1958,6.1758626049619965,36.529528932903247,0.18766252306479653,0,0,null,null,60010.445823740731,140380.07186864276,414965.4468034379,970712.32259075553,null,1958,2.6608444570814889E-3,1.5738594071509723E-2,{"$f":"SUMPRODUCT(DT21:OFFSET(DT21,-MIN($A21,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A21,60),0))","v":8.0853609647613527E-5},0,null,null,null,{"$f":"IF(DS21<DV$7, HLOOKUP(DU$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(DS21<$DV$5, HLOOKUP(DU$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(DU$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.7190517483304311},{"$f":"IF(DS21<DV$7, HLOOKUP(DU$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(DS21<$DV$5, HLOOKUP(DU$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(DU$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":3.8071378050658411},40.069372807995926,88.740565367364297,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A21,60),0),EC21:OFFSET(EC21,-MIN($A21,60),0))","v":277.07518186484759},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A21,60),0),ED21:OFFSET(ED21,-MIN($A21,60),0))","v":613.63097460425729},null,1958,6.1732017605049148,36.51379033883174,{"$f":"SUMPRODUCT(EI21:OFFSET(EI21,-MIN($A21,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A21,60),0))","v":0.18758166945514892},0,null,null,null,{"$f":"IF(EH21<EK$7, HLOOKUP(EJ$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(EH21<$EK$5, HLOOKUP(EJ$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(EJ$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.1089761278513171},{"$f":"IF(EH21<EK$7, HLOOKUP(EJ$3, Assumptions!$C$494:$P$498, 3, FALSE), IF(EH21<$EK$5, HLOOKUP(EJ$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(EJ$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.5942764839421453},59970.376450932737,140291.33130327539,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A21,60),0),ER21:OFFSET(ER21,-MIN($A21,60),0))","v":414688.37162157305},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A21,60),0),ES21:OFFSET(ES21,-MIN($A21,60),0))","v":970098.69161615125}]
[9,1959,{"$f":"'Base Case Medium Dry'!$C22","v":89.874141406573386},575.59066225984441,{"$f":"SUMPRODUCT(C22:OFFSET(C22,-MIN(A22,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A22,60),0))","v":2.9897471004240086},0,null,null,null,null,1959,89.874141406573386,575.59066225984452,2.9897471004240086,0,0,0,null,1111269.2928488397,1809980.2810265142,8228291.1437314078,13401832.312417526,null,1959,13.310872396078738,85.248256481868012,0.44279857951866558,0,0,0,null,197066.55452989036,204227.80191995745,1459161.1554450886,1512185.9522760166,null,1959,0.65705779323865454,4.2080661293034369,{"$f":"SUMPRODUCT(AL22:OFFSET(AL22,-MIN($A22,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A22,60),0))","v":2.1857640044198365E-2},0,null,null,null,{"$f":"IF(AK22<AN$7, HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(AK22<$AN$5, HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":2.354695173296276},{"$f":"IF(AK22<AN$7, HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AK22<$AN$5, HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.4567378412063072},13553.216333406077,14140.556201898071,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A22,60),0),AU22:OFFSET(AU22,-MIN($A22,60),0))","v":100353.54224478744},{"$f":"SUMPRODUCT( Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A22,60),0),AV22:OFFSET(AV22,-MIN($A22,60),0))","v":104702.44621376485},null,1959,12.653814602840082,81.040190352564579,{"$f":"SUMPRODUCT(BA22:OFFSET(BA22,-MIN($A22,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A22,60),0))","v":0.4209409394744672},0,null,null,null,{"$f":"IF(AZ22<BC$7, HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(AZ22<$AN$5, HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.6555490867506806},{"$f":"IF(AZ22<BC$7, HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AZ22<$AN$5, HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":1.7148550026077305},183513.33819648428,190087.24571805936,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A22,60),0),BJ22:OFFSET(BJ22,-MIN($A22,60),0))","v":1358807.6132003013},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A22,60),0),BK22:OFFSET(BK22,-MIN($A22,60),0))","v":1407483.5060622517},null,1959,69.924446249263895,447.824676763176,2.3261018926095773,0,0,null,null,849693.7394746159,1454849.1193724892,6291479.0468830364,10772296.329460833,null,1959,1.0735535586375298,6.8754749043131698,{"$f":"SUMPRODUCT(CC22:OFFSET(CC22,-MIN($A22,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A22,60),0))","v":3.5712759964699664E-2},0,null,null,null,{"$f":"IF(CB22<=CE$7, HLOOKUP(CD$3, Assumptions!$C$484:$P$488, 3, FALSE), IF(CB22<=$AN$5, HLOOKUP(CD$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(CD$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":2.8574801106142718},{"$f":"IF(CB22<=CE$7, HLOOKUP(CD$3, Assumptions!$C$494:$P$498, 3, FALSE), IF(CB22<=$AN$5, HLOOKUP(CD$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(CD$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":3.6427708589743717},26872.683567416603,34257.816262028522,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A22,60),0),CL22:OFFSET(CL22,-MIN($A22,60),0))","v":198976.31080871404},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A22,60),0),CM22:OFFSET(CM22,-MIN($A22,60),0))","v":253658.84575987316},null,1959,68.850892690626367,440.94920185886281,{"$f":"SUMPRODUCT(CR22:OFFSET(CR22,-MIN($A22,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A22,60),0))","v":2.2903891326448775},0,null,null,null,{"$f":"IF(CQ22<CT$7, HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(CQ22<$CT$5, HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.3642429402288878},{"$f":"IF(CQ22<CT$7, HLOOKUP(CS$3, Assumptions!$C$494:$P$498,2, FALSE), IF(CQ22<$CT$5, HLOOKUP(CS$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(CS$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.355350099885607},822821.05590719928,1420591.3031104608,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A22,60),0),DA22:OFFSET(DA22,-MIN($A22,60),0))","v":6092502.7360743219},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A22,60),0),DB22:OFFSET(DB22,-MIN($A22,60),0))","v":10518637.483700961},null,1959,6.6388227612307622,42.517729014800452,0.22084662829576551,0,0,null,null,64508.998844333444,150903.35973406758,477650.94140328286,1117350.0306806753,null,1959,2.8603088954042557E-3,1.8318584918943601E-2,{"$f":"SUMPRODUCT(DT22:OFFSET(DT22,-MIN($A22,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A22,60),0))","v":9.5150841972064832E-5},0,null,null,null,{"$f":"IF(DS22<DV$7, HLOOKUP(DU$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(DS22<$DV$5, HLOOKUP(DU$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(DU$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.7190517483304311},{"$f":"IF(DS22<DV$7, HLOOKUP(DU$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(DS22<$DV$5, HLOOKUP(DU$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(DU$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":3.8071378050658411},43.073086504909583,95.392809537570614,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A22,60),0),EC22:OFFSET(EC22,-MIN($A22,60),0))","v":318.93070248791082},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A22,60),0),ED22:OFFSET(ED22,-MIN($A22,60),0))","v":706.32727363629044},null,1959,6.6359624523353578,42.499410429881507,{"$f":"SUMPRODUCT(EI22:OFFSET(EI22,-MIN($A22,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A22,60),0))","v":0.22075147745379345},0,null,null,null,{"$f":"IF(EH22<EK$7, HLOOKUP(EJ$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(EH22<$EK$5, HLOOKUP(EJ$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(EJ$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.1089761278513171},{"$f":"IF(EH22<EK$7, HLOOKUP(EJ$3, Assumptions!$C$494:$P$498, 3, FALSE), IF(EH22<$EK$5, HLOOKUP(EJ$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(EJ$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.5942764839421453},64465.925757828532,150807.96692453002,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A22,60),0),ER22:OFFSET(ER22,-MIN($A22,60),0))","v":477332.01070079493},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A22,60),0),ES22:OFFSET(ES22,-MIN($A22,60),0))","v":1116643.7034070389}]
[10,1960,{"$f":"'Base Case Medium Dry'!$C23","v":96.593406858169743},662.47505656599378,{"$f":"SUMPRODUCT(C23:OFFSET(C23,-MIN(A23,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A23,60),0))","v":3.4872427667781509},0,null,null,null,null,1960,96.593406858169757,662.4750565659939,3.4872427667781509,0,0,0,null,1194351.1810315624,1945299.937826959,9385674.9157386646,15286921.568814512,null,1960,14.306033892164393,98.116330298428096,0.51648052216427076,0,0,0,null,211799.85234831017,219496.49647680874,1664405.4051386714,1724888.6205274854,null,1960,0.70618144171767883,4.8432662824978925,{"$f":"SUMPRODUCT(AL23:OFFSET(AL23,-MIN($A23,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A23,60),0))","v":2.5494764133113874E-2},0,null,null,null,{"$f":"IF(AK23<AN$7, HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(AK23<$AN$5, HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":2.354695173296276},{"$f":"IF(AK23<AN$7, HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AK23<$AN$5, HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.4567378412063072},14566.496202808048,15197.747394678925,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A23,60),0),AU23:OFFSET(AU23,-MIN($A23,60),0))","v":114469.17807107281},{"$f":"SUMPRODUCT( Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A23,60),0),AV23:OFFSET(AV23,-MIN($A23,60),0))","v":119429.79482363918},null,1960,13.599852450446715,93.273064015930203,{"$f":"SUMPRODUCT(BA23:OFFSET(BA23,-MIN($A23,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A23,60),0))","v":0.49098575803115685},0,null,null,null,{"$f":"IF(AZ23<BC$7, HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(AZ23<$AN$5, HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.6555490867506806},{"$f":"IF(AZ23<BC$7, HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AZ23<$AN$5, HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":1.7148550026077305},197233.35614550213,204298.74908212983,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A23,60),0),BJ23:OFFSET(BJ23,-MIN($A23,60),0))","v":1549936.2270675986},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A23,60),0),BK23:OFFSET(BK23,-MIN($A23,60),0))","v":1605458.8257038463},null,1960,75.152211528035409,515.42302111983031,2.7131666081861274,0,0,null,null,913219.43995682301,1563618.0853074449,7176432.6324563334,12287517.50250715,null,1960,1.1538157032777665,7.913315702986,{"$f":"SUMPRODUCT(CC23:OFFSET(CC23,-MIN($A23,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A23,60),0))","v":4.1655384112897369E-2},0,null,null,null,{"$f":"IF(CB23<=CE$7, HLOOKUP(CD$3, Assumptions!$C$484:$P$488, 3, FALSE), IF(CB23<=$AN$5, HLOOKUP(CD$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(CD$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":2.8574801106142718},{"$f":"IF(CB23<=CE$7, HLOOKUP(CD$3, Assumptions!$C$494:$P$498, 3, FALSE), IF(CB23<=$AN$5, HLOOKUP(CD$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(CD$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":3.6427708589743717},28881.767509252371,36819.035291818873,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A23,60),0),CL23:OFFSET(CL23,-MIN($A23,60),0))","v":226964.13344662858},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A23,60),0),CM23:OFFSET(CM23,-MIN($A23,60),0))","v":289338.26285636576},null,1960,73.998395824757637,507.50970541684433,{"$f":"SUMPRODUCT(CR23:OFFSET(CR23,-MIN($A23,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A23,60),0))","v":2.6715112240732299},0,null,null,null,{"$f":"IF(CQ23<CT$7, HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(CQ23<$CT$5, HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.3642429402288878},{"$f":"IF(CQ23<CT$7, HLOOKUP(CS$3, Assumptions!$C$494:$P$498,2, FALSE), IF(CQ23<$CT$5, HLOOKUP(CS$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(CS$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.355350099885607},884337.6724475706,1526799.050015626,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A23,60),0),DA23:OFFSET(DA23,-MIN($A23,60),0))","v":6949468.4990097051},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A23,60),0),DB23:OFFSET(DB23,-MIN($A23,60),0))","v":11998179.239650784},null,1960,7.1351614379699519,48.93570514773544,0.25759563642775285,0,0,null,null,69331.888726429126,162185.35604270521,544836.87814366049,1274515.4457798761,null,1960,3.0741543290406085E-3,2.1083742972375794E-2,{"$f":"SUMPRODUCT(DT23:OFFSET(DT23,-MIN($A23,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A23,60),0))","v":1.1098399773441567E-4},0,null,null,null,{"$f":"IF(DS23<DV$7, HLOOKUP(DU$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(DS23<$DV$5, HLOOKUP(DU$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(DU$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.7190517483304311},{"$f":"IF(DS23<DV$7, HLOOKUP(DU$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(DS23<$DV$5, HLOOKUP(DU$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(DU$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":3.8071378050658411},46.293362076019434,102.52466748274848,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A23,60),0),EC23:OFFSET(EC23,-MIN($A23,60),0))","v":363.79119818580489},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A23,60),0),ED23:OFFSET(ED23,-MIN($A23,60),0))","v":805.67861037837497},null,1960,7.132087283640911,48.914621404763068,{"$f":"SUMPRODUCT(EI23:OFFSET(EI23,-MIN($A23,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A23,60),0))","v":0.25748465243001845},0,null,null,null,{"$f":"IF(EH23<EK$7, HLOOKUP(EJ$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(EH23<$EK$5, HLOOKUP(EJ$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(EJ$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.1089761278513171},{"$f":"IF(EH23<EK$7, HLOOKUP(EJ$3, Assumptions!$C$494:$P$498, 3, FALSE), IF(EH23<$EK$5, HLOOKUP(EJ$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(EJ$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.5942764839421453},69285.59536435311,162082.83137522248,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A23,60),0),ER23:OFFSET(ER23,-MIN($A23,60),0))","v":544473.08694547473},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A23,60),0),ES23:OFFSET(ES23,-MIN($A23,60),0))","v":1273709.7671694977}]
[11,1961,{"$f":"'Base Case Medium Dry'!$C24","v":103.25359720042752},755.5812206573853,{"$f":"SUMPRODUCT(C24:OFFSET(C24,-MIN(A24,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A24,60),0))","v":4.0402670135220173},0,null,null,null,null,1961,103.25359720042754,755.58122065738553,4.0402670135220182,0,0,0,null,1276702.6215688081,2079429.8777485669,10619258.729797548,17296121.6725231,null,1961,15.292446027979304,111.90588366842822,0.59838656393711342,0,0,0,null,226403.61648692362,234630.95019931573,1883162.5628544406,1951595.2455107355,null,1961,0.75487319999591962,5.5239529600824575,{"$f":"SUMPRODUCT(AL24:OFFSET(AL24,-MIN($A24,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A24,60),0))","v":2.9537850225354611E-2},0,null,null,null,{"$f":"IF(AK24<AN$7, HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(AK24<$AN$5, HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":2.354695173296276},{"$f":"IF(AK24<AN$7, HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AK24<$AN$5, HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.4567378412063072},15570.867417014491,16245.64386830406,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A24,60),0),AU24:OFFSET(AU24,-MIN($A24,60),0))","v":129514.16168118184},{"$f":"SUMPRODUCT( Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A24,60),0),AV24:OFFSET(AV24,-MIN($A24,60),0))","v":135126.76527418883},null,1961,14.537572827983384,106.38193070834576,{"$f":"SUMPRODUCT(BA24:OFFSET(BA24,-MIN($A24,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A24,60),0))","v":0.56884871371175882},0,null,null,null,{"$f":"IF(AZ24<BC$7, HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(AZ24<$AN$5, HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.6555490867506806},{"$f":"IF(AZ24<BC$7, HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AZ24<$AN$5, HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":1.7148550026077305},210832.74906990913,218385.30633101167,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A24,60),0),BJ24:OFFSET(BJ24,-MIN($A24,60),0))","v":1753648.4011732589},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A24,60),0),BK24:OFFSET(BK24,-MIN($A24,60),0))","v":1816468.4802365468},null,1961,80.334014817707867,587.86206603967958,3.1434340200442934,0,0,null,null,976186.62883849395,1671430.7653802715,8119649.9522078549,13902498.08111641,null,1961,1.2333721911755324,9.025476022150869,{"$f":"SUMPRODUCT(CC24:OFFSET(CC24,-MIN($A24,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A24,60),0))","v":4.8261301441430468E-2},0,null,null,null,{"$f":"IF(CB24<=CE$7, HLOOKUP(CD$3, Assumptions!$C$484:$P$488, 3, FALSE), IF(CB24<=$AN$5, HLOOKUP(CD$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(CD$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":2.8574801106142718},{"$f":"IF(CB24<=CE$7, HLOOKUP(CD$3, Assumptions!$C$494:$P$498, 3, FALSE), IF(CB24<=$AN$5, HLOOKUP(CD$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(CD$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":3.6427708589743717},30873.187786154926,39357.736340244315,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A24,60),0),CL24:OFFSET(CL24,-MIN($A24,60),0))","v":256794.62341194472},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A24,60),0),CM24:OFFSET(CM24,-MIN($A24,60),0))","v":327366.74786696525},null,1961,79.100642626532334,578.83659001752869,{"$f":"SUMPRODUCT(CR24:OFFSET(CR24,-MIN($A24,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A24,60),0))","v":3.0951727186028628},0,null,null,null,{"$f":"IF(CQ24<CT$7, HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(CQ24<$CT$5, HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.3642429402288878},{"$f":"IF(CQ24<CT$7, HLOOKUP(CS$3, Assumptions!$C$494:$P$498,2, FALSE), IF(CQ24<$CT$5, HLOOKUP(CS$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(CS$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.355350099885607},945313.44105233904,1632073.0290400272,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A24,60),0),DA24:OFFSET(DA24,-MIN($A24,60),0))","v":7862855.3287959099},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A24,60),0),DB24:OFFSET(DB24,-MIN($A24,60),0))","v":13575131.333249444},null,1961,7.6271363547403537,55.813270949277651,0.29844642954061096,0,0,null,null,74112.376243390536,173368.16216897973,616446.21473525243,1442028.3458959525,null,1961,3.2861196550276017E-3,2.4046913303681989E-2,{"$f":"SUMPRODUCT(DT24:OFFSET(DT24,-MIN($A24,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A24,60),0))","v":1.2858439032320122E-4},0,null,null,null,{"$f":"IF(DS24<DV$7, HLOOKUP(DU$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(DS24<$DV$5, HLOOKUP(DU$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(DU$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.7190517483304311},{"$f":"IF(DS24<DV$7, HLOOKUP(DU$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(DS24<$DV$5, HLOOKUP(DU$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(DU$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":3.8071378050658411},49.485325306616161,109.5938228466794,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A24,60),0),EC24:OFFSET(EC24,-MIN($A24,60),0))","v":411.60522731082477},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A24,60),0),ED24:OFFSET(ED24,-MIN($A24,60),0))","v":911.57105839291364},null,1961,7.6238502350853263,55.789224035973966,{"$f":"SUMPRODUCT(EI24:OFFSET(EI24,-MIN($A24,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A24,60),0))","v":0.29831784515028775},0,null,null,null,{"$f":"IF(EH24<EK$7, HLOOKUP(EJ$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(EH24<$EK$5, HLOOKUP(EJ$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(EJ$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.1089761278513171},{"$f":"IF(EH24<EK$7, HLOOKUP(EJ$3, Assumptions!$C$494:$P$498, 3, FALSE), IF(EH24<$EK$5, HLOOKUP(EJ$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(EJ$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.5942764839421453},74062.890918083925,173258.56834613305,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A24,60),0),ER24:OFFSET(ER24,-MIN($A24,60),0))","v":616034.60950794164},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A24,60),0),ES24:OFFSET(ES24,-MIN($A24,60),0))","v":1441116.7748375596}]
[12,1962,{"$f":"'Base Case Medium Dry'!$C25","v":110.98399478275755},854.79455084429082,{"$f":"SUMPRODUCT(C25:OFFSET(C25,-MIN(A25,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A25,60),0))","v":4.6542549067253303},0,null,null,null,null,1962,110.98399478275756,854.79455084429105,4.6542549067253312,0,0,0,null,1372286.8832964865,2235112.7801889456,11941588.811318025,19449867.292924948,null,1962,16.437361953505185,126.59994313247041,0.68932166908815717,0,0,0,null,243354.01838066074,252197.31669248317,2117657.5091229831,2194611.5582077694,null,1962,0.81138909986221519,6.2492883098530223,{"$f":"SUMPRODUCT(AL25:OFFSET(AL25,-MIN($A25,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A25,60),0))","v":3.4026633359965044E-2},0,null,null,null,{"$f":"IF(AK25<AN$7, HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(AK25<$AN$5, HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":2.354695173296276},{"$f":"IF(AK25<AN$7, HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AK25<$AN$5, HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.4567378412063072},16736.628214690329,17461.923876826728,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A25,60),0),AU25:OFFSET(AU25,-MIN($A25,60),0))","v":145641.50882768069},{"$f":"SUMPRODUCT( Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A25,60),0),AV25:OFFSET(AV25,-MIN($A25,60),0))","v":151953.00438250211},null,1962,15.625972853642969,120.35065482261739,{"$f":"SUMPRODUCT(BA25:OFFSET(BA25,-MIN($A25,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A25,60),0))","v":0.65529503572819214},0,null,null,null,{"$f":"IF(AZ25<BC$7, HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(AZ25<$AN$5, HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.6555490867506806},{"$f":"IF(AZ25<BC$7, HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AZ25<$AN$5, HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":1.7148550026077305},226617.3901659704,234735.39281565644,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A25,60),0),BJ25:OFFSET(BJ25,-MIN($A25,60),0))","v":1972016.0002953026},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A25,60),0),BK25:OFFSET(BK25,-MIN($A25,60),0))","v":2042658.5538252674},null,1962,86.348467493097104,665.05264683734322,3.6211327525615173,0,0,null,null,1049271.8380717153,1796567.561560329,9130724.0447048414,15633663.30542312,null,1962,1.3257123871908723,10.21058691188497,{"$f":"SUMPRODUCT(CC25:OFFSET(CC25,-MIN($A25,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A25,60),0))","v":5.5595434234164638E-2},0,null,null,null,{"$f":"IF(CB25<=CE$7, HLOOKUP(CD$3, Assumptions!$C$484:$P$488, 3, FALSE), IF(CB25<=$AN$5, HLOOKUP(CD$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(CD$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":2.8574801106142718},{"$f":"IF(CB25<=CE$7, HLOOKUP(CD$3, Assumptions!$C$494:$P$498, 3, FALSE), IF(CB25<=$AN$5, HLOOKUP(CD$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(CD$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":3.6427708589743717},33184.603782225662,42304.374114616658,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A25,60),0),CL25:OFFSET(CL25,-MIN($A25,60),0))","v":288771.1731834946},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A25,60),0),CM25:OFFSET(CM25,-MIN($A25,60),0))","v":368131.0713860204},null,1962,85.022755105906228,654.84205992545822,{"$f":"SUMPRODUCT(CR25:OFFSET(CR25,-MIN($A25,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A25,60),0))","v":3.5655373183273529},0,null,null,null,{"$f":"IF(CQ25<CT$7, HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(CQ25<$CT$5, HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.3642429402288878},{"$f":"IF(CQ25<CT$7, HLOOKUP(CS$3, Assumptions!$C$494:$P$498,2, FALSE), IF(CQ25<$CT$5, HLOOKUP(CS$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(CS$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.355350099885607},1016087.2342894897,1754263.1874457125,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A25,60),0),DA25:OFFSET(DA25,-MIN($A25,60),0))","v":8841952.8715213463},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A25,60),0),DB25:OFFSET(DB25,-MIN($A25,60),0))","v":15265532.234037099},null,1962,8.1981653361552702,63.141960874477391,0.34380048507565658,0,0,null,null,79661.026844110398,186347.9019361336,693207.25749020162,1621592.4292940591,null,1962,3.5321450926417723E-3,2.7204448568386389E-2,{"$f":"SUMPRODUCT(DT25:OFFSET(DT25,-MIN($A25,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A25,60),0))","v":1.4812499460731076E-4},0,null,null,null,{"$f":"IF(DS25<DV$7, HLOOKUP(DU$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(DS25<$DV$5, HLOOKUP(DU$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(DU$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.7190517483304311},{"$f":"IF(DS25<DV$7, HLOOKUP(DU$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(DS25<$DV$5, HLOOKUP(DU$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(DU$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":3.8071378050658411},53.190196124516298,117.79890088892668,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A25,60),0),EC25:OFFSET(EC25,-MIN($A25,60),0))","v":462.85908481944153},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A25,60),0),ED25:OFFSET(ED25,-MIN($A25,60),0))","v":1025.0816020784227},null,1962,8.1946331910626284,63.114756425909007,{"$f":"SUMPRODUCT(EI25:OFFSET(EI25,-MIN($A25,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A25,60),0))","v":0.34365236008104927},0,null,null,null,{"$f":"IF(EH25<EK$7, HLOOKUP(EJ$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(EH25<$EK$5, HLOOKUP(EJ$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(EJ$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.1089761278513171},{"$f":"IF(EH25<EK$7, HLOOKUP(EJ$3, Assumptions!$C$494:$P$498, 3, FALSE), IF(EH25<$EK$5, HLOOKUP(EJ$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(EJ$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.5942764839421453},79607.836647985881,186230.10303524468,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A25,60),0),ER25:OFFSET(ER25,-MIN($A25,60),0))","v":692744.39840538218},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A25,60),0),ES25:OFFSET(ES25,-MIN($A25,60),0))","v":1620567.3476919807}]
[13,1963,{"$f":"'Base Case Medium Dry'!$C26","v":118.9003781671297},961.12429072032307,{"$f":"SUMPRODUCT(C26:OFFSET(C26,-MIN(A26,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A26,60),0))","v":5.3410456865122944},0,null,null,null,null,1963,118.90037816712972,961.12429072032319,5.3410456865122953,0,0,0,null,1470170.8088371439,2394541.2609344828,13354211.025220204,21750676.258093346,null,1963,17.609823435959008,142.34798341688744,0.79103929653331984,0,0,0,null,260712.23035888156,270186.31277570745,2368164.3793636193,2454221.6559087131,null,1963,0.86926471698144903,7.0266507763552726,{"$f":"SUMPRODUCT(AL26:OFFSET(AL26,-MIN($A26,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A26,60),0))","v":3.9047668633526753E-2},0,null,null,null,{"$f":"IF(AK26<AN$7, HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(AK26<$AN$5, HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":2.354695173296276},{"$f":"IF(AK26<AN$7, HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AK26<$AN$5, HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.4567378412063072},17930.43607652243,18707.466392288236,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A26,60),0),AU26:OFFSET(AU26,-MIN($A26,60),0))","v":162870.07312401774},{"$f":"SUMPRODUCT( Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A26,60),0),AV26:OFFSET(AV26,-MIN($A26,60),0))","v":169928.18279900006},null,1963,16.74055871897756,135.32133264053218,{"$f":"SUMPRODUCT(BA26:OFFSET(BA26,-MIN($A26,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A26,60),0))","v":0.75199162789979312},0,null,null,null,{"$f":"IF(AZ26<BC$7, HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(AZ26<$AN$5, HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.6555490867506806},{"$f":"IF(AZ26<BC$7, HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AZ26<$AN$5, HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":1.7148550026077305},242781.79428235913,251478.84638341924,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A26,60),0),BJ26:OFFSET(BJ26,-MIN($A26,60),0))","v":2205294.3062396017},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A26,60),0),BK26:OFFSET(BK26,-MIN($A26,60),0))","v":2284293.4731097128},null,1963,92.507622015029597,747.77998157787874,4.1554740459982424,0,0,null,null,1124115.4059290425,1924715.0266166851,10210836.902244875,17483036.987506088,null,1963,1.4202741979723006,11.480703864841677,{"$f":"SUMPRODUCT(CC26:OFFSET(CC26,-MIN($A26,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A26,60),0))","v":6.3799203128537763E-2},0,null,null,null,{"$f":"IF(CB26<=CE$7, HLOOKUP(CD$3, Assumptions!$C$484:$P$488, 3, FALSE), IF(CB26<=$AN$5, HLOOKUP(CD$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(CD$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":2.8574801106142718},{"$f":"IF(CB26<=CE$7, HLOOKUP(CD$3, Assumptions!$C$494:$P$498, 3, FALSE), IF(CB26<=$AN$5, HLOOKUP(CD$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(CD$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":3.6427708589743717},35551.630185562492,45321.905110709842,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A26,60),0),CL26:OFFSET(CL26,-MIN($A26,60),0))","v":322931.16482438694},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A26,60),0),CM26:OFFSET(CM26,-MIN($A26,60),0))","v":411678.88878990093},null,1963,91.087347817057292,736.2992777130371,{"$f":"SUMPRODUCT(CR26:OFFSET(CR26,-MIN($A26,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A26,60),0))","v":4.091674842869705},0,null,null,null,{"$f":"IF(CQ26<CT$7, HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(CQ26<$CT$5, HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.3642429402288878},{"$f":"IF(CQ26<CT$7, HLOOKUP(CS$3, Assumptions!$C$494:$P$498,2, FALSE), IF(CQ26<$CT$5, HLOOKUP(CS$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(CS$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.355350099885607},1088563.7757434801,1879393.1215059753,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A26,60),0),DA26:OFFSET(DA26,-MIN($A26,60),0))","v":9887905.7374204881},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A26,60),0),DB26:OFFSET(DB26,-MIN($A26,60),0))","v":17071358.098716188},null,1963,8.7829327161411097,70.996325725557,0.3945323439807325,0,0,null,null,85343.172549219889,199639.92154209042,775209.7436117098,1813417.6146785447,null,1963,3.7840896615619489E-3,3.0588468666420853E-2,{"$f":"SUMPRODUCT(DT26:OFFSET(DT26,-MIN($A26,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A26,60),0))","v":1.6998260287996793E-4},0,null,null,null,{"$f":"IF(DS26<DV$7, HLOOKUP(DU$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(DS26<$DV$5, HLOOKUP(DU$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(DU$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.7190517483304311},{"$f":"IF(DS26<DV$7, HLOOKUP(DU$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(DS26<$DV$5, HLOOKUP(DU$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(DU$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":3.8071378050658411},56.984202509273274,126.20138508063178,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A26,60),0),EC26:OFFSET(EC26,-MIN($A26,60),0))","v":517.61268883758271},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A26,60),0),ED26:OFFSET(ED26,-MIN($A26,60),0))","v":1146.3429405014954},null,1963,8.7791486264795484,70.965737256890577,{"$f":"SUMPRODUCT(EI26:OFFSET(EI26,-MIN($A26,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A26,60),0))","v":0.39436236137785252},0,null,null,null,{"$f":"IF(EH26<EK$7, HLOOKUP(EJ$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(EH26<$EK$5, HLOOKUP(EJ$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(EJ$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.1089761278513171},{"$f":"IF(EH26<EK$7, HLOOKUP(EJ$3, Assumptions!$C$494:$P$498, 3, FALSE), IF(EH26<$EK$5, HLOOKUP(EJ$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(EJ$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.5942764839421453},85286.188346710609,199513.72015700978,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A26,60),0),ER26:OFFSET(ER26,-MIN($A26,60),0))","v":774692.13092287222},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A26,60),0),ES26:OFFSET(ES26,-MIN($A26,60),0))","v":1812271.2717380433}]
[14,1964,{"$f":"'Base Case Medium Dry'!$C27","v":127.87893285907903},1074.6836232009405,{"$f":"SUMPRODUCT(C27:OFFSET(C27,-MIN(A27,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A27,60),0))","v":6.1088033097221563},0,null,null,null,null,1964,127.87893285907904,1074.6836232009407,6.1088033097221563,0,0,0,null,1581188.1934504828,2575360.8681119238,14869358.642702639,24218473.513119761,null,1964,18.939598540736924,159.16676755631312,0.90474857479426019,0,0,0,null,280399.45974554494,290588.96097303217,2636852.5564804245,2732673.7552278908,null,1964,0.93490572606410494,7.8568678247031949,{"$f":"SUMPRODUCT(AL27:OFFSET(AL27,-MIN($A27,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A27,60),0))","v":4.466064163948115E-2},0,null,null,null,{"$f":"IF(AK27<AN$7, HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(AK27<$AN$5, HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":2.354695173296276},{"$f":"IF(AK27<AN$7, HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AK27<$AN$5, HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.4567378412063072},19284.421685695739,20120.128090595583,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A27,60),0),AU27:OFFSET(AU27,-MIN($A27,60),0))","v":181349.05348362128},{"$f":"SUMPRODUCT( Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A27,60),0),AV27:OFFSET(AV27,-MIN($A27,60),0))","v":189207.96509574415},null,1964,18.004692814672818,151.30989973160993,{"$f":"SUMPRODUCT(BA27:OFFSET(BA27,-MIN($A27,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A27,60),0))","v":0.86008793315477905},0,null,null,null,{"$f":"IF(AZ27<BC$7, HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(AZ27<$AN$5, HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.6555490867506806},{"$f":"IF(AZ27<BC$7, HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AZ27<$AN$5, HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":1.7148550026077305},261115.03805984918,270468.83288243657,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A27,60),0),BJ27:OFFSET(BJ27,-MIN($A27,60),0))","v":2455503.5029968033},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A27,60),0),BK27:OFFSET(BK27,-MIN($A27,60),0))","v":2543465.7901321468},null,1964,99.493173755803923,836.13212954691016,4.7528096735369783,0,0,null,null,1209001.0203213687,2070056.525098748,11369342.27375056,19466634.654785004,null,1964,1.5275237270371635,12.837178859685441,{"$f":"SUMPRODUCT(CC27:OFFSET(CC27,-MIN($A27,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A27,60),0))","v":7.297012721936591E-2},0,null,null,null,{"$f":"IF(CB27<=CE$7, HLOOKUP(CD$3, Assumptions!$C$484:$P$488, 3, FALSE), IF(CB27<=$AN$5, HLOOKUP(CD$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(CD$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":2.8574801106142718},{"$f":"IF(CB27<=CE$7, HLOOKUP(CD$3, Assumptions!$C$494:$P$498, 3, FALSE), IF(CB27<=$AN$5, HLOOKUP(CD$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(CD$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":3.6427708589743717},38236.249536060692,48744.309732567825,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A27,60),0),CL27:OFFSET(CL27,-MIN($A27,60),0))","v":359570.42296329519},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A27,60),0),CM27:OFFSET(CM27,-MIN($A27,60),0))","v":458387.32303134276},null,1964,97.96565002876676,823.29495068722474,{"$f":"SUMPRODUCT(CR27:OFFSET(CR27,-MIN($A27,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A27,60),0))","v":4.6798395463176128},0,null,null,null,{"$f":"IF(CQ27<CT$7, HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(CQ27<$CT$5, HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.3642429402288878},{"$f":"IF(CQ27<CT$7, HLOOKUP(CS$3, Assumptions!$C$494:$P$498,2, FALSE), IF(CQ27<$CT$5, HLOOKUP(CS$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(CS$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.355350099885607},1170764.770785308,2021312.2153661803,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A27,60),0),DA27:OFFSET(DA27,-MIN($A27,60),0))","v":11009771.850787265},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A27,60),0),DB27:OFFSET(DB27,-MIN($A27,60),0))","v":19008247.33175366},null,1964,9.4461605625381928,79.384726097717376,0.45124506139091813,0,0,null,null,91787.713383569178,214715.38204014348,863163.81247165473,2019165.103106868,null,1964,4.0698385928043448E-3,3.4202575725102838E-2,{"$f":"SUMPRODUCT(DT27:OFFSET(DT27,-MIN($A27,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A27,60),0))","v":1.9441703891254382E-4},0,null,null,null,{"$f":"IF(DS27<DV$7, HLOOKUP(DU$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(DS27<$DV$5, HLOOKUP(DU$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(DU$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.7190517483304311},{"$f":"IF(DS27<DV$7, HLOOKUP(DU$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(DS27<$DV$5, HLOOKUP(DU$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(DU$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":3.8071378050658411},61.287265179834819,135.73126257650893,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A27,60),0),EC27:OFFSET(EC27,-MIN($A27,60),0))","v":576.34020413517851},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A27,60),0),ED27:OFFSET(ED27,-MIN($A27,60),0))","v":1276.4051936618248},null,1964,9.4420907239453893,79.350523521992272,{"$f":"SUMPRODUCT(EI27:OFFSET(EI27,-MIN($A27,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A27,60),0))","v":0.45105064435200559},0,null,null,null,{"$f":"IF(EH27<EK$7, HLOOKUP(EJ$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(EH27<$EK$5, HLOOKUP(EJ$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(EJ$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.1089761278513171},{"$f":"IF(EH27<EK$7, HLOOKUP(EJ$3, Assumptions!$C$494:$P$498, 3, FALSE), IF(EH27<$EK$5, HLOOKUP(EJ$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(EJ$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.5942764839421453},91726.42611838934,214579.65077756697,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A27,60),0),ER27:OFFSET(ER27,-MIN($A27,60),0))","v":862587.47226751957},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A27,60),0),ES27:OFFSET(ES27,-MIN($A27,60),0))","v":2017888.6979132062}]
[15,1965,{"$f":"'Base Case Medium Dry'!$C28","v":137.06471503598817},1196.4537527502973,{"$f":"SUMPRODUCT(C28:OFFSET(C28,-MIN(A28,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A28,60),0))","v":6.9708492450284618},0,null,null,null,null,1965,137.06471503598814,1196.4537527502978,6.9708492450284636,0,0,0,null,1694767.8895036425,2760353.8410160779,16488592.842227114,26855801.828014284,null,1965,20.300065216706408,177.20161752225579,1.0324224892799829,0,0,0,null,{"$f":"SUM(AU28, BJ28)","v":300541.07574248133},311462.50784141396,2923998.8915143209,3030254.7677606368,null,1965,1.0020617474944187,8.7471129091278179,{"$f":"SUMPRODUCT(AL28:OFFSET(AL28,-MIN($A28,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A28,60),0))","v":5.0962943848526641E-2},0,null,null,null,{"$f":"IF(AK28<AN$7, HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(AK28<$AN$5, HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":2.354695173296276},{"$f":"IF(AK28<AN$7, HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AK28<$AN$5, HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.4567378412063072},20669.65765108867,21565.394405222956,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A28,60),0),AU28:OFFSET(AU28,-MIN($A28,60),0))","v":201097.49028631992},{"$f":"SUMPRODUCT( Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A28,60),0),AV28:OFFSET(AV28,-MIN($A28,60),0))","v":209812.21678321145},null,1965,19.298003469211988,168.45450461312797,{"$f":"SUMPRODUCT(BA28:OFFSET(BA28,-MIN($A28,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A28,60),0))","v":0.98145954543145619},0,null,null,null,{"$f":"IF(AZ28<BC$7, HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(AZ28<$AN$5, HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.6555490867506806},{"$f":"IF(AZ28<BC$7, HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AZ28<$AN$5, HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":1.7148550026077305},279871.41809139267,289897.11343619099,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A28,60),0),BJ28:OFFSET(BJ28,-MIN($A28,60),0))","v":2722901.4012280009},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A28,60),0),BK28:OFFSET(BK28,-MIN($A28,60),0))","v":2820442.5509774252},null,1965,106.63995393121652,930.87249362917714,5.423504088241156,0,0,null,null,1295845.8177875099,2218752.5449068029,12607433.860490993,21586500.167487912,null,1965,1.6372486044107206,14.291732459503239,{"$f":"SUMPRODUCT(CC28:OFFSET(CC28,-MIN($A28,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A28,60),0))","v":8.3267332478557582E-2},0,null,null,null,{"$f":"IF(CB28<=CE$7, HLOOKUP(CD$3, Assumptions!$C$484:$P$488, 3, FALSE), IF(CB28<=$AN$5, HLOOKUP(CD$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(CD$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":2.8574801106142718},{"$f":"IF(CB28<=CE$7, HLOOKUP(CD$3, Assumptions!$C$494:$P$498, 3, FALSE), IF(CB28<=$AN$5, HLOOKUP(CD$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(CD$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":3.6427708589743717},40982.830631535166,52245.70438418397,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A28,60),0),CL28:OFFSET(CL28,-MIN($A28,60),0))","v":398726.69997497299},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A28,60),0),CM28:OFFSET(CM28,-MIN($A28,60),0))","v":508304.50156715594},null,1965,105.00270532680581,916.58076116967391,{"$f":"SUMPRODUCT(CR28:OFFSET(CR28,-MIN($A28,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A28,60),0))","v":5.3402367557625983},0,null,null,null,{"$f":"IF(CQ28<CT$7, HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(CQ28<$CT$5, HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.3642429402288878},{"$f":"IF(CQ28<CT$7, HLOOKUP(CS$3, Assumptions!$C$494:$P$498,2, FALSE), IF(CQ28<$CT$5, HLOOKUP(CS$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(CS$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.355350099885607},1254862.9871559746,2166506.840522619,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A28,60),0),DA28:OFFSET(DA28,-MIN($A28,60),0))","v":12208707.16051602},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A28,60),0),DB28:OFFSET(DB28,-MIN($A28,60),0))","v":21078195.665920757},null,1965,10.124695888065231,88.379641598864637,0.51492266750732429,0,0,null,null,98380.99597365121,230138.78826786097,957160.09022180235,2239046.8927657353,null,1965,4.3621826871195245E-3,3.8077997278994642E-2,{"$f":"SUMPRODUCT(DT28:OFFSET(DT28,-MIN($A28,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A28,60),0))","v":2.2185226798304228E-4},0,null,null,null,{"$f":"IF(DS28<DV$7, HLOOKUP(DU$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(DS28<$DV$5, HLOOKUP(DU$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(DU$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.7190517483304311},{"$f":"IF(DS28<DV$7, HLOOKUP(DU$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(DS28<$DV$5, HLOOKUP(DU$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(DU$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":3.8071378050658411},65.689643707506917,145.48109223765121,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A28,60),0),EC28:OFFSET(EC28,-MIN($A28,60),0))","v":639.10214239501045},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A28,60),0),ED28:OFFSET(ED28,-MIN($A28,60),0))","v":1415.40237516045},null,1965,10.120333705378112,88.341563601585648,{"$f":"SUMPRODUCT(EI28:OFFSET(EI28,-MIN($A28,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A28,60),0))","v":0.5147008152393413},0,null,null,null,{"$f":"IF(EH28<EK$7, HLOOKUP(EJ$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(EH28<$EK$5, HLOOKUP(EJ$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(EJ$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.1089761278513171},{"$f":"IF(EH28<EK$7, HLOOKUP(EJ$3, Assumptions!$C$494:$P$498, 3, FALSE), IF(EH28<$EK$5, HLOOKUP(EJ$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(EJ$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.5942764839421453},98315.306329943705,229993.30717562331,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A28,60),0),ER28:OFFSET(ER28,-MIN($A28,60),0))","v":956520.98807940737},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A28,60),0),ES28:OFFSET(ES28,-MIN($A28,60),0))","v":2237631.490390575}]
[16,1966,{"$f":"'Base Case Medium Dry'!$C29","v":146.84408396310357},1326.5476185412572,{"$f":"SUMPRODUCT(C29:OFFSET(C29,-MIN(A29,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A29,60),0))","v":8.1558213832740094},0,null,null,null,null,1966,146.84408396310357,1326.5476185412574,8.1558213832740094,0,0,0,null,1815687.1241362258,2957301.0901573943,18218087.313061263,29672716.601506546,null,1966,21.748445472314497,196.46926024968221,1.2079236142781171,0,0,0,null,321984.2462671941,333684.90673047892,3230698.1935098297,3348099.2870721444,null,1966,1.0735574020392435,9.6982117127737091,{"$f":"SUMPRODUCT(AL29:OFFSET(AL29,-MIN($A29,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A29,60),0))","v":5.9626116214009317E-2},0,null,null,null,{"$f":"IF(AK29<AN$7, HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(AK29<$AN$5, HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":2.354695173296276},{"$f":"IF(AK29<AN$7, HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AK29<$AN$5, HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.4567378412063072},22144.407791663478,23104.054066041219,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A29,60),0),AU29:OFFSET(AU29,-MIN($A29,60),0))","v":222190.67882440484},{"$f":"SUMPRODUCT( Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A29,60),0),AV29:OFFSET(AV29,-MIN($A29,60),0))","v":231819.49613762161},null,1966,20.674888070275255,186.77104853690849,{"$f":"SUMPRODUCT(BA29:OFFSET(BA29,-MIN($A29,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A29,60),0))","v":1.1482974980641079},0,null,null,null,{"$f":"IF(AZ29<BC$7, HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(AZ29<$AN$5, HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.6555490867506806},{"$f":"IF(AZ29<BC$7, HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AZ29<$AN$5, HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":1.7148550026077305},299839.83847553062,310580.85266443773,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A29,60),0),BJ29:OFFSET(BJ29,-MIN($A29,60),0))","v":3008507.514685425},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A29,60),0),BK29:OFFSET(BK29,-MIN($A29,60),0))","v":3116279.7909345226},null,1966,114.24856021322088,1032.0889434721526,6.3454435837495469,0,0,null,null,1388302.5403034121,2377057.3258923595,13929832.161047321,23850715.982722275,null,1966,1.75406392134866,15.845713731435401,{"$f":"SUMPRODUCT(CC29:OFFSET(CC29,-MIN($A29,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A29,60),0))","v":9.7421916166260933E-2},0,null,null,null,{"$f":"IF(CB29<=CE$7, HLOOKUP(CD$3, Assumptions!$C$484:$P$488, 3, FALSE), IF(CB29<=$AN$5, HLOOKUP(CD$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(CD$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":2.8574801106142718},{"$f":"IF(CB29<=CE$7, HLOOKUP(CD$3, Assumptions!$C$494:$P$498, 3, FALSE), IF(CB29<=$AN$5, HLOOKUP(CD$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(CD$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":3.6427708589743717},43906.89624767888,55973.35973221279,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A29,60),0),CL29:OFFSET(CL29,-MIN($A29,60),0))","v":440549.28784400056},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A29,60),0),CM29:OFFSET(CM29,-MIN($A29,60),0))","v":561620.74470399367},null,1966,112.49449629187222,1016.2432297407171,{"$f":"SUMPRODUCT(CR29:OFFSET(CR29,-MIN($A29,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A29,60),0))","v":6.248021667583286},0,null,null,null,{"$f":"IF(CQ29<CT$7, HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(CQ29<$CT$5, HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.3642429402288878},{"$f":"IF(CQ29<CT$7, HLOOKUP(CS$3, Assumptions!$C$494:$P$498,2, FALSE), IF(CQ29<$CT$5, HLOOKUP(CS$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(CS$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.355350099885607},1344395.6440557332,2321083.9661601465,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A29,60),0),DA29:OFFSET(DA29,-MIN($A29,60),0))","v":13489282.87320332},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A29,60),0),DB29:OFFSET(DB29,-MIN($A29,60),0))","v":23289095.238018282},null,1966,10.847078277568182,97.989414819422564,0.60245418524634597,0,0,null,null,105400.33756561945,246558.85753455575,1057556.9585041129,2473901.3317121267,null,1966,4.6734181047367917E-3,4.2218327698131129E-2,{"$f":"SUMPRODUCT(DT29:OFFSET(DT29,-MIN($A29,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A29,60),0))","v":2.5956485466019342E-4},0,null,null,null,{"$f":"IF(DS29<DV$7, HLOOKUP(DU$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(DS29<$DV$5, HLOOKUP(DU$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(DU$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.7190517483304311},{"$f":"IF(DS29<DV$7, HLOOKUP(DU$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(DS29<$DV$5, HLOOKUP(DU$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(DU$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":3.8071378050658411},70.376504657371385,155.86095748990192,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A29,60),0),EC29:OFFSET(EC29,-MIN($A29,60),0))","v":706.13779741705116},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A29,60),0),ED29:OFFSET(ED29,-MIN($A29,60),0))","v":1563.8644425587299},null,1966,10.842404859463445,97.947196491724426,{"$f":"SUMPRODUCT(EI29:OFFSET(EI29,-MIN($A29,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A29,60),0))","v":0.60219462039168581},0,null,null,null,{"$f":"IF(EH29<EK$7, HLOOKUP(EJ$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(EH29<$EK$5, HLOOKUP(EJ$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(EJ$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.1089761278513171},{"$f":"IF(EH29<EK$7, HLOOKUP(EJ$3, Assumptions!$C$494:$P$498, 3, FALSE), IF(EH29<$EK$5, HLOOKUP(EJ$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(EJ$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.5942764839421453},105329.96106096209,246402.99657706585,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A29,60),0),ER29:OFFSET(ER29,-MIN($A29,60),0))","v":1056850.8207066958},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A29,60),0),ES29:OFFSET(ES29,-MIN($A29,60),0))","v":2472337.4672695678}]
[17,1967,{"$f":"'Base Case Medium Dry'!$C30","v":156.88216383940895},1465.2358811210865,{"$f":"SUMPRODUCT(C30:OFFSET(C30,-MIN(A30,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A30,60),0))","v":9.4668262544720712},0,null,null,null,null,1967,156.88216383940895,1465.2358811210868,9.4668262544720747,0,0,0,null,1939805.2492289478,3159458.5333455293,20057048.051073227,32667924.599066474,null,1967,23.235142293491297,217.00978210771859,1.4020909050921877,0,0,0,null,343994.69092190813,356495.19405618199,3556809.6580196805,3686061.3919895627,null,1967,1.1469444576333696,10.712142998598944,{"$f":"SUMPRODUCT(AL30:OFFSET(AL30,-MIN($A30,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A30,60),0))","v":6.9210696985665204E-2},0,null,null,null,{"$f":"IF(AK30<AN$7, HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(AK30<$AN$5, HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":2.354695173296276},{"$f":"IF(AK30<AN$7, HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AK30<$AN$5, HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.4567378412063072},23658.172107031125,24683.418613268554,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A30,60),0),AU30:OFFSET(AU30,-MIN($A30,60),0))","v":244618.93529770453},{"$f":"SUMPRODUCT( Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A30,60),0),AV30:OFFSET(AV30,-MIN($A30,60),0))","v":255219.69970329257},null,1967,22.088197835857926,206.29763910911964,{"$f":"SUMPRODUCT(BA30:OFFSET(BA30,-MIN($A30,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A30,60),0))","v":1.3328802081065225},0,null,null,null,{"$f":"IF(AZ30<BC$7, HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(AZ30<$AN$5, HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.6555490867506806},{"$f":"IF(AZ30<BC$7, HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AZ30<$AN$5, HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":1.7148550026077305},320336.51881487702,331811.77544291347,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A30,60),0),BJ30:OFFSET(BJ30,-MIN($A30,60),0))","v":3312190.7227219762},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A30,60),0),BK30:OFFSET(BK30,-MIN($A30,60),0))","v":3430841.6922862702},null,1967,122.05845041936195,1139.9920601016238,7.3654398609201825,0,0,null,null,1483205.1840867663,2539550.0233432129,15335930.067543628,26258242.607883152,null,1967,1.8739695605507631,17.502355736617801,{"$f":"SUMPRODUCT(CC30:OFFSET(CC30,-MIN($A30,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A30,60),0))","v":0.11308197058056521},0,null,null,null,{"$f":"IF(CB30<=CE$7, HLOOKUP(CD$3, Assumptions!$C$484:$P$488, 3, FALSE), IF(CB30<=$AN$5, HLOOKUP(CD$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(CD$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":2.8574801106142718},{"$f":"IF(CB30<=CE$7, HLOOKUP(CD$3, Assumptions!$C$494:$P$498, 3, FALSE), IF(CB30<=$AN$5, HLOOKUP(CD$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(CD$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":3.6427708589743717},46908.317345212468,59799.629342626926,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A30,60),0),CL30:OFFSET(CL30,-MIN($A30,60),0))","v":485018.98598423385},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A30,60),0),CM30:OFFSET(CM30,-MIN($A30,60),0))","v":618311.57516363414},null,1967,120.18448085881118,1122.489704365006,{"$f":"SUMPRODUCT(CR30:OFFSET(CR30,-MIN($A30,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A30,60),0))","v":7.2523578903396171},0,null,null,null,{"$f":"IF(CQ30<CT$7, HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(CQ30<$CT$5, HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.3642429402288878},{"$f":"IF(CQ30<CT$7, HLOOKUP(CS$3, Assumptions!$C$494:$P$498,2, FALSE), IF(CQ30<$CT$5, HLOOKUP(CS$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(CS$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.355350099885607},1436296.8667415539,2479750.3940005861,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A30,60),0),DA30:OFFSET(DA30,-MIN($A30,60),0))","v":14850911.081559394},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A30,60),0),DB30:OFFSET(DB30,-MIN($A30,60),0))","v":25639931.032719519},null,1967,11.588571126555715,108.23403891174439,0.69929548845970313,0,0,null,null,112605.37422027338,263413.31594613421,1164308.3255099182,2723620.5991937602,null,1967,4.9928871835354088E-3,4.663218094820773E-2,{"$f":"SUMPRODUCT(DT30:OFFSET(DT30,-MIN($A30,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A30,60),0))","v":3.0128852329634086E-4},0,null,null,null,{"$f":"IF(DS30<DV$7, HLOOKUP(DU$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(DS30<$DV$5, HLOOKUP(DU$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(DU$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.7190517483304311},{"$f":"IF(DS30<DV$7, HLOOKUP(DU$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(DS30<$DV$5, HLOOKUP(DU$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(DU$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":3.8071378050658411},75.187355432560764,166.51541968310937,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A30,60),0),EC30:OFFSET(EC30,-MIN($A30,60),0))","v":777.41639339486346},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A30,60),0),ED30:OFFSET(ED30,-MIN($A30,60),0))","v":1721.723237503501},null,1967,11.58357823937218,108.18740673079618,{"$f":"SUMPRODUCT(EI30:OFFSET(EI30,-MIN($A30,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A30,60),0))","v":0.69899419993640677},0,null,null,null,{"$f":"IF(EH30<EK$7, HLOOKUP(EJ$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(EH30<$EK$5, HLOOKUP(EJ$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(EJ$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.1089761278513171},{"$f":"IF(EH30<EK$7, HLOOKUP(EJ$3, Assumptions!$C$494:$P$498, 3, FALSE), IF(EH30<$EK$5, HLOOKUP(EJ$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(EJ$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.5942764839421453},112530.18686484083,263246.80052645109,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A30,60),0),ER30:OFFSET(ER30,-MIN($A30,60),0))","v":1163530.9091165233},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A30,60),0),ES30:OFFSET(ES30,-MIN($A30,60),0))","v":2721898.8759562569}]
[{"$f":"A30+1","v":18},1968,{"$f":"'Base Case Medium Dry'!$C31","v":167.0750546724633},1612.6512187060234,{"$f":"SUMPRODUCT(C31:OFFSET(C31,-MIN(A31,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A31,60),0))","v":10.913998177431372},0,null,null,null,null,1968,167.0750546724633,1612.6512187060237,10.913998177431374,0,0,0,null,2065837.569659052,3364733.722913404,22005830.891166195,35842005.386927247,null,1968,24.744767499390885,238.84283349611769,1.61642531207758,0,0,0,null,366344.58874271135,379657.27001558052,3902396.386902988,4044206.4774451526,null,1968,1.2214633153678967,11.789876759246647,{"$f":"SUMPRODUCT(AL31:OFFSET(AL31,-MIN($A31,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A31,60),0))","v":7.9790776809015043E-2},0,null,null,null,{"$f":"IF(AK31<AN$7, HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(AK31<$AN$5, HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":2.354695173296276},{"$f":"IF(AK31<AN$7, HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AK31<$AN$5, HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.4567378412063072},25195.282251964018,26287.140700944317,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A31,60),0),AU31:OFFSET(AU31,-MIN($A31,60),0))","v":268386.59952506685},{"$f":"SUMPRODUCT( Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A31,60),0),AV31:OFFSET(AV31,-MIN($A31,60),0))","v":280017.3553687206},null,1968,23.52330418402299,227.05295673687104,{"$f":"SUMPRODUCT(BA31:OFFSET(BA31,-MIN($A31,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A31,60),0))","v":1.5366345352685649},0,null,null,null,{"$f":"IF(AZ31<BC$7, HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(AZ31<$AN$5, HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.6555490867506806},{"$f":"IF(AZ31<BC$7, HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AZ31<$AN$5, HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":1.7148550026077305},341149.30649074732,353370.12931463623,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A31,60),0),BJ31:OFFSET(BJ31,-MIN($A31,60),0))","v":3634009.7873779209},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A31,60),0),BK31:OFFSET(BK31,-MIN($A31,60),0))","v":3764189.1220764318},null,1968,129.98878762232067,1254.6850706600655,8.4913776863802894,0,0,null,null,1579571.4513183443,2704548.7428886378,16825999.656866651,28809545.894136325,null,1968,1.9957244285847959,19.263243326587997,{"$f":"SUMPRODUCT(CC31:OFFSET(CC31,-MIN($A31,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A31,60),0))","v":0.13036855094215122},0,null,null,null,{"$f":"IF(CB31<=CE$7, HLOOKUP(CD$3, Assumptions!$C$484:$P$488, 3, FALSE), IF(CB31<=$AN$5, HLOOKUP(CD$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(CD$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":2.8574801106142718},{"$f":"IF(CB31<=CE$7, HLOOKUP(CD$3, Assumptions!$C$494:$P$498, 3, FALSE), IF(CB31<=$AN$5, HLOOKUP(CD$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(CD$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":3.6427708589743717},49956.027461905243,63684.909089089691,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A31,60),0),CL31:OFFSET(CL31,-MIN($A31,60),0))","v":532144.39918554446},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A31,60),0),CM31:OFFSET(CM31,-MIN($A31,60),0))","v":678387.96249847289},null,1968,127.99306319373588,1235.4218273334775,{"$f":"SUMPRODUCT(CR31:OFFSET(CR31,-MIN($A31,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A31,60),0))","v":8.3610091354381382},0,null,null,null,{"$f":"IF(CQ31<CT$7, HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(CQ31<$CT$5, HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.3642429402288878},{"$f":"IF(CQ31<CT$7, HLOOKUP(CS$3, Assumptions!$C$494:$P$498,2, FALSE), IF(CQ31<$CT$5, HLOOKUP(CS$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(CS$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.355350099885607},1529615.4238564391,2640863.833799548,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A31,60),0),DA31:OFFSET(DA31,-MIN($A31,60),0))","v":16293855.257681107},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A31,60),0),DB31:OFFSET(DB31,-MIN($A31,60),0))","v":28131157.931637853},null,1968,12.341499550751736,119.12331454984042,0.80619517897350423,0,0,null,null,119921.52959799615,280527.71000918536,1277434.8473965575,2988253.0153457737,null,1968,5.3172832318690343E-3,5.13237796084468E-2,{"$f":"SUMPRODUCT(DT31:OFFSET(DT31,-MIN($A31,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A31,60),0))","v":3.4734580584320948E-4},0,null,null,null,{"$f":"IF(DS31<DV$7, HLOOKUP(DU$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(DS31<$DV$5, HLOOKUP(DU$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(DU$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.7190517483304311},{"$f":"IF(DS31<DV$7, HLOOKUP(DU$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(DS31<$DV$5, HLOOKUP(DU$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(DU$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":3.8071378050658411},80.072400916345913,177.33419890767161,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A31,60),0),EC31:OFFSET(EC31,-MIN($A31,60),0))","v":852.95172258174307},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A31,60),0),ED31:OFFSET(ED31,-MIN($A31,60),0))","v":1889.0093053282526},null,1968,12.336182267519867,119.07199077023196,{"$f":"SUMPRODUCT(EI31:OFFSET(EI31,-MIN($A31,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A31,60),0))","v":0.80584783316766107},0,null,null,null,{"$f":"IF(EH31<EK$7, HLOOKUP(EJ$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(EH31<$EK$5, HLOOKUP(EJ$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(EJ$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.1089761278513171},{"$f":"IF(EH31<EK$7, HLOOKUP(EJ$3, Assumptions!$C$494:$P$498, 3, FALSE), IF(EH31<$EK$5, HLOOKUP(EJ$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(EJ$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.5942764839421453},119841.45719707981,280350.37581027771,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A31,60),0),ER31:OFFSET(ER31,-MIN($A31,60),0))","v":1276581.8956739758},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A31,60),0),ES31:OFFSET(ES31,-MIN($A31,60),0))","v":2986364.0060404455}]
[19,1969,{"$f":"'Base Case Medium Dry'!$C32","v":177.74574404489596},1768.8122752010554,{"$f":"SUMPRODUCT(C32:OFFSET(C32,-MIN(A32,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A32,60),0))","v":12.510922310595721},0,null,null,null,null,1969,177.74574404489596,1768.8122752010556,12.510922310595719,0,0,0,null,2197777.7389616938,3579631.3235668628,24068660.013685249,39201839.10042353,null,1969,26.325157391207487,261.971175683431,1.8529388746006321,0,0,0,null,389742.15289379668,403905.08369586983,4268207.4737158064,4423310.8584800428,null,1969,1.2994752941379433,12.93154929780553,{"$f":"SUMPRODUCT(AL32:OFFSET(AL32,-MIN($A32,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A32,60),0))","v":9.1465674955299572E-2},0,null,null,null,{"$f":"IF(AK32<AN$7, HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(AK32<$AN$5, HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":2.354695173296276},{"$f":"IF(AK32<AN$7, HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AK32<$AN$5, HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.4567378412063072},26804.445457617512,27966.038328475304,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A32,60),0),AU32:OFFSET(AU32,-MIN($A32,60),0))","v":293545.1902791388},{"$f":"SUMPRODUCT( Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A32,60),0),AV32:OFFSET(AV32,-MIN($A32,60),0))","v":306266.21451528615},null,1969,25.025682097069545,249.03962638562547,{"$f":"SUMPRODUCT(BA32:OFFSET(BA32,-MIN($A32,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A32,60),0))","v":1.7614731996453326},0,null,null,null,{"$f":"IF(AZ32<BC$7, HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(AZ32<$AN$5, HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.6555490867506806},{"$f":"IF(AZ32<BC$7, HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AZ32<$AN$5, HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":1.7148550026077305},362937.70743617916,375939.04536739452,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A32,60),0),BJ32:OFFSET(BJ32,-MIN($A32,60),0))","v":3974662.2834366676},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A32,60),0),BK32:OFFSET(BK32,-MIN($A32,60),0))","v":4117044.6439647567},null,1969,138.29086465791488,1376.1824805960059,9.7338266707712044,0,0,null,null,1680454.9514412307,2877281.8871904272,18403270.802834306,31510156.044731919,null,1969,2.1231866370644075,21.128599204230643,{"$f":"SUMPRODUCT(CC32:OFFSET(CC32,-MIN($A32,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A32,60),0))","v":0.14944393301759376},0,null,null,null,{"$f":"IF(CB32<=CE$7, HLOOKUP(CD$3, Assumptions!$C$484:$P$488, 3, FALSE), IF(CB32<=$AN$5, HLOOKUP(CD$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(CD$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":2.8574801106142718},{"$f":"IF(CB32<=CE$7, HLOOKUP(CD$3, Assumptions!$C$494:$P$498, 3, FALSE), IF(CB32<=$AN$5, HLOOKUP(CD$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(CD$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":3.6427708589743717},53146.601018033871,67752.313908639291,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A32,60),0),CL32:OFFSET(CL32,-MIN($A32,60),0))","v":582027.67646120524},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A32,60),0),CM32:OFFSET(CM32,-MIN($A32,60),0))","v":741980.12824441469},null,1969,136.16767802085047,1355.0538813917753,{"$f":"SUMPRODUCT(CR32:OFFSET(CR32,-MIN($A32,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A32,60),0))","v":9.5843827377536108},0,null,null,null,{"$f":"IF(CQ32<CT$7, HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(CQ32<$CT$5, HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.3642429402288878},{"$f":"IF(CQ32<CT$7, HLOOKUP(CS$3, Assumptions!$C$494:$P$498,2, FALSE), IF(CQ32<$CT$5, HLOOKUP(CS$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(CS$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.355350099885607},1627308.3504231968,2809529.5732817878,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A32,60),0),DA32:OFFSET(DA32,-MIN($A32,60),0))","v":17821243.126373101},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A32,60),0),DB32:OFFSET(DB32,-MIN($A32,60),0))","v":30768175.916487504},null,1969,13.129721995773588,130.65861892161863,0.92415676522388213,0,0,null,null,127580.63462666632,298444.35268056585,1397181.7371351363,3268372.1972115729,null,1969,5.6568855607969015E-3,5.6293717034472626E-2,{"$f":"SUMPRODUCT(DT32:OFFSET(DT32,-MIN($A32,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A32,60),0))","v":3.9816905969452941E-4},0,null,null,null,{"$f":"IF(DS32<DV$7, HLOOKUP(DU$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(DS32<$DV$5, HLOOKUP(DU$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(DU$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.7190517483304311},{"$f":"IF(DS32<DV$7, HLOOKUP(DU$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(DS32<$DV$5, HLOOKUP(DU$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(DU$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":3.8071378050658411},85.186436157323428,188.66011560638287,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A32,60),0),EC32:OFFSET(EC32,-MIN($A32,60),0))","v":932.90751530533078},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A32,60),0),ED32:OFFSET(ED32,-MIN($A32,60),0))","v":2066.0852551986504},null,1969,13.124065110212792,130.60232520458416,{"$f":"SUMPRODUCT(EI32:OFFSET(EI32,-MIN($A32,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A32,60),0))","v":0.92375859616418765},0,null,null,null,{"$f":"IF(EH32<EK$7, HLOOKUP(EJ$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(EH32<$EK$5, HLOOKUP(EJ$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(EJ$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.1089761278513171},{"$f":"IF(EH32<EK$7, HLOOKUP(EJ$3, Assumptions!$C$494:$P$498, 3, FALSE), IF(EH32<$EK$5, HLOOKUP(EJ$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(EJ$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.5942764839421453},127495.44819050899,298255.69256495946,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A32,60),0),ER32:OFFSET(ER32,-MIN($A32,60),0))","v":1396248.8296198309},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A32,60),0),ES32:OFFSET(ES32,-MIN($A32,60),0))","v":3266306.1119563743}]
[20,1970,{"$f":"'Base Case Medium Dry'!$C33","v":188.53172211337582},1934.0470969353555,{"$f":"SUMPRODUCT(C33:OFFSET(C33,-MIN(A33,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A33,60),0))","v":14.268041538772662},0,null,null,null,null,1970,188.53172211337585,1934.0470969353555,14.268041538772664,0,0,0,null,2331143.421606936,3796850.7296162331,26245109.286659513,42746731.676946618,null,1970,27.922622195760699,286.44339420003786,2.1131782433991977,0,0,0,null,413392.50995895837,428414.8765907748,4654167.3504929151,4823296.2210471379,null,1970,1.3783301331014179,14.139558916988173,{"$f":"SUMPRODUCT(AL33:OFFSET(AL33,-MIN($A33,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A33,60),0))","v":0.10431173795466979},0,null,null,null,{"$f":"IF(AK33<AN$7, HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(AK33<$AN$5, HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":2.354695173296276},{"$f":"IF(AK33<AN$7, HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AK33<$AN$5, HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.4567378412063072},28430.994449815047,29663.075170026976,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A33,60),0),AU33:OFFSET(AU33,-MIN($A33,60),0))","v":320089.51038689958},{"$f":"SUMPRODUCT( Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A33,60),0),AV33:OFFSET(AV33,-MIN($A33,60),0))","v":333960.85474616586},null,1970,26.544292062659281,272.30383528304969,{"$f":"SUMPRODUCT(BA33:OFFSET(BA33,-MIN($A33,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A33,60),0))","v":2.0088665054445278},0,null,null,null,{"$f":"IF(AZ33<BC$7, HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(AZ33<$AN$5, HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.6555490867506806},{"$f":"IF(AZ33<BC$7, HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AZ33<$AN$5, HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":1.7148550026077305},384961.5155091433,398751.80142074783,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A33,60),0),BJ33:OFFSET(BJ33,-MIN($A33,60),0))","v":4334077.8401060151},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A33,60),0),BK33:OFFSET(BK33,-MIN($A33,60),0))","v":4489335.3663009722},null,1970,146.68263933182567,1504.7395185831494,11.100911653184406,0,0,null,null,1782428.4211786285,3051881.2819541716,20067417.678331442,34359515.177141786,null,1970,2.252025977920197,23.102341908277456,{"$f":"SUMPRODUCT(CC33:OFFSET(CC33,-MIN($A33,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A33,60),0))","v":0.17043285787225521},0,null,null,null,{"$f":"IF(CB33<=CE$7, HLOOKUP(CD$3, Assumptions!$C$484:$P$488, 3, FALSE), IF(CB33<=$AN$5, HLOOKUP(CD$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(CD$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":2.8574801106142718},{"$f":"IF(CB33<=CE$7, HLOOKUP(CD$3, Assumptions!$C$494:$P$498, 3, FALSE), IF(CB33<=$AN$5, HLOOKUP(CD$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(CD$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":3.6427708589743717},56371.646298724096,71863.663948743575,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A33,60),0),CL33:OFFSET(CL33,-MIN($A33,60),0))","v":634658.51309958159},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A33,60),0),CM33:OFFSET(CM33,-MIN($A33,60),0))","v":809074.93575595459},null,1970,144.43061335390547,1481.6371766748721,{"$f":"SUMPRODUCT(CR33:OFFSET(CR33,-MIN($A33,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A33,60),0))","v":10.930478795312151},0,null,null,null,{"$f":"IF(CQ33<CT$7, HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(CQ33<$CT$5, HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.3642429402288878},{"$f":"IF(CQ33<CT$7, HLOOKUP(CS$3, Assumptions!$C$494:$P$498,2, FALSE), IF(CQ33<$CT$5, HLOOKUP(CS$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(CS$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.355350099885607},1726056.7748799045,2980017.618005428,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A33,60),0),DA33:OFFSET(DA33,-MIN($A33,60),0))","v":19432759.165231861},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A33,60),0),DB33:OFFSET(DB33,-MIN($A33,60),0))","v":33550440.241385829},null,1970,13.926460585789457,142.86418415216835,1.0539516421890616,0,0,null,null,135322.49046934905,316554.57107128686,1523524.257835153,3563920.2787576909,null,1970,6.0001570350170898E-3,6.1552433535574998E-2,{"$f":"SUMPRODUCT(DT33:OFFSET(DT33,-MIN($A33,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A33,60),0))","v":4.540906371358554E-4},0,null,null,null,{"$f":"IF(DS33<DV$7, HLOOKUP(DU$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(DS33<$DV$5, HLOOKUP(DU$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(DU$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.7190517483304311},{"$f":"IF(DS33<DV$7, HLOOKUP(DU$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(DS33<$DV$5, HLOOKUP(DU$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(DU$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":3.8071378050658411},90.355724665816581,200.10840023486509,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A33,60),0),EC33:OFFSET(EC33,-MIN($A33,60),0))","v":1017.2672545797245},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A33,60),0),ED33:OFFSET(ED33,-MIN($A33,60),0))","v":2252.9145073889736},null,1970,13.92046042875444,142.80263171863277,{"$f":"SUMPRODUCT(EI33:OFFSET(EI33,-MIN($A33,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A33,60),0))","v":1.0534975515519258},0,null,null,null,{"$f":"IF(EH33<EK$7, HLOOKUP(EJ$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(EH33<$EK$5, HLOOKUP(EJ$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(EJ$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.1089761278513171},{"$f":"IF(EH33<EK$7, HLOOKUP(EJ$3, Assumptions!$C$494:$P$498, 3, FALSE), IF(EH33<$EK$5, HLOOKUP(EJ$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(EJ$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.5942764839421453},135232.13474468322,316354.46267105202,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A33,60),0),ER33:OFFSET(ER33,-MIN($A33,60),0))","v":1522506.9905805732},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A33,60),0),ES33:OFFSET(ES33,-MIN($A33,60),0))","v":3561667.3642503018}]
[21,1971,{"$f":"'Base Case Medium Dry'!$C34","v":201.09816257635151},2108.3107775099588,{"$f":"SUMPRODUCT(C34:OFFSET(C34,-MIN(A34,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A34,60),0))","v":16.207478940475539},0,null,null,null,null,1971,201.09816257635151,2108.3107775099588,16.207478940475543,0,0,0,null,2486524.0370805725,4049926.965836233,28555212.87417604,46509313.768830508,null,1971,29.783783625040908,312.25283815239936,2.400419972446318,0,0,0,null,440946.87749990361,456970.54870675708,5063828.7687725127,5247844.4209496472,null,1971,1.4702016938222622,15.413577312134922,{"$f":"SUMPRODUCT(AL34:OFFSET(AL34,-MIN($A34,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A34,60),0))","v":0.11849070466682579},0,null,null,null,{"$f":"IF(AK34<AN$7, HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(AK34<$AN$5, HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":2.354695173296276},{"$f":"IF(AK34<AN$7, HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AK34<$AN$5, HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.4567378412063072},30326.041050205942,31640.245186268341,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A34,60),0),AU34:OFFSET(AU34,-MIN($A34,60),0))","v":348263.89968719659},{"$f":"SUMPRODUCT( Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A34,60),0),AV34:OFFSET(AV34,-MIN($A34,60),0))","v":363356.20456973679},null,1971,28.313581931218646,296.83926084026444,{"$f":"SUMPRODUCT(BA34:OFFSET(BA34,-MIN($A34,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A34,60),0))","v":2.2819292677794922},0,null,null,null,{"$f":"IF(AZ34<BC$7, HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(AZ34<$AN$5, HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.6555490867506806},{"$f":"IF(AZ34<BC$7, HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AZ34<$AN$5, HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":1.7148550026077305},410620.83644969767,425330.30352048873,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A34,60),0),BJ34:OFFSET(BJ34,-MIN($A34,60),0))","v":4715564.8690853165},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A34,60),0),BK34:OFFSET(BK34,-MIN($A34,60),0))","v":4884488.2163799107},null,1971,156.45966058561257,1640.3212462617907,12.609844970674391,0,0,null,null,1901234.8500552885,3255302.1386664649,21833758.715991743,37383851.574795499,null,1971,2.4021330795547442,25.183935028325397,{"$f":"SUMPRODUCT(CC34:OFFSET(CC34,-MIN($A34,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A34,60),0))","v":0.19359958738718736},0,null,null,null,{"$f":"IF(CB34<=CE$7, HLOOKUP(CD$3, Assumptions!$C$484:$P$488, 3, FALSE), IF(CB34<=$AN$5, HLOOKUP(CD$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(CD$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":2.8574801106142718},{"$f":"IF(CB34<=CE$7, HLOOKUP(CD$3, Assumptions!$C$494:$P$498, 3, FALSE), IF(CB34<=$AN$5, HLOOKUP(CD$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(CD$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":3.6427708589743717},60129.056081396317,76653.682542644208,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A34,60),0),CL34:OFFSET(CL34,-MIN($A34,60),0))","v":690521.37470726739},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A34,60),0),CM34:OFFSET(CM34,-MIN($A34,60),0))","v":880289.99114951619},null,1971,154.05752750605782,1615.1373112334654,{"$f":"SUMPRODUCT(CR34:OFFSET(CR34,-MIN($A34,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A34,60),0))","v":12.416245383287205},0,null,null,null,{"$f":"IF(CQ34<CT$7, HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(CQ34<$CT$5, HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.3642429402288878},{"$f":"IF(CQ34<CT$7, HLOOKUP(CS$3, Assumptions!$C$494:$P$498,2, FALSE), IF(CQ34<$CT$5, HLOOKUP(CS$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(CS$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.355350099885607},1841105.7939738922,3178648.456123821,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A34,60),0),DA34:OFFSET(DA34,-MIN($A34,60),0))","v":21143237.341284476},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A34,60),0),DB34:OFFSET(DB34,-MIN($A34,60),0))","v":36503561.583645985},null,1971,14.854718365698021,155.73669309576874,1.1972139973548337,0,0,null,null,144342.30952538058,337654.27846301126,1657625.3894117859,3877617.7730853646,null,1971,6.4000929996591779E-3,6.7098499933456235E-2,{"$f":"SUMPRODUCT(DT34:OFFSET(DT34,-MIN($A34,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A34,60),0))","v":5.1581462097983046E-4},0,null,null,null,{"$f":"IF(DS34<DV$7, HLOOKUP(DU$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(DS34<$DV$5, HLOOKUP(DU$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(DU$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.7190517483304311},{"$f":"IF(DS34<DV$7, HLOOKUP(DU$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(DS34<$DV$5, HLOOKUP(DU$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(DU$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":3.8071378050658411},96.378317690343209,213.44647549087173,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A34,60),0),EC34:OFFSET(EC34,-MIN($A34,60),0))","v":1106.8074698099283},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A34,60),0),ED34:OFFSET(ED34,-MIN($A34,60),0))","v":2451.2168207473237},null,1971,14.848318272698362,155.66959459583529,{"$f":"SUMPRODUCT(EI34:OFFSET(EI34,-MIN($A34,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A34,60),0))","v":1.1966981827338539},0,null,null,null,{"$f":"IF(EH34<EK$7, HLOOKUP(EJ$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(EH34<$EK$5, HLOOKUP(EJ$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(EJ$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.1089761278513171},{"$f":"IF(EH34<EK$7, HLOOKUP(EJ$3, Assumptions!$C$494:$P$498, 3, FALSE), IF(EH34<$EK$5, HLOOKUP(EJ$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(EJ$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.5942764839421453},144245.93120769024,337440.83198752039,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A34,60),0),ER34:OFFSET(ER34,-MIN($A34,60),0))","v":1656518.581941976},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A34,60),0),ES34:OFFSET(ES34,-MIN($A34,60),0))","v":3875166.5562646175}]
[22,1972,{"$f":"'Base Case Medium Dry'!$C35","v":216.206497209269},2293.2014611458349,{"$f":"SUMPRODUCT(C35:OFFSET(C35,-MIN(A35,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A35,60),0))","v":18.343092091829547},0,null,null,null,null,1972,216.206497209269,2293.2014611458349,18.343092091829554,0,0,0,null,2673334.4820081494,4354194.5486665778,31028146.291104008,50537105.006952994,null,1972,32.02141406321401,339.63620180499396,2.7167164477190333,0,0,0,null,474074.8429435424,491302.35899681039,5502365.5583624616,5702317.3010009686,null,1972,1.5806567018818978,16.765288301290358,{"$f":"SUMPRODUCT(AL35:OFFSET(AL35,-MIN($A35,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A35,60),0))","v":0.13410388597213818},0,null,null,null,{"$f":"IF(AK35<AN$7, HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(AK35<$AN$5, HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":2.354695173296276},{"$f":"IF(AK35<AN$7, HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AK35<$AN$5, HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.4567378412063072},32604.410829463108,34017.350009193826,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A35,60),0),AU35:OFFSET(AU35,-MIN($A35,60),0))","v":378424.18738111097},{"$f":"SUMPRODUCT( Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A35,60),0),AV35:OFFSET(AV35,-MIN($A35,60),0))","v":394823.51334057155},null,1972,30.440757361332111,322.8709135037036,{"$f":"SUMPRODUCT(BA35:OFFSET(BA35,-MIN($A35,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A35,60),0))","v":2.5826125617468949},0,null,null,null,{"$f":"IF(AZ35<BC$7, HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(AZ35<$AN$5, HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.6555490867506806},{"$f":"IF(AZ35<BC$7, HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AZ35<$AN$5, HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":1.7148550026077305},441470.4321140793,457285.00898761657,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A35,60),0),BJ35:OFFSET(BJ35,-MIN($A35,60),0))","v":5123941.3709813505},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A35,60),0),BK35:OFFSET(BK35,-MIN($A35,60),0))","v":5307493.7876603967},null,1972,168.21434237084591,1784.171061876729,14.271408182004857,0,0,null,null,2044073.0140762758,3499870.2312443964,23724601.967058778,40621361.174886487,null,1972,2.5826033033188946,27.392468520492955,{"$f":"SUMPRODUCT(CC35:OFFSET(CC35,-MIN($A35,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A35,60),0))","v":0.21910965137920363},0,null,null,null,{"$f":"IF(CB35<=CE$7, HLOOKUP(CD$3, Assumptions!$C$484:$P$488, 3, FALSE), IF(CB35<=$AN$5, HLOOKUP(CD$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(CD$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":2.8574801106142718},{"$f":"IF(CB35<=CE$7, HLOOKUP(CD$3, Assumptions!$C$494:$P$498, 3, FALSE), IF(CB35<=$AN$5, HLOOKUP(CD$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(CD$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":3.6427708589743717},64646.501138082422,82412.608789720136,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A35,60),0),CL35:OFFSET(CL35,-MIN($A35,60),0))","v":750321.7827848033},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A35,60),0),CM35:OFFSET(CM35,-MIN($A35,60),0))","v":956524.70686650346},null,1972,165.63173906752701,1756.7785933562361,{"$f":"SUMPRODUCT(CR35:OFFSET(CR35,-MIN($A35,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A35,60),0))","v":14.052298530625652},0,null,null,null,{"$f":"IF(CQ35<CT$7, HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(CQ35<$CT$5, HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.3642429402288878},{"$f":"IF(CQ35<CT$7, HLOOKUP(CS$3, Assumptions!$C$494:$P$498,2, FALSE), IF(CQ35<$CT$5, HLOOKUP(CS$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(CS$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.355350099885607},1979426.5129381933,3417457.6224546763,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A35,60),0),DA35:OFFSET(DA35,-MIN($A35,60),0))","v":22974280.184273973},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A35,60),0),DB35:OFFSET(DB35,-MIN($A35,60),0))","v":39664836.468019985},null,1972,15.970740775209103,169.39419746411193,1.3549674621056611,0,0,null,null,155186.62498833082,363021.95842537103,1801178.7656827697,4213426.5310655404,null,1972,6.8809265661216824E-3,7.2982778312135593E-2,{"$f":"SUMPRODUCT(DT35:OFFSET(DT35,-MIN($A35,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A35,60),0))","v":5.8378203850793168E-4},0,null,null,null,{"$f":"IF(DS35<DV$7, HLOOKUP(DU$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(DS35<$DV$5, HLOOKUP(DU$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(DU$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.7190517483304311},{"$f":"IF(DS35<DV$7, HLOOKUP(DU$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(DS35<$DV$5, HLOOKUP(DU$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(DU$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":3.8071378050658411},103.61913907015314,229.48252841457034,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A35,60),0),EC35:OFFSET(EC35,-MIN($A35,60),0))","v":1202.6590115322356},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A35,60),0),ED35:OFFSET(ED35,-MIN($A35,60),0))","v":2663.4966596289969},null,1972,15.963859848642981,169.32121468579979,{"$f":"SUMPRODUCT(EI35:OFFSET(EI35,-MIN($A35,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A35,60),0))","v":1.3543836800671532},0,null,null,null,{"$f":"IF(EH35<EK$7, HLOOKUP(EJ$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(EH35<$EK$5, HLOOKUP(EJ$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(EJ$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.1089761278513171},{"$f":"IF(EH35<EK$7, HLOOKUP(EJ$3, Assumptions!$C$494:$P$498, 3, FALSE), IF(EH35<$EK$5, HLOOKUP(EJ$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(EJ$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.5942764839421453},155083.00584926066,362792.47589695646,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A35,60),0),ER35:OFFSET(ER35,-MIN($A35,60),0))","v":1799976.1066712374},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A35,60),0),ES35:OFFSET(ES35,-MIN($A35,60),0))","v":4210763.0344059113}]
[23,1973,{"$f":"'Base Case Medium Dry'!$C36","v":232.01152204040397},2491.0648662632743,{"$f":"SUMPRODUCT(C36:OFFSET(C36,-MIN(A36,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A36,60),0))","v":20.696848489586213},0,null,null,null,null,1973,232.01152204040397,2491.0648662632743,20.696848489586216,0,0,0,null,2868759.3115828666,4672492.8137490461,33670098.262349285,54840185.279345214,null,1973,34.362228289103307,368.9408994204889,3.0653211806450433,0,0,0,null,508730.4373001114,527217.3110623993,5970875.194646975,6187852.217998731,null,1973,1.6962051185354574,18.211841117200116,{"$f":"SUMPRODUCT(AL36:OFFSET(AL36,-MIN($A36,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A36,60),0))","v":0.15131188329291417},0,null,null,null,{"$f":"IF(AK36<AN$7, HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(AK36<$AN$5, HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":2.354695173296276},{"$f":"IF(AK36<AN$7, HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AK36<$AN$5, HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.4567378412063072},34987.843008494303,36504.070198108057,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A36,60),0),AU36:OFFSET(AU36,-MIN($A36,60),0))","v":410645.85213796003},{"$f":"SUMPRODUCT( Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A36,60),0),AV36:OFFSET(AV36,-MIN($A36,60),0))","v":428441.5306587115},null,1973,32.666023170567847,350.72905830328881,{"$f":"SUMPRODUCT(BA36:OFFSET(BA36,-MIN($A36,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A36,60),0))","v":2.9140092973521292},0,null,null,null,{"$f":"IF(AZ36<BC$7, HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(AZ36<$AN$5, HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.6555490867506806},{"$f":"IF(AZ36<BC$7, HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AZ36<$AN$5, HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":1.7148550026077305},473742.5942916171,490713.24086429121,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A36,60),0),BJ36:OFFSET(BJ36,-MIN($A36,60),0))","v":5560229.3425090155},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A36,60),0),BK36:OFFSET(BK36,-MIN($A36,60),0))","v":5759410.6873400193},null,1973,180.51106745746961,1938.1139960655701,16.102692577526874,0,0,null,null,2193497.8702259888,3755716.0852060709,25744679.426595926,44080146.118846461,null,1973,2.7713955452949444,29.755962172432646,{"$f":"SUMPRODUCT(CC36:OFFSET(CC36,-MIN($A36,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A36,60),0))","v":0.24722545329319784},0,null,null,null,{"$f":"IF(CB36<=CE$7, HLOOKUP(CD$3, Assumptions!$C$484:$P$488, 3, FALSE), IF(CB36<=$AN$5, HLOOKUP(CD$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(CD$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":2.8574801106142718},{"$f":"IF(CB36<=CE$7, HLOOKUP(CD$3, Assumptions!$C$494:$P$498, 3, FALSE), IF(CB36<=$AN$5, HLOOKUP(CD$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(CD$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":3.6427708589743717},69372.259008089604,88437.096236364276,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A36,60),0),CL36:OFFSET(CL36,-MIN($A36,60),0))","v":814209.39290816174},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A36,60),0),CM36:OFFSET(CM36,-MIN($A36,60),0))","v":1037969.8667269011},null,1973,177.73967191217466,1908.3580338931374,{"$f":"SUMPRODUCT(CR36:OFFSET(CR36,-MIN($A36,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A36,60),0))","v":15.855467124233675},0,null,null,null,{"$f":"IF(CQ36<CT$7, HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(CQ36<$CT$5, HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.3642429402288878},{"$f":"IF(CQ36<CT$7, HLOOKUP(CS$3, Assumptions!$C$494:$P$498,2, FALSE), IF(CQ36<$CT$5, HLOOKUP(CS$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(CS$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.355350099885607},2124125.6112178992,3667278.9889697065,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A36,60),0),DA36:OFFSET(DA36,-MIN($A36,60),0))","v":24930470.033687763},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A36,60),0),DB36:OFFSET(DB36,-MIN($A36,60),0))","v":43042176.252119564},null,1973,17.13822629383106,184.00997077721539,1.5288347314143005,0,0,null,null,166531.00405676637,389559.41748057585,1954543.6411063811,4572186.9425000232,null,1973,7.383932796935856E-3,7.9279922839749342E-2,{"$f":"SUMPRODUCT(DT36:OFFSET(DT36,-MIN($A36,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A36,60),0))","v":6.5869202103184445E-4},0,null,null,null,{"$f":"IF(DS36<DV$7, HLOOKUP(DU$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(DS36<$DV$5, HLOOKUP(DU$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(DU$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.7190517483304311},{"$f":"IF(DS36<DV$7, HLOOKUP(DU$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(DS36<$DV$5, HLOOKUP(DU$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(DU$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":3.8071378050658411},111.19385623695246,246.25805138321323,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A36,60),0),EC36:OFFSET(EC36,-MIN($A36,60),0))","v":1305.0617563318651},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A36,60),0),ED36:OFFSET(ED36,-MIN($A36,60),0))","v":2890.2852722742059},null,1973,17.130842361034123,183.93069085437563,{"$f":"SUMPRODUCT(EI36:OFFSET(EI36,-MIN($A36,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A36,60),0))","v":1.5281760393932686},0,null,null,null,{"$f":"IF(EH36<EK$7, HLOOKUP(EJ$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(EH36<$EK$5, HLOOKUP(EJ$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(EJ$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.1089761278513171},{"$f":"IF(EH36<EK$7, HLOOKUP(EJ$3, Assumptions!$C$494:$P$498, 3, FALSE), IF(EH36<$EK$5, HLOOKUP(EJ$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(EJ$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.5942764839421453},166419.81020052941,389313.15942919266,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A36,60),0),ER36:OFFSET(ER36,-MIN($A36,60),0))","v":1953238.5793500491},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A36,60),0),ES36:OFFSET(ES36,-MIN($A36,60),0))","v":4569296.657227749}]
[24,1974,{"$f":"'Base Case Medium Dry'!$C37","v":248.87974332181699},2702.3795398140924,{"$f":"SUMPRODUCT(C37:OFFSET(C37,-MIN(A37,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A37,60),0))","v":23.2809524111195},0,null,null,null,null,1974,248.87974332181699,2702.3795398140924,23.280952411119504,0,0,0,null,3077330.2758406973,5012202.8506687004,36491517.640736453,59435573.158997096,null,1974,36.860507966791396,400.23780652894715,3.4480416942367365,0,0,0,null,545717.2968901014,565548.24475130194,6471210.6213168222,6706369.4501857283,null,1974,1.8195264218332257,19.756734352442656,{"$f":"SUMPRODUCT(AL37:OFFSET(AL37,-MIN($A37,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A37,60),0))","v":0.1702039204641069},0,null,null,null,{"$f":"IF(AK37<AN$7, HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(AK37<$AN$5, HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":2.354695173296276},{"$f":"IF(AK37<AN$7, HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AK37<$AN$5, HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.4567378412063072},37531.60752861949,39158.070863069384,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A37,60),0),AU37:OFFSET(AU37,-MIN($A37,60),0))","v":445056.32982201024},{"$f":"SUMPRODUCT( Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A37,60),0),AV37:OFFSET(AV37,-MIN($A37,60),0))","v":464343.21492727409},null,1974,35.040981544958171,380.48107217650448,{"$f":"SUMPRODUCT(BA37:OFFSET(BA37,-MIN($A37,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A37,60),0))","v":3.2778377737726294},0,null,null,null,{"$f":"IF(AZ37<BC$7, HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(AZ37<$AN$5, HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.6555490867506806},{"$f":"IF(AZ37<BC$7, HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AZ37<$AN$5, HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":1.7148550026077305},508185.68936148187,526390.17388823256,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A37,60),0),BJ37:OFFSET(BJ37,-MIN($A37,60),0))","v":6026154.2914948119},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A37,60),0),BK37:OFFSET(BK37,-MIN($A37,60),0))","v":6242026.2352584545},null,1974,193.63498735092392,2102.5223709455131,18.113193406083891,0,0,null,null,2352974.464879063,4028772.5672215875,27901980.449556921,47773885.813123614,null,1974,2.9728877509631451,32.280132264434393,{"$f":"SUMPRODUCT(CC37:OFFSET(CC37,-MIN($A37,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A37,60),0))","v":0.27809277416474221},0,null,null,null,{"$f":"IF(CB37<=CE$7, HLOOKUP(CD$3, Assumptions!$C$484:$P$488, 3, FALSE), IF(CB37<=$AN$5, HLOOKUP(CD$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(CD$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":2.8574801106142718},{"$f":"IF(CB37<=CE$7, HLOOKUP(CD$3, Assumptions!$C$494:$P$498, 3, FALSE), IF(CB37<=$AN$5, HLOOKUP(CD$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(CD$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":3.6427708589743717},74415.916346522004,94866.848068003135,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A37,60),0),CL37:OFFSET(CL37,-MIN($A37,60),0))","v":882436.87894982728},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A37,60),0),CM37:OFFSET(CM37,-MIN($A37,60),0))","v":1124947.5842656705},null,1974,190.66209959996078,2070.2422386810786,{"$f":"SUMPRODUCT(CR37:OFFSET(CR37,-MIN($A37,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A37,60),0))","v":17.835100631919147},0,null,null,null,{"$f":"IF(CQ37<CT$7, HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(CQ37<$CT$5, HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.3642429402288878},{"$f":"IF(CQ37<CT$7, HLOOKUP(CS$3, Assumptions!$C$494:$P$498,2, FALSE), IF(CQ37<$CT$5, HLOOKUP(CS$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(CS$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.355350099885607},2278558.5485325409,3933905.7191535844,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A37,60),0),DA37:OFFSET(DA37,-MIN($A37,60),0))","v":27019543.570607092},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A37,60),0),DB37:OFFSET(DB37,-MIN($A37,60),0))","v":46648938.228857942},null,1974,18.384248004101675,199.61936233963215,1.7197173107988764,0,0,null,null,178638.5140715329,417882.0386958117,2118326.5698627094,4955317.8956877496,null,1974,7.9207760159726512E-3,8.6005163615653357E-2,{"$f":"SUMPRODUCT(DT37:OFFSET(DT37,-MIN($A37,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A37,60),0))","v":7.4093297841661306E-4},0,null,null,null,{"$f":"IF(DS37<DV$7, HLOOKUP(DU$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(DS37<$DV$5, HLOOKUP(DU$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(DU$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.7190517483304311},{"$f":"IF(DS37<DV$7, HLOOKUP(DU$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(DS37<$DV$5, HLOOKUP(DU$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(DU$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":3.8071378050658411},119.27812099950982,264.16205574700609,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A37,60),0),EC37:OFFSET(EC37,-MIN($A37,60),0))","v":1414.4207044589682},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A37,60),0),ED37:OFFSET(ED37,-MIN($A37,60),0))","v":3132.4796018755615},null,1974,18.376327228085703,199.53335717601649,{"$f":"SUMPRODUCT(EI37:OFFSET(EI37,-MIN($A37,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A37,60),0))","v":1.7189763778204596},0,null,null,null,{"$f":"IF(EH37<EK$7, HLOOKUP(EJ$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(EH37<$EK$5, HLOOKUP(EJ$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(EJ$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.1089761278513171},{"$f":"IF(EH37<EK$7, HLOOKUP(EJ$3, Assumptions!$C$494:$P$498, 3, FALSE), IF(EH37<$EK$5, HLOOKUP(EJ$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(EJ$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.5942764839421453},178519.23595053339,417617.8766400647,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A37,60),0),ER37:OFFSET(ER37,-MIN($A37,60),0))","v":2116912.1491582505},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A37,60),0),ES37:OFFSET(ES37,-MIN($A37,60),0))","v":4952185.4160858737}]
[25,1975,{"$f":"'Base Case Medium Dry'!$C38","v":266.17068663605698},2927.9783307247899,{"$f":"SUMPRODUCT(C38:OFFSET(C38,-MIN(A38,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A38,60),0))","v":26.119835206887622},0,null,null,null,null,1975,266.17068663605704,2927.9783307247894,26.119835206887618,0,0,0,null,3291128.0829605488,5360426.1098767463,39494783.084701486,64327142.886735857,null,1975,39.421395185980415,433.65027280150184,3.8684964106934649,0,0,0,null,583631.05684575101,604839.76165397745,7003793.6569405533,7258306.1446936503,null,1975,1.9459381892143854,21.406056853811773,{"$f":"SUMPRODUCT(AL38:OFFSET(AL38,-MIN($A38,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A38,60),0))","v":0.19095861181200288},0,null,null,null,{"$f":"IF(AK38<AN$7, HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(AK38<$AN$5, HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":2.354695173296276},{"$f":"IF(AK38<AN$7, HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AK38<$AN$5, HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.4567378412063072},40139.11945228184,41878.581478161192,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A38,60),0),AU38:OFFSET(AU38,-MIN($A38,60),0))","v":481684.63092835399},{"$f":"SUMPRODUCT( Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A38,60),0),AV38:OFFSET(AV38,-MIN($A38,60),0))","v":502558.83383521292},null,1975,37.475456996766027,412.24421594769007,{"$f":"SUMPRODUCT(BA38:OFFSET(BA38,-MIN($A38,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A38,60),0))","v":3.6775377988814619},0,null,null,null,{"$f":"IF(AZ38<BC$7, HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(AZ38<$AN$5, HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.6555490867506806},{"$f":"IF(AZ38<BC$7, HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AZ38<$AN$5, HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":1.7148550026077305},543491.93739346915,562961.18017581629,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A38,60),0),BJ38:OFFSET(BJ38,-MIN($A38,60),0))","v":6522109.026012199},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A38,60),0),BK38:OFFSET(BK38,-MIN($A38,60),0))","v":6755747.3108584378},null,1975,207.08779610607064,2278.0441648903529,20.321918901025072,0,0,null,null,2516447.5846639448,4308671.9160236204,30198323.795079976,51705694.344603196,null,1975,3.1794294039534954,34.974927241232798,{"$f":"SUMPRODUCT(CC38:OFFSET(CC38,-MIN($A38,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A38,60),0))","v":0.31200344836150079},0,null,null,null,{"$f":"IF(CB38<=CE$7, HLOOKUP(CD$3, Assumptions!$C$484:$P$488, 3, FALSE), IF(CB38<=$AN$5, HLOOKUP(CD$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(CD$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":2.8574801106142718},{"$f":"IF(CB38<=CE$7, HLOOKUP(CD$3, Assumptions!$C$494:$P$498, 3, FALSE), IF(CB38<=$AN$5, HLOOKUP(CD$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(CD$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":3.6427708589743717},79585.969055717884,101457.73116057931,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A38,60),0),CL38:OFFSET(CL38,-MIN($A38,60),0))","v":955061.76156287291},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A38,60),0),CM38:OFFSET(CM38,-MIN($A38,60),0))","v":1217531.1879227981},null,1975,203.90836670211715,2243.0692376491202,{"$f":"SUMPRODUCT(CR38:OFFSET(CR38,-MIN($A38,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A38,60),0))","v":20.00991545266357},0,null,null,null,{"$f":"IF(CQ38<CT$7, HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(CQ38<$CT$5, HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.3642429402288878},{"$f":"IF(CQ38<CT$7, HLOOKUP(CS$3, Assumptions!$C$494:$P$498,2, FALSE), IF(CQ38<$CT$5, HLOOKUP(CS$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(CS$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.355350099885607},2436861.615608227,4207214.1848630412,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A38,60),0),DA38:OFFSET(DA38,-MIN($A38,60),0))","v":29243262.033517104},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A38,60),0),DB38:OFFSET(DB38,-MIN($A38,60),0))","v":50488163.156680398},null,1975,19.661495344005957,216.28389303293494,1.9294198951690833,0,0,null,null,191049.44145085313,446914.432199148,2292665.6326809605,5363142.3974390067,null,1975,8.4710726663508231E-3,9.318500665320939E-2,{"$f":"SUMPRODUCT(DT38:OFFSET(DT38,-MIN($A38,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A38,60),0))","v":8.3128245588212743E-4},0,null,null,null,{"$f":"IF(DS38<DV$7, HLOOKUP(DU$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(DS38<$DV$5, HLOOKUP(DU$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(DU$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.7190517483304311},{"$f":"IF(DS38<DV$7, HLOOKUP(DU$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(DS38<$DV$5, HLOOKUP(DU$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(DU$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":3.8071378050658411},127.56497954936269,282.51473913831126,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A38,60),0),EC38:OFFSET(EC38,-MIN($A38,60),0))","v":1530.8280533325124},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A38,60),0),ED38:OFFSET(ED38,-MIN($A38,60),0))","v":3390.28383558428},null,1975,19.653024271339607,216.19070802628173,{"$f":"SUMPRODUCT(EI38:OFFSET(EI38,-MIN($A38,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A38,60),0))","v":1.9285886127132013},0,null,null,null,{"$f":"IF(EH38<EK$7, HLOOKUP(EJ$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(EH38<$EK$5, HLOOKUP(EJ$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(EJ$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.1089761278513171},{"$f":"IF(EH38<EK$7, HLOOKUP(EJ$3, Assumptions!$C$494:$P$498, 3, FALSE), IF(EH38<$EK$5, HLOOKUP(EJ$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(EJ$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.5942764839421453},190921.87647130378,446631.91746000969,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A38,60),0),ER38:OFFSET(ER38,-MIN($A38,60),0))","v":2291134.8046276281},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A38,60),0),ES38:OFFSET(ES38,-MIN($A38,60),0))","v":5359752.1136034224}]
[26,1976,{"$f":"'Base Case Medium Dry'!$C39","v":289.32562393774367},3168.029182153959,{"$f":"SUMPRODUCT(C39:OFFSET(C39,-MIN(A39,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A39,60),0))","v":29.227504890413663},0,null,null,null,null,1976,289.32562393774367,3168.029182153959,29.227504890413663,0,0,0,null,3577432.5794319059,5826744.666789189,42749251.012172185,69627858.754493073,null,1976,42.850773324544889,469.20317157678875,4.3287599966280057,0,0,0,null,634402.76540379564,657456.47514585219,7580923.5978305181,7856408.5448260633,null,1976,2.1152208301155078,23.161036431214153,{"$f":"SUMPRODUCT(AL39:OFFSET(AL39,-MIN($A39,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A39,60),0))","v":0.21367836804461077},0,null,null,null,{"$f":"IF(AK39<AN$7, HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(AK39<$AN$5, HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":2.354695173296276},{"$f":"IF(AK39<AN$7, HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AK39<$AN$5, HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.4567378412063072},43630.934445167666,45521.717169268653,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A39,60),0),AU39:OFFSET(AU39,-MIN($A39,60),0))","v":521376.63731689192},{"$f":"SUMPRODUCT( Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A39,60),0),AV39:OFFSET(AV39,-MIN($A39,60),0))","v":543970.92623425496},null,1976,40.735552494429385,446.0421351455746,{"$f":"SUMPRODUCT(BA39:OFFSET(BA39,-MIN($A39,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A39,60),0))","v":4.1150816285833951},0,null,null,null,{"$f":"IF(AZ39<BC$7, HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(AZ39<$AN$5, HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.6555490867506806},{"$f":"IF(AZ39<BC$7, HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AZ39<$AN$5, HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":1.7148550026077305},590771.83095862798,611934.75797658355,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A39,60),0),BJ39:OFFSET(BJ39,-MIN($A39,60),0))","v":7059546.9605136262},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A39,60),0),BK39:OFFSET(BK39,-MIN($A39,60),0))","v":7312437.6185918087},null,1976,225.10294644205419,2464.8100420953983,22.739767665367097,0,0,null,null,2735360.4438607437,4683495.4149218267,32686740.456178997,55966371.597880639,null,1976,3.4560169179059406,37.842353196824789,{"$f":"SUMPRODUCT(CC39:OFFSET(CC39,-MIN($A39,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A39,60),0))","v":0.34912480268662077},0,null,null,null,{"$f":"IF(CB39<=CE$7, HLOOKUP(CD$3, Assumptions!$C$484:$P$488, 3, FALSE), IF(CB39<=$AN$5, HLOOKUP(CD$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(CD$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":2.8574801106142718},{"$f":"IF(CB39<=CE$7, HLOOKUP(CD$3, Assumptions!$C$494:$P$498, 3, FALSE), IF(CB39<=$AN$5, HLOOKUP(CD$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(CD$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":3.6427708589743717},86509.376538596916,110283.82479803081,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A39,60),0),CL39:OFFSET(CL39,-MIN($A39,60),0))","v":1033761.2157437981},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A39,60),0),CM39:OFFSET(CM39,-MIN($A39,60),0))","v":1317858.7727912136},null,1976,221.64692952414825,2426.9676888985737,{"$f":"SUMPRODUCT(CR39:OFFSET(CR39,-MIN($A39,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A39,60),0))","v":22.390642862680476},0,null,null,null,{"$f":"IF(CQ39<CT$7, HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(CQ39<$CT$5, HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.3642429402288878},{"$f":"IF(CQ39<CT$7, HLOOKUP(CS$3, Assumptions!$C$494:$P$498,2, FALSE), IF(CQ39<$CT$5, HLOOKUP(CS$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(CS$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.355350099885607},2648851.0673221466,4573211.5901237959,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A39,60),0),DA39:OFFSET(DA39,-MIN($A39,60),0))","v":31652979.240435198},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A39,60),0),DB39:OFFSET(DB39,-MIN($A39,60),0))","v":54648512.825089425},null,1976,21.371904171144589,234.01596848177181,2.1589772284185611,0,0,null,null,207669.37016736681,485792.77672150964,2481586.9581626728,5805078.6117863776,null,1976,9.2079951236895708E-3,0.10082479686367808,{"$f":"SUMPRODUCT(DT39:OFFSET(DT39,-MIN($A39,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A39,60),0))","v":9.3018626848775769E-4},0,null,null,null,{"$f":"IF(DS39<DV$7, HLOOKUP(DU$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(DS39<$DV$5, HLOOKUP(DU$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(DU$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.7190517483304311},{"$f":"IF(DS39<DV$7, HLOOKUP(DU$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(DS39<$DV$5, HLOOKUP(DU$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(DU$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":3.8071378050658411},138.66221621613059,307.09149157572176,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A39,60),0),EC39:OFFSET(EC39,-MIN($A39,60),0))","v":1656.9720757305715},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A39,60),0),ED39:OFFSET(ED39,-MIN($A39,60),0))","v":3669.6516190271841},null,1976,21.362696176020901,233.91514368490812,{"$f":"SUMPRODUCT(EI39:OFFSET(EI39,-MIN($A39,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A39,60),0))","v":2.1580470421500735},0,null,null,null,{"$f":"IF(EH39<EK$7, HLOOKUP(EJ$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(EH39<$EK$5, HLOOKUP(EJ$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(EJ$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.1089761278513171},{"$f":"IF(EH39<EK$7, HLOOKUP(EJ$3, Assumptions!$C$494:$P$498, 3, FALSE), IF(EH39<$EK$5, HLOOKUP(EJ$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(EJ$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.5942764839421453},207530.70795115069,485485.68522993394,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A39,60),0),ER39:OFFSET(ER39,-MIN($A39,60),0))","v":2479929.9860869423},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A39,60),0),ES39:OFFSET(ES39,-MIN($A39,60),0))","v":5801408.9601673502}]
[27,1977,{"$f":"'Base Case Medium Dry'!$C40","v":309.35998014284024},3428.1273012012894,{"$f":"SUMPRODUCT(C40:OFFSET(C40,-MIN(A40,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A40,60),0))","v":32.642374950872586},0,null,null,null,null,1977,309.35998014284024,3428.1273012012889,32.642374950872586,0,0,0,null,3825151.9401321476,6230217.6692209421,46213012.810679778,75269462.093859792,null,1977,45.817975623337851,507.72518490470566,4.8345217086462515,0,0,0,null,678331.99229568266,702982.05643779284,8195168.5947333528,8492974.7336299047,null,1977,2.2616893211748854,25.06257889328505,{"$f":"SUMPRODUCT(AL40:OFFSET(AL40,-MIN($A40,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A40,60),0))","v":0.23864402502898768},0,null,null,null,{"$f":"IF(AK40<AN$7, HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(AK40<$AN$5, HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":2.354695173296276},{"$f":"IF(AK40<AN$7, HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AK40<$AN$5, HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.4567378412063072},46652.159009860203,48673.869005751112,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A40,60),0),AU40:OFFSET(AU40,-MIN($A40,60),0))","v":563621.22491114924},{"$f":"SUMPRODUCT( Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A40,60),0),AV40:OFFSET(AV40,-MIN($A40,60),0))","v":588046.21806223376},null,1977,43.556286302162967,482.66260601142062,{"$f":"SUMPRODUCT(BA40:OFFSET(BA40,-MIN($A40,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A40,60),0))","v":4.5958776836172639},0,null,null,null,{"$f":"IF(AZ40<BC$7, HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(AZ40<$AN$5, HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.6555490867506806},{"$f":"IF(AZ40<BC$7, HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AZ40<$AN$5, HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":1.7148550026077305},631679.83328582242,654308.18743204174,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A40,60),0),BJ40:OFFSET(BJ40,-MIN($A40,60),0))","v":7631547.3698222032},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A40,60),0),BK40:OFFSET(BK40,-MIN($A40,60),0))","v":7904928.5155676706},null,1977,240.69020259468343,2667.1732208720855,25.396626404195789,0,0,null,null,2924770.5097090048,5007804.1095698718,35335186.457668193,60501051.746700622,null,1977,3.6953288497072738,40.949245312044113,{"$f":"SUMPRODUCT(CC40:OFFSET(CC40,-MIN($A40,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A40,60),0))","v":0.38991568923435371},0,null,null,null,{"$f":"IF(CB40<=CE$7, HLOOKUP(CD$3, Assumptions!$C$484:$P$488, 3, FALSE), IF(CB40<=$AN$5, HLOOKUP(CD$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(CD$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":2.8574801106142718},{"$f":"IF(CB40<=CE$7, HLOOKUP(CD$3, Assumptions!$C$494:$P$498, 3, FALSE), IF(CB40<=$AN$5, HLOOKUP(CD$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(CD$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":3.6427708589743717},92499.719326306615,117920.42953283865,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A40,60),0),CL40:OFFSET(CL40,-MIN($A40,60),0))","v":1117521.8085750642},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A40,60),0),CM40:OFFSET(CM40,-MIN($A40,60),0))","v":1424638.3950054736},null,1977,236.99487374497616,2626.2239755600413,{"$f":"SUMPRODUCT(CR40:OFFSET(CR40,-MIN($A40,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A40,60),0))","v":25.006710714961436},0,null,null,null,{"$f":"IF(CQ40<CT$7, HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(CQ40<$CT$5, HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.3642429402288878},{"$f":"IF(CQ40<CT$7, HLOOKUP(CS$3, Assumptions!$C$494:$P$498,2, FALSE), IF(CQ40<$CT$5, HLOOKUP(CS$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(CS$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.355350099885607},2832270.7903826982,4889883.6800370328,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A40,60),0),DA40:OFFSET(DA40,-MIN($A40,60),0))","v":34217664.649093129},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A40,60),0),DB40:OFFSET(DB40,-MIN($A40,60),0))","v":59076413.35169515},null,1977,22.851801924818954,253.22889542449781,2.4112268380305424,0,0,null,null,222049.4381274599,519431.50321327697,2682657.7582782367,6275435.6135292612,null,1977,9.8456028534580353E-3,0.10910260571887989,{"$f":"SUMPRODUCT(DT40:OFFSET(DT40,-MIN($A40,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A40,60),0))","v":1.0388669530285277E-3},0,null,null,null,{"$f":"IF(DS40<DV$7, HLOOKUP(DU$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(DS40<$DV$5, HLOOKUP(DU$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(DU$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.7190517483304311},{"$f":"IF(DS40<DV$7, HLOOKUP(DU$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(DS40<$DV$5, HLOOKUP(DU$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(DU$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":3.8071378050658411},148.26388299577206,328.35604549268243,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A40,60),0),EC40:OFFSET(EC40,-MIN($A40,60),0))","v":1791.2283829457601},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A40,60),0),ED40:OFFSET(ED40,-MIN($A40,60),0))","v":3966.9854620972947},null,1977,22.841956321965498,253.11979281877893,{"$f":"SUMPRODUCT(EI40:OFFSET(EI40,-MIN($A40,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A40,60),0))","v":2.410187971077514},0,null,null,null,{"$f":"IF(EH40<EK$7, HLOOKUP(EJ$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(EH40<$EK$5, HLOOKUP(EJ$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(EJ$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.1089761278513171},{"$f":"IF(EH40<EK$7, HLOOKUP(EJ$3, Assumptions!$C$494:$P$498, 3, FALSE), IF(EH40<$EK$5, HLOOKUP(EJ$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(EJ$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.5942764839421453},221901.17424446414,519103.14716778428,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A40,60),0),ER40:OFFSET(ER40,-MIN($A40,60),0))","v":2680866.5298952907},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A40,60),0),ES40:OFFSET(ES40,-MIN($A40,60),0))","v":6271468.6280671638}]
[28,1978,{"$f":"'Base Case Medium Dry'!$C41","v":326.41636392941393},3704.8449063932571,{"$f":"SUMPRODUCT(C41:OFFSET(C41,-MIN(A41,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A41,60),0))","v":36.362326194275646},0,null,null,null,null,1978,326.41636392941393,3704.8449063932562,36.362326194275639,0,0,0,null,4036049.4825444734,6573717.1211896772,49845448.212902054,81185792.629071653,null,1978,48.344123240087413,548.70863881939727,5.3854676820444558,0,0,0,null,715731.43481557199,741740.56600370852,8839325.2666352969,9160539.5647522565,null,1978,2.3863862553101356,27.085624189430945,{"$f":"SUMPRODUCT(AL41:OFFSET(AL41,-MIN($A41,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A41,60),0))","v":0.26584008962212352},0,null,null,null,{"$f":"IF(AK41<AN$7, HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(AK41<$AN$5, HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":2.354695173296276},{"$f":"IF(AK41<AN$7, HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AK41<$AN$5, HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.4567378412063072},49224.298845714315,51357.474654278027,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A41,60),0),AU41:OFFSET(AU41,-MIN($A41,60),0))","v":607922.98249614693},{"$f":"SUMPRODUCT( Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A41,60),0),AV41:OFFSET(AV41,-MIN($A41,60),0))","v":634267.82904836128},null,1978,45.957736984777277,521.62301462996629,{"$f":"SUMPRODUCT(BA41:OFFSET(BA41,-MIN($A41,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A41,60),0))","v":5.119627592422332},0,null,null,null,{"$f":"IF(AZ41<BC$7, HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(AZ41<$AN$5, HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.6555490867506806},{"$f":"IF(AZ41<BC$7, HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AZ41<$AN$5, HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":1.7148550026077305},666507.13596985769,690383.0913494305,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A41,60),0),BJ41:OFFSET(BJ41,-MIN($A41,60),0))","v":8231402.2841391498},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A41,60),0),BK41:OFFSET(BK41,-MIN($A41,60),0))","v":8526271.7357038949},null,1978,253.96051786696773,2882.4667970625728,28.290846328840264,0,0,null,null,3086026.0421092068,5283906.4961208599,38112602.913045816,65256555.637708738,null,1978,3.8990686710283864,44.254658472517029,{"$f":"SUMPRODUCT(CC41:OFFSET(CC41,-MIN($A41,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A41,60),0))","v":0.43435079406887245},0,null,null,null,{"$f":"IF(CB41<=CE$7, HLOOKUP(CD$3, Assumptions!$C$484:$P$488, 3, FALSE), IF(CB41<=$AN$5, HLOOKUP(CD$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(CD$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":2.8574801106142718},{"$f":"IF(CB41<=CE$7, HLOOKUP(CD$3, Assumptions!$C$494:$P$498, 3, FALSE), IF(CB41<=$AN$5, HLOOKUP(CD$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(CD$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":3.6427708589743717},97599.637913873637,124421.90429198832,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A41,60),0),CL41:OFFSET(CL41,-MIN($A41,60),0))","v":1205361.2618661381},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A41,60),0),CM41:OFFSET(CM41,-MIN($A41,60),0))","v":1536617.8273481119},null,1978,250.06144919593936,2838.2121385900559,{"$f":"SUMPRODUCT(CR41:OFFSET(CR41,-MIN($A41,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A41,60),0))","v":27.856495534771391},0,null,null,null,{"$f":"IF(CQ41<CT$7, HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(CQ41<$CT$5, HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.3642429402288878},{"$f":"IF(CQ41<CT$7, HLOOKUP(CS$3, Assumptions!$C$494:$P$498,2, FALSE), IF(CQ41<$CT$5, HLOOKUP(CS$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(CS$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.355350099885607},2988426.4041953334,5159484.5918288715,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A41,60),0),DA41:OFFSET(DA41,-MIN($A41,60),0))","v":36907241.651179679},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A41,60),0),DB41:OFFSET(DB41,-MIN($A41,60),0))","v":63719937.810360625},null,1978,24.111722822358796,273.66947051128619,2.6860121833909232,0,0,null,null,234292.00561969425,548070.05906510947,2893520.0332209356,6768697.4266106626,null,1978,1.0388434478935988E-2,0.1179093416193094,{"$f":"SUMPRODUCT(DT41:OFFSET(DT41,-MIN($A41,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A41,60),0))","v":1.1572570646385134E-3},0,null,null,null,{"$f":"IF(DS41<DV$7, HLOOKUP(DU$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(DS41<$DV$5, HLOOKUP(DU$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(DU$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.7190517483304311},{"$f":"IF(DS41<DV$7, HLOOKUP(DU$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(DS41<$DV$5, HLOOKUP(DU$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(DU$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":3.8071378050658411},156.43832653205592,346.45976636821041,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A41,60),0),EC41:OFFSET(EC41,-MIN($A41,60),0))","v":1932.022522863291},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A41,60),0),ED41:OFFSET(ED41,-MIN($A41,60),0))","v":4278.7984679200426},null,1978,24.101334387879859,273.55156116966691,{"$f":"SUMPRODUCT(EI41:OFFSET(EI41,-MIN($A41,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A41,60),0))","v":2.6848549263262846},0,null,null,null,{"$f":"IF(EH41<EK$7, HLOOKUP(EJ$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(EH41<$EK$5, HLOOKUP(EJ$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(EJ$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.1089761278513171},{"$f":"IF(EH41<EK$7, HLOOKUP(EJ$3, Assumptions!$C$494:$P$498, 3, FALSE), IF(EH41<$EK$5, HLOOKUP(EJ$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(EJ$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.5942764839421453},234135.5672931622,547723.5992987412,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A41,60),0),ER41:OFFSET(ER41,-MIN($A41,60),0))","v":2891588.0106980721},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A41,60),0),ES41:OFFSET(ES41,-MIN($A41,60),0))","v":6764418.6281427424}]
[29,1979,{"$f":"'Base Case Medium Dry'!$C42","v":344.38057468236059},3994.8989441283952,{"$f":"SUMPRODUCT(C42:OFFSET(C42,-MIN(A42,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A42,60),0))","v":40.381244073225794},0,null,null,null,null,1979,344.38057468236065,3994.8989441283948,40.381244073225801,0,0,0,null,4258172.0582662858,6935499.3504067212,53654010.006370895,87388989.090640113,null,1979,51.004725202858985,591.66729437744016,5.9806923175157696,0,0,0,null,755121.46472325234,782561.99937578675,9514715.2510278374,9860472.7029769924,null,1979,2.5177201906320694,29.206170355118957,{"$f":"SUMPRODUCT(AL42:OFFSET(AL42,-MIN($A42,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A42,60),0))","v":0.2952218591881271},0,null,null,null,{"$f":"IF(AK42<AN$7, HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(AK42<$AN$5, HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":2.354695173296276},{"$f":"IF(AK42<AN$7, HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AK42<$AN$5, HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.4567378412063072},51933.340965985168,54183.915361239873,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A42,60),0),AU42:OFFSET(AU42,-MIN($A42,60),0))","v":654372.80544923188},{"$f":"SUMPRODUCT( Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A42,60),0),AV42:OFFSET(AV42,-MIN($A42,60),0))","v":682730.59359653434},null,1979,48.487005012226916,562.4611240223212,{"$f":"SUMPRODUCT(BA42:OFFSET(BA42,-MIN($A42,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A42,60),0))","v":5.6854704583276421},0,null,null,null,{"$f":"IF(AZ42<BC$7, HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(AZ42<$AN$5, HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.6555490867506806},{"$f":"IF(AZ42<BC$7, HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AZ42<$AN$5, HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":1.7148550026077305},703188.12375726714,728378.08401454682,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A42,60),0),BJ42:OFFSET(BJ42,-MIN($A42,60),0))","v":8860342.4455786049},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A42,60),0),BK42:OFFSET(BK42,-MIN($A42,60),0))","v":9177742.1093804576},null,1979,267.93714640044482,3108.1364686007005,31.417670160575945,0,0,null,null,3255864.409102106,5574704.4474015906,41024688.339267418,70242640.295100212,null,1979,4.1136525555597148,47.719376349476548,{"$f":"SUMPRODUCT(CC42:OFFSET(CC42,-MIN($A42,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A42,60),0))","v":0.48235707844939141},0,null,null,null,{"$f":"IF(CB42<=CE$7, HLOOKUP(CD$3, Assumptions!$C$484:$P$488, 3, FALSE), IF(CB42<=$AN$5, HLOOKUP(CD$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(CD$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":2.8574801106142718},{"$f":"IF(CB42<=CE$7, HLOOKUP(CD$3, Assumptions!$C$494:$P$498, 3, FALSE), IF(CB42<=$AN$5, HLOOKUP(CD$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(CD$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":3.6427708589743717},102970.99994912762,131269.42040324424,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A42,60),0),CL42:OFFSET(CL42,-MIN($A42,60),0))","v":1297459.7987207533},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A42,60),0),CM42:OFFSET(CM42,-MIN($A42,60),0))","v":1654026.8217141472},null,1979,263.82349384488509,3060.4170922512239,{"$f":"SUMPRODUCT(CR42:OFFSET(CR42,-MIN($A42,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A42,60),0))","v":30.935313082126552},0,null,null,null,{"$f":"IF(CQ42<CT$7, HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(CQ42<$CT$5, HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.3642429402288878},{"$f":"IF(CQ42<CT$7, HLOOKUP(CS$3, Assumptions!$C$494:$P$498,2, FALSE), IF(CQ42<$CT$5, HLOOKUP(CS$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(CS$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.355350099885607},3152893.4091529786,5443435.0269983467,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A42,60),0),DA42:OFFSET(DA42,-MIN($A42,60),0))","v":39727228.540546663},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A42,60),0),DB42:OFFSET(DB42,-MIN($A42,60),0))","v":68588613.473386064},null,1979,25.438703079056815,295.09518115025406,2.9828815951340886,0,0,null,null,247186.18444092793,578232.90362934407,3114606.4160756399,7285876.0925629074,null,1979,1.0960158347574937E-2,0.12714051903360687,{"$f":"SUMPRODUCT(DT42:OFFSET(DT42,-MIN($A42,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A42,60),0))","v":1.2851620034691122E-3},0,null,null,null,{"$f":"IF(DS42<DV$7, HLOOKUP(DU$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(DS42<$DV$5, HLOOKUP(DU$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(DU$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.7190517483304311},{"$f":"IF(DS42<DV$7, HLOOKUP(DU$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(DS42<$DV$5, HLOOKUP(DU$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(DU$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":3.8071378050658411},165.04785527574307,365.52705878435,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A42,60),0),EC42:OFFSET(EC42,-MIN($A42,60),0))","v":2079.6433674641794},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A42,60),0),ED42:OFFSET(ED42,-MIN($A42,60),0))","v":4605.7303935247401},null,1979,25.427742920709239,294.96804063122045,{"$f":"SUMPRODUCT(EI42:OFFSET(EI42,-MIN($A42,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A42,60),0))","v":2.9815964331306195},0,null,null,null,{"$f":"IF(EH42<EK$7, HLOOKUP(EJ$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(EH42<$EK$5, HLOOKUP(EJ$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(EJ$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.1089761278513171},{"$f":"IF(EH42<EK$7, HLOOKUP(EJ$3, Assumptions!$C$494:$P$498, 3, FALSE), IF(EH42<$EK$5, HLOOKUP(EJ$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(EJ$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.5942764839421453},247021.13658565219,577867.37657055969,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A42,60),0),ER42:OFFSET(ER42,-MIN($A42,60),0))","v":3112526.7727081757},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A42,60),0),ES42:OFFSET(ES42,-MIN($A42,60),0))","v":7281270.3621693831}]
[30,1980,{"$f":"'Base Case Medium Dry'!$C43","v":369.19178593655158},4298.8982747375303,{"$f":"SUMPRODUCT(C43:OFFSET(C43,-MIN(A43,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A43,60),0))","v":44.715650283506143},0,null,null,null,null,1980,369.19178593655158,4298.8982747375294,44.715650283506164,0,0,0,null,4564955.9312875355,7435173.6996204136,57719662.847322278,94010922.69303149,null,1980,54.679406950333608,636.69132726278337,6.6226425723372682,0,0,0,null,809524.87641714187,838942.38930899743,10235696.387136612,10607653.740391007,null,1980,2.6991116282482337,31.428668686562897,{"$f":"SUMPRODUCT(AL43:OFFSET(AL43,-MIN($A43,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A43,60),0))","v":0.32691012162885674},0,null,null,null,{"$f":"IF(AK43<AN$7, HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(AK43<$AN$5, HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":2.354695173296276},{"$f":"IF(AK43<AN$7, HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AK43<$AN$5, HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.4567378412063072},55674.925679441963,58087.644750874875,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A43,60),0),AU43:OFFSET(AU43,-MIN($A43,60),0))","v":703958.15154358896},{"$f":"SUMPRODUCT( Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A43,60),0),AV43:OFFSET(AV43,-MIN($A43,60),0))","v":734464.76178136491},null,1980,51.980295322085375,605.26265857622047,{"$f":"SUMPRODUCT(BA43:OFFSET(BA43,-MIN($A43,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A43,60),0))","v":6.2957324507084111},0,null,null,null,{"$f":"IF(AZ43<BC$7, HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(AZ43<$AN$5, HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.6555490867506806},{"$f":"IF(AZ43<BC$7, HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AZ43<$AN$5, HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":1.7148550026077305},753849.95073769987,780854.74455812259,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A43,60),0),BJ43:OFFSET(BJ43,-MIN($A43,60),0))","v":9531738.2355930228},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A43,60),0),BK43:OFFSET(BK43,-MIN($A43,60),0))","v":9873188.978609642},null,1980,287.24092144152598,3344.6559448405692,34.789952213342872,0,0,null,null,3490436.1172878635,5976339.0920145577,44133349.568425924,75565302.851688072,null,1980,4.4100243897622509,51.350671826586876,{"$f":"SUMPRODUCT(CC43:OFFSET(CC43,-MIN($A43,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A43,60),0))","v":0.53413189530774474},0,null,null,null,{"$f":"IF(CB43<=CE$7, HLOOKUP(CD$3, Assumptions!$C$484:$P$488, 3, FALSE), IF(CB43<=$AN$5, HLOOKUP(CD$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(CD$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":2.8574801106142718},{"$f":"IF(CB43<=CE$7, HLOOKUP(CD$3, Assumptions!$C$494:$P$498, 3, FALSE), IF(CB43<=$AN$5, HLOOKUP(CD$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(CD$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":3.6427708589743717},110389.63915416859,140726.84500927536,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A43,60),0),CL43:OFFSET(CL43,-MIN($A43,60),0))","v":1395775.3042358656},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A43,60),0),CM43:OFFSET(CM43,-MIN($A43,60),0))","v":1779361.3278566222},null,1980,282.83089705176371,3293.3052730139825,{"$f":"SUMPRODUCT(CR43:OFFSET(CR43,-MIN($A43,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A43,60),0))","v":34.255820318035127},0,null,null,null,{"$f":"IF(CQ43<CT$7, HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(CQ43<$CT$5, HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.3642429402288878},{"$f":"IF(CQ43<CT$7, HLOOKUP(CS$3, Assumptions!$C$494:$P$498,2, FALSE), IF(CQ43<$CT$5, HLOOKUP(CS$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(CS$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.355350099885607},3380046.4781336947,5835612.247005282,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A43,60),0),DA43:OFFSET(DA43,-MIN($A43,60),0))","v":42737574.264190055},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A43,60),0),DB43:OFFSET(DB43,-MIN($A43,60),0))","v":73785941.523831457},null,1980,27.271457544692026,317.55100263417677,3.3030554978260218,0,0,null,null,264994.9375825302,619892.21829685848,3350616.8917597458,7837966.1009524185,null,1980,1.1749792909256837E-2,0.13681551537771269,{"$f":"SUMPRODUCT(DT43:OFFSET(DT43,-MIN($A43,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A43,60),0))","v":1.4231075843172821E-3},0,null,null,null,{"$f":"IF(DS43<DV$7, HLOOKUP(DU$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(DS43<$DV$5, HLOOKUP(DU$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(DU$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.7190517483304311},{"$f":"IF(DS43<DV$7, HLOOKUP(DU$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(DS43<$DV$5, HLOOKUP(DU$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(DU$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":3.8071378050658411},176.93887789824339,391.86178768997001,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A43,60),0),EC43:OFFSET(EC43,-MIN($A43,60),0))","v":2237.2291278592083},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A43,60),0),ED43:OFFSET(ED43,-MIN($A43,60),0))","v":4954.7313508971074},null,1980,27.25970775178277,317.41418711879908,{"$f":"SUMPRODUCT(EI43:OFFSET(EI43,-MIN($A43,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A43,60),0))","v":3.3016323902417044},0,null,null,null,{"$f":"IF(EH43<EK$7, HLOOKUP(EJ$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(EH43<$EK$5, HLOOKUP(EJ$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(EJ$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.1089761278513171},{"$f":"IF(EH43<EK$7, HLOOKUP(EJ$3, Assumptions!$C$494:$P$498, 3, FALSE), IF(EH43<$EK$5, HLOOKUP(EJ$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(EJ$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.5942764839421453},264817.99870463193,619500.35650916852,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A43,60),0),ER43:OFFSET(ER43,-MIN($A43,60),0))","v":3348379.6626318865},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A43,60),0),ES43:OFFSET(ES43,-MIN($A43,60),0))","v":7833011.3696015216}]
[31,1981,{"$f":"'Base Case Medium Dry'!$C44","v":359.94889112288325},4623.3744103905756,{"$f":"SUMPRODUCT(C44:OFFSET(C44,-MIN(A44,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A44,60),0))","v":49.406854400943331},0,null,null,null,null,1981,359.94889112288325,4623.3744103905747,49.406854400943324,0,0,0,null,4450670.053028116,7249030.5321807237,61617436.05714123,100359422.28272131,null,1981,53.310481567463491,684.74809164077965,7.3174366300482676,0,0,0,null,789258.0298436447,817939.06108098745,10926906.6470987,11323982.050861206,null,1981,2.6315380639909431,33.800870193182277,{"$f":"SUMPRODUCT(AL44:OFFSET(AL44,-MIN($A44,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A44,60),0))","v":0.36120688571243448},0,null,null,null,{"$f":"IF(AK44<AN$7, HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(AK44<$AN$5, HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":2.354695173296276},{"$f":"IF(AK44<AN$7, HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AK44<$AN$5, HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.4567378412063072},54281.077003994127,56633.392487260491,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A44,60),0),AU44:OFFSET(AU44,-MIN($A44,60),0))","v":751496.01106259273},{"$f":"SUMPRODUCT( Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A44,60),0),AV44:OFFSET(AV44,-MIN($A44,60),0))","v":784062.71386226965},null,1981,50.678943503472546,650.94722144759737,{"$f":"SUMPRODUCT(BA44:OFFSET(BA44,-MIN($A44,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A44,60),0))","v":6.9562297443358334},0,null,null,null,{"$f":"IF(AZ44<BC$7, HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(AZ44<$AN$5, HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.6555490867506806},{"$f":"IF(AZ44<BC$7, HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AZ44<$AN$5, HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":1.7148550026077305},734976.95283965056,761305.66859372694,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A44,60),0),BJ44:OFFSET(BJ44,-MIN($A44,60),0))","v":10175410.636036107},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A44,60),0),BK44:OFFSET(BK44,-MIN($A44,60),0))","v":10539919.336998936},null,1981,280.04970613230597,3597.1069140687523,38.439832423826509,0,0,null,null,3403051.3619524203,5826718.5541193867,47113647.427448601,80668181.117388651,null,1981,4.2996172975327145,55.22656432104138,{"$f":"SUMPRODUCT(CC44:OFFSET(CC44,-MIN($A44,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A44,60),0))","v":0.59016869071685618},0,null,null,null,{"$f":"IF(CB44<=CE$7, HLOOKUP(CD$3, Assumptions!$C$484:$P$488, 3, FALSE), IF(CB44<=$AN$5, HLOOKUP(CD$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(CD$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":2.8574801106142718},{"$f":"IF(CB44<=CE$7, HLOOKUP(CD$3, Assumptions!$C$494:$P$498, 3, FALSE), IF(CB44<=$AN$5, HLOOKUP(CD$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(CD$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":3.6427708589743717},107625.98117994668,137203.68042266218,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A44,60),0),CL44:OFFSET(CL44,-MIN($A44,60),0))","v":1490031.1491143815},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A44,60),0),CM44:OFFSET(CM44,-MIN($A44,60),0))","v":1899520.5001763403},null,1981,275.75008883477324,3541.8803497477111,{"$f":"SUMPRODUCT(CR44:OFFSET(CR44,-MIN($A44,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A44,60),0))","v":37.849663733109651},0,null,null,null,{"$f":"IF(CQ44<CT$7, HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(CQ44<$CT$5, HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.3642429402288878},{"$f":"IF(CQ44<CT$7, HLOOKUP(CS$3, Assumptions!$C$494:$P$498,2, FALSE), IF(CQ44<$CT$5, HLOOKUP(CS$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(CS$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.355350099885607},3295425.3807724738,5689514.8736967249,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A44,60),0),DA44:OFFSET(DA44,-MIN($A44,60),0))","v":45623616.278334223},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A44,60),0),DB44:OFFSET(DB44,-MIN($A44,60),0))","v":78768660.61721231},null,1981,26.588703423113795,341.51940468104283,3.6495853470685469,0,0,null,null,258360.66123205132,604372.91698034969,3576881.9825939317,8367259.1144714458,null,1981,1.1455631164387163E-2,0.14714220070265224,{"$f":"SUMPRODUCT(DT44:OFFSET(DT44,-MIN($A44,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A44,60),0))","v":1.5724085140091807E-3},0,null,null,null,{"$f":"IF(DS44<DV$7, HLOOKUP(DU$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(DS44<$DV$5, HLOOKUP(DU$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(DU$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.7190517483304311},{"$f":"IF(DS44<DV$7, HLOOKUP(DU$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(DS44<$DV$5, HLOOKUP(DU$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(DU$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":3.8071378050658411},172.5091275647865,382.05133842462016,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A44,60),0),EC44:OFFSET(EC44,-MIN($A44,60),0))","v":2388.3078301354603},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A44,60),0),ED44:OFFSET(ED44,-MIN($A44,60),0))","v":5289.321301161739},null,1981,26.577247791949407,341.37226248034017,{"$f":"SUMPRODUCT(EI44:OFFSET(EI44,-MIN($A44,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A44,60),0))","v":3.6480129385545377},0,null,null,null,{"$f":"IF(EH44<EK$7, HLOOKUP(EJ$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(EH44<$EK$5, HLOOKUP(EJ$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(EJ$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.1089761278513171},{"$f":"IF(EH44<EK$7, HLOOKUP(EJ$3, Assumptions!$C$494:$P$498, 3, FALSE), IF(EH44<$EK$5, HLOOKUP(EJ$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(EJ$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.5942764839421453},258188.15210448654,603990.86564192502,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A44,60),0),ER44:OFFSET(ER44,-MIN($A44,60),0))","v":3574493.6747637964},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A44,60),0),ES44:OFFSET(ES44,-MIN($A44,60),0))","v":8361969.7931702845}]
[32,1982,{"$f":"'Base Case Medium Dry'!$C45","v":304.06938447774178},4933.9164471125159,{"$f":"SUMPRODUCT(C45:OFFSET(C45,-MIN(A45,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A45,60),0))","v":54.292228914523925},0,null,null,null,null,1982,304.06938447774178,4933.9164471125141,54.292228914523911,0,0,0,null,3759735.1649453184,6123670.0718937721,64766268.91701033,105488084.99416964,null,1982,45.034408262412583,730.74113657819487,8.0409884297049619,0,0,0,null,666731.33116207353,690959.8361793271,11485303.829922063,11902670.958871797,null,1982,2.2230104858811846,36.071201371460788,{"$f":"SUMPRODUCT(AL45:OFFSET(AL45,-MIN($A45,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A45,60),0))","v":0.39692320351864668},0,null,null,null,{"$f":"IF(AK45<AN$7, HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(AK45<$AN$5, HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":2.354695173296276},{"$f":"IF(AK45<AN$7, HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AK45<$AN$5, HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.4567378412063072},45854.325656912966,47841.460882869476,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A45,60),0),AU45:OFFSET(AU45,-MIN($A45,60),0))","v":789899.67543285352},{"$f":"SUMPRODUCT( Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A45,60),0),AV45:OFFSET(AV45,-MIN($A45,60),0))","v":824130.63287334505},null,1982,42.8113977765314,694.66993520673407,{"$f":"SUMPRODUCT(BA45:OFFSET(BA45,-MIN($A45,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A45,60),0))","v":7.6440652261863145},0,null,null,null,{"$f":"IF(AZ45<BC$7, HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(AZ45<$AN$5, HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.6555490867506806},{"$f":"IF(AZ45<BC$7, HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AZ45<$AN$5, HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":1.7148550026077305},620877.00550516054,643118.37529645767,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A45,60),0),BJ45:OFFSET(BJ45,-MIN($A45,60),0))","v":10695404.15448921},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A45,60),0),BK45:OFFSET(BK45,-MIN($A45,60),0))","v":11078540.325998452},null,1982,236.57397999248664,3838.7167877772317,42.240782310368672,0,0,null,null,{"$f":"SUM(CL45, DA45)","v":2874751.8286471246},{"$f":"SUM(CM45, DB45)","v":4922161.9179020301},49521293.877233714,84790563.282280222,null,1982,3.632132275979969,58.936012927857234,{"$f":"SUMPRODUCT(CC45:OFFSET(CC45,-MIN($A45,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A45,60),0))","v":0.64852486650056074},0,null,null,null,{"$f":"IF(CB45<=CE$7, HLOOKUP(CD$3, Assumptions!$C$484:$P$488, 3, FALSE), IF(CB45<=$AN$5, HLOOKUP(CD$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(CD$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":2.8574801106142718},{"$f":"IF(CB45<=CE$7, HLOOKUP(CD$3, Assumptions!$C$494:$P$498, 3, FALSE), IF(CB45<=$AN$5, HLOOKUP(CD$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(CD$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":3.6427708589743717},90917.81266254028,115903.7843513096,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A45,60),0),CL45:OFFSET(CL45,-MIN($A45,60),0))","v":1566176.1389871973},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A45,60),0),CM45:OFFSET(CM45,-MIN($A45,60),0))","v":1996591.6045858695},null,1982,232.94184771650669,3779.7807748493747,{"$f":"SUMPRODUCT(CR45:OFFSET(CR45,-MIN($A45,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A45,60),0))","v":41.592257443868114},0,null,null,null,{"$f":"IF(CQ45<CT$7, HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(CQ45<$CT$5, HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.3642429402288878},{"$f":"IF(CQ45<CT$7, HLOOKUP(CS$3, Assumptions!$C$494:$P$498,2, FALSE), IF(CQ45<$CT$5, HLOOKUP(CS$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(CS$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.355350099885607},2783834.0159845841,4806258.1335507203,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A45,60),0),DA45:OFFSET(DA45,-MIN($A45,60),0))","v":47955117.738246515},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A45,60),0),DB45:OFFSET(DB45,-MIN($A45,60),0))","v":82793971.67769435},null,1982,22.460996222842525,364.45852275708808,4.0104581744502772,0,0,null,null,218252.00513611996,510548.31781241519,3759671.2098545521,8794850.7530176193,null,1982,9.6772258586291134E-3,0.15702542335303021,{"$f":"SUMPRODUCT(DT45:OFFSET(DT45,-MIN($A45,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A45,60),0))","v":1.7278890555740966E-3},0,null,null,null,{"$f":"IF(DS45<DV$7, HLOOKUP(DU$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(DS45<$DV$5, HLOOKUP(DU$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(DU$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.7190517483304311},{"$f":"IF(DS45<DV$7, HLOOKUP(DU$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(DS45<$DV$5, HLOOKUP(DU$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(DU$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":3.8071378050658411},145.72831179387995,322.74058395143737,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A45,60),0),EC45:OFFSET(EC45,-MIN($A45,60),0))","v":2510.357409868689},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A45,60),0),ED45:OFFSET(ED45,-MIN($A45,60),0))","v":5559.6212322406363},null,1982,22.451318996983897,364.30149733373503,{"$f":"SUMPRODUCT(EI45:OFFSET(EI45,-MIN($A45,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A45,60),0))","v":4.0087302853947033},0,null,null,null,{"$f":"IF(EH45<EK$7, HLOOKUP(EJ$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(EH45<$EK$5, HLOOKUP(EJ$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(EJ$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.1089761278513171},{"$f":"IF(EH45<EK$7, HLOOKUP(EJ$3, Assumptions!$C$494:$P$498, 3, FALSE), IF(EH45<$EK$5, HLOOKUP(EJ$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(EJ$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.5942764839421453},218106.27682432608,510225.57722846378,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A45,60),0),ER45:OFFSET(ER45,-MIN($A45,60),0))","v":3757160.8524446832},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A45,60),0),ES45:OFFSET(ES45,-MIN($A45,60),0))","v":8789291.1317853779}]
[33,1983,{"$f":"'Base Case Medium Dry'!$C46","v":288.92944616662726},5183.6936026757339,{"$f":"SUMPRODUCT(C46:OFFSET(C46,-MIN(A46,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A46,60),0))","v":59.14440583261824},0,null,null,null,null,1983,288.92944616662726,5183.693602675733,59.144405832618261,0,{"$f":"SUM(AC46, BT46, DK46)","v":0},{"$f":"SUM(AD46, BU46, DL46)","v":0},null,3572533.9491400262,5818766.0208485527,67667494.235116065,110213456.8283219,null,1983,42.792097139438013,767.73455641090254,8.7596234763283789,0,{"$f":"SUM(AP46, BE46)","v":0},{"$f":"SUM(AQ46, BF46)","v":0},null,633534.06850039982,656556.21046350442,11999791.615225919,12435854.835547008,null,1983,2.1123244275691695,37.897288653823324,{"$f":"SUMPRODUCT(AL46:OFFSET(AL46,-MIN($A46,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A46,60),0))","v":0.43239681815696596},0,null,null,null,{"$f":"IF(AK46<AN$7, HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(AK46<$AN$5, HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":2.354695173296276},{"$f":"IF(AK46<AN$7, HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AK46<$AN$5, HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.4567378412063072},43571.189974128574,45459.383622035399,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A46,60),0),AU46:OFFSET(AU46,-MIN($A46,60),0))","v":825283.47899988887},{"$f":"SUMPRODUCT( Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A46,60),0),AV46:OFFSET(AV46,-MIN($A46,60),0))","v":861047.82290913968},null,1983,40.679772711868843,729.83726775707919,{"$f":"SUMPRODUCT(BA46:OFFSET(BA46,-MIN($A46,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A46,60),0))","v":8.3272266581714121},0,null,null,null,{"$f":"IF(AZ46<BC$7, HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(AZ46<$AN$5, HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.6555490867506806},{"$f":"IF(AZ46<BC$7, HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AZ46<$AN$5, HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":1.7148550026077305},589962.8785262712,611096.82684146904,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A46,60),0),BJ46:OFFSET(BJ46,-MIN($A46,60),0))","v":11174508.13622603},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A46,60),0),BK46:OFFSET(BK46,-MIN($A46,60),0))","v":11574807.012637869},null,1983,224.79470971424766,4033.04998545935,46.015903594324463,0,0,null,null,2731614.8751513441,4677082.2367550815,51739615.75966426,88588783.143396646,null,1983,3.4512845438395106,61.919620337336646,{"$f":"SUMPRODUCT(CC46:OFFSET(CC46,-MIN($A46,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A46,60),0))","v":0.70648449444286554},0,null,null,null,{"$f":"IF(CB46<=CE$7, HLOOKUP(CD$3, Assumptions!$C$484:$P$488, 3, FALSE), IF(CB46<=$AN$5, HLOOKUP(CD$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(CD$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":2.8574801106142718},{"$f":"IF(CB46<=CE$7, HLOOKUP(CD$3, Assumptions!$C$494:$P$498, 3, FALSE), IF(CB46<=$AN$5, HLOOKUP(CD$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(CD$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":3.6427708589743717},86390.917995204625,110132.8115579865,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A46,60),0),CL46:OFFSET(CL46,-MIN($A46,60),0))","v":1636333.490074768},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A46,60),0),CM46:OFFSET(CM46,-MIN($A46,60),0))","v":2086029.5513751814},null,1983,221.34342517040815,3971.1303651220132,{"$f":"SUMPRODUCT(CR46:OFFSET(CR46,-MIN($A46,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A46,60),0))","v":45.309419099881595},0,null,null,null,{"$f":"IF(CQ46<CT$7, HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(CQ46<$CT$5, HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.3642429402288878},{"$f":"IF(CQ46<CT$7, HLOOKUP(CS$3, Assumptions!$C$494:$P$498,2, FALSE), IF(CQ46<$CT$5, HLOOKUP(CS$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(CS$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.355350099885607},2645223.9571561394,4566949.4251970947,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A46,60),0),DA46:OFFSET(DA46,-MIN($A46,60),0))","v":50103282.269589491},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A46,60),0),DB46:OFFSET(DB46,-MIN($A46,60),0))","v":86502753.592021465},null,1983,21.342639312941575,382.90906080548035,4.3688787619654219,0,0,null,null,207385.0054882821,485127.57362996676,3928086.8602258894,9188818.849378258,null,1983,9.1953864824814244E-3,0.16497476015608525,{"$f":"SUMPRODUCT(DT46:OFFSET(DT46,-MIN($A46,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A46,60),0))","v":1.8823130598949361E-3},0,null,null,null,{"$f":"IF(DS46<DV$7, HLOOKUP(DU$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(DS46<$DV$5, HLOOKUP(DU$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(DU$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.7190517483304311},{"$f":"IF(DS46<DV$7, HLOOKUP(DU$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(DS46<$DV$5, HLOOKUP(DU$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(DU$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":3.8071378050658411},138.47234403332527,306.67098674450278,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A46,60),0),EC46:OFFSET(EC46,-MIN($A46,60),0))","v":2622.8096569533209},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A46,60),0),ED46:OFFSET(ED46,-MIN($A46,60),0))","v":5808.6662080863634},null,1983,21.333443926459093,382.74408604532425,{"$f":"SUMPRODUCT(EI46:OFFSET(EI46,-MIN($A46,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A46,60),0))","v":4.3669964489055273},0,null,null,null,{"$f":"IF(EH46<EK$7, HLOOKUP(EJ$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(EH46<$EK$5, HLOOKUP(EJ$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(EJ$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.1089761278513171},{"$f":"IF(EH46<EK$7, HLOOKUP(EJ$3, Assumptions!$C$494:$P$498, 3, FALSE), IF(EH46<$EK$5, HLOOKUP(EJ$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(EJ$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.5942764839421453},207246.53314424877,484820.90264322225,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A46,60),0),ER46:OFFSET(ER46,-MIN($A46,60),0))","v":3925464.0505689359},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A46,60),0),ES46:OFFSET(ES46,-MIN($A46,60),0))","v":9183010.1831701715}]
[{"$f":"A46+1","v":34},1984,{"$f":"'Base Case Medium Dry'!$C47","v":307.84502478051883},5413.4786430097429,{"$f":"SUMPRODUCT(C47:OFFSET(C47,-MIN(A47,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A47,60),0))","v":64.172123210178896},0,null,null,null,null,1984,307.84502478051883,5413.478643009742,64.172123210178896,0,0,0,null,3806419.9294799566,6199707.8997864528,70742609.686834723,115222052.28336418,null,1984,45.593602102789916,801.76703007401215,9.5042570651324034,0,0,0,null,675010.1576851164,699539.50890619401,12545116.147048699,13000996.042449797,null,1984,2.2506136857179753,39.577216263235528,{"$f":"SUMPRODUCT(AL47:OFFSET(AL47,-MIN($A47,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A47,60),0))","v":0.4691537855496582},0,null,null,null,{"$f":"IF(AK47<AN$7, HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(AK47<$AN$5, HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":2.354695173296276},{"$f":"IF(AK47<AN$7, HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AK47<$AN$5, HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.4567378412063072},46423.700440580404,48435.509994927699,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A47,60),0),AU47:OFFSET(AU47,-MIN($A47,60),0))","v":862788.07418266241},{"$f":"SUMPRODUCT( Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A47,60),0),AV47:OFFSET(AV47,-MIN($A47,60),0))","v":900177.71082395641},null,1984,43.342988417071943,762.18981381077663,{"$f":"SUMPRODUCT(BA47:OFFSET(BA47,-MIN($A47,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A47,60),0))","v":9.0351032795827457},0,null,null,null,{"$f":"IF(AZ47<BC$7, HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(AZ47<$AN$5, HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.6555490867506806},{"$f":"IF(AZ47<BC$7, HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AZ47<$AN$5, HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":1.7148550026077305},628586.45724453602,651103.99891126633,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A47,60),0),BJ47:OFFSET(BJ47,-MIN($A47,60),0))","v":11682328.072866036},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A47,60),0),BK47:OFFSET(BK47,-MIN($A47,60),0))","v":12100818.33162584},null,1984,239.51152747028408,4211.8287915792735,49.927599973523641,0,0,null,null,2910447.7237908095,4983280.5765461586,54090896.735662945,92614656.111984268,null,1984,3.6772325909286812,64.664420386733283,{"$f":"SUMPRODUCT(CC47:OFFSET(CC47,-MIN($A47,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A47,60),0))","v":0.76654096672766425},0,null,null,null,{"$f":"IF(CB47<=CE$7, HLOOKUP(CD$3, Assumptions!$C$484:$P$488, 3, FALSE), IF(CB47<=$AN$5, HLOOKUP(CD$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(CD$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":2.8574801106142718},{"$f":"IF(CB47<=CE$7, HLOOKUP(CD$3, Assumptions!$C$494:$P$498, 3, FALSE), IF(CB47<=$AN$5, HLOOKUP(CD$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(CD$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":3.6427708589743717},92046.742358368123,117342.96574141504,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A47,60),0),CL47:OFFSET(CL47,-MIN($A47,60),0))","v":1710695.8476051041},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A47,60),0),CM47:OFFSET(CM47,-MIN($A47,60),0))","v":2180828.1216294151},null,1984,235.83429487935541,4147.1643711925399,{"$f":"SUMPRODUCT(CR47:OFFSET(CR47,-MIN($A47,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A47,60),0))","v":49.161059006795973},0,null,null,null,{"$f":"IF(CQ47<CT$7, HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(CQ47<$CT$5, HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.3642429402288878},{"$f":"IF(CQ47<CT$7, HLOOKUP(CS$3, Assumptions!$C$494:$P$498,2, FALSE), IF(CQ47<$CT$5, HLOOKUP(CS$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(CS$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.355350099885607},2818400.9814324412,4865937.6108047431,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A47,60),0),DA47:OFFSET(DA47,-MIN($A47,60),0))","v":52380200.888057843},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A47,60),0),DB47:OFFSET(DB47,-MIN($A47,60),0))","v":90433827.990354851},null,1984,22.739895207444825,399.88282135645647,4.7402661715228458,0,0,null,null,220962.04800403048,516887.8143341004,4106596.8041230738,9606400.1289301012,null,1984,9.7973883144241037E-3,0.17228783357867172,{"$f":"SUMPRODUCT(DT47:OFFSET(DT47,-MIN($A47,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A47,60),0))","v":2.0423237650159915E-3},0,null,null,null,{"$f":"IF(DS47<DV$7, HLOOKUP(DU$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(DS47<$DV$5, HLOOKUP(DU$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(DU$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.7190517483304311},{"$f":"IF(DS47<DV$7, HLOOKUP(DU$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(DS47<$DV$5, HLOOKUP(DU$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(DU$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":3.8071378050658411},147.53782539621014,326.74806519852768,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A47,60),0),EC47:OFFSET(EC47,-MIN($A47,60),0))","v":2742.0019307944372},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A47,60),0),ED47:OFFSET(ED47,-MIN($A47,60),0))","v":6072.6381404339454},null,1984,22.7300978191304,399.71053352287782,{"$f":"SUMPRODUCT(EI47:OFFSET(EI47,-MIN($A47,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A47,60),0))","v":4.7382238477578298},0,null,null,null,{"$f":"IF(EH47<EK$7, HLOOKUP(EJ$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(EH47<$EK$5, HLOOKUP(EJ$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(EJ$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.1089761278513171},{"$f":"IF(EH47<EK$7, HLOOKUP(EJ$3, Assumptions!$C$494:$P$498, 3, FALSE), IF(EH47<$EK$5, HLOOKUP(EJ$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(EJ$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.5942764839421453},220814.51017863429,516561.06626890186,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A47,60),0),ER47:OFFSET(ER47,-MIN($A47,60),0))","v":4103854.8021922796},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A47,60),0),ES47:OFFSET(ES47,-MIN($A47,60),0))","v":9600327.4907896668}]
[35,1985,{"$f":"'Base Case Medium Dry'!$C48","v":308.83932889367401},5657.1515445800824,{"$f":"SUMPRODUCT(C48:OFFSET(C48,-MIN(A48,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A48,60),0))","v":69.549297947893791},0,null,null,null,null,1985,308.83932889367406,5657.1515445800824,69.549297947893791,0,0,0,null,3818714.2291684961,6219732.2450540541,73767853.081519455,120149418.60665007,null,1985,45.740864206949915,837.85637511166976,10.300647279992432,0,0,0,null,677190.36305529065,701798.94126673287,13081596.634938799,13556971.819649085,null,1985,2.2578829097258284,41.358676163403842,{"$f":"SUMPRODUCT(AL48:OFFSET(AL48,-MIN($A48,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A48,60),0))","v":0.50846558883063164},0,null,null,null,{"$f":"IF(AK48<AN$7, HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(AK48<$AN$5, HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":2.354695173296276},{"$f":"IF(AK48<AN$7, HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AK48<$AN$5, HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.4567378412063072},46573.643667140146,48591.951135547279,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A48,60),0),AU48:OFFSET(AU48,-MIN($A48,60),0))","v":899684.42185754364},{"$f":"SUMPRODUCT( Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A48,60),0),AV48:OFFSET(AV48,-MIN($A48,60),0))","v":938672.99232075154},null,1985,43.482981297224086,796.49769894826591,{"$f":"SUMPRODUCT(BA48:OFFSET(BA48,-MIN($A48,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A48,60),0))","v":9.7921816911618009},0,null,null,null,{"$f":"IF(AZ48<BC$7, HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(AZ48<$AN$5, HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.6555490867506806},{"$f":"IF(AZ48<BC$7, HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AZ48<$AN$5, HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":1.7148550026077305},630616.71938815049,653206.99013118562,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A48,60),0),BJ48:OFFSET(BJ48,-MIN($A48,60),0))","v":12181912.213081256},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A48,60),0),BK48:OFFSET(BK48,-MIN($A48,60),0))","v":12618298.827328334},null,1985,240.28512222654683,4401.4127190760337,54.11118337177065,0,0,null,null,2919848.1360435374,4999376.0011118101,56404044.763231292,96575237.689255685,null,1985,3.6891096303344524,67.575112010934291,{"$f":"SUMPRODUCT(CC48:OFFSET(CC48,-MIN($A48,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A48,60),0))","v":0.83077173416248362},0,null,null,null,{"$f":"IF(CB48<=CE$7, HLOOKUP(CD$3, Assumptions!$C$484:$P$488, 3, FALSE), IF(CB48<=$AN$5, HLOOKUP(CD$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(CD$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":2.8574801106142718},{"$f":"IF(CB48<=CE$7, HLOOKUP(CD$3, Assumptions!$C$494:$P$498, 3, FALSE), IF(CB48<=$AN$5, HLOOKUP(CD$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(CD$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":3.6427708589743717},92344.042776312883,117721.97005882996,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A48,60),0),CL48:OFFSET(CL48,-MIN($A48,60),0))","v":1783852.2004197943},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A48,60),0),CM48:OFFSET(CM48,-MIN($A48,60),0))","v":2274089.2537689884},null,1985,236.59601259621238,4333.8376070650993,{"$f":"SUMPRODUCT(CR48:OFFSET(CR48,-MIN($A48,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A48,60),0))","v":53.280411637608168},0,null,null,null,{"$f":"IF(CQ48<CT$7, HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(CQ48<$CT$5, HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.3642429402288878},{"$f":"IF(CQ48<CT$7, HLOOKUP(CS$3, Assumptions!$C$494:$P$498,2, FALSE), IF(CQ48<$CT$5, HLOOKUP(CS$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(CS$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.355350099885607},2827504.0932672247,4881654.0310529806,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A48,60),0),DA48:OFFSET(DA48,-MIN($A48,60),0))","v":54620192.562811501},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A48,60),0),DB48:OFFSET(DB48,-MIN($A48,60),0))","v":94301148.435486689},null,1985,22.813342460177271,417.88245039237847,5.1374672961307075,0,0,null,null,221675.73006966803,518557.30267551052,4282211.6833493747,10017209.097745297,null,1985,9.8290327546945149E-3,0.18004289812807986,{"$f":"SUMPRODUCT(DT48:OFFSET(DT48,-MIN($A48,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A48,60),0))","v":2.2134562008169763E-3},0,null,null,null,{"$f":"IF(DS48<DV$7, HLOOKUP(DU$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(DS48<$DV$5, HLOOKUP(DU$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(DU$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.7190517483304311},{"$f":"IF(DS48<DV$7, HLOOKUP(DU$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(DS48<$DV$5, HLOOKUP(DU$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(DU$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":3.8071378050658411},148.01435564626698,327.80342396362067,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A48,60),0),EC48:OFFSET(EC48,-MIN($A48,60),0))","v":2859.2611507478746},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A48,60),0),ED48:OFFSET(ED48,-MIN($A48,60),0))","v":6332.3289901776097},null,1985,22.803513427422576,417.70240749425039,{"$f":"SUMPRODUCT(EI48:OFFSET(EI48,-MIN($A48,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A48,60),0))","v":5.1352538399298906},0,null,null,null,{"$f":"IF(EH48<EK$7, HLOOKUP(EJ$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(EH48<$EK$5, HLOOKUP(EJ$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(EJ$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.1089761278513171},{"$f":"IF(EH48<EK$7, HLOOKUP(EJ$3, Assumptions!$C$494:$P$498, 3, FALSE), IF(EH48<$EK$5, HLOOKUP(EJ$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(EJ$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.5942764839421453},221527.71571402176,518229.49925154692,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A48,60),0),ER48:OFFSET(ER48,-MIN($A48,60),0))","v":4279352.4221986271},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A48,60),0),ES48:OFFSET(ES48,-MIN($A48,60),0))","v":10010876.768755119}]
[36,1986,{"$f":"'Base Case Medium Dry'!$C49","v":315.35344764672624},5896.4415755258624,{"$f":"SUMPRODUCT(C49:OFFSET(C49,-MIN(A49,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A49,60),0))","v":75.185478493891409},0,null,null,null,null,1986,315.35344764672624,5896.4415755258615,75.185478493891381,0,0,0,null,3899259.5342689939,6350920.441199949,76807154.479453653,125099681.90804541,null,1986,46.705642308167356,873.2965920386273,11.135397730732736,0,0,0,null,691473.83679280616,716601.46548071248,13620570.093958182,14115531.160635732,null,1986,2.3055067582075899,43.10809348429904,{"$f":"SUMPRODUCT(AL49:OFFSET(AL49,-MIN($A49,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A49,60),0))","v":0.54967094883618428},0,null,null,null,{"$f":"IF(AK49<AN$7, HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(AK49<$AN$5, HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":2.354695173296276},{"$f":"IF(AK49<AN$7, HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AK49<$AN$5, HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.4567378412063072},47555.986967447396,49616.865097358284,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A49,60),0),AU49:OFFSET(AU49,-MIN($A49,60),0))","v":936752.22316700395},{"$f":"SUMPRODUCT( Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A49,60),0),AV49:OFFSET(AV49,-MIN($A49,60),0))","v":977347.15753755427},null,1986,44.400135549959764,830.18849855432825,{"$f":"SUMPRODUCT(BA49:OFFSET(BA49,-MIN($A49,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A49,60),0))","v":10.585726781896552},0,null,null,null,{"$f":"IF(AZ49<BC$7, HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(AZ49<$AN$5, HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.6555490867506806},{"$f":"IF(AZ49<BC$7, HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AZ49<$AN$5, HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":1.7148550026077305},643917.84982535872,666984.60038335423,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A49,60),0),BJ49:OFFSET(BJ49,-MIN($A49,60),0))","v":12683817.870791178},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A49,60),0),BK49:OFFSET(BK49,-MIN($A49,60),0))","v":13138184.003098179},null,1986,245.35327797724875,4587.5866579308095,58.496280102285063,0,0,null,null,2981434.3257532492,5104824.1287160944,58727941.758153841,100554223.69269019,null,1986,3.7669212818203954,70.433449907106265,{"$f":"SUMPRODUCT(CC49:OFFSET(CC49,-MIN($A49,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A49,60),0))","v":0.89809634597609656},0,null,null,null,{"$f":"IF(CB49<=CE$7, HLOOKUP(CD$3, Assumptions!$C$484:$P$488, 3, FALSE), IF(CB49<=$AN$5, HLOOKUP(CD$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(CD$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":2.8574801106142718},{"$f":"IF(CB49<=CE$7, HLOOKUP(CD$3, Assumptions!$C$494:$P$498, 3, FALSE), IF(CB49<=$AN$5, HLOOKUP(CD$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(CD$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":3.6427708589743717},94291.787135610255,120204.99220355974,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A49,60),0),CL49:OFFSET(CL49,-MIN($A49,60),0))","v":1857348.5034835746},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A49,60),0),CM49:OFFSET(CM49,-MIN($A49,60),0))","v":2367783.7610548278},null,1986,241.58635669542835,4517.153208023703,{"$f":"SUMPRODUCT(CR49:OFFSET(CR49,-MIN($A49,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A49,60),0))","v":57.598183756308963},0,null,null,null,{"$f":"IF(CQ49<CT$7, HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(CQ49<$CT$5, HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.3642429402288878},{"$f":"IF(CQ49<CT$7, HLOOKUP(CS$3, Assumptions!$C$494:$P$498,2, FALSE), IF(CQ49<$CT$5, HLOOKUP(CS$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(CS$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.355350099885607},2887142.5386176389,4984619.1365125347,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A49,60),0),DA49:OFFSET(DA49,-MIN($A49,60),0))","v":56870593.25467027},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A49,60),0),DB49:OFFSET(DB49,-MIN($A49,60),0))","v":98186439.931635365},null,1986,23.294527361310134,435.55832555642502,5.5538006608735726,0,0,null,null,226351.37172293852,529494.84700314258,4458642.6273416216,10429927.054719478,null,1986,1.0036349247775496E-2,0.1876584746819574,{"$f":"SUMPRODUCT(DT49:OFFSET(DT49,-MIN($A49,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A49,60),0))","v":2.3928316819010398E-3},0,null,null,null,{"$f":"IF(DS49<DV$7, HLOOKUP(DU$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(DS49<$DV$5, HLOOKUP(DU$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(DU$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.7190517483304311},{"$f":"IF(DS49<DV$7, HLOOKUP(DU$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(DS49<$DV$5, HLOOKUP(DU$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(DU$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":3.8071378050658411},151.13631259809108,334.71753829939979,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A49,60),0),EC49:OFFSET(EC49,-MIN($A49,60),0))","v":2977.0652625596085},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A49,60),0),ED49:OFFSET(ED49,-MIN($A49,60),0))","v":6593.2265973067961},null,1986,23.284491012062357,435.37066708174308,{"$f":"SUMPRODUCT(EI49:OFFSET(EI49,-MIN($A49,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A49,60),0))","v":5.551407829191672},0,null,null,null,{"$f":"IF(EH49<EK$7, HLOOKUP(EJ$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(EH49<$EK$5, HLOOKUP(EJ$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(EJ$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.1089761278513171},{"$f":"IF(EH49<EK$7, HLOOKUP(EJ$3, Assumptions!$C$494:$P$498, 3, FALSE), IF(EH49<$EK$5, HLOOKUP(EJ$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(EJ$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.5942764839421453},226200.23541034042,529160.12946484319,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A49,60),0),ER49:OFFSET(ER49,-MIN($A49,60),0))","v":4455665.5620790618},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A49,60),0),ES49:OFFSET(ES49,-MIN($A49,60),0))","v":10423333.828122171}]
[37,1987,{"$f":"'Base Case Medium Dry'!$C50","v":293.48538996855308},6136.6095446786976,{"$f":"SUMPRODUCT(C50:OFFSET(C50,-MIN(A50,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A50,60),0))","v":81.113439448631595},0,null,null,null,null,1987,293.48538996855308,6136.6095446786967,81.113439448631581,0,0,0,null,3628866.9540265114,5910518.4238634147,79506373.458981708,129496035.84183748,null,1987,43.466858373782394,908.86683661606185,12.013362522413216,0,0,0,null,643523.86237910565,666909.02578698006,14099235.155289665,14611590.543034803,null,1987,2.1456323216281583,44.863929293670445,{"$f":"SUMPRODUCT(AL50:OFFSET(AL50,-MIN($A50,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A50,60),0))","v":0.593009476274307},0,null,null,null,{"$f":"IF(AK50<AN$7, HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(AK50<$AN$5, HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":2.354695173296276},{"$f":"IF(AK50<AN$7, HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AK50<$AN$5, HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.4567378412063072},44258.236225519249,46176.203592446931,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A50,60),0),AU50:OFFSET(AU50,-MIN($A50,60),0))","v":969672.32542862184},{"$f":"SUMPRODUCT( Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A50,60),0),AV50:OFFSET(AV50,-MIN($A50,60),0))","v":1011693.8797288949},null,1987,41.321226052154238,864.00290732239137,{"$f":"SUMPRODUCT(BA50:OFFSET(BA50,-MIN($A50,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A50,60),0))","v":11.420353046138908},0,null,null,null,{"$f":"IF(AZ50<BC$7, HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(AZ50<$AN$5, HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.6555490867506806},{"$f":"IF(AZ50<BC$7, HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AZ50<$AN$5, HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":1.7148550026077305},599265.62615358643,620732.82219453307,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A50,60),0),BJ50:OFFSET(BJ50,-MIN($A50,60),0))","v":13129562.829861043},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A50,60),0),BK50:OFFSET(BK50,-MIN($A50,60),0))","v":13599896.663305908},null,1987,228.33935384109691,4774.4436558057732,63.108389666395453,0,0,null,null,2774687.9645328848,4750832.1577491248,60791806.460557729,104087981.33418214,null,1987,3.5057056443358574,73.302274842950567,{"$f":"SUMPRODUCT(CC50:OFFSET(CC50,-MIN($A50,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A50,60),0))","v":0.96890629730165334},0,null,null,null,{"$f":"IF(CB50<=CE$7, HLOOKUP(CD$3, Assumptions!$C$484:$P$488, 3, FALSE), IF(CB50<=$AN$5, HLOOKUP(CD$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(CD$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":2.8574801106142718},{"$f":"IF(CB50<=CE$7, HLOOKUP(CD$3, Assumptions!$C$494:$P$498, 3, FALSE), IF(CB50<=$AN$5, HLOOKUP(CD$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(CD$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":3.6427708589743717},87753.161174655223,111869.42548523884,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A50,60),0),CL50:OFFSET(CL50,-MIN($A50,60),0))","v":1922620.9428309016},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A50,60),0),CM50:OFFSET(CM50,-MIN($A50,60),0))","v":2450994.3279684503},null,1987,224.83364819676106,4701.141380962823,{"$f":"SUMPRODUCT(CR50:OFFSET(CR50,-MIN($A50,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A50,60),0))","v":62.139483369093803},0,null,null,null,{"$f":"IF(CQ50<CT$7, HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(CQ50<$CT$5, HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.3642429402288878},{"$f":"IF(CQ50<CT$7, HLOOKUP(CS$3, Assumptions!$C$494:$P$498,2, FALSE), IF(CQ50<$CT$5, HLOOKUP(CS$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(CS$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.355350099885607},2686934.8033582293,4638962.7322638864,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A50,60),0),DA50:OFFSET(DA50,-MIN($A50,60),0))","v":58869185.517726831},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A50,60),0),DB50:OFFSET(DB50,-MIN($A50,60),0))","v":101636987.00621369},null,1987,21.679177753673773,453.29905225686161,5.9916872598229123,0,0,null,null,210655.1271145209,492777.24032731022,4615331.8431343073,10796463.964620532,null,1987,9.3403826557929299E-3,0.19530199224783185,{"$f":"SUMPRODUCT(DT50:OFFSET(DT50,-MIN($A50,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A50,60),0))","v":2.5814932833927045E-3},0,null,null,null,{"$f":"IF(DS50<DV$7, HLOOKUP(DU$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(DS50<$DV$5, HLOOKUP(DU$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(DU$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.7190517483304311},{"$f":"IF(DS50<DV$7, HLOOKUP(DU$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(DS50<$DV$5, HLOOKUP(DU$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(DU$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":3.8071378050658411},140.65582593836078,311.5066855624188,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A50,60),0),EC50:OFFSET(EC50,-MIN($A50,60),0))","v":3081.6876914785735},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A50,60),0),ED50:OFFSET(ED50,-MIN($A50,60),0))","v":6824.9310848430514},null,1987,21.66983737101798,453.10375026461378,{"$f":"SUMPRODUCT(EI50:OFFSET(EI50,-MIN($A50,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A50,60),0))","v":5.9891057665395193},0,null,null,null,{"$f":"IF(EH50<EK$7, HLOOKUP(EJ$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(EH50<$EK$5, HLOOKUP(EJ$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(EJ$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.1089761278513171},{"$f":"IF(EH50<EK$7, HLOOKUP(EJ$3, Assumptions!$C$494:$P$498, 3, FALSE), IF(EH50<$EK$5, HLOOKUP(EJ$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(EJ$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.5942764839421453},210514.47128858254,492465.73364174779,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A50,60),0),ER50:OFFSET(ER50,-MIN($A50,60),0))","v":4612250.1554428283},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A50,60),0),ES50:OFFSET(ES50,-MIN($A50,60),0))","v":10789639.033535689}]
[38,1988,{"$f":"'Base Case Medium Dry'!$C51","v":313.08271797276888},6348.9814951986191,{"$f":"SUMPRODUCT(C51:OFFSET(C51,-MIN(A51,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A51,60),0))","v":87.1976392512003},0,null,null,null,null,1988,313.08271797276888,6348.9814951986173,87.1976392512003,0,0,0,null,3871182.579991187,6305190.0913008405,82374610.440985501,134167677.91108705,null,1988,46.369334306076944,940.32033246743094,12.914467177620701,0,0,0,null,686494.81984630518,711441.51487858291,14607872.965455083,15138711.860963499,null,1988,2.2889057581283518,46.416552139024297,{"$f":"SUMPRODUCT(AL51:OFFSET(AL51,-MIN($A51,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A51,60),0))","v":0.63749024497299389},0,null,null,null,{"$f":"IF(AK51<AN$7, HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(AK51<$AN$5, HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":2.354695173296276},{"$f":"IF(AK51<AN$7, HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AK51<$AN$5, HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.4567378412063072},47213.555985363178,49259.59458471265,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A51,60),0),AU51:OFFSET(AU51,-MIN($A51,60),0))","v":1004653.7980228267},{"$f":"SUMPRODUCT( Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A51,60),0),AV51:OFFSET(AV51,-MIN($A51,60),0))","v":1048191.3034455279},null,1988,44.080428547948593,893.9037803284067,{"$f":"SUMPRODUCT(BA51:OFFSET(BA51,-MIN($A51,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A51,60),0))","v":12.276976932647706},0,null,null,null,{"$f":"IF(AZ51<BC$7, HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(AZ51<$AN$5, HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.6555490867506806},{"$f":"IF(AZ51<BC$7, HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AZ51<$AN$5, HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":1.7148550026077305},639281.26386094198,662181.92029387027,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A51,60),0),BJ51:OFFSET(BJ51,-MIN($A51,60),0))","v":13603219.167432256},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A51,60),0),BK51:OFFSET(BK51,-MIN($A51,60),0))","v":14090520.557517972},null,1988,243.58659055694892,4939.6746199804747,67.842057164145615,0,0,null,null,2959966.2509788545,5068066.4026918178,62984904.949485116,107843013.59708427,null,1988,3.7397972405330036,75.839074189984771,{"$f":"SUMPRODUCT(CC51:OFFSET(CC51,-MIN($A51,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A51,60),0))","v":1.0415825337283378},0,null,null,null,{"$f":"IF(CB51<=CE$7, HLOOKUP(CD$3, Assumptions!$C$484:$P$488, 3, FALSE), IF(CB51<=$AN$5, HLOOKUP(CD$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(CD$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":2.8574801106142718},{"$f":"IF(CB51<=CE$7, HLOOKUP(CD$3, Assumptions!$C$494:$P$498, 3, FALSE), IF(CB51<=$AN$5, HLOOKUP(CD$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(CD$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":3.6427708589743717},93612.830997165991,119339.44579906881,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A51,60),0),CL51:OFFSET(CL51,-MIN($A51,60),0))","v":1991980.5708794331},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A51,60),0),CM51:OFFSET(CM51,-MIN($A51,60),0))","v":2539415.3220135076},null,1988,239.84679331641593,4863.83554579049,{"$f":"SUMPRODUCT(CR51:OFFSET(CR51,-MIN($A51,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A51,60),0))","v":66.800474630417284},0,null,null,null,{"$f":"IF(CQ51<CT$7, HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(CQ51<$CT$5, HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.3642429402288878},{"$f":"IF(CQ51<CT$7, HLOOKUP(CS$3, Assumptions!$C$494:$P$498,2, FALSE), IF(CQ51<$CT$5, HLOOKUP(CS$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(CS$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.355350099885607},2866353.4199816887,4948726.9568927493,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A51,60),0),DA51:OFFSET(DA51,-MIN($A51,60),0))","v":60992924.378605686},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A51,60),0),DB51:OFFSET(DB51,-MIN($A51,60),0))","v":105303598.27507076},null,1988,23.126793109743002,468.98654275071249,6.4411149094339759,0,0,null,null,224721.50916602739,525682.17373043927,4781832.5260453112,11185952.453039292,null,1988,9.9640816501792469E-3,0.20206088162023206,{"$f":"SUMPRODUCT(DT51:OFFSET(DT51,-MIN($A51,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A51,60),0))","v":2.7751272980752776E-3},0,null,null,null,{"$f":"IF(DS51<DV$7, HLOOKUP(DU$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(DS51<$DV$5, HLOOKUP(DU$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(DU$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.7190517483304311},{"$f":"IF(DS51<DV$7, HLOOKUP(DU$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(DS51<$DV$5, HLOOKUP(DU$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(DU$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":3.8071378050658411},150.04804255573072,332.30737582208371,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A51,60),0),EC51:OFFSET(EC51,-MIN($A51,60),0))","v":3192.8613020853368},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A51,60),0),ED51:OFFSET(ED51,-MIN($A51,60),0))","v":7071.1442987720375},null,1988,23.116829028092823,468.78448186909225,{"$f":"SUMPRODUCT(EI51:OFFSET(EI51,-MIN($A51,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A51,60),0))","v":6.438339782135901},0,null,null,null,{"$f":"IF(EH51<EK$7, HLOOKUP(EJ$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(EH51<$EK$5, HLOOKUP(EJ$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(EJ$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.1089761278513171},{"$f":"IF(EH51<EK$7, HLOOKUP(EJ$3, Assumptions!$C$494:$P$498, 3, FALSE), IF(EH51<$EK$5, HLOOKUP(EJ$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(EJ$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.5942764839421453},224571.46112347167,525349.86635461717,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A51,60),0),ER51:OFFSET(ER51,-MIN($A51,60),0))","v":4778639.664743226},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A51,60),0),ES51:OFFSET(ES51,-MIN($A51,60),0))","v":11178881.308740521}]
[39,1989,{"$f":"'Base Case Medium Dry'!$C52","v":318.52384681001024},6574.866573920187,{"$f":"SUMPRODUCT(C52:OFFSET(C52,-MIN(A52,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A52,60),0))","v":93.64197492491823},0,null,null,null,null,1989,318.52384681001024,6574.866573920187,93.641974924918244,0,0,0,null,3938460.6568732476,6414769.2844680902,85234896.025560573,138826369.13876724,null,1989,47.175196487452368,973.77519959588722,13.868910007202873,0,0,0,null,698425.5542703222,723805.80303757743,15115100.717315938,15664371.880150732,null,1989,2.328685121252966,48.067967652179654,{"$f":"SUMPRODUCT(AL52:OFFSET(AL52,-MIN($A52,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A52,60),0))","v":0.68460391872156479},0,null,null,null,{"$f":"IF(AK52<AN$7, HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(AK52<$AN$5, HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":2.354695173296276},{"$f":"IF(AK52<AN$7, HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AK52<$AN$5, HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.4567378412063072},48034.090068637022,50115.687192893638,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A52,60),0),AU52:OFFSET(AU52,-MIN($A52,60),0))","v":1039538.2941143982},{"$f":"SUMPRODUCT( Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A52,60),0),AV52:OFFSET(AV52,-MIN($A52,60),0))","v":1084587.5481023705},null,1989,44.846511366199401,925.7072319437076,{"$f":"SUMPRODUCT(BA52:OFFSET(BA52,-MIN($A52,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A52,60),0))","v":13.184306088481307},0,null,null,null,{"$f":"IF(AZ52<BC$7, HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(AZ52<$AN$5, HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.6555490867506806},{"$f":"IF(AZ52<BC$7, HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AZ52<$AN$5, HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":1.7148550026077305},650391.46420168516,673690.11584468384,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A52,60),0),BJ52:OFFSET(BJ52,-MIN($A52,60),0))","v":14075562.42320154},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A52,60),0),BK52:OFFSET(BK52,-MIN($A52,60),0))","v":14579784.33204836},null,1989,247.81993192700821,5115.4191533732783,72.855919843407293,0,0,null,null,3011408.1121896771,5156145.369270674,65171923.676595315,111587636.06676938,null,1989,3.8047919446248146,78.537288896789448,{"$f":"SUMPRODUCT(CC52:OFFSET(CC52,-MIN($A52,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A52,60),0))","v":1.1185606209434069},0,null,null,null,{"$f":"IF(CB52<=CE$7, HLOOKUP(CD$3, Assumptions!$C$484:$P$488, 3, FALSE), IF(CB52<=$AN$5, HLOOKUP(CD$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(CD$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":2.8574801106142718},{"$f":"IF(CB52<=CE$7, HLOOKUP(CD$3, Assumptions!$C$494:$P$498, 3, FALSE), IF(CB52<=$AN$5, HLOOKUP(CD$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(CD$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":3.6427708589743717},95239.747607487458,121413.47053017582,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A52,60),0),CL52:OFFSET(CL52,-MIN($A52,60),0))","v":2061147.9184533795},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A52,60),0),CM52:OFFSET(CM52,-MIN($A52,60),0))","v":2627591.1931942017},null,1989,244.0151399823834,5036.8818644764888,{"$f":"SUMPRODUCT(CR52:OFFSET(CR52,-MIN($A52,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A52,60),0))","v":71.73735922246388},0,null,null,null,{"$f":"IF(CQ52<CT$7, HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(CQ52<$CT$5, HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.3642429402288878},{"$f":"IF(CQ52<CT$7, HLOOKUP(CS$3, Assumptions!$C$494:$P$498,2, FALSE), IF(CQ52<$CT$5, HLOOKUP(CS$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(CS$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.355350099885607},2916168.3645821898,5034731.8987404983,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A52,60),0),DA52:OFFSET(DA52,-MIN($A52,60),0))","v":63110775.758141935},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A52,60),0),DB52:OFFSET(DB52,-MIN($A52,60),0))","v":108960044.87357518},null,1989,23.528718395549685,485.67222095102147,6.9171450743080873,0,0,null,null,228626.99041324857,534818.11215983925,4947871.6316493163,11574361.191847131,null,1989,1.0137249470985418E-2,0.20924983597233604,{"$f":"SUMPRODUCT(DT52:OFFSET(DT52,-MIN($A52,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A52,60),0))","v":2.9802228946954456E-3},0,null,null,null,{"$f":"IF(DS52<DV$7, HLOOKUP(DU$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(DS52<$DV$5, HLOOKUP(DU$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(DU$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.7190517483304311},{"$f":"IF(DS52<DV$7, HLOOKUP(DU$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(DS52<$DV$5, HLOOKUP(DU$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(DU$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":3.8071378050658411},152.65575829490678,338.08261393526124,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A52,60),0),EC52:OFFSET(EC52,-MIN($A52,60),0))","v":3303.7267144619445},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A52,60),0),ED52:OFFSET(ED52,-MIN($A52,60),0))","v":7316.6749543460346},null,1989,23.518581146078699,485.46297111504913,{"$f":"SUMPRODUCT(EI52:OFFSET(EI52,-MIN($A52,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A52,60),0))","v":6.9141648514133918},0,null,null,null,{"$f":"IF(EH52<EK$7, HLOOKUP(EJ$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(EH52<$EK$5, HLOOKUP(EJ$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(EJ$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.1089761278513171},{"$f":"IF(EH52<EK$7, HLOOKUP(EJ$3, Assumptions!$C$494:$P$498, 3, FALSE), IF(EH52<$EK$5, HLOOKUP(EJ$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(EJ$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.5942764839421453},228474.33465495365,534480.02954590402,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A52,60),0),ER52:OFFSET(ER52,-MIN($A52,60),0))","v":4944567.9049348542},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A52,60),0),ES52:OFFSET(ES52,-MIN($A52,60),0))","v":11567044.516892785}]
[40,1990,{"$f":"'Base Case Medium Dry'!$C53","v":315.76529155038384},6799.7484458052795,{"$f":"SUMPRODUCT(C53:OFFSET(C53,-MIN(A53,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A53,60),0))","v":100.37092755193835},0,null,null,null,null,1990,315.76529155038384,6799.7484458052786,100.37092755193829,0,0,0,null,3904351.8720250926,6359214.5882461965,87981390.36896652,143299722.83935571,null,1990,46.766638736760655,1007.0814860761367,14.865506229161015,0,0,0,null,692376.88474216894,717537.32949968136,15602149.338900108,16169119.474949691,null,1990,2.308517693747679,49.712048854711057,{"$f":"SUMPRODUCT(AL53:OFFSET(AL53,-MIN($A53,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A53,60),0))","v":0.73379838884079618},0,null,null,null,{"$f":"IF(AK53<AN$7, HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(AK53<$AN$5, HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":2.354695173296276},{"$f":"IF(AK53<AN$7, HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AK53<$AN$5, HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.4567378412063072},47618.093925405585,49681.663511840306,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A53,60),0),AU53:OFFSET(AU53,-MIN($A53,60),0))","v":1073034.9742028313},{"$f":"SUMPRODUCT( Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A53,60),0),AV53:OFFSET(AV53,-MIN($A53,60),0))","v":1119535.8345987645},null,1990,44.458121043012973,957.36943722142564,{"$f":"SUMPRODUCT(BA53:OFFSET(BA53,-MIN($A53,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A53,60),0))","v":14.131707840320219},0,null,null,null,{"$f":"IF(AZ53<BC$7, HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(AZ53<$AN$5, HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.6555490867506806},{"$f":"IF(AZ53<BC$7, HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AZ53<$AN$5, HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":1.7148550026077305},644758.7908167633,667855.66598784109,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A53,60),0),BJ53:OFFSET(BJ53,-MIN($A53,60),0))","v":14529114.364697276},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A53,60),0),BK53:OFFSET(BK53,-MIN($A53,60),0))","v":15049583.640350927},null,1990,245.6737033682866,5290.3831654568794,78.091221999489889,0,0,null,null,2985328.0061946074,5111490.9044001559,67271935.85556221,115183285.56647101,null,1990,3.7718407890496732,81.223520220470846,{"$f":"SUMPRODUCT(CC53:OFFSET(CC53,-MIN($A53,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A53,60),0))","v":1.198938479642065},0,null,null,null,{"$f":"IF(CB53<=CE$7, HLOOKUP(CD$3, Assumptions!$C$484:$P$488, 3, FALSE), IF(CB53<=$AN$5, HLOOKUP(CD$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(CD$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":2.8574801106142718},{"$f":"IF(CB53<=CE$7, HLOOKUP(CD$3, Assumptions!$C$494:$P$498, 3, FALSE), IF(CB53<=$AN$5, HLOOKUP(CD$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(CD$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":3.6427708589743717},94414.929907590602,120361.9769887196,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A53,60),0),CL53:OFFSET(CL53,-MIN($A53,60),0))","v":2127563.5693536582},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A53,60),0),CM53:OFFSET(CM53,-MIN($A53,60),0))","v":2712259.1482853545},null,1990,241.90186257923693,5209.1596452364083,{"$f":"SUMPRODUCT(CR53:OFFSET(CR53,-MIN($A53,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A53,60),0))","v":76.892283519847823},0,null,null,null,{"$f":"IF(CQ53<CT$7, HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(CQ53<$CT$5, HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.3642429402288878},{"$f":"IF(CQ53<CT$7, HLOOKUP(CS$3, Assumptions!$C$494:$P$498,2, FALSE), IF(CQ53<$CT$5, HLOOKUP(CS$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(CS$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.355350099885607},2890913.0762870167,4991128.9274114361,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A53,60),0),DA53:OFFSET(DA53,-MIN($A53,60),0))","v":65144372.286208548},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A53,60),0),DB53:OFFSET(DB53,-MIN($A53,60),0))","v":112471026.41818565},null,1990,23.324949445336589,502.28379427226309,7.4141993232873915,0,0,null,null,226646.98108831656,530186.35434635915,5107305.1745042074,11947317.797935002,null,1990,1.0049456474867888E-2,0.21640686254862601,{"$f":"SUMPRODUCT(DT53:OFFSET(DT53,-MIN($A53,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A53,60),0))","v":3.1943766296251646E-3},0,null,null,null,{"$f":"IF(DS53<DV$7, HLOOKUP(DU$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(DS53<$DV$5, HLOOKUP(DU$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(DU$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.7190517483304311},{"$f":"IF(DS53<DV$7, HLOOKUP(DU$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(DS53<$DV$5, HLOOKUP(DU$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(DU$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":3.8071378050658411},151.3336929325358,335.15467123269912,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A53,60),0),EC53:OFFSET(EC53,-MIN($A53,60),0))","v":3410.1815487672243},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A53,60),0),ED53:OFFSET(ED53,-MIN($A53,60),0))","v":7552.4376209494558},null,1990,23.314899988861722,502.06738740971446,{"$f":"SUMPRODUCT(EI53:OFFSET(EI53,-MIN($A53,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A53,60),0))","v":7.4110049466577665},0,null,null,null,{"$f":"IF(EH53<EK$7, HLOOKUP(EJ$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(EH53<$EK$5, HLOOKUP(EJ$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(EJ$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.1089761278513171},{"$f":"IF(EH53<EK$7, HLOOKUP(EJ$3, Assumptions!$C$494:$P$498, 3, FALSE), IF(EH53<$EK$5, HLOOKUP(EJ$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(EJ$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.5942764839421453},226495.64739538403,529851.19967512647,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A53,60),0),ER53:OFFSET(ER53,-MIN($A53,60),0))","v":5103894.9929554407},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A53,60),0),ES53:OFFSET(ES53,-MIN($A53,60),0))","v":11939765.360314053}]
[41,1991,{"$f":"'Base Case Medium Dry'!$C54","v":290.71282554957048},7015.142809803725,{"$f":"SUMPRODUCT(C54:OFFSET(C54,-MIN(A54,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A54,60),0))","v":107.33443471402916},0,null,null,null,null,1991,290.71282554957048,7015.142809803724,107.33443471402916,0,0,0,null,3594584.9497365062,5854681.5964100938,90334916.122614115,147133028.80074844,null,1991,43.056225786773481,1038.9826185837362,15.896841314126757,0,0,0,null,637444.47504132451,660608.71817782277,16019511.011946701,16601647.750969321,null,1991,2.1253624750378299,51.286768159617942,{"$f":"SUMPRODUCT(AL54:OFFSET(AL54,-MIN($A54,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A54,60),0))","v":0.78470765570574064},0,null,null,null,{"$f":"IF(AK54<AN$7, HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(AK54<$AN$5, HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":2.354695173296276},{"$f":"IF(AK54<AN$7, HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AK54<$AN$5, HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.4567378412063072},43840.127470535059,45739.975747858713,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A54,60),0),AU54:OFFSET(AU54,-MIN($A54,60),0))","v":1101738.9471198325},{"$f":"SUMPRODUCT( Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A54,60),0),AV54:OFFSET(AV54,-MIN($A54,60),0))","v":1149483.7179842147},null,1991,40.930863311735649,987.69585042411836,{"$f":"SUMPRODUCT(BA54:OFFSET(BA54,-MIN($A54,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A54,60),0))","v":15.112133658421016},0,null,null,null,{"$f":"IF(AZ54<BC$7, HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(AZ54<$AN$5, HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.6555490867506806},{"$f":"IF(AZ54<BC$7, HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AZ54<$AN$5, HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":1.7148550026077305},593604.3475707894,614868.74242996401,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A54,60),0),BJ54:OFFSET(BJ54,-MIN($A54,60),0))","v":14917772.064826868},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A54,60),0),BK54:OFFSET(BK54,-MIN($A54,60),0))","v":15452164.032985106},null,1991,226.18222578787032,5457.9656468256753,83.509013754064284,0,0,null,null,2748475.4122655722,4705950.9178259214,69071478.155016929,118264469.30127649,null,1991,3.4725871482705051,83.796422529878456,{"$f":"SUMPRODUCT(CC54:OFFSET(CC54,-MIN($A54,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A54,60),0))","v":1.282118110373021},0,null,null,null,{"$f":"IF(CB54<=CE$7, HLOOKUP(CD$3, Assumptions!$C$484:$P$488, 3, FALSE), IF(CB54<=$AN$5, HLOOKUP(CD$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(CD$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":2.8574801106142718},{"$f":"IF(CB54<=CE$7, HLOOKUP(CD$3, Assumptions!$C$494:$P$498, 3, FALSE), IF(CB54<=$AN$5, HLOOKUP(CD$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(CD$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":3.6427708589743717},86924.15468696547,110812.59199616592,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A54,60),0),CL54:OFFSET(CL54,-MIN($A54,60),0))","v":2184476.4645920396},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A54,60),0),CM54:OFFSET(CM54,-MIN($A54,60),0))","v":2784812.8068407141},null,1991,222.70963863959983,5374.169224295797,{"$f":"SUMPRODUCT(CR54:OFFSET(CR54,-MIN($A54,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A54,60),0))","v":82.226895643691265},0,null,null,null,{"$f":"IF(CQ54<CT$7, HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(CQ54<$CT$5, HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.3642429402288878},{"$f":"IF(CQ54<CT$7, HLOOKUP(CS$3, Assumptions!$C$494:$P$498,2, FALSE), IF(CQ54<$CT$5, HLOOKUP(CS$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(CS$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.355350099885607},2661551.2575786067,4595138.3258297555,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A54,60),0),DA54:OFFSET(DA54,-MIN($A54,60),0))","v":66887001.690424889},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A54,60),0),DB54:OFFSET(DB54,-MIN($A54,60),0))","v":115479656.49443577},null,1991,21.474373974926642,518.19454439431217,7.928579645838111,0,0,null,null,208665.06242960913,488121.96040634951,5243926.9556504749,12266911.748502644,null,1991,9.2521438081490711E-3,0.22326194239386873,{"$f":"SUMPRODUCT(DT54:OFFSET(DT54,-MIN($A54,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A54,60),0))","v":3.415995230562172E-3},0,null,null,null,{"$f":"IF(DS54<DV$7, HLOOKUP(DU$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(DS54<$DV$5, HLOOKUP(DU$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(DU$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.7190517483304311},{"$f":"IF(DS54<DV$7, HLOOKUP(DU$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(DS54<$DV$5, HLOOKUP(DU$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(DU$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":3.8071378050658411},139.32704654542033,308.56387347641305,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A54,60),0),EC54:OFFSET(EC54,-MIN($A54,60),0))","v":3501.404818437994},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A54,60),0),ED54:OFFSET(ED54,-MIN($A54,60),0))","v":7754.4673498407483},null,1991,21.465121831118495,517.97128245191834,{"$f":"SUMPRODUCT(EI54:OFFSET(EI54,-MIN($A54,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A54,60),0))","v":7.9251636506075487},0,null,null,null,{"$f":"IF(EH54<EK$7, HLOOKUP(EJ$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(EH54<$EK$5, HLOOKUP(EJ$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(EJ$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.1089761278513171},{"$f":"IF(EH54<EK$7, HLOOKUP(EJ$3, Assumptions!$C$494:$P$498, 3, FALSE), IF(EH54<$EK$5, HLOOKUP(EJ$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(EJ$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.5942764839421453},208525.7353830637,487813.3965328731,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A54,60),0),ER54:OFFSET(ER54,-MIN($A54,60),0))","v":5240425.5508320369},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A54,60),0),ES54:OFFSET(ES54,-MIN($A54,60),0))","v":12259157.281152803}]
[42,1992,{"$f":"'Base Case Medium Dry'!$C55","v":309.49976586505352},7198.5212006392667,{"$f":"SUMPRODUCT(C55:OFFSET(C55,-MIN(A55,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A55,60),0))","v":114.43509476090635},0,null,null,null,null,1992,309.49976586505352,7198.5212006392658,114.43509476090635,0,0,0,null,3826880.352534682,6233032.8215752812,92834635.408614635,151204447.53325373,null,1992,45.83867868522033,1066.1420030563829,16.948489522751579,0,0,0,null,678638.49970947159,703299.70209582767,16462797.864336174,17061043.307457764,null,1992,2.2627112758408909,52.627422978950037,{"$f":"SUMPRODUCT(AL55:OFFSET(AL55,-MIN($A55,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A55,60),0))","v":0.83661962891539809},0,null,null,null,{"$f":"IF(AK55<AN$7, HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(AK55<$AN$5, HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":2.354695173296276},{"$f":"IF(AK55<AN$7, HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AK55<$AN$5, HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.4567378412063072},46673.239001321897,48695.862516122877,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A55,60),0),AU55:OFFSET(AU55,-MIN($A55,60),0))","v":1132225.9195161453},{"$f":"SUMPRODUCT( Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A55,60),0),AV55:OFFSET(AV55,-MIN($A55,60),0))","v":1181291.8686099213},null,1992,43.575967409379437,1013.5145800774329,{"$f":"SUMPRODUCT(BA55:OFFSET(BA55,-MIN($A55,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A55,60),0))","v":16.111869893836182},0,null,null,null,{"$f":"IF(AZ55<BC$7, HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(AZ55<$AN$5, HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.6555490867506806},{"$f":"IF(AZ55<BC$7, HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AZ55<$AN$5, HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":1.7148550026077305},631965.26070814976,654603.8395797048,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A55,60),0),BJ55:OFFSET(BJ55,-MIN($A55,60),0))","v":15330571.94482003},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A55,60),0),BK55:OFFSET(BK55,-MIN($A55,60),0))","v":15879751.438847842},null,1992,240.79895956377757,5600.6388588594818,89.033514060955071,0,0,null,null,2926092.080643354,5010066.9087652788,70982802.297082931,121537046.36726674,null,1992,3.6969986009525169,85.986891567775942,{"$f":"SUMPRODUCT(CC55:OFFSET(CC55,-MIN($A55,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A55,60),0))","v":1.3669360429028654},0,null,null,null,{"$f":"IF(CB55<=CE$7, HLOOKUP(CD$3, Assumptions!$C$484:$P$488, 3, FALSE), IF(CB55<=$AN$5, HLOOKUP(CD$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(CD$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":2.8574801106142718},{"$f":"IF(CB55<=CE$7, HLOOKUP(CD$3, Assumptions!$C$494:$P$498, 3, FALSE), IF(CB55<=$AN$5, HLOOKUP(CD$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(CD$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":3.6427708589743717},92541.515747629703,117973.71241835713,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A55,60),0),CL55:OFFSET(CL55,-MIN($A55,60),0))","v":2244924.60782099},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A55,60),0),CM55:OFFSET(CM55,-MIN($A55,60),0))","v":2861873.2678446546},null,1992,237.10196096282505,5514.6519672917057,{"$f":"SUMPRODUCT(CR55:OFFSET(CR55,-MIN($A55,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A55,60),0))","v":87.666578018052206},0,null,null,null,{"$f":"IF(CQ55<CT$7, HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(CQ55<$CT$5, HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.3642429402288878},{"$f":"IF(CQ55<CT$7, HLOOKUP(CS$3, Assumptions!$C$494:$P$498,2, FALSE), IF(CQ55<$CT$5, HLOOKUP(CS$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(CS$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.355350099885607},2833550.5648957244,4892093.1963469218,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A55,60),0),DA55:OFFSET(DA55,-MIN($A55,60),0))","v":68737877.689261943},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A55,60),0),DB55:OFFSET(DB55,-MIN($A55,60),0))","v":118675173.09942208},null,1992,22.86212761605562,531.74033872340067,8.4530911771997044,0,0,null,null,222149.77218185624,519666.21071417438,5389035.2471955204,12606357.858529223,null,1992,{"$f":"$C55*$DX$4*$DK$4","v":9.8500516341466678E-3},0.22909809097145561,{"$f":"SUMPRODUCT(DT55:OFFSET(DT55,-MIN($A55,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A55,60),0))","v":3.6419788202517317E-3},0,null,null,null,{"$f":"IF(DS55<DV$7, HLOOKUP(DU$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(DS55<$DV$5, HLOOKUP(DU$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(DU$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.7190517483304311},{"$f":"IF(DS55<DV$7, HLOOKUP(DU$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(DS55<$DV$5, HLOOKUP(DU$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(DU$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":3.8071378050658411},148.33087670954566,328.50441467392267,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A55,60),0),EC55:OFFSET(EC55,-MIN($A55,60),0))","v":3598.294587404675},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A55,60),0),ED55:OFFSET(ED55,-MIN($A55,60),0))","v":7969.0465227570985},null,1992,22.852277564421474,531.51124063242924,{"$f":"SUMPRODUCT(EI55:OFFSET(EI55,-MIN($A55,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A55,60),0))","v":8.4494491983794529},0,null,null,null,{"$f":"IF(EH55<EK$7, HLOOKUP(EJ$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(EH55<$EK$5, HLOOKUP(EJ$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(EJ$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.1089761278513171},{"$f":"IF(EH55<EK$7, HLOOKUP(EJ$3, Assumptions!$C$494:$P$498, 3, FALSE), IF(EH55<$EK$5, HLOOKUP(EJ$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(EJ$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.5942764839421453},222001.4413051467,519337.70629950048,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A55,60),0),ER55:OFFSET(ER55,-MIN($A55,60),0))","v":5385436.952608116},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A55,60),0),ES55:OFFSET(ES55,-MIN($A55,60),0))","v":12598388.812006466}]
[43,1993,{"$f":"'Base Case Medium Dry'!$C56","v":290.73863392041227},7393.5858717434139,{"$f":"SUMPRODUCT(C56:OFFSET(C56,-MIN(A56,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A56,60),0))","v":121.86397858026781},0,null,null,null,null,1993,290.73863392041227,7393.5858717434121,121.86397858026781,0,0,0,null,3594904.0632163798,5855201.3526111329,95014580.67676717,154755034.21324563,null,1993,43.060048153537153,1095.0321922188516,18.04874954212109,0,0,0,null,637501.06491957221,660667.36448882683,16849377.702205405,17461671.1600274,null,1993,2.1255511565754448,54.053514625875529,{"$f":"SUMPRODUCT(AL56:OFFSET(AL56,-MIN($A56,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A56,60),0))","v":0.89093120210188748},0,null,null,null,{"$f":"IF(AK56<AN$7, HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(AK56<$AN$5, HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":2.354695173296276},{"$f":"IF(AK56<AN$7, HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AK56<$AN$5, HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.4567378412063072},43844.019429086846,45744.036367661654,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A56,60),0),AU56:OFFSET(AU56,-MIN($A56,60),0))","v":1158812.8773349063},{"$f":"SUMPRODUCT( Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A56,60),0),AV56:OFFSET(AV56,-MIN($A56,60),0))","v":1209030.9942923638},null,1993,40.934496996961705,1040.9786775929761,{"$f":"SUMPRODUCT(BA56:OFFSET(BA56,-MIN($A56,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A56,60),0))","v":17.157818340019201},0,null,null,null,{"$f":"IF(AZ56<BC$7, HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(AZ56<$AN$5, HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.6555490867506806},{"$f":"IF(AZ56<BC$7, HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AZ56<$AN$5, HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":1.7148550026077305},593657.04549048538,614923.32812116516,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A56,60),0),BJ56:OFFSET(BJ56,-MIN($A56,60),0))","v":15690564.824870499},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A56,60),0),BK56:OFFSET(BK56,-MIN($A56,60),0))","v":16252640.165735034},null,1993,226.20230537930192,5752.4043043623042,94.813381097114302,0,0,null,null,2748719.4113824163,4706368.6941184569,72649622.264723748,124390982.37905152,null,1993,3.4728954312529758,88.316954125825589,{"$f":"SUMPRODUCT(CC56:OFFSET(CC56,-MIN($A56,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A56,60),0))","v":1.4556746337384816},0,null,null,null,{"$f":"IF(CB56<=CE$7, HLOOKUP(CD$3, Assumptions!$C$484:$P$488, 3, FALSE), IF(CB56<=$AN$5, HLOOKUP(CD$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(CD$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":2.8574801106142718},{"$f":"IF(CB56<=CE$7, HLOOKUP(CD$3, Assumptions!$C$494:$P$498, 3, FALSE), IF(CB56<=$AN$5, HLOOKUP(CD$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(CD$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":3.6427708589743717},86931.871480385322,110822.42951352611,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A56,60),0),CL56:OFFSET(CL56,-MIN($A56,60),0))","v":2297639.9845189028},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A56,60),0),CM56:OFFSET(CM56,-MIN($A56,60),0))","v":2929075.8486576262},null,1993,222.72940994804895,5664.0873502364784,{"$f":"SUMPRODUCT(CR56:OFFSET(CR56,-MIN($A56,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A56,60),0))","v":93.35770646337582},0,null,null,null,{"$f":"IF(CQ56<CT$7, HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(CQ56<$CT$5, HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.3642429402288878},{"$f":"IF(CQ56<CT$7, HLOOKUP(CS$3, Assumptions!$C$494:$P$498,2, FALSE), IF(CQ56<$CT$5, HLOOKUP(CS$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(CS$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.355350099885607},2661787.539902031,4595546.2646049308,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A56,60),0),DA56:OFFSET(DA56,-MIN($A56,60),0))","v":70351982.280204847},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A56,60),0),DB56:OFFSET(DB56,-MIN($A56,60),0))","v":121461906.5303939},null,1993,21.476280387573187,546.14937516225666,9.0018479410324286,0,0,null,null,208683.58691439143,488165.29400384863,5515580.7098380215,12902380.674166718,null,1993,9.2529651780285417E-3,0.23530616378535055,{"$f":"SUMPRODUCT(DT56:OFFSET(DT56,-MIN($A56,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A56,60),0))","v":3.878408366491492E-3},0,null,null,null,{"$f":"IF(DS56<DV$7, HLOOKUP(DU$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(DS56<$DV$5, HLOOKUP(DU$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(DU$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.7190517483304311},{"$f":"IF(DS56<DV$7, HLOOKUP(DU$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(DS56<$DV$5, HLOOKUP(DU$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(DU$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":3.8071378050658411},139.33941546680774,308.59126659489692,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A56,60),0),EC56:OFFSET(EC56,-MIN($A56,60),0))","v":3682.7898323604581},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A56,60),0),ED56:OFFSET(ED56,-MIN($A56,60),0))","v":8156.1758757459693},null,1993,21.467027422395159,545.91406899847129,{"$f":"SUMPRODUCT(EI56:OFFSET(EI56,-MIN($A56,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A56,60),0))","v":8.9979695326659375},0,null,null,null,{"$f":"IF(EH56<EK$7, HLOOKUP(EJ$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(EH56<$EK$5, HLOOKUP(EJ$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(EJ$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.1089761278513171},{"$f":"IF(EH56<EK$7, HLOOKUP(EJ$3, Assumptions!$C$494:$P$498, 3, FALSE), IF(EH56<$EK$5, HLOOKUP(EJ$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(EJ$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.5942764839421453},208544.24749892461,487856.70273725374,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A56,60),0),ER56:OFFSET(ER56,-MIN($A56,60),0))","v":5511897.9200056614},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A56,60),0),ES56:OFFSET(ES56,-MIN($A56,60),0))","v":12894224.498290973}]
[44,1994,{"$f":"'Base Case Medium Dry'!$C57","v":342.54375819140182},7562.4605270835582,{"$f":"SUMPRODUCT(C57:OFFSET(C57,-MIN(A57,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A57,60),0))","v":129.40359873258262},0,null,null,null,null,1994,342.54375819140188,7562.4605270835573,129.40359873258262,0,0,0,null,4235460.3223759057,6898507.6019853391,97743226.077952236,159199316.44244108,null,1994,50.732682215370964,1120.0434908302677,19.165410243316128,0,0,0,null,751093.88691820367,778388.06248350732,17333261.087812927,17963138.496602882,null,1994,2.5042914716340881,55.288134580349087,{"$f":"SUMPRODUCT(AL57:OFFSET(AL57,-MIN($A57,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A57,60),0))","v":0.94605235376582208},0,null,null,null,{"$f":"IF(AK57<AN$7, HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(AK57<$AN$5, HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":2.354695173296276},{"$f":"IF(AK57<AN$7, HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AK57<$AN$5, HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.4567378412063072},51656.345037266219,53894.915584257578,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A57,60),0),AU57:OFFSET(AU57,-MIN($A57,60),0))","v":1192091.8688965358},{"$f":"SUMPRODUCT( Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A57,60),0),AV57:OFFSET(AV57,-MIN($A57,60),0))","v":1243752.158549133},null,1994,48.228390743736874,1064.7553562499186,{"$f":"SUMPRODUCT(BA57:OFFSET(BA57,-MIN($A57,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A57,60),0))","v":18.219357889550306},0,null,null,null,{"$f":"IF(AZ57<BC$7, HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(AZ57<$AN$5, HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.6555490867506806},{"$f":"IF(AZ57<BC$7, HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AZ57<$AN$5, HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":1.7148550026077305},699437.54188093741,724493.14689924975,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A57,60),0),BJ57:OFFSET(BJ57,-MIN($A57,60),0))","v":16141169.21891639},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A57,60),0),BK57:OFFSET(BK57,-MIN($A57,60),0))","v":16719386.338053748},null,1994,266.50805485106605,5883.793228644492,100.67940391334832,0,0,null,null,3238498.6635327442,5544970.7463336568,74735986.865593284,127963264.43934047,null,1994,4.0917116407473859,90.334174923340086,{"$f":"SUMPRODUCT(CC57:OFFSET(CC57,-MIN($A57,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A57,60),0))","v":1.5457359786216134},0,null,null,null,{"$f":"IF(CB57<=CE$7, HLOOKUP(CD$3, Assumptions!$C$484:$P$488, 3, FALSE), IF(CB57<=$AN$5, HLOOKUP(CD$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(CD$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":2.8574801106142718},{"$f":"IF(CB57<=CE$7, HLOOKUP(CD$3, Assumptions!$C$494:$P$498, 3, FALSE), IF(CB57<=$AN$5, HLOOKUP(CD$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(CD$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":3.6427708589743717},102421.7853746078,130569.27105138934,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A57,60),0),CL57:OFFSET(CL57,-MIN($A57,60),0))","v":2363624.0127878347},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A57,60),0),CM57:OFFSET(CM57,-MIN($A57,60),0))","v":3013193.5628782636},null,1994,262.41634321031864,5793.4590537211516,{"$f":"SUMPRODUCT(CR57:OFFSET(CR57,-MIN($A57,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A57,60),0))","v":99.133667934726716},0,null,null,null,{"$f":"IF(CQ57<CT$7, HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(CQ57<$CT$5, HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.3642429402288878},{"$f":"IF(CQ57<CT$7, HLOOKUP(CS$3, Assumptions!$C$494:$P$498,2, FALSE), IF(CQ57<$CT$5, HLOOKUP(CS$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(CS$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.355350099885607},3136076.8781581363,5414401.4752822677,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A57,60),0),DA57:OFFSET(DA57,-MIN($A57,60),0))","v":72372362.852805451},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A57,60),0),DB57:OFFSET(DB57,-MIN($A57,60),0))","v":124950070.87646221},null,1994,25.303021124964854,558.62380760879739,9.5587845759181658,0,0,null,null,245867.7719249576,575148.79316817492,5673978.1245460222,13272913.506497711,null,1994,1.0901700347686548E-2,0.24068072059688758,{"$f":"SUMPRODUCT(DT57:OFFSET(DT57,-MIN($A57,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A57,60),0))","v":4.1183621758088618E-3},0,null,null,null,{"$f":"IF(DS57<DV$7, HLOOKUP(DU$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(DS57<$DV$5, HLOOKUP(DU$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(DU$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.7190517483304311},{"$f":"IF(DS57<DV$7, HLOOKUP(DU$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(DS57<$DV$5, HLOOKUP(DU$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(DU$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":3.8071378050658411},164.16754249199363,363.5774536706295,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A57,60),0),EC57:OFFSET(EC57,-MIN($A57,60),0))","v":3788.5528370280003},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A57,60),0),ED57:OFFSET(ED57,-MIN($A57,60),0))","v":8390.4063658043488},null,1994,25.292119424617166,558.38312688820054,{"$f":"SUMPRODUCT(EI57:OFFSET(EI57,-MIN($A57,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A57,60),0))","v":9.5546662137423564},0,null,null,null,{"$f":"IF(EH57<EK$7, HLOOKUP(EJ$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(EH57<$EK$5, HLOOKUP(EJ$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(EJ$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.1089761278513171},{"$f":"IF(EH57<EK$7, HLOOKUP(EJ$3, Assumptions!$C$494:$P$498, 3, FALSE), IF(EH57<$EK$5, HLOOKUP(EJ$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(EJ$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.5942764839421453},245703.60438246562,574785.21571450424,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A57,60),0),ER57:OFFSET(ER57,-MIN($A57,60),0))","v":5670189.571708994},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A57,60),0),ES57:OFFSET(ES57,-MIN($A57,60),0))","v":13264523.100131907}]
[45,1995,{"$f":"'Base Case Medium Dry'!$C58","v":368.89234556961969},7775.6006865423778,{"$f":"SUMPRODUCT(C58:OFFSET(C58,-MIN(A58,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A58,60),0))","v":137.39439524776898},0,null,null,null,null,1995,368.89234556961964,7775.6006865423751,137.39439524776901,0,0,0,null,4561253.432664427,7429143.2535876846,100704439.23868664,164022393.4979631,null,1995,54.63505812594336,1151.6107628023224,20.348892734408913,0,0,0,null,808868.29510827037,838261.9483391312,17858386.796378568,18507346.870509144,null,1995,2.6969224598887522,56.846373698217356,{"$f":"SUMPRODUCT(AL58:OFFSET(AL58,-MIN($A58,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A58,60),0))","v":1.004471995303599},0,null,null,null,{"$f":"IF(AK58<AN$7, HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(AK58<$AN$5, HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":2.354695173296276},{"$f":"IF(AK58<AN$7, HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AK58<$AN$5, HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.4567378412063072},55629.769419716235,58040.531607189179,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A58,60),0),AU58:OFFSET(AU58,-MIN($A58,60),0))","v":1228207.293695034},{"$f":"SUMPRODUCT( Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A58,60),0),AV58:OFFSET(AV58,-MIN($A58,60),0))","v":1281432.6752291352},null,1995,51.938135666054606,1094.764389104105,{"$f":"SUMPRODUCT(BA58:OFFSET(BA58,-MIN($A58,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A58,60),0))","v":19.344420739105313},0,null,null,null,{"$f":"IF(AZ58<BC$7, HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(AZ58<$AN$5, HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.6555490867506806},{"$f":"IF(AZ58<BC$7, HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AZ58<$AN$5, HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":1.7148550026077305},753238.52568855416,780221.41673194198,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A58,60),0),BJ58:OFFSET(BJ58,-MIN($A58,60),0))","v":16630179.502683535},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A58,60),0),BK58:OFFSET(BK58,-MIN($A58,60),0))","v":17225914.195280008},null,1995,287.0079489589553,6049.6218795822097,106.8964538085709,0,0,null,null,3487605.1294069658,5971491.862908191,77000176.383037388,131840019.05398872,null,1995,4.4064475514582808,92.88015058546587,{"$f":"SUMPRODUCT(CC58:OFFSET(CC58,-MIN($A58,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A58,60),0))","v":1.6411866599963487},0,null,null,null,{"$f":"IF(CB58<=CE$7, HLOOKUP(CD$3, Assumptions!$C$484:$P$488, 3, FALSE), IF(CB58<=$AN$5, HLOOKUP(CD$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(CD$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":2.8574801106142718},{"$f":"IF(CB58<=CE$7, HLOOKUP(CD$3, Assumptions!$C$494:$P$498, 3, FALSE), IF(CB58<=$AN$5, HLOOKUP(CD$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(CD$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":3.6427708589743717},110300.10543399127,140612.70569276848,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A58,60),0),CL58:OFFSET(CL58,-MIN($A58,60),0))","v":2435231.9882409177},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A58,60),0),CM58:OFFSET(CM58,-MIN($A58,60),0))","v":3104480.7936385735},null,1995,282.60150140749704,5956.7417289967434,{"$f":"SUMPRODUCT(CR58:OFFSET(CR58,-MIN($A58,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A58,60),0))","v":105.25526714857455},0,null,null,null,{"$f":"IF(CQ58<CT$7, HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(CQ58<$CT$5, HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.3642429402288878},{"$f":"IF(CQ58<CT$7, HLOOKUP(CS$3, Assumptions!$C$494:$P$498,2, FALSE), IF(CQ58<$CT$5, HLOOKUP(CS$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(CS$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.355350099885607},3377305.0239729746,5830879.157215423,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A58,60),0),DA58:OFFSET(DA58,-MIN($A58,60),0))","v":74564944.394796476},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A58,60),0),DB58:OFFSET(DB58,-MIN($A58,60),0))","v":128735538.26035015},null,1995,27.249338484720976,574.368044157844,10.149048704789195,0,0,null,null,264780.0081491911,619389.44234036165,5845876.0592706753,13675027.573465221,null,1995,1.1740263005195737E-2,0.24746405876876529,{"$f":"SUMPRODUCT(DT58:OFFSET(DT58,-MIN($A58,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A58,60),0))","v":4.3726749958930746E-3},0,null,null,null,{"$f":"IF(DS58<DV$7, HLOOKUP(DU$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(DS58<$DV$5, HLOOKUP(DU$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(DU$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.7190517483304311},{"$f":"IF(DS58<DV$7, HLOOKUP(DU$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(DS58<$DV$5, HLOOKUP(DU$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(DU$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":3.8071378050658411},176.79536808968152,391.54396036563014,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A58,60),0),EC58:OFFSET(EC58,-MIN($A58,60),0))","v":3903.3302284781025},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A58,60),0),ED58:OFFSET(ED58,-MIN($A58,60),0))","v":8644.6007765199793},null,1995,27.237598221715782,574.12058009907526,{"$f":"SUMPRODUCT(EI58:OFFSET(EI58,-MIN($A58,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A58,60),0))","v":10.144676029793301},0,null,null,null,{"$f":"IF(EH58<EK$7, HLOOKUP(EJ$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(EH58<$EK$5, HLOOKUP(EJ$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(EJ$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.1089761278513171},{"$f":"IF(EH58<EK$7, HLOOKUP(EJ$3, Assumptions!$C$494:$P$498, 3, FALSE), IF(EH58<$EK$5, HLOOKUP(EJ$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(EJ$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.5942764839421453},264603.21278110141,618997.89837999607,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A58,60),0),ER58:OFFSET(ER58,-MIN($A58,60),0))","v":5841972.7290421976},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A58,60),0),ES58:OFFSET(ES58,-MIN($A58,60),0))","v":13666382.972688701}]
[46,1996,{"$f":"'Base Case Medium Dry'!$C59","v":345.10570212598049},8007.098636864228,{"$f":"SUMPRODUCT(C59:OFFSET(C59,-MIN(A59,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A59,60),0))","v":145.72024163888156},0,null,null,null,null,1996,345.10570212598049,8007.0986368642261,145.7202416388815,0,0,0,null,4267138.0617116094,6950102.7319093691,103272733.00482185,168205502.94092366,null,1996,51.112120708639182,1185.8969281938569,21.58199802105753,0,0,0,null,756711.44783377578,784209.76125261397,18313834.280413132,18979344.966666274,null,1996,2.5230215001129168,58.538824162802513,{"$f":"SUMPRODUCT(AL59:OFFSET(AL59,-MIN($A59,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A59,60),0))","v":1.0653411415449039},0,null,null,null,{"$f":"IF(AK59<AN$7, HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(AK59<$AN$5, HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":2.354695173296276},{"$f":"IF(AK59<AN$7, HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AK59<$AN$5, HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.4567378412063072},52042.691764322262,54298.00496709947,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A59,60),0),AU59:OFFSET(AU59,-MIN($A59,60),0))","v":1259530.6113140553},{"$f":"SUMPRODUCT( Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A59,60),0),AV59:OFFSET(AV59,-MIN($A59,60),0))","v":1314113.4147912962},null,1996,48.589099208526264,1127.3581040310544,{"$f":"SUMPRODUCT(BA59:OFFSET(BA59,-MIN($A59,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A59,60),0))","v":20.516656879512624},0,null,null,null,{"$f":"IF(AZ59<BC$7, HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(AZ59<$AN$5, HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.6555490867506806},{"$f":"IF(AZ59<BC$7, HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AZ59<$AN$5, HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":1.7148550026077305},704668.75606945355,729911.75628551445,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A59,60),0),BJ59:OFFSET(BJ59,-MIN($A59,60),0))","v":17054303.669099078},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A59,60),0),BK59:OFFSET(BK59,-MIN($A59,60),0))","v":17665231.551874977},null,1996,268.50131462683026,6229.7333747325938,113.3741813211076,0,0,null,null,3262719.9544182806,5586442.5403198944,78963933.636351153,135202372.3089526,null,1996,4.122314258863697,95.645411476927805,{"$f":"SUMPRODUCT(CC59:OFFSET(CC59,-MIN($A59,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A59,60),0))","v":1.7406395380095407},0,null,null,null,{"$f":"IF(CB59<=CE$7, HLOOKUP(CD$3, Assumptions!$C$484:$P$488, 3, FALSE), IF(CB59<=$AN$5, HLOOKUP(CD$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(CD$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":2.8574801106142718},{"$f":"IF(CB59<=CE$7, HLOOKUP(CD$3, Assumptions!$C$494:$P$498, 3, FALSE), IF(CB59<=$AN$5, HLOOKUP(CD$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(CD$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":3.6427708589743717},103187.81559858452,131545.82118261533,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A59,60),0),CL59:OFFSET(CL59,-MIN($A59,60),0))","v":2497338.3976680944},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A59,60),0),CM59:OFFSET(CM59,-MIN($A59,60),0))","v":3183655.2444340405},null,1996,264.37900036796657,6134.0879632556662,{"$f":"SUMPRODUCT(CR59:OFFSET(CR59,-MIN($A59,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A59,60),0))","v":111.63354178309805},0,null,null,null,{"$f":"IF(CQ59<CT$7, HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(CQ59<$CT$5, HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.3642429402288878},{"$f":"IF(CQ59<CT$7, HLOOKUP(CS$3, Assumptions!$C$494:$P$498,2, FALSE), IF(CQ59<$CT$5, HLOOKUP(CS$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(CS$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.355350099885607},3159532.1388196959,5454896.7191372793,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A59,60),0),DA59:OFFSET(DA59,-MIN($A59,60),0))","v":76466595.23868306},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A59,60),0),DB59:OFFSET(DB59,-MIN($A59,60),0))","v":132018717.06451856},null,1996,25.492266790511032,591.4683339377757,10.764062296716382,0,0,null,null,247706.6594595527,579450.43033686059,5994965.0880575636,14023785.665304791,null,1996,1.0983236047621105E-2,0.25483164677806797,{"$f":"SUMPRODUCT(DT59:OFFSET(DT59,-MIN($A59,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A59,60),0))","v":4.6376510181566554E-3},0,null,null,null,{"$f":"IF(DS59<DV$7, HLOOKUP(DU$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(DS59<$DV$5, HLOOKUP(DU$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(DU$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.7190517483304311},{"$f":"IF(DS59<DV$7, HLOOKUP(DU$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(DS59<$DV$5, HLOOKUP(DU$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(DU$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":3.8071378050658411},165.39537989870254,366.29671224681567,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A59,60),0),EC59:OFFSET(EC59,-MIN($A59,60),0))","v":4002.8779621108451},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A59,60),0),ED59:OFFSET(ED59,-MIN($A59,60),0))","v":8865.0664725002898},null,1996,25.48128355446341,591.21350229099767,{"$f":"SUMPRODUCT(EI59:OFFSET(EI59,-MIN($A59,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A59,60),0))","v":10.759424645698225},0,null,null,null,{"$f":"IF(EH59<EK$7, HLOOKUP(EJ$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(EH59<$EK$5, HLOOKUP(EJ$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(EJ$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.1089761278513171},{"$f":"IF(EH59<EK$7, HLOOKUP(EJ$3, Assumptions!$C$494:$P$498, 3, FALSE), IF(EH59<$EK$5, HLOOKUP(EJ$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(EJ$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.5942764839421453},247541.26407965401,579084.13362461375,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A59,60),0),ER59:OFFSET(ER59,-MIN($A59,60),0))","v":5990962.2100954531},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A59,60),0),ES59:OFFSET(ES59,-MIN($A59,60),0))","v":14014920.598832291}]
[{"$f":"A59+1","v":47},1997,{"$f":"'Base Case Medium Dry'!$C60","v":322.52076493629369},{"$f":"D59 - E59 + C59","v":8206.4840973513274},{"$f":"SUMPRODUCT(C60:OFFSET(C60,-MIN(A60,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A60,60),0))","v":153.9559329600076},0,null,null,null,null,1997,322.52076493629369,8206.4840973513255,153.95593296000757,0,0,0,null,3987881.4614590355,6495263.4386288915,105458823.34655,171766098.41182601,null,1997,47.767162834211156,1215.4270508814386,22.801750828186819,0,0,0,null,707189.57550665888,732888.30208134791,18701503.852773063,19381102.153841887,null,1997,2.357906053577993,{"$f":"AM59 - AN59 + AL59","v":59.996504521370525},{"$f":"SUMPRODUCT(AL60:OFFSET(AL60,-MIN($A60,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A60,60),0))","v":1.1255511761618024},0,null,null,null,{"$f":"IF(AK60<AN$7, HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(AK60<$AN$5, HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":2.354695173296276},{"$f":"IF(AK60<AN$7, HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AK60<$AN$5, HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.4567378412063072},48636.834030188453,50744.551563830064,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A60,60),0),AU60:OFFSET(AU60,-MIN($A60,60),0))","v":1286192.5154235943},{"$f":"SUMPRODUCT( Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A60,60),0),AV60:OFFSET(AV60,-MIN($A60,60),0))","v":1341930.7346241751},null,1997,45.409256780633164,{"$f":"BB59 - BC59 + BA59","v":1155.4305463600681},{"$f":"SUMPRODUCT(BA60:OFFSET(BA60,-MIN($A60,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A60,60),0))","v":21.676199652025016},0,null,null,null,{"$f":"IF(AZ60<BC$7, HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(AZ60<$AN$5, HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.6555490867506806},{"$f":"IF(AZ60<BC$7, HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AZ60<$AN$5, HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":1.7148550026077305},658552.74147647037,682143.75051751779,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A60,60),0),BJ60:OFFSET(BJ60,-MIN($A60,60),0))","v":17415311.337349467},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A60,60),0),BK60:OFFSET(BK60,-MIN($A60,60),0))","v":18039171.419217713},null,1997,250.92963937244227,6384.8605080383168,119.78176581756978,0,0,null,null,3049196.0259983009,5220845.9908868717,80635452.222571105,138064353.31481534,null,1997,3.8525354402610419,{"$f":"CD59 - CE59 + CC59","v":98.027086197781955},{"$f":"SUMPRODUCT(CC60:OFFSET(CC60,-MIN($A60,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A60,60),0))","v":1.8390155067505165},0,null,null,null,{"$f":"IF(CB60<=CE$7, HLOOKUP(CD$3, Assumptions!$C$484:$P$488, 3, FALSE), IF(CB60<=$AN$5, HLOOKUP(CD$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(CD$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":2.8574801106142718},{"$f":"IF(CB60<=CE$7, HLOOKUP(CD$3, Assumptions!$C$494:$P$498, 3, FALSE), IF(CB60<=$AN$5, HLOOKUP(CD$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(CD$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":3.6427708589743717},96434.840148806921,122936.99759415258,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A60,60),0),CL60:OFFSET(CL60,-MIN($A60,60),0))","v":2550202.3743667095},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A60,60),0),CM60:OFFSET(CM60,-MIN($A60,60),0))","v":3251047.2633992452},null,1997,247.07710393218122,{"$f":"CS59 - CT59 + CR59","v":6286.8334218405353},{"$f":"SUMPRODUCT(CR60:OFFSET(CR60,-MIN($A60,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A60,60),0))","v":117.94275031081926},0,null,null,null,{"$f":"IF(CQ60<CT$7, HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(CQ60<$CT$5, HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.3642429402288878},{"$f":"IF(CQ60<CT$7, HLOOKUP(CS$3, Assumptions!$C$494:$P$498,2, FALSE), IF(CQ60<$CT$5, HLOOKUP(CS$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(CS$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.355350099885607},2952761.1858494938,5097908.9932927191,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A60,60),0),DA60:OFFSET(DA60,-MIN($A60,60),0))","v":78085249.848204389},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A60,60),0),DB60:OFFSET(DB60,-MIN($A60,60),0))","v":134813306.0514161},null,1997,23.823962729640261,606.19653843157039,11.372416314250996,0,0,null,null,231495.85995407571,541529.1456606728,6121867.2712058304,14320642.943168802,null,1997,1.0264454251936738E-2,{"$f":"DU59 - DV59 + DT59","v":0.26117723180753238},{"$f":"SUMPRODUCT(DT60:OFFSET(DT60,-MIN($A60,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A60,60),0))","v":4.8997577907716507E-3},0,null,null,null,{"$f":"IF(DS60<DV$7, HLOOKUP(DU$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(DS60<$DV$5, HLOOKUP(DU$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(DU$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.7190517483304311},{"$f":"IF(DS60<DV$7, HLOOKUP(DU$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(DS60<$DV$5, HLOOKUP(DU$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(DU$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":3.8071378050658411},154.5713215204583,342.32496043883447,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A60,60),0),EC60:OFFSET(EC60,-MIN($A60,60),0))","v":4087.6113917149437},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A60,60),0),ED60:OFFSET(ED60,-MIN($A60,60),0))","v":9052.7233266420899},null,1997,23.813698275388326,{"$f":"EJ59 - EK59 + EI59","v":605.93536119976284},{"$f":"SUMPRODUCT(EI60:OFFSET(EI60,-MIN($A60,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A60,60),0))","v":11.367516556460224},0,null,null,null,{"$f":"IF(EH60<EK$7, HLOOKUP(EJ$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(EH60<$EK$5, HLOOKUP(EJ$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(EJ$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.1089761278513171},{"$f":"IF(EH60<EK$7, HLOOKUP(EJ$3, Assumptions!$C$494:$P$498, 3, FALSE), IF(EH60<$EK$5, HLOOKUP(EJ$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(EJ$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.5942764839421453},231341.28863255525,541186.82070023392,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A60,60),0),ER60:OFFSET(ER60,-MIN($A60,60),0))","v":6117779.6598141156},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A60,60),0),ES60:OFFSET(ES60,-MIN($A60,60),0))","v":14311590.21984216}]
[48,1998,{"$f":"'Base Case Medium Dry'!$C61","v":319.55893830457148},8375.0489293276132,{"$f":"SUMPRODUCT(C61:OFFSET(C61,-MIN(A61,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A61,60),0))","v":161.88059837903552},0,null,null,null,null,1998,319.55893830457148,8375.0489293276114,161.88059837903552,0,0,0,null,3951259.2814296852,6435615.0490550231,107506459.42699257,175101186.45229402,null,1998,47.328499435182813,1240.3924628874629,23.975438927159672,0,0,0,null,700695.19391598622,726157.91964655824,19064620.686739963,19757414.374949634,null,1998,2.3362525363355737,{"$f":"AM60 - AN60 + AL60","v":61.228859398786717},{"$f":"SUMPRODUCT(AL61:OFFSET(AL61,-MIN($A61,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A61,60),0))","v":1.183487342125557},0,null,null,null,{"$f":"IF(AK61<AN$7, HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(AK61<$AN$5, HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":2.354695173296276},{"$f":"IF(AK61<AN$7, HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AK61<$AN$5, HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.4567378412063072},48190.184121176484,50278.545710637198,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A61,60),0),AU61:OFFSET(AU61,-MIN($A61,60),0))","v":1311165.8094297484},{"$f":"SUMPRODUCT( Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A61,60),0),AV61:OFFSET(AV61,-MIN($A61,60),0))","v":1367986.2670345996},null,1998,44.992246898847242,{"$f":"BB60 - BC60 + BA60","v":1179.1636034886762},{"$f":"SUMPRODUCT(BA61:OFFSET(BA61,-MIN($A61,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A61,60),0))","v":22.791951585034116},0,null,null,null,{"$f":"IF(AZ61<BC$7, HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(AZ61<$AN$5, HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.6555490867506806},{"$f":"IF(AZ61<BC$7, HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AZ61<$AN$5, HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":1.7148550026077305},652505.00979480974,675879.373935921,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A61,60),0),BJ61:OFFSET(BJ61,-MIN($A61,60),0))","v":17753454.877310213},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A61,60),0),BK61:OFFSET(BK61,-MIN($A61,60),0))","v":18389428.107915033},null,1998,248.62526033896032,6516.0083815931894,125.94736398033221,0,0,null,null,3021194.1390595571,5172901.044771594,82201106.532890514,140745073.0715813,null,1998,3.8171561924508342,{"$f":"CD60 - CE60 + CC60","v":100.04060613129248},{"$f":"SUMPRODUCT(CC61:OFFSET(CC61,-MIN($A61,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A61,60),0))","v":1.933676247075397},0,null,null,null,{"$f":"IF(CB61<=CE$7, HLOOKUP(CD$3, Assumptions!$C$484:$P$488, 3, FALSE), IF(CB61<=$AN$5, HLOOKUP(CD$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(CD$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":2.8574801106142718},{"$f":"IF(CB61<=CE$7, HLOOKUP(CD$3, Assumptions!$C$494:$P$498, 3, FALSE), IF(CB61<=$AN$5, HLOOKUP(CD$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(CD$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":3.6427708589743717},95549.243595558524,121808.02199603796,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A61,60),0),CL61:OFFSET(CL61,-MIN($A61,60),0))","v":2599718.2539154873},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A61,60),0),CM61:OFFSET(CM61,-MIN($A61,60),0))","v":3314171.0634238748},null,1998,244.80810414650949,{"$f":"CS60 - CT60 + CR60","v":6415.967775461897},{"$f":"SUMPRODUCT(CR61:OFFSET(CR61,-MIN($A61,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A61,60),0))","v":124.01368773325682},0,null,null,null,{"$f":"IF(CQ61<CT$7, HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(CQ61<$CT$5, HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.3642429402288878},{"$f":"IF(CQ61<CT$7, HLOOKUP(CS$3, Assumptions!$C$494:$P$498,2, FALSE), IF(CQ61<$CT$5, HLOOKUP(CS$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(CS$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.355350099885607},2925644.8954639984,5051093.022775556,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A61,60),0),DA61:OFFSET(DA61,-MIN($A61,60),0))","v":79601388.278975025},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A61,60),0),DB61:OFFSET(DB61,-MIN($A61,60),0))","v":137430902.00815743},null,1998,23.605178530428333,618.64808484695959,11.957795471543649,0,0,null,null,229369.94845414223,536556.08463687054,6240732.2073620865,14598699.005763084,null,1998,1.0170191998870688E-2,{"$f":"DU60 - DV60 + DT60","v":0.26654192826869744},{"$f":"SUMPRODUCT(DT61:OFFSET(DT61,-MIN($A61,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A61,60),0))","v":5.1519659413742491E-3},0,null,null,null,{"$f":"IF(DS61<DV$7, HLOOKUP(DU$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(DS61<$DV$5, HLOOKUP(DU$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(DU$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.7190517483304311},{"$f":"IF(DS61<DV$7, HLOOKUP(DU$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(DS61<$DV$5, HLOOKUP(DU$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(DU$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":3.8071378050658411},153.15183630786981,339.18126460662563,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A61,60),0),EC61:OFFSET(EC61,-MIN($A61,60),0))","v":4166.9782981804083},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A61,60),0),ED61:OFFSET(ED61,-MIN($A61,60),0))","v":9228.4950859095225},null,1998,23.595008338429462,{"$f":"EJ60 - EK60 + EI60","v":618.38154291869091},{"$f":"SUMPRODUCT(EI61:OFFSET(EI61,-MIN($A61,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A61,60),0))","v":11.952643505602275},0,null,null,null,{"$f":"IF(EH61<EK$7, HLOOKUP(EJ$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(EH61<$EK$5, HLOOKUP(EJ$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(EJ$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.1089761278513171},{"$f":"IF(EH61<EK$7, HLOOKUP(EJ$3, Assumptions!$C$494:$P$498, 3, FALSE), IF(EH61<$EK$5, HLOOKUP(EJ$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(EJ$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.5942764839421453},229216.79661783436,536216.90337226389,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A61,60),0),ER61:OFFSET(ER61,-MIN($A61,60),0))","v":6236565.2290639058},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A61,60),0),ES61:OFFSET(ES61,-MIN($A61,60),0))","v":14589470.510677174}]
[49,1999,{"$f":"'Base Case Medium Dry'!$C62","v":307.85029209768442},8532.7272692531496,{"$f":"SUMPRODUCT(C62:OFFSET(C62,-MIN(A62,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A62,60),0))","v":169.76414501384275},0,null,null,null,null,1999,307.85029209768442,8532.7272692531478,169.76414501384261,0,0,0,null,3806485.0584228332,6199813.9785767961,109311334.95378365,178040878.14918634,null,1999,45.59438222247244,1263.7455233954861,25.143037099917063,0,0,0,null,675021.70730360737,699551.47822895925,19384687.662142675,20089112.338663463,null,1999,2.2506521943672815,62.381624592996729,{"$f":"SUMPRODUCT(AL62:OFFSET(AL62,-MIN($A62,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A62,60),0))","v":1.2411228941730288},0,null,null,null,{"$f":"IF(AK62<AN$7, HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(AK62<$AN$5, HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":2.354695173296276},{"$f":"IF(AK62<AN$7, HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AK62<$AN$5, HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.4567378412063072},46424.494763484909,48436.338740473948,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A62,60),0),AU62:OFFSET(AU62,-MIN($A62,60),0))","v":1333178.3572675099},{"$f":"SUMPRODUCT( Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A62,60),0),AV62:OFFSET(AV62,-MIN($A62,60),0))","v":1390952.7468862936},null,1999,43.343730028105156,1201.3638988024893,{"$f":"SUMPRODUCT(BA62:OFFSET(BA62,-MIN($A62,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A62,60),0))","v":23.901914205744035},0,null,null,null,{"$f":"IF(AZ62<BC$7, HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(AZ62<$AN$5, HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.6555490867506806},{"$f":"IF(AZ62<BC$7, HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AZ62<$AN$5, HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":1.7148550026077305},628597.21254012245,651115.13948848529,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A62,60),0),BJ62:OFFSET(BJ62,-MIN($A62,60),0))","v":18051509.304875165},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A62,60),0),BK62:OFFSET(BK62,-MIN($A62,60),0))","v":18698159.591777168},null,1999,239.51562558160128,6638.6862779518169,132.08097064729742,0,0,null,null,2910497.5223908219,4983365.8419141471,83581142.358152837,143107976.09394178,null,1999,3.6772955094389346,101.92408607666792,{"$f":"SUMPRODUCT(CC62:OFFSET(CC62,-MIN($A62,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A62,60),0))","v":2.0278458203478165},0,null,null,null,{"$f":"IF(CB62<=CE$7, HLOOKUP(CD$3, Assumptions!$C$484:$P$488, 3, FALSE), IF(CB62<=$AN$5, HLOOKUP(CD$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(CD$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":2.8574801106142718},{"$f":"IF(CB62<=CE$7, HLOOKUP(CD$3, Assumptions!$C$494:$P$498, 3, FALSE), IF(CB62<=$AN$5, HLOOKUP(CD$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(CD$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":3.6427708589743717},92048.317304678887,117344.97351340407,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A62,60),0),CL62:OFFSET(CL62,-MIN($A62,60),0))","v":2643363.7044126312},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A62,60),0),CM62:OFFSET(CM62,-MIN($A62,60),0))","v":3369811.1270614918},null,1999,235.83833007216236,6536.7621918751493,{"$f":"SUMPRODUCT(CR62:OFFSET(CR62,-MIN($A62,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A62,60),0))","v":130.05312482694961},0,null,null,null,{"$f":"IF(CQ62<CT$7, HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(CQ62<$CT$5, HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.3642429402288878},{"$f":"IF(CQ62<CT$7, HLOOKUP(CS$3, Assumptions!$C$494:$P$498,2, FALSE), IF(CQ62<$CT$5, HLOOKUP(CS$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(CS$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.355350099885607},2818449.2050861432,4866020.8684007432,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A62,60),0),DA62:OFFSET(DA62,-MIN($A62,60),0))","v":80937778.653740212},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A62,60),0),DB62:OFFSET(DB62,-MIN($A62,60),0))","v":139738164.96688029},null,1999,22.740284293610678,630.29546790584425,12.540137266628145,0,0,null,null,220965.82872840381,516896.65843368927,6345504.9334881268,14843789.716581114,null,1999,9.7975559505640193E-3,0.2715601543261939,{"$f":"SUMPRODUCT(DT62:OFFSET(DT62,-MIN($A62,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A62,60),0))","v":5.4028654572301407E-3},0,null,null,null,{"$f":"IF(DS62<DV$7, HLOOKUP(DU$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(DS62<$DV$5, HLOOKUP(DU$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(DU$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.7190517483304311},{"$f":"IF(DS62<DV$7, HLOOKUP(DU$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(DS62<$DV$5, HLOOKUP(DU$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(DU$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":3.8071378050658411},147.54034981095691,326.75365595216698,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A62,60),0),EC62:OFFSET(EC62,-MIN($A62,60),0))","v":4236.9357425157659},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A62,60),0),ED62:OFFSET(ED62,-MIN($A62,60),0))","v":9383.4279617427273},null,1999,22.730486737660115,630.0239077515181,{"$f":"SUMPRODUCT(EI62:OFFSET(EI62,-MIN($A62,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A62,60),0))","v":12.534734401170915},0,null,null,null,{"$f":"IF(EH62<EK$7, HLOOKUP(EJ$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(EH62<$EK$5, HLOOKUP(EJ$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(EJ$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.1089761278513171},{"$f":"IF(EH62<EK$7, HLOOKUP(EJ$3, Assumptions!$C$494:$P$498, 3, FALSE), IF(EH62<$EK$5, HLOOKUP(EJ$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(EJ$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.5942764839421453},220818.28837859284,516569.9047777371,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A62,60),0),ER62:OFFSET(ER62,-MIN($A62,60),0))","v":6341267.9977456108},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A62,60),0),ES62:OFFSET(ES62,-MIN($A62,60),0))","v":14834406.288619371}]
[{"$f":"A62+1","v":50},2000,{"$f":"'Base Case Medium Dry'!$C63","v":331.67005628029892},8670.8134163369905,{"$f":"SUMPRODUCT(C63:OFFSET(C63,-MIN(A63,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A63,60),0))","v":177.69828933069783},0,null,null,null,null,2000,331.67005628029887,8670.8134163369887,177.69828933069789,0,0,0,null,4101009.9582969151,6679521.5206405101,111313257.47237764,181301510.2085039,null,2000,49.122225009922737,1284.1968685180414,26.318129077663698,0,0,0,null,727251.17824728193,753678.92807307304,19739697.89747794,20457023.373565182,null,2000,2.4247952954233667,63.391153893190982,{"$f":"SUMPRODUCT(AL63:OFFSET(AL63,-MIN($A63,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A63,60),0))","v":1.2991283590874179},0,null,null,null,{"$f":"IF(AK63<AN$7, HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(AK63<$AN$5, HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":2.354695173296276},{"$f":"IF(AK63<AN$7, HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AK63<$AN$5, HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.4567378412063072},50016.567098476691,52184.076508743565,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A63,60),0),AU63:OFFSET(AU63,-MIN($A63,60),0))","v":1357594.1214318061},{"$f":"SUMPRODUCT( Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A63,60),0),AV63:OFFSET(AV63,-MIN($A63,60),0))","v":1416426.5884368445},null,2000,46.697429714499371,1220.8057146248505,{"$f":"SUMPRODUCT(BA63:OFFSET(BA63,-MIN($A63,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A63,60),0))","v":25.019000718576279},0,null,null,null,{"$f":"IF(AZ63<BC$7, HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(AZ63<$AN$5, HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.6555490867506806},{"$f":"IF(AZ63<BC$7, HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AZ63<$AN$5, HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":1.7148550026077305},677234.61114880524,701494.85156432947,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A63,60),0),BJ63:OFFSET(BJ63,-MIN($A63,60),0))","v":18382103.776046135},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A63,60),0),BK63:OFFSET(BK63,-MIN($A63,60),0))","v":19040596.785128336},null,2000,258.04802871992541,6746.1209328861205,138.25394364192201,0,0,null,null,3135695.8295453745,5368951.3106861757,85111843.369967774,145728848.6690869,null,2000,3.961824431817961,103.57353576575903,{"$f":"SUMPRODUCT(CC63:OFFSET(CC63,-MIN($A63,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A63,60),0))","v":2.1226197868391452},0,null,null,null,{"$f":"IF(CB63<=CE$7, HLOOKUP(CD$3, Assumptions!$C$484:$P$488, 3, FALSE), IF(CB63<=$AN$5, HLOOKUP(CD$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(CD$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":2.8574801106142718},{"$f":"IF(CB63<=CE$7, HLOOKUP(CD$3, Assumptions!$C$494:$P$498, 3, FALSE), IF(CB63<=$AN$5, HLOOKUP(CD$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(CD$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":3.6427708589743717},99170.510357229883,126424.48283612869,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A63,60),0),CL63:OFFSET(CL63,-MIN($A63,60),0))","v":2691774.1398623041},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A63,60),0),CM63:OFFSET(CM63,-MIN($A63,60),0))","v":3431525.6855885219},null,2000,254.08620428810747,6642.5473971203619,{"$f":"SUMPRODUCT(CR63:OFFSET(CR63,-MIN($A63,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A63,60),0))","v":136.13132385508285},0,null,null,null,{"$f":"IF(CQ63<CT$7, HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(CQ63<$CT$5, HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.3642429402288878},{"$f":"IF(CQ63<CT$7, HLOOKUP(CS$3, Assumptions!$C$494:$P$498,2, FALSE), IF(CQ63<$CT$5, HLOOKUP(CS$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(CS$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.355350099885607},3036525.3191881445,5242526.8278500466,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A63,60),0),DA63:OFFSET(DA63,-MIN($A63,60),0))","v":82420069.230105475},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A63,60),0),DB63:OFFSET(DB63,-MIN($A63,60),0))","v":142297322.98349839},null,2000,24.499802550450735,640.49561493282692,13.126216611112158,0,0,null,null,238062.95050425854,556891.28188126127,6461716.2049319362,15115638.16585183,null,2000,1.055563699936924E-2,0.27595484481952781,{"$f":"SUMPRODUCT(DT63:OFFSET(DT63,-MIN($A63,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A63,60),0))","v":5.6553752805424753E-3},0,null,null,null,{"$f":"IF(DS63<DV$7, HLOOKUP(DU$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(DS63<$DV$5, HLOOKUP(DU$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(DU$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.7190517483304311},{"$f":"IF(DS63<DV$7, HLOOKUP(DU$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(DS63<$DV$5, HLOOKUP(DU$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(DU$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":3.8071378050658411},158.95621144932198,352.03605856920939,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A63,60),0),EC63:OFFSET(EC63,-MIN($A63,60),0))","v":4314.5307794473365},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A63,60),0),ED63:OFFSET(ED63,-MIN($A63,60),0))","v":9555.2756090718831},null,2000,24.489246913451364,640.21966008800734,{"$f":"SUMPRODUCT(EI63:OFFSET(EI63,-MIN($A63,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A63,60),0))","v":13.120561235831616},0,null,null,null,{"$f":"IF(EH63<EK$7, HLOOKUP(EJ$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(EH63<$EK$5, HLOOKUP(EJ$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(EJ$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.1089761278513171},{"$f":"IF(EH63<EK$7, HLOOKUP(EJ$3, Assumptions!$C$494:$P$498, 3, FALSE), IF(EH63<$EK$5, HLOOKUP(EJ$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(EJ$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.5942764839421453},237903.99429280922,556539.24582269206,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A63,60),0),ER63:OFFSET(ER63,-MIN($A63,60),0))","v":6457401.6741524888},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A63,60),0),ES63:OFFSET(ES63,-MIN($A63,60),0))","v":15106082.890242757}]
[51,2001,{"$f":"'Base Case Medium Dry'!$C64","v":304.62564601429671},8824.7851832865927,{"$f":"SUMPRODUCT(C64:OFFSET(C64,-MIN(A64,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A64,60),0))","v":185.75653501248553},0,null,null,null,null,2001,304.62564601429671,8824.785183286589,185.75653501248561,0,0,0,null,3766613.1874186564,6134872.6535985945,112882679.68545747,183857707.23163712,null,2001,45.116793765250755,1307.0009644503004,27.511601174618662,0,0,0,null,667951.04289128468,692223.87129694014,20018010.841176268,20745449.996098749,null,2001,2.2270772393650247,64.516820829526935,{"$f":"SUMPRODUCT(AL64:OFFSET(AL64,-MIN($A64,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A64,60),0))","v":1.3580411124354361},0,null,null,null,{"$f":"IF(AK64<AN$7, HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(AK64<$AN$5, HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":2.354695173296276},{"$f":"IF(AK64<AN$7, HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AK64<$AN$5, HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.4567378412063072},45938.211108555573,47928.981580119034,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A64,60),0),AU64:OFFSET(AU64,-MIN($A64,60),0))","v":1376735.0433570354},{"$f":"SUMPRODUCT( Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A64,60),0),AV64:OFFSET(AV64,-MIN($A64,60),0))","v":1436396.9980858597},null,2001,42.889716525885731,1242.4841436207735,{"$f":"SUMPRODUCT(BA64:OFFSET(BA64,-MIN($A64,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A64,60),0))","v":26.153560062183224},0,null,null,null,{"$f":"IF(AZ64<BC$7, HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(AZ64<$AN$5, HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.6555490867506806},{"$f":"IF(AZ64<BC$7, HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AZ64<$AN$5, HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":1.7148550026077305},622012.83178272913,644294.88971682114,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A64,60),0),BJ64:OFFSET(BJ64,-MIN($A64,60),0))","v":18641275.797819231},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A64,60),0),BK64:OFFSET(BK64,-MIN($A64,60),0))","v":19309052.998012889},null,2001,237.00676610097818,6865.9150179641238,144.52347076308254,0,0,null,null,2880010.871323071,4931166.4724260801,86311847.939182207,147783501.43355724,null,2001,3.6387768629852588,105.41274041073784,{"$f":"SUMPRODUCT(CC64:OFFSET(CC64,-MIN($A64,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A64,60),0))","v":2.2188761537169497},0,null,null,null,{"$f":"IF(CB64<=CE$7, HLOOKUP(CD$3, Assumptions!$C$484:$P$488, 3, FALSE), IF(CB64<=$AN$5, HLOOKUP(CD$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(CD$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":2.8574801106142718},{"$f":"IF(CB64<=CE$7, HLOOKUP(CD$3, Assumptions!$C$494:$P$498, 3, FALSE), IF(CB64<=$AN$5, HLOOKUP(CD$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(CD$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":3.6427708589743717},91084.136813387435,116115.81759262564,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A64,60),0),CL64:OFFSET(CL64,-MIN($A64,60),0))","v":2729725.8647836791},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A64,60),0),CM64:OFFSET(CM64,-MIN($A64,60),0))","v":3479907.277844531},null,2001,233.36798923799293,6760.5022775533862,{"$f":"SUMPRODUCT(CR64:OFFSET(CR64,-MIN($A64,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A64,60),0))","v":142.30459460936558},0,null,null,null,{"$f":"IF(CQ64<CT$7, HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(CQ64<$CT$5, HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.3642429402288878},{"$f":"IF(CQ64<CT$7, HLOOKUP(CS$3, Assumptions!$C$494:$P$498,2, FALSE), IF(CQ64<$CT$5, HLOOKUP(CS$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(CS$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.355350099885607},2788926.7345096837,4815050.6548334546,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A64,60),0),DA64:OFFSET(DA64,-MIN($A64,60),0))","v":83582122.074398533},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A64,60),0),DB64:OFFSET(DB64,-MIN($A64,60),0))","v":144303594.15571272},null,2001,22.502086148067761,651.86920087216549,13.721463074784394,0,0,null,null,218651.27320430032,511482.30987557431,6552820.9050989831,15328755.801981131,null,2001,9.6949292802838653E-3,0.28085510653835455,{"$f":"SUMPRODUCT(DT64:OFFSET(DT64,-MIN($A64,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A64,60),0))","v":5.911834718643815E-3},0,null,null,null,{"$f":"IF(DS64<DV$7, HLOOKUP(DU$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(DS64<$DV$5, HLOOKUP(DU$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(DU$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.7190517483304311},{"$f":"IF(DS64<DV$7, HLOOKUP(DU$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(DS64<$DV$5, HLOOKUP(DU$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(DU$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":3.8071378050658411},145.99490573189595,323.33100239637815,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A64,60),0),EC64:OFFSET(EC64,-MIN($A64,60),0))","v":4375.3619921711388},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A64,60),0),ED64:OFFSET(ED64,-MIN($A64,60),0))","v":9689.9968645045446},null,2001,22.492391218787478,651.58834576562708,{"$f":"SUMPRODUCT(EI64:OFFSET(EI64,-MIN($A64,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A64,60),0))","v":13.71555124006575},0,null,null,null,{"$f":"IF(EH64<EK$7, HLOOKUP(EJ$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(EH64<$EK$5, HLOOKUP(EJ$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(EJ$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.1089761278513171},{"$f":"IF(EH64<EK$7, HLOOKUP(EJ$3, Assumptions!$C$494:$P$498, 3, FALSE), IF(EH64<$EK$5, HLOOKUP(EJ$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(EJ$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.5942764839421453},218505.27829856842,511158.97887317796,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A64,60),0),ER64:OFFSET(ER64,-MIN($A64,60),0))","v":6548445.5431068121},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A64,60),0),ES64:OFFSET(ES64,-MIN($A64,60),0))","v":15319065.805116626}]
[52,2002,{"$f":"'Base Case Medium Dry'!$C65","v":251.0756966637498},8943.6542942884025,{"$f":"SUMPRODUCT(C65:OFFSET(C65,-MIN(A65,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A65,60),0))","v":193.68563026775939},0,null,null,null,null,2002,251.07569666374982,8943.6542942884007,193.68563026775939,0,0,0,null,3104482.6411287198,5056427.2759010075,113690333.33801712,185173173.42371053,null,2002,37.185741168074287,1324.6061570409324,28.685945357578316,0,0,0,null,550532.35216885433,570538.27544447896,20161235.821464695,20893879.662279867,null,2002,1.8355807421785872,65.385856956456522,{"$f":"SUMPRODUCT(AL65:OFFSET(AL65,-MIN($A65,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A65,60),0))","v":1.4160096643378224},0,null,null,null,{"$f":"IF(AK65<AN$7, HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(AK65<$AN$5, HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":2.354695173296276},{"$f":"IF(AK65<AN$7, HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AK65<$AN$5, HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.4567378412063072},37862.7620769188,39503.576268321311,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A65,60),0),AU65:OFFSET(AU65,-MIN($A65,60),0))","v":1386585.3152452689},{"$f":"SUMPRODUCT( Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A65,60),0),AV65:OFFSET(AV65,-MIN($A65,60),0))","v":1446674.1396744754},null,2002,35.350160425895702,1259.2203000844759,{"$f":"SUMPRODUCT(BA65:OFFSET(BA65,-MIN($A65,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A65,60),0))","v":27.269935693240495},0,null,null,null,{"$f":"IF(AZ65<BC$7, HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(AZ65<$AN$5, HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.6555490867506806},{"$f":"IF(AZ65<BC$7, HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AZ65<$AN$5, HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":1.7148550026077305},512669.59009193548,531034.69917615759,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A65,60),0),BJ65:OFFSET(BJ65,-MIN($A65,60),0))","v":18774650.506219424},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A65,60),0),BK65:OFFSET(BK65,-MIN($A65,60),0))","v":19447205.522605393},null,2002,195.34349681783763,6958.3983133020201,150.69251545497579,0,0,null,null,2373735.5845695166,4064319.8418402285,86929392.450364083,148840863.68836415,null,2002,2.9991185831907283,106.83264112000614,{"$f":"SUMPRODUCT(CC65:OFFSET(CC65,-MIN($A65,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A65,60),0))","v":2.3135898087778322},0,null,null,null,{"$f":"IF(CB65<=CE$7, HLOOKUP(CD$3, Assumptions!$C$484:$P$488, 3, FALSE), IF(CB65<=$AN$5, HLOOKUP(CD$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(CD$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":2.8574801106142718},{"$f":"IF(CB65<=CE$7, HLOOKUP(CD$3, Assumptions!$C$494:$P$498, 3, FALSE), IF(CB65<=$AN$5, HLOOKUP(CD$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(CD$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":3.6427708589743717},75072.514099368564,95703.891570511856,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A65,60),0),CL65:OFFSET(CL65,-MIN($A65,60),0))","v":2749256.5232631033},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A65,60),0),CM65:OFFSET(CM65,-MIN($A65,60),0))","v":3504805.338657327},null,2002,192.34437823464691,6851.5656721820142,{"$f":"SUMPRODUCT(CR65:OFFSET(CR65,-MIN($A65,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A65,60),0))","v":148.37892564619796},0,null,null,null,{"$f":"IF(CQ65<CT$7, HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(CQ65<$CT$5, HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.3642429402288878},{"$f":"IF(CQ65<CT$7, HLOOKUP(CS$3, Assumptions!$C$494:$P$498,2, FALSE), IF(CQ65<$CT$5, HLOOKUP(CS$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(CS$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.355350099885607},2298663.0704701482,3968615.9502697168,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A65,60),0),DA65:OFFSET(DA65,-MIN($A65,60),0))","v":84180135.927100986},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A65,60),0),DB65:OFFSET(DB65,-MIN($A65,60),0))","v":145336058.34970683},null,2002,18.546458677837894,660.64982394544882,14.307169455205285,0,0,null,null,180214.70439034904,421569.15861629957,6599705.0661883485,15438430.073066488,null,2002,7.9906638032663131E-3,0.2846382010999946,{"$f":"SUMPRODUCT(DT65:OFFSET(DT65,-MIN($A65,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A65,60),0))","v":6.1641838519564682E-3},0,null,null,null,{"$f":"IF(DS65<DV$7, HLOOKUP(DU$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(DS65<$DV$5, HLOOKUP(DU$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(DU$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.7190517483304311},{"$f":"IF(DS65<DV$7, HLOOKUP(DU$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(DS65<$DV$5, HLOOKUP(DU$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(DU$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":3.8071378050658411},120.33055373241267,266.49285029616067,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A65,60),0),EC65:OFFSET(EC65,-MIN($A65,60),0))","v":4406.6668575773665},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A65,60),0),ED65:OFFSET(ED65,-MIN($A65,60),0))","v":9759.3269103779749},null,2002,18.538468014034628,660.36518574434876,{"$f":"SUMPRODUCT(EI65:OFFSET(EI65,-MIN($A65,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A65,60),0))","v":14.301005271353329},0,null,null,null,{"$f":"IF(EH65<EK$7, HLOOKUP(EJ$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(EH65<$EK$5, HLOOKUP(EJ$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(EJ$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.1089761278513171},{"$f":"IF(EH65<EK$7, HLOOKUP(EJ$3, Assumptions!$C$494:$P$498, 3, FALSE), IF(EH65<$EK$5, HLOOKUP(EJ$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(EJ$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.5942764839421453},180094.37383661664,421302.66576600343,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A65,60),0),ER65:OFFSET(ER65,-MIN($A65,60),0))","v":6595298.3993307715},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A65,60),0),ES65:OFFSET(ES65,-MIN($A65,60),0))","v":15428670.746156109}]
[53,2003,{"$f":"'Base Case Medium Dry'!$C66","v":249.98893528779786},9001.0443606843928,{"$f":"SUMPRODUCT(C66:OFFSET(C66,-MIN(A66,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A66,60),0))","v":201.20020967110443},0,null,null,null,null,2003,249.98893528779786,9001.044360684391,201.20020967110443,0,0,0,null,3091045.1325545218,5034540.9287285106,114386508.37763864,186307068.78279805,null,2003,37.024785616523111,1333.1059528514284,29.798897381182424,0,0,0,null,548149.41624753992,568068.74546011863,20284691.780601487,21021821.916248705,null,2003,1.8276355755234788,65.805428034297293,{"$f":"SUMPRODUCT(AL66:OFFSET(AL66,-MIN($A66,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A66,60),0))","v":1.4709477464446894},0,null,null,null,{"$f":"IF(AK66<AN$7, HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(AK66<$AN$5, HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":2.354695173296276},{"$f":"IF(AK66<AN$7, HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AK66<$AN$5, HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.4567378412063072},37698.876093692146,39332.58815011297,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A66,60),0),AU66:OFFSET(AU66,-MIN($A66,60),0))","v":1395075.9763106164},{"$f":"SUMPRODUCT( Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A66,60),0),AV66:OFFSET(AV66,-MIN($A66,60),0))","v":1455532.7505777688},null,2003,35.197150040999631,1267.300524817131,{"$f":"SUMPRODUCT(BA66:OFFSET(BA66,-MIN($A66,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A66,60),0))","v":28.327949634737735},0,null,null,null,{"$f":"IF(AZ66<BC$7, HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(AZ66<$AN$5, HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.6555490867506806},{"$f":"IF(AZ66<BC$7, HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AZ66<$AN$5, HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":1.7148550026077305},510450.54015384772,528736.15731000563,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A66,60),0),BJ66:OFFSET(BJ66,-MIN($A66,60),0))","v":18889615.804290872},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A66,60),0),BK66:OFFSET(BK66,-MIN($A66,60),0))","v":19566289.165670935},null,2003,194.49796787893229,7003.0492946648819,156.53905590978778,0,0,null,null,2363461.0570692001,4046727.7535484554,87461698.684821829,149752280.61479247,null,2003,2.9861371346418615,107.51816989441903,{"$f":"SUMPRODUCT(CC66:OFFSET(CC66,-MIN($A66,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A66,60),0))","v":2.4033520399810255},0,null,null,null,{"$f":"IF(CB66<=CE$7, HLOOKUP(CD$3, Assumptions!$C$484:$P$488, 3, FALSE), IF(CB66<=$AN$5, HLOOKUP(CD$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(CD$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":2.8574801106142718},{"$f":"IF(CB66<=CE$7, HLOOKUP(CD$3, Assumptions!$C$494:$P$498, 3, FALSE), IF(CB66<=$AN$5, HLOOKUP(CD$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(CD$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":3.6427708589743717},74747.568635498901,95289.64481437752,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A66,60),0),CL66:OFFSET(CL66,-MIN($A66,60),0))","v":2766091.4089813288},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A66,60),0),CM66:OFFSET(CM66,-MIN($A66,60),0))","v":3526266.77626479},null,2003,191.51183074429042,6895.5311247704631,{"$f":"SUMPRODUCT(CR66:OFFSET(CR66,-MIN($A66,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A66,60),0))","v":154.13570386980675},0,null,null,null,{"$f":"IF(CQ66<CT$7, HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(CQ66<$CT$5, HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.3642429402288878},{"$f":"IF(CQ66<CT$7, HLOOKUP(CS$3, Assumptions!$C$494:$P$498,2, FALSE), IF(CQ66<$CT$5, HLOOKUP(CS$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(CS$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.355350099885607},2288713.488433701,3951438.1087340778,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A66,60),0),DA66:OFFSET(DA66,-MIN($A66,60),0))","v":84695607.275840506},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A66,60),0),DB66:OFFSET(DB66,-MIN($A66,60),0))","v":146226013.83852768},null,2003,18.466181792342454,664.88911316808128,14.862256380134218,0,0,null,null,179434.65923778169,419744.4297199368,6640117.9122153176,15532966.251756864,null,2003,7.9560768444128776E-3,0.2864646810513044,{"$f":"SUMPRODUCT(DT66:OFFSET(DT66,-MIN($A66,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A66,60),0))","v":6.403340721510024E-3},0,null,null,null,{"$f":"IF(DS66<DV$7, HLOOKUP(DU$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(DS66<$DV$5, HLOOKUP(DU$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(DU$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.7190517483304311},{"$f":"IF(DS66<DV$7, HLOOKUP(DU$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(DS66<$DV$5, HLOOKUP(DU$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(DU$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":3.8071378050658411},119.80971240893552,265.3393569851093,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A66,60),0),EC66:OFFSET(EC66,-MIN($A66,60),0))","v":4433.6507829833336},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A66,60),0),ED66:OFFSET(ED66,-MIN($A66,60),0))","v":9819.0874863128811},null,2003,18.458225715498042,664.60264848703002,{"$f":"SUMPRODUCT(EI66:OFFSET(EI66,-MIN($A66,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A66,60),0))","v":14.855853039412708},0,null,null,null,{"$f":"IF(EH66<EK$7, HLOOKUP(EJ$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(EH66<$EK$5, HLOOKUP(EJ$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(EJ$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.1089761278513171},{"$f":"IF(EH66<EK$7, HLOOKUP(EJ$3, Assumptions!$C$494:$P$498, 3, FALSE), IF(EH66<$EK$5, HLOOKUP(EJ$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(EJ$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.5942764839421453},179314.84952537276,419479.09036295168,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A66,60),0),ER66:OFFSET(ER66,-MIN($A66,60),0))","v":6635684.2614323338},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A66,60),0),ES66:OFFSET(ES66,-MIN($A66,60),0))","v":15523147.16427055}]
[54,2004,{"$f":"'Base Case Medium Dry'!$C67","v":246.88633905919394},9049.833086301087,{"$f":"SUMPRODUCT(C67:OFFSET(C67,-MIN(A67,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A67,60),0))","v":208.72674155991859},{"$f":"IF(B67<$G$7, 0, C67)","v":0},null,null,null,null,2004,246.88633905919397,9049.8330863010851,208.72674155991865,0,0,0,null,3052682.374780193,4972057.5724941939,114951404.93079105,187227144.25739747,null,2004,36.565273438168305,1340.3318410867689,30.913619635983242,0,0,0,null,541346.36990629614,561018.48163454852,20384867.514882933,21125637.959852964,null,2004,1.8049529106393172,66.162115863376073,{"$f":"SUMPRODUCT(AL67:OFFSET(AL67,-MIN($A67,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A67,60),0))","v":1.5259732115696658},{"$f":"IF(AK67<$AN$7, 0, AL67)","v":0},null,null,null,{"$f":"IF(AK67<AN$7, HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(AK67<$AN$5, HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":2.354695173296276},{"$f":"IF(AK67<AN$7, HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AK67<$AN$5, HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.4567378412063072},37230.997822774909,38844.433986348558,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A67,60),0),AU67:OFFSET(AU67,-MIN($A67,60),0))","v":1401965.5441589658},{"$f":"SUMPRODUCT( Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A67,60),0),AV67:OFFSET(AV67,-MIN($A67,60),0))","v":1462720.883561838},null,2004,34.760320527528989,1274.1697252233928,{"$f":"SUMPRODUCT(BA67:OFFSET(BA67,-MIN($A67,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A67,60),0))","v":29.387646424413575},{"$f":"IF(AZ67<$BC$7, 0, BA67)","v":0},null,null,null,{"$f":"IF(AZ67<BC$7, HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(AZ67<$AN$5, HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.6555490867506806},{"$f":"IF(AZ67<BC$7, HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AZ67<$AN$5, HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":1.7148550026077305},504115.37208352122,522174.04764819995,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A67,60),0),BJ67:OFFSET(BJ67,-MIN($A67,60),0))","v":18982901.970723968},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A67,60),0),BK67:OFFSET(BK67,-MIN($A67,60),0))","v":19662917.076291125},null,2004,192.08406639598235,7041.0082066340265,162.39489571271767,0,0,null,null,2334128.2973865638,3996504.0816411693,87893627.352115333,150491830.65741396,null,2004,2.9490763831275282,108.10095498907987,{"$f":"SUMPRODUCT(CC67:OFFSET(CC67,-MIN($A67,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A67,60),0))","v":2.4932570445460462},{"$f":"IF(CB67<$CE$7, 0, CC67)","v":0},null,null,null,{"$f":"IF(CB67<=CE$7, HLOOKUP(CD$3, Assumptions!$C$484:$P$488, 3, FALSE), IF(CB67<=$AN$5, HLOOKUP(CD$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(CD$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":2.8574801106142718},{"$f":"IF(CB67<=CE$7, HLOOKUP(CD$3, Assumptions!$C$494:$P$498, 3, FALSE), IF(CB67<=$AN$5, HLOOKUP(CD$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(CD$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":3.6427708589743717},73819.881478950061,94107.011301875333,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A67,60),0),CL67:OFFSET(CL67,-MIN($A67,60),0))","v":2779751.721939561},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A67,60),0),CM67:OFFSET(CM67,-MIN($A67,60),0))","v":3543681.2071767948},null,2004,189.13499001285481,6932.9072516449469,{"$f":"SUMPRODUCT(CR67:OFFSET(CR67,-MIN($A67,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A67,60),0))","v":159.90163866817161},{"$f":"IF(CQ67<$CT$7, 0, CR67)","v":0},null,null,null,{"$f":"IF(CQ67<CT$7, HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(CQ67<$CT$5, HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.3642429402288878},{"$f":"IF(CQ67<CT$7, HLOOKUP(CS$3, Assumptions!$C$494:$P$498,2, FALSE), IF(CQ67<$CT$5, HLOOKUP(CS$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(CS$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.355350099885607},2260308.4159076139,3902397.0703392942,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A67,60),0),DA67:OFFSET(DA67,-MIN($A67,60),0))","v":85113875.630175769},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A67,60),0),DB67:OFFSET(DB67,-MIN($A67,60),0))","v":146948149.45023715},null,2004,18.236999225043313,668.49303858028952,15.41822621121773,0,0,null,null,177207.70748733298,414535.00921847613,6672910.0637927763,15609675.640130548,null,2004,7.8573344981424688E-3,0.28801741717420726,{"$f":"SUMPRODUCT(DT67:OFFSET(DT67,-MIN($A67,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A67,60),0))","v":6.6428779874709793E-3},{"$f":"IF(DS67<$DV$7, 0, DT67)","v":0},null,null,null,{"$f":"IF(DS67<DV$7, HLOOKUP(DU$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(DS67<$DV$5, HLOOKUP(DU$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(DU$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.7190517483304311},{"$f":"IF(DS67<DV$7, HLOOKUP(DU$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(DS67<$DV$5, HLOOKUP(DU$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(DU$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":3.8071378050658411},118.32276195073966,262.0462476827538,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A67,60),0),EC67:OFFSET(EC67,-MIN($A67,60),0))","v":4455.5463201468601},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A67,60),0),ED67:OFFSET(ED67,-MIN($A67,60),0))","v":9867.578945268926},null,2004,18.229141890545172,668.20502116311536,{"$f":"SUMPRODUCT(EI67:OFFSET(EI67,-MIN($A67,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A67,60),0))","v":15.41158333323026},{"$f":"IF(EH67<$EK$7, 0, EI67)","v":0},null,null,null,{"$f":"IF(EH67<EK$7, HLOOKUP(EJ$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(EH67<$EK$5, HLOOKUP(EJ$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(EJ$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.1089761278513171},{"$f":"IF(EH67<EK$7, HLOOKUP(EJ$3, Assumptions!$C$494:$P$498, 3, FALSE), IF(EH67<$EK$5, HLOOKUP(EJ$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(EJ$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.5942764839421453},177089.38472538223,414272.96297079336,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A67,60),0),ER67:OFFSET(ER67,-MIN($A67,60),0))","v":6668454.5174726294},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A67,60),0),ES67:OFFSET(ES67,-MIN($A67,60),0))","v":15599808.061185278}]
[55,2005,{"$f":"'Base Case Medium Dry'!$C68","v":294.08686580937848},9087.992683800363,{"$f":"SUMPRODUCT(C68:OFFSET(C68,-MIN(A68,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A68,60),0))","v":216.1602199988312},{"$f":"IF(B68<$G$7, 0, C68)","v":0},{"$f":"F68","v":0},{"$f":"SUMPRODUCT(F68:OFFSET(F68,-MIN($A68,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A68,60),0))","v":0},null,{"$f":"C68/H68","v":{"$error":"#DIV/0!"}},2005,294.08686580937848,9087.9926838003594,216.1602199988312,0,0,0,null,3636304.0390638625,5922631.5789308213,116006859.63030317,188946216.49841693,{"$f":"O68/Q68","v":{"$error":"#DIV/0!"}},2005,{"$f":"SUM(AL68, BA68)","v":43.55594037268942},1345.9834948889541,32.014560144685895,0,0,0,null,{"$f":"SUM(AU68, BJ68)","v":644842.71527415817},668275.80478433392,20572036.207866453,21319608.219532207,null,2005,{"$f":"$C68*$AP$4*$AC$4","v":2.1500296308260429},66.441095562445724,{"$f":"SUMPRODUCT(AL68:OFFSET(AL68,-MIN($A68,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A68,60),0))","v":1.5803183754034287},{"$f":"IF(AK68<$AN$7, 0, AL68)","v":0},{"$f":"AO68","v":0},{"$f":"SUMPRODUCT(AO68:OFFSET(AO68,-MIN($A68,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A68,60),0))","v":0},null,{"$f":"IF(AK68<AN$7, HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(AK68<$AN$5, HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":2.354695173296276},{"$f":"IF(AK68<AN$7, HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AK68<$AN$5, HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.4567378412063072},44348.940092754499,46270.838186982859,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A68,60),0),AU68:OFFSET(AU68,-MIN($A68,60),0))","v":1414838.0368703648},{"$f":"SUMPRODUCT( Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A68,60),0),AV68:OFFSET(AV68,-MIN($A68,60),0))","v":1476151.2164190952},null,2005,{"$f":"$C68*$BE$4*$AC$4","v":41.40591074186338},1279.5423993265083,{"$f":"SUMPRODUCT(BA68:OFFSET(BA68,-MIN($A68,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A68,60),0))","v":30.434241769282469},{"$f":"IF(AZ68<$BC$7, 0, BA68)","v":0},{"$f":"BD68","v":0},{"$f":"SUMPRODUCT(BD68:OFFSET(BD68,-MIN($A68,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A68,60),0))","v":0},null,{"$f":"IF(AZ68<BC$7, HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(AZ68<$AN$5, HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.6555490867506806},{"$f":"IF(AZ68<BC$7, HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AZ68<$AN$5, HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":1.7148550026077305},600493.77518140362,622004.96659735101,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A68,60),0),BJ68:OFFSET(BJ68,-MIN($A68,60),0))","v":19157198.170996089},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A68,60),0),BK68:OFFSET(BK68,-MIN($A68,60),0))","v":19843457.00311311},null,2005,{"$f":"SUM(CC68, CR68)","v":228.80731786772125},7070.6973773172913,168.17833748375401,0,0,{"$f":"SUMPRODUCT(BS68:OFFSET(BS68,-MIN($A68,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A68,60),0))","v":0},{"$f":"IF(BU68>0, SUMPRODUCT(BT68:OFFSET(BT68,-MIN($A68,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A68,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A68,60),0)) / BU68, 0)","v":0},2780374.4751175316,4760568.6245865664,88700644.387721032,151873608.54869932,null,2005,{"$f":"$C68*$CG$4*$BT$4","v":3.5128903196968326},108.55677432766136,{"$f":"SUMPRODUCT(CC68:OFFSET(CC68,-MIN($A68,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A68,60),0))","v":2.5820505184669691},{"$f":"IF(CB68<$CE$7, 0, CC68)","v":0},{"$f":"CF68","v":0},{"$f":"SUMPRODUCT(CF68:OFFSET(CF68,-MIN($A68,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A68,60),0))","v":0},null,{"$f":"IF(CB68<=CE$7, HLOOKUP(CD$3, Assumptions!$C$484:$P$488, 3, FALSE), IF(CB68<=$AN$5, HLOOKUP(CD$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(CD$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":2.8574801106142718},{"$f":"IF(CB68<=CE$7, HLOOKUP(CD$3, Assumptions!$C$494:$P$498, 3, FALSE), IF(CB68<=$AN$5, HLOOKUP(CD$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(CD$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":3.6427708589743717},87933.004561095237,112098.69330931554,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A68,60),0),CL68:OFFSET(CL68,-MIN($A68,60),0))","v":2805274.698541407},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A68,60),0),CM68:OFFSET(CM68,-MIN($A68,60),0))","v":3576218.3909192584},null,2005,{"$f":"$C68*$CV$4*$BT$4","v":225.29442754802443},6962.1406029896298,{"$f":"SUMPRODUCT(CR68:OFFSET(CR68,-MIN($A68,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A68,60),0))","v":165.59628696528705},{"$f":"IF(CQ68<$CT$7, 0, CR68)","v":0},{"$f":"CU68","v":0},{"$f":"SUMPRODUCT(CU68:OFFSET(CU68,-MIN($A68,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A68,60),0))","v":0},null,{"$f":"IF(CQ68<CT$7, HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(CQ68<$CT$5, HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.3642429402288878},{"$f":"IF(CQ68<CT$7, HLOOKUP(CS$3, Assumptions!$C$494:$P$498,2, FALSE), IF(CQ68<$CT$5, HLOOKUP(CS$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(CS$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.355350099885607},2692441.4705564366,4648469.9312772509,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A68,60),0),DA68:OFFSET(DA68,-MIN($A68,60),0))","v":85895369.689179629},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A68,60),0),DB68:OFFSET(DB68,-MIN($A68,60),0))","v":148297390.15778005},null,2005,21.723607568967786,{"$f":"SUM(DU68, EJ68)","v":671.31181159411517},15.967322370391292,{"$f":"SUM(DW68, EL68)","v":0},0,{"$f":"SUMPRODUCT(DJ68:OFFSET(DJ68,-MIN($A68,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A68,60),0))","v":0},null,211086.8486721731,493787.14955992054,6734179.0347156823,15752999.730185427,null,2005,9.3595250550521439E-3,0.28923187368487874,{"$f":"SUMPRODUCT(DT68:OFFSET(DT68,-MIN($A68,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A68,60),0))","v":6.8794537607674575E-3},{"$f":"IF(DS68<$DV$7, 0, DT68)","v":0},{"$f":"DW68","v":0},{"$f":"SUMPRODUCT(DW68:OFFSET(DW68,-MIN($A68,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A68,60),0))","v":0},null,{"$f":"IF(DS68<DV$7, HLOOKUP(DU$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(DS68<$DV$5, HLOOKUP(DU$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(DU$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.7190517483304311},{"$f":"IF(DS68<DV$7, HLOOKUP(DU$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(DS68<$DV$5, HLOOKUP(DU$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(DU$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":3.8071378050658411},140.94408928660559,312.14509466905764,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A68,60),0),EC68:OFFSET(EC68,-MIN($A68,60),0))","v":4496.4560185130904},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A68,60),0),ED68:OFFSET(ED68,-MIN($A68,60),0))","v":9958.1805571140521},null,2005,{"$f":"$C68*$EM$4*$DK$4","v":21.714248043912733},671.02257972043026,{"$f":"SUMPRODUCT(EI68:OFFSET(EI68,-MIN($A68,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A68,60),0))","v":15.960442916630525},{"$f":"IF(EH68<$EK$7, 0, EI68)","v":0},{"$f":"EL68","v":0},{"$f":"SUMPRODUCT(EL68:OFFSET(EL68,-MIN($A68,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A68,60),0))","v":0},null,{"$f":"IF(EH68<EK$7, HLOOKUP(EJ$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(EH68<$EK$5, HLOOKUP(EJ$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(EJ$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.1089761278513171},{"$f":"IF(EH68<EK$7, HLOOKUP(EJ$3, Assumptions!$C$494:$P$498, 3, FALSE), IF(EH68<$EK$5, HLOOKUP(EJ$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(EJ$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.5942764839421453},210945.90458288649,493475.00446525146,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A68,60),0),ER68:OFFSET(ER68,-MIN($A68,60),0))","v":6729682.5786971692},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A68,60),0),ES68:OFFSET(ES68,-MIN($A68,60),0))","v":15743041.549628314}]
[56,2006,{"$f":"'Base Case Medium Dry'!$C69","v":295.45271254177919},9165.9193296109097,{"$f":"SUMPRODUCT(C69:OFFSET(C69,-MIN(A69,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A69,60),0))","v":223.68365740499311},0,{"$f":"F69","v":0},{"$f":"SUMPRODUCT(F69:OFFSET(F69,-MIN($A69,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A69,60),0))","v":0},null,{"$f":"C69/H69","v":{"$error":"#DIV/0!"}},2006,295.45271254177919,9165.9193296109079,223.68365740499306,0,0,0,null,3653192.3620976103,5950138.4414594583,116987289.71550205,190543092.37049821,{"$f":"O69/Q69","v":{"$error":"#DIV/0!"}},2006,43.758230055606575,1357.5248751169577,33.12882408897525,0,0,0,null,647837.60018051264,671379.52151032584,20745900.436897997,21499790.541247454,null,2006,2.1600151530891551,67.010806817868342,{"$f":"SUMPRODUCT(AL69:OFFSET(AL69,-MIN($A69,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A69,60),0))","v":1.6353212171807894},{"$f":"IF(AK69<$AN$7, 0, AL69)","v":0},{"$f":"AO69","v":0},{"$f":"SUMPRODUCT(AO69:OFFSET(AO69,-MIN($A69,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A69,60),0))","v":0},null,{"$f":"IF(AK69<AN$7, HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(AK69<$AN$5, HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":2.354695173296276},{"$f":"IF(AK69<AN$7, HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AK69<$AN$5, HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.4567378412063072},44554.912755778452,46485.736846156906,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A69,60),0),AU69:OFFSET(AU69,-MIN($A69,60),0))","v":1426795.517500839},{"$f":"SUMPRODUCT( Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A69,60),0),AV69:OFFSET(AV69,-MIN($A69,60),0))","v":1488626.8843881479},null,2006,{"$f":"$C69*$BE$4*$AC$4","v":41.598214902517419},1290.5140682990893,{"$f":"SUMPRODUCT(BA69:OFFSET(BA69,-MIN($A69,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A69,60),0))","v":31.493502871794462},0,{"$f":"BD69","v":0},{"$f":"SUMPRODUCT(BD69:OFFSET(BD69,-MIN($A69,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A69,60),0))","v":0},null,{"$f":"IF(AZ69<BC$7, HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(AZ69<$AN$5, HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.6555490867506806},{"$f":"IF(AZ69<BC$7, HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AZ69<$AN$5, HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":1.7148550026077305},603282.68742473423,624893.78466416895,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A69,60),0),BJ69:OFFSET(BJ69,-MIN($A69,60),0))","v":19319104.919397157},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A69,60),0),BK69:OFFSET(BK69,-MIN($A69,60),0))","v":20011163.656859305},null,2006,229.86998255558109,7131.3263577012585,174.03176969777667,0,0,{"$f":"SUMPRODUCT(BS69:OFFSET(BS69,-MIN($A69,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A69,60),0))","v":0},{"$f":"IF(BU69>0, SUMPRODUCT(BT69:OFFSET(BT69,-MIN($A69,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A69,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A69,60),0)) / BU69, 0)","v":0},2793287.5488831289,4782678.4426580602,89450296.439430684,153157165.87835541,null,2006,3.5292054643777591,109.48761412889122,{"$f":"SUMPRODUCT(CC69:OFFSET(CC69,-MIN($A69,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A69,60),0))","v":2.6719185591977728},0,{"$f":"CF69","v":0},{"$f":"SUMPRODUCT(CF69:OFFSET(CF69,-MIN($A69,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A69,60),0))","v":0},null,{"$f":"IF(CB69<=CE$7, HLOOKUP(CD$3, Assumptions!$C$484:$P$488, 3, FALSE), IF(CB69<=$AN$5, HLOOKUP(CD$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(CD$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":2.8574801106142718},{"$f":"IF(CB69<=CE$7, HLOOKUP(CD$3, Assumptions!$C$494:$P$498, 3, FALSE), IF(CB69<=$AN$5, HLOOKUP(CD$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(CD$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":3.6427708589743717},88341.397525600507,112619.32055168333,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A69,60),0),CL69:OFFSET(CL69,-MIN($A69,60),0))","v":2828983.4319771919},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A69,60),0),CM69:OFFSET(CM69,-MIN($A69,60),0))","v":3606442.7424177197},null,2006,226.34077709120334,7021.8387435723671,{"$f":"SUMPRODUCT(CR69:OFFSET(CR69,-MIN($A69,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A69,60),0))","v":171.3598511385789},0,{"$f":"CU69","v":0},{"$f":"SUMPRODUCT(CU69:OFFSET(CU69,-MIN($A69,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A69,60),0))","v":0},null,{"$f":"IF(CQ69<CT$7, HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(CQ69<$CT$5, HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.3642429402288878},{"$f":"IF(CQ69<CT$7, HLOOKUP(CS$3, Assumptions!$C$494:$P$498,2, FALSE), IF(CQ69<$CT$5, HLOOKUP(CS$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(CS$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.355350099885607},2704946.1513575283,4670059.122106377,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A69,60),0),DA69:OFFSET(DA69,-MIN($A69,60),0))","v":86621313.007453486},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A69,60),0),DB69:OFFSET(DB69,-MIN($A69,60),0))","v":149550723.13593769},null,2006,21.824499930591521,677.06809679269168,16.523063618241132,0,0,{"$f":"SUMPRODUCT(DJ69:OFFSET(DJ69,-MIN($A69,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A69,60),0))","v":0},null,212067.21303396861,496080.4772910715,6791092.8391733831,15886135.950895341,null,2006,9.4029941051849419E-3,0.29171194497916342,{"$f":"SUMPRODUCT(DT69:OFFSET(DT69,-MIN($A69,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A69,60),0))","v":7.1188925426025219E-3},{"$f":"IF(DS69<$DV$7, 0, DT69)","v":0},{"$f":"DW69","v":0},{"$f":"SUMPRODUCT(DW69:OFFSET(DW69,-MIN($A69,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A69,60),0))","v":0},null,{"$f":"IF(DS69<DV$7, HLOOKUP(DU$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(DS69<$DV$5, HLOOKUP(DU$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(DU$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.7190517483304311},{"$f":"IF(DS69<DV$7, HLOOKUP(DU$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(DS69<$DV$5, HLOOKUP(DU$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(DU$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":3.8071378050658411},141.59868507507608,313.59481040666896,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A69,60),0),EC69:OFFSET(EC69,-MIN($A69,60),0))","v":4534.4577433367167},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A69,60),0),ED69:OFFSET(ED69,-MIN($A69,60),0))","v":10042.341957941137},null,2006,21.815096936486338,676.77638484771251,{"$f":"SUMPRODUCT(EI69:OFFSET(EI69,-MIN($A69,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A69,60),0))","v":16.515944725698528},0,{"$f":"EL69","v":0},{"$f":"SUMPRODUCT(EL69:OFFSET(EL69,-MIN($A69,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A69,60),0))","v":0},null,{"$f":"IF(EH69<EK$7, HLOOKUP(EJ$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(EH69<$EK$5, HLOOKUP(EJ$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(EJ$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.1089761278513171},{"$f":"IF(EH69<EK$7, HLOOKUP(EJ$3, Assumptions!$C$494:$P$498, 3, FALSE), IF(EH69<$EK$5, HLOOKUP(EJ$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(EJ$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.5942764839421453},211925.61434889355,495766.88248066482,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A69,60),0),ER69:OFFSET(ER69,-MIN($A69,60),0))","v":6786558.3814300466},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A69,60),0),ES69:OFFSET(ES69,-MIN($A69,60),0))","v":15876093.608937399}]
[57,2007,{"$f":"'Base Case Medium Dry'!$C70","v":373.8724140240347},9237.6883847476947,{"$f":"SUMPRODUCT(C70:OFFSET(C70,-MIN(A70,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A70,60),0))","v":230.93396067399263},0,0,{"$f":"SUMPRODUCT(F70:OFFSET(F70,-MIN($A70,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A70,60),0))","v":0},null,{"$error":"#DIV/0!"},2007,373.87241402403475,9237.6883847476947,230.93396067399269,0,0,0,null,4622830.6234232355,7529437.1263255244,118844332.80653825,193567752.00738537,{"$error":"#DIV/0!"},2007,55.372634637751979,1368.154281083589,34.202635311381719,0,0,0,null,819788.06486935075,849578.53415501188,21075218.52920834,21841075.800359312,null,2007,2.733331072395353,67.535500753776716,{"$f":"SUMPRODUCT(AL70:OFFSET(AL70,-MIN($A70,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A70,60),0))","v":1.6883272119161274},0,0,{"$f":"SUMPRODUCT(AO70:OFFSET(AO70,-MIN($A70,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A70,60),0))","v":0},null,{"$f":"IF(AK70<AN$7, HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(AK70<$AN$5, HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":2.354695173296276},{"$f":"IF(AK70<AN$7, HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AK70<$AN$5, HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.4567378412063072},56380.774592745023,58824.082212144436,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A70,60),0),AU70:OFFSET(AU70,-MIN($A70,60),0))","v":1449444.3092160749},{"$f":"SUMPRODUCT( Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A70,60),0),AV70:OFFSET(AV70,-MIN($A70,60),0))","v":1512257.1802733385},null,2007,52.639303565356627,1300.6187803298124,{"$f":"SUMPRODUCT(BA70:OFFSET(BA70,-MIN($A70,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A70,60),0))","v":32.514308099465595},0,0,{"$f":"SUMPRODUCT(BD70:OFFSET(BD70,-MIN($A70,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A70,60),0))","v":0},null,{"$f":"IF(AZ70<BC$7, HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(AZ70<$AN$5, HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.6555490867506806},{"$f":"IF(AZ70<BC$7, HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AZ70<$AN$5, HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":1.7148550026077305},763407.29027660575,790754.45194286748,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A70,60),0),BJ70:OFFSET(BJ70,-MIN($A70,60),0))","v":19625774.219992265},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A70,60),0),BK70:OFFSET(BK70,-MIN($A70,60),0))","v":20328818.620085973},null,2007,290.88257322249166,7187.1645705590627,179.67269636800296,0,0,{"$f":"SUMPRODUCT(BS70:OFFSET(BS70,-MIN($A70,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A70,60),0))","v":0},{"$f":"IF(BU70>0, SUMPRODUCT(BT70:OFFSET(BT70,-MIN($A70,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A70,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A70,60),0)) / BU70, 0)","v":0},3534688.0046550184,6052107.355773313,90870220.39354527,155588365.51917753,null,2007,4.465934853676945,110.3449010340712,{"$f":"SUMPRODUCT(CC70:OFFSET(CC70,-MIN($A70,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A70,60),0))","v":2.7585239915704083},0,0,{"$f":"SUMPRODUCT(CF70:OFFSET(CF70,-MIN($A70,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A70,60),0))","v":0},null,{"$f":"IF(CB70<=CE$7, HLOOKUP(CD$3, Assumptions!$C$484:$P$488, 3, FALSE), IF(CB70<=$AN$5, HLOOKUP(CD$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(CD$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":2.8574801106142718},{"$f":"IF(CB70<=CE$7, HLOOKUP(CD$3, Assumptions!$C$494:$P$498, 3, FALSE), IF(CB70<=$AN$5, HLOOKUP(CD$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(CD$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":3.6427708589743717},111789.16337240493,142510.98552513859,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A70,60),0),CL70:OFFSET(CL70,-MIN($A70,60),0))","v":2873890.3970824187},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A70,60),0),CM70:OFFSET(CM70,-MIN($A70,60),0))","v":3663691.0092534712},null,2007,286.41663836881469,7076.8196695249917,{"$f":"SUMPRODUCT(CR70:OFFSET(CR70,-MIN($A70,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A70,60),0))","v":176.91417237643256},0,0,{"$f":"SUMPRODUCT(CU70:OFFSET(CU70,-MIN($A70,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A70,60),0))","v":0},null,{"$f":"IF(CQ70<CT$7, HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(CQ70<$CT$5, HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.3642429402288878},{"$f":"IF(CQ70<CT$7, HLOOKUP(CS$3, Assumptions!$C$494:$P$498,2, FALSE), IF(CQ70<$CT$5, HLOOKUP(CS$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(CS$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.355350099885607},3422898.8412826136,5909596.3702481743,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A70,60),0),DA70:OFFSET(DA70,-MIN($A70,60),0))","v":87996329.996462852},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A70,60),0),DB70:OFFSET(DB70,-MIN($A70,60),0))","v":151924674.50992405},null,2007,27.617206163791117,682.36953310504214,17.058628994608004,0,0,{"$f":"SUMPRODUCT(DJ70:OFFSET(DJ70,-MIN($A70,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A70,60),0))","v":0},null,268354.55389886611,627751.23639719933,6898893.8837846527,16138310.687848523,null,2007,1.189875724922357E-2,0.29399604654174583,{"$f":"SUMPRODUCT(DT70:OFFSET(DT70,-MIN($A70,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A70,60),0))","v":7.34963863497277E-3},0,0,{"$f":"SUMPRODUCT(DW70:OFFSET(DW70,-MIN($A70,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A70,60),0))","v":0},null,{"$f":"IF(DS70<DV$7, HLOOKUP(DU$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(DS70<$DV$5, HLOOKUP(DU$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(DU$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.7190517483304311},{"$f":"IF(DS70<DV$7, HLOOKUP(DU$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(DS70<$DV$5, HLOOKUP(DU$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(DU$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":3.8071378050658411},179.18211600159759,396.82982695774569,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A70,60),0),EC70:OFFSET(EC70,-MIN($A70,60),0))","v":4606.4372160156481},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A70,60),0),ED70:OFFSET(ED70,-MIN($A70,60),0))","v":10201.752965719586},null,2007,27.605307406541893,682.07553705850034,{"$f":"SUMPRODUCT(EI70:OFFSET(EI70,-MIN($A70,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A70,60),0))","v":17.05127935597303},0,0,{"$f":"SUMPRODUCT(EL70:OFFSET(EL70,-MIN($A70,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A70,60),0))","v":0},null,{"$f":"IF(EH70<EK$7, HLOOKUP(EJ$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(EH70<$EK$5, HLOOKUP(EJ$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(EJ$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.1089761278513171},{"$f":"IF(EH70<EK$7, HLOOKUP(EJ$3, Assumptions!$C$494:$P$498, 3, FALSE), IF(EH70<$EK$5, HLOOKUP(EJ$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(EJ$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.5942764839421453},268175.3717828645,627354.40657024155,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A70,60),0),ER70:OFFSET(ER70,-MIN($A70,60),0))","v":6894287.4465686372},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A70,60),0),ES70:OFFSET(ES70,-MIN($A70,60),0))","v":16128108.934882803}]
[58,2008,{"$f":"'Base Case Medium Dry'!$C71","v":362.05653408119673},{"$f":"D70 - E70 + C70","v":9380.6268380977381},{"$f":"SUMPRODUCT(C71:OFFSET(C71,-MIN(A71,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A71,60),0))","v":238.46354389151679},0,0,{"$f":"SUMPRODUCT(F71:OFFSET(F71,-MIN($A71,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A71,60),0))","v":0},null,{"$error":"#DIV/0!"},2008,362.05653408119673,9380.6268380977344,238.46354389151665,0,0,0,null,4476730.484462643,7291476.4697361598,120465627.73237871,196208436.73104644,{"$error":"#DIV/0!"},2008,53.622635497788025,1389.3242804099593,35.317809485349279,0,0,0,null,793879.44741129724,822728.41741721332,21362730.302428577,22139035.530821703,null,2008,2.6469467589665054,{"$f":"AM70 - AN70 + AL70","v":68.580504614255943},{"$f":"SUMPRODUCT(AL71:OFFSET(AL71,-MIN($A71,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A71,60),0))","v":1.7433749848960356},0,0,{"$f":"SUMPRODUCT(AO71:OFFSET(AO71,-MIN($A71,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A71,60),0))","v":0},null,{"$f":"IF(AK71<AN$7, HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(AK71<$AN$5, HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":2.354695173296276},{"$f":"IF(AK71<AN$7, HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AK71<$AN$5, HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.4567378412063072},54598.914154041304,56965.003373763902,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A71,60),0),AU71:OFFSET(AU71,-MIN($A71,60),0))","v":1469217.8789633659},{"$f":"SUMPRODUCT( Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A71,60),0),AV71:OFFSET(AV71,-MIN($A71,60),0))","v":1532887.6540623929},null,2008,50.975688738821518,{"$f":"BB70 - BC70 + BA70","v":1320.7437757957034},{"$f":"SUMPRODUCT(BA71:OFFSET(BA71,-MIN($A71,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A71,60),0))","v":33.574434500453243},0,0,{"$f":"SUMPRODUCT(BD71:OFFSET(BD71,-MIN($A71,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A71,60),0))","v":0},null,{"$f":"IF(AZ71<BC$7, HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(AZ71<$AN$5, HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.6555490867506806},{"$f":"IF(AZ71<BC$7, HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AZ71<$AN$5, HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":1.7148550026077305},739280.53325725591,765763.41404344945,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A71,60),0),BJ71:OFFSET(BJ71,-MIN($A71,60),0))","v":19893512.423465211},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A71,60),0),BK71:OFFSET(BK71,-MIN($A71,60),0))","v":20606147.876759309},null,2008,281.68950779766521,7298.374447413551,185.53091018493745,0,0,{"$f":"SUMPRODUCT(BS71:OFFSET(BS71,-MIN($A71,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A71,60),0))","v":0},{"$f":"IF(BU71>0, SUMPRODUCT(BT71:OFFSET(BT71,-MIN($A71,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A71,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A71,60),0)) / BU71, 0)","v":0},3422977.5720802625,5860836.2931471532,92109887.643593162,157710928.88908333,null,2008,4.3247932554091726,{"$f":"CD70 - CE70 + CC70","v":112.05231189617773},{"$f":"SUMPRODUCT(CC71:OFFSET(CC71,-MIN($A71,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A71,60),0))","v":2.8484654444924753},0,0,{"$f":"SUMPRODUCT(CF71:OFFSET(CF71,-MIN($A71,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A71,60),0))","v":0},null,{"$f":"IF(CB71<=CE$7, HLOOKUP(CD$3, Assumptions!$C$484:$P$488, 3, FALSE), IF(CB71<=$AN$5, HLOOKUP(CD$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(CD$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":2.8574801106142718},{"$f":"IF(CB71<=CE$7, HLOOKUP(CD$3, Assumptions!$C$494:$P$498, 3, FALSE), IF(CB71<=$AN$5, HLOOKUP(CD$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(CD$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":3.6427708589743717},108256.17381829003,138007.06217498652,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A71,60),0),CL71:OFFSET(CL71,-MIN($A71,60),0))","v":2913096.5065213628},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A71,60),0),CM71:OFFSET(CM71,-MIN($A71,60),0))","v":3713671.7151304539},null,2008,277.36471454225602,{"$f":"CS70 - CT70 + CR70","v":7186.3221355173737},{"$f":"SUMPRODUCT(CR71:OFFSET(CR71,-MIN($A71,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A71,60),0))","v":182.68244474044499},0,0,{"$f":"SUMPRODUCT(CU71:OFFSET(CU71,-MIN($A71,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A71,60),0))","v":0},null,{"$f":"IF(CQ71<CT$7, HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(CQ71<$CT$5, HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.3642429402288878},{"$f":"IF(CQ71<CT$7, HLOOKUP(CS$3, Assumptions!$C$494:$P$498,2, FALSE), IF(CQ71<$CT$5, HLOOKUP(CS$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(CS$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.355350099885607},3314721.3982619722,5722829.2309721671,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A71,60),0),DA71:OFFSET(DA71,-MIN($A71,60),0))","v":89196791.137071803},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A71,60),0),DB71:OFFSET(DB71,-MIN($A71,60),0))","v":153997257.17395288},null,2008,26.744390785743509,692.92811027422522,17.614824221229924,0,0,{"$f":"SUMPRODUCT(DJ71:OFFSET(DJ71,-MIN($A71,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A71,60),0))","v":0},null,259873.46497108287,607911.75917179335,6993009.7863569669,16358472.311141387,null,2008,1.1522708410496569E-2,{"$f":"DU70 - DV70 + DT70","v":0.29854516515599661},{"$f":"SUMPRODUCT(DT71:OFFSET(DT71,-MIN($A71,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A71,60),0))","v":7.5892730116545095E-3},0,0,{"$f":"SUMPRODUCT(DW71:OFFSET(DW71,-MIN($A71,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A71,60),0))","v":0},null,{"$f":"IF(DS71<DV$7, HLOOKUP(DU$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(DS71<$DV$5, HLOOKUP(DU$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(DU$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.7190517483304311},{"$f":"IF(DS71<DV$7, HLOOKUP(DU$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(DS71<$DV$5, HLOOKUP(DU$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(DU$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":3.8071378050658411},173.51923665783718,384.28839994364017,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A71,60),0),EC71:OFFSET(EC71,-MIN($A71,60),0))","v":4669.2790285628771},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A71,60),0),ED71:OFFSET(ED71,-MIN($A71,60),0))","v":10340.92704266042},null,2008,26.732868077333013,{"$f":"EJ70 - EK70 + EI70","v":692.62956510906918},{"$f":"SUMPRODUCT(EI71:OFFSET(EI71,-MIN($A71,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A71,60),0))","v":17.60723494821827},0,0,{"$f":"SUMPRODUCT(EL71:OFFSET(EL71,-MIN($A71,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A71,60),0))","v":0},null,{"$f":"IF(EH71<EK$7, HLOOKUP(EJ$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(EH71<$EK$5, HLOOKUP(EJ$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(EJ$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.1089761278513171},{"$f":"IF(EH71<EK$7, HLOOKUP(EJ$3, Assumptions!$C$494:$P$498, 3, FALSE), IF(EH71<$EK$5, HLOOKUP(EJ$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(EJ$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.5942764839421453},259699.94573442504,607527.47077184974,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A71,60),0),ER71:OFFSET(ER71,-MIN($A71,60),0))","v":6988340.5073284041},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A71,60),0),ES71:OFFSET(ES71,-MIN($A71,60),0))","v":16348131.384098725}]
[59,2009,{"$f":"'Base Case Medium Dry'!$C72","v":258.44330733750314},{"$f":"D71 - E71 + C71","v":9504.2198282874178},{"$f":"SUMPRODUCT(C72:OFFSET(C72,-MIN(A72,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A72,60),0))","v":245.61429970484733},0,0,{"$f":"SUMPRODUCT(F72:OFFSET(F72,-MIN($A72,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A72,60),0))","v":0},null,{"$error":"#DIV/0!"},2009,258.44330733750314,9504.219828287416,245.6142997048473,0,0,0,null,3195581.1414901223,5204803.9928194806,120712672.06847388,196610810.28689742,{"$error":"#DIV/0!"},2009,38.276926285478318,1407.6291064223981,36.376877162404163,0,0,0,null,566687.27312688658,587280.25383507984,21406539.824066296,22184437.056862384,null,2009,1.889444355615943,{"$f":"AM71 - AN71 + AL71","v":69.484076388326415},{"$f":"SUMPRODUCT(AL72:OFFSET(AL72,-MIN($A72,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A72,60),0))","v":1.7956532015350188},0,0,{"$f":"SUMPRODUCT(AO72:OFFSET(AO72,-MIN($A72,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A72,60),0))","v":0},null,{"$f":"IF(AK72<AN$7, HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(AK72<$AN$5, HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":2.354695173296276},{"$f":"IF(AK72<AN$7, HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AK72<$AN$5, HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.4567378412063072},38973.813818375398,40662.776358307303,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A72,60),0),AU72:OFFSET(AU72,-MIN($A72,60),0))","v":1472230.8708210432},{"$f":"SUMPRODUCT( Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A72,60),0),AV72:OFFSET(AV72,-MIN($A72,60),0))","v":1536031.2164206749},null,2009,36.387481929862375,{"$f":"BB71 - BC71 + BA71","v":1338.1450300340716},{"$f":"SUMPRODUCT(BA72:OFFSET(BA72,-MIN($A72,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A72,60),0))","v":34.581223960869146},0,0,{"$f":"SUMPRODUCT(BD72:OFFSET(BD72,-MIN($A72,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A72,60),0))","v":0},null,{"$f":"IF(AZ72<BC$7, HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(AZ72<$AN$5, HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.6555490867506806},{"$f":"IF(AZ72<BC$7, HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AZ72<$AN$5, HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":1.7148550026077305},527713.45930851123,546617.4774767725,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A72,60),0),BJ72:OFFSET(BJ72,-MIN($A72,60),0))","v":19934308.953245252},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A72,60),0),BK72:OFFSET(BK72,-MIN($A72,60),0))","v":20648405.840441708},null,2009,201.07569173485842,7394.5330450262791,191.09438631595148,0,0,{"$f":"SUMPRODUCT(BS72:OFFSET(BS72,-MIN($A72,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A72,60),0))","v":0},{"$f":"IF(BU72>0, SUMPRODUCT(BT72:OFFSET(BT72,-MIN($A72,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A72,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A72,60),0)) / BU72, 0)","v":0},2443390.9110783348,4183583.9786968995,92298781.575157315,158034353.85648498,null,2009,{"$f":"$C72*$CG$4*$BT$4","v":3.0871252615709155},{"$f":"CD71 - CE71 + CC71","v":113.52863970709443},{"$f":"SUMPRODUCT(CC72:OFFSET(CC72,-MIN($A72,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A72,60),0))","v":2.933881774820696},0,0,{"$f":"SUMPRODUCT(CF72:OFFSET(CF72,-MIN($A72,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A72,60),0))","v":0},null,{"$f":"IF(CB72<=CE$7, HLOOKUP(CD$3, Assumptions!$C$484:$P$488, 3, FALSE), IF(CB72<=$AN$5, HLOOKUP(CD$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(CD$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":2.8574801106142718},{"$f":"IF(CB72<=CE$7, HLOOKUP(CD$3, Assumptions!$C$494:$P$498, 3, FALSE), IF(CB72<=$AN$5, HLOOKUP(CD$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(CD$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":3.6427708589743717},77275.45553708465,98512.243881882488,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A72,60),0),CL72:OFFSET(CL72,-MIN($A72,60),0))","v":2919070.5258825812},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A72,60),0),CM72:OFFSET(CM72,-MIN($A72,60),0))","v":3721287.5104457606},null,2009,{"$f":"$C72*$CV$4*$BT$4","v":197.98856647328751},{"$f":"CS71 - CT71 + CR71","v":7281.004405319185},{"$f":"SUMPRODUCT(CR72:OFFSET(CR72,-MIN($A72,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A72,60),0))","v":188.16050454113079},0,0,{"$f":"SUMPRODUCT(CU72:OFFSET(CU72,-MIN($A72,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A72,60),0))","v":0},null,{"$f":"IF(CQ72<CT$7, HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(CQ72<$CT$5, HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.3642429402288878},{"$f":"IF(CQ72<CT$7, HLOOKUP(CS$3, Assumptions!$C$494:$P$498,2, FALSE), IF(CQ72<$CT$5, HLOOKUP(CS$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(CS$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.355350099885607},2366115.4555412503,4085071.7348150169,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A72,60),0),DA72:OFFSET(DA72,-MIN($A72,60),0))","v":89379711.049274728},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A72,60),0),DB72:OFFSET(DB72,-MIN($A72,60),0))","v":154313066.34603921},null,2009,19.090689317166404,702.05767683873876,18.143036226491652,0,0,{"$f":"SUMPRODUCT(DJ72:OFFSET(DJ72,-MIN($A72,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A72,60),0))","v":0},null,185502.95728490071,433939.76028750109,7007350.6692502638,16392019.37355005,null,2009,8.2251432877787599E-3,{"$f":"DU71 - DV71 + DT71","v":0.30247860055483866},{"$f":"SUMPRODUCT(DT72:OFFSET(DT72,-MIN($A72,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A72,60),0))","v":7.8168509349773718E-3},0,0,{"$f":"SUMPRODUCT(DW72:OFFSET(DW72,-MIN($A72,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A72,60),0))","v":0},null,{"$f":"IF(DS72<DV$7, HLOOKUP(DU$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(DS72<$DV$5, HLOOKUP(DU$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(DU$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.7190517483304311},{"$f":"IF(DS72<DV$7, HLOOKUP(DU$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(DS72<$DV$5, HLOOKUP(DU$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(DU$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":3.8071378050658411},123.86155527432963,274.31286471575794,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A72,60),0),EC72:OFFSET(EC72,-MIN($A72,60),0))","v":4678.8545312134465},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A72,60),0),ED72:OFFSET(ED72,-MIN($A72,60),0))","v":10362.133651582408},null,2009,19.082464173878627,{"$f":"EJ71 - EK71 + EI71","v":701.75519823818388},{"$f":"SUMPRODUCT(EI72:OFFSET(EI72,-MIN($A72,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A72,60),0))","v":18.135219375556677},0,0,{"$f":"SUMPRODUCT(EL72:OFFSET(EL72,-MIN($A72,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A72,60),0))","v":0},null,{"$f":"IF(EH72<EK$7, HLOOKUP(EJ$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(EH72<$EK$5, HLOOKUP(EJ$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(EJ$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.1089761278513171},{"$f":"IF(EH72<EK$7, HLOOKUP(EJ$3, Assumptions!$C$494:$P$498, 3, FALSE), IF(EH72<$EK$5, HLOOKUP(EJ$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(EJ$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.5942764839421453},185379.09572962637,433665.44742278534,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A72,60),0),ER72:OFFSET(ER72,-MIN($A72,60),0))","v":7002671.8147190502},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A72,60),0),ES72:OFFSET(ES72,-MIN($A72,60),0))","v":16381657.239898467}]
[60,2010,{"$f":"'Base Case Medium Dry'!$C73","v":266.49184976874199},9517.0488359200754,{"$f":"SUMPRODUCT(C73:OFFSET(C73,-MIN(A73,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A73,60),0))","v":252.30843212627019},266.49184976874199,266.49184976874199,{"$f":"SUMPRODUCT(F73:OFFSET(F73,-MIN($A73,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A73,60),0))","v":266.49184976874199},null,1,2010,264.76455977747031,9517.0488359200717,252.30843212627008,264.76455977747031,264.76455977747031,264.76455977747031,null,3029797.0651274896,4342040.122702972,120705515.17916158,196006410.50768438,1,2010,39.423419593622945,1409.5291555454721,37.36831631352684,39.423419593622945,39.423419593622945,39.423419593622945,null,506269.9131452752,463242.97316859855,21374252.561269902,22089552.099529695,null,2010,{"$f":"$C73*$AP$4*$AC$4*IF(AL$5=\"Base\", 1, VLOOKUP(AM$5, Assumptions!$B$239:$P$245, AN$3, FALSE))^Assumptions!$D$213","v":1.9460381190145246},{"$f":"AM72 - AN72 + AL72","v":69.577867542407347},{"$f":"SUMPRODUCT(AL73:OFFSET(AL73,-MIN($A73,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A73,60),0))","v":1.8445931058014722},1.9460381190145246,1.9460381190145246,{"$f":"SUMPRODUCT(AO73:OFFSET(AO73,-MIN($A73,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A73,60),0))","v":1.9460381190145246},null,{"$f":"IF(AK73<AN$7, HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(AK73<$AN$5, HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":2.211934776964787},{"$f":"IF(AK73<AN$7, HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AK73<$AN$5, HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":1.9298290294090306},37707.502280466928,32898.362684638392,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A73,60),0),AU73:OFFSET(AU73,-MIN($A73,60),0))","v":1472899.2015847694},{"$f":"SUMPRODUCT( Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A73,60),0),AV73:OFFSET(AV73,-MIN($A73,60),0))","v":1530285.2843770387},null,2010,{"$f":"$C73*$BE$4*$AC$4*IF(BA$5=\"Base\", 1, VLOOKUP(BB$5, Assumptions!$B$239:$P$245, BC$3, FALSE))^Assumptions!$D$213","v":37.477381474608421},{"$f":"BB72 - BC72 + BA72","v":1339.9512880030647},{"$f":"SUMPRODUCT(BA73:OFFSET(BA73,-MIN($A73,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A73,60),0))","v":35.523723207725368},37.477381474608421,37.477381474608421,{"$f":"SUMPRODUCT(BD73:OFFSET(BD73,-MIN($A73,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A73,60),0))","v":37.477381474608421},null,{"$f":"IF(AZ73<BC$7, HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(AZ73<$AN$5, HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.4272304409528489},{"$f":"IF(AZ73<BC$7, HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AZ73<$AN$5, HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":1.3108198906717603},468562.41086480831,430344.61048396013,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A73,60),0),BJ73:OFFSET(BJ73,-MIN($A73,60),0))","v":19901353.359685134},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A73,60),0),BK73:OFFSET(BK73,-MIN($A73,60),0))","v":20559266.815152656},null,2010,205.80174603534044,7404.5143504451862,196.30259743609685,205.80174603534044,205.80174603534044,{"$f":"SUMPRODUCT(BS73:OFFSET(BS73,-MIN($A73,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A73,60),0))","v":205.80174603534044},{"$f":"IF(BU73>0, SUMPRODUCT(BT73:OFFSET(BT73,-MIN($A73,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A73,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A73,60),0)) / BU73, 0)","v":1.0000000000000007E-2},2332745.8137901244,3507861.7833341761,92309425.285734579,157566302.85736048,null,2010,{"$f":"$C73*$CG$4*$BT$4*IF(CC$5=\"Base\", 1, VLOOKUP(CD$5, Assumptions!$B$239:$P$245, CE$3, FALSE))^Assumptions!$D$213","v":3.1596846121950204},{"$f":"CD72 - CE72 + CC72","v":113.68188319384466},{"$f":"SUMPRODUCT(CC73:OFFSET(CC73,-MIN($A73,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A73,60),0))","v":3.0138437034748877},3.1596846121950204,3.1596846121950204,{"$f":"SUMPRODUCT(CF73:OFFSET(CF73,-MIN($A73,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A73,60),0))","v":3.1596846121950204},null,{"$f":"IF(CB73<CE$7, HLOOKUP(CD$3, Assumptions!$C$484:$P$488, 3, FALSE), IF(CB73<$AN$5, HLOOKUP(CD$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(CD$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":2.1336021750922267},{"$f":"IF(CB73<CE$7, HLOOKUP(CD$3, Assumptions!$C$494:$P$498, 3, FALSE), IF(CB73<$AN$5, HLOOKUP(CD$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(CD$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.6243128166870613},59055.627259978275,72637.927222377155,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A73,60),0),CL73:OFFSET(CL73,-MIN($A73,60),0))","v":2904686.615892991},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A73,60),0),CM73:OFFSET(CM73,-MIN($A73,60),0))","v":3700303.2965391213},null,2010,{"$f":"$C73*$CV$4*$BT$4*IF(CR$5=\"Base\", 1, VLOOKUP(CS$5, Assumptions!$B$239:$P$245, CT$3, FALSE))^Assumptions!$D$213","v":202.64206142314544},{"$f":"CS72 - CT72 + CR72","v":7290.8324672513418},{"$f":"SUMPRODUCT(CR73:OFFSET(CR73,-MIN($A73,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A73,60),0))","v":193.28875373262196},202.64206142314544,202.64206142314544,{"$f":"SUMPRODUCT(CU73:OFFSET(CU73,-MIN($A73,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A73,60),0))","v":202.64206142314544},null,{"$f":"IF(CQ73<CT$7, HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(CQ73<$CT$5, HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.2808479761733533},{"$f":"IF(CQ73<CT$7, HLOOKUP(CS$3, Assumptions!$C$494:$P$498,2, FALSE), IF(CQ73<$CT$5, HLOOKUP(CS$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(CS$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":1.9351798894457173},2273690.1865301463,3435223.8561117989,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A73,60),0),DA73:OFFSET(DA73,-MIN($A73,60),0))","v":89404738.669841588},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A73,60),0),DB73:OFFSET(DB73,-MIN($A73,60),0))","v":153865999.56082135},null,2010,19.53939414850689,703.00532992941351,18.637518376646405,19.53939414850689,19.53939414850689,{"$f":"SUMPRODUCT(DJ73:OFFSET(DJ73,-MIN($A73,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A73,60),0))","v":19.53939414850689},null,190781.33819208996,370935.36620019749,7021837.3321571117,16350555.550794201,null,2010,{"$f":"$C73*$DX$4*$DK$4*IF(DT$5=\"Base\", 1, VLOOKUP(DU$5, Assumptions!$B$239:$P$245, DV$3, FALSE))^Assumptions!$D$213","v":8.4184658792461863E-3},{"$f":"DU72 - DV72 + DT72","v":0.30288689290764004},{"$f":"SUMPRODUCT(DT73:OFFSET(DT73,-MIN($A73,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A73,60),0))","v":8.029896491934526E-3},8.4184658792461863E-3,8.4184658792461863E-3,{"$f":"SUMPRODUCT(DW73:OFFSET(DW73,-MIN($A73,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A73,60),0))","v":8.4184658792461863E-3},null,{"$f":"IF(DS73<DV$7, HLOOKUP(DU$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(DS73<$DV$5, HLOOKUP(DU$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(DU$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.7273666082076142},{"$f":"IF(DS73<DV$7, HLOOKUP(DU$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(DS73<$DV$5, HLOOKUP(DU$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(DU$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":3.1796397018677331},127.38596522479034,234.48494984499743,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A73,60),0),EC73:OFFSET(EC73,-MIN($A73,60),0))","v":4688.5273721462272},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A73,60),0),ED73:OFFSET(ED73,-MIN($A73,60),0))","v":10335.922501918019},null,2010,{"$f":"$C73*$EM$4*$DK$4*IF(EI$5=\"Base\", 1, VLOOKUP(EJ$5, Assumptions!$B$239:$P$245, EK$3, FALSE))^Assumptions!$D$213","v":19.530975682627645},{"$f":"EJ72 - EK72 + EI72","v":702.70244303650588},{"$f":"SUMPRODUCT(EI73:OFFSET(EI73,-MIN($A73,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A73,60),0))","v":18.629488480154471},19.530975682627645,19.530975682627645,{"$f":"SUMPRODUCT(EL73:OFFSET(EL73,-MIN($A73,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A73,60),0))","v":19.530975682627645},null,{"$f":"IF(EH73<EK$7, HLOOKUP(EJ$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(EH73<$EK$5, HLOOKUP(EJ$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(EJ$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.1143401205985863},{"$f":"IF(EH73<EK$7, HLOOKUP(EJ$3, Assumptions!$C$494:$P$498, 3, FALSE), IF(EH73<$EK$5, HLOOKUP(EJ$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(EJ$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.1666839836972009},190653.95222686516,370700.88125035248,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A73,60),0),ER73:OFFSET(ER73,-MIN($A73,60),0))","v":7017148.8047849657},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A73,60),0),ES73:OFFSET(ES73,-MIN($A73,60),0))","v":16340219.628292283}]
[61,2011,{"$f":"'Base Case Medium Dry'!$C74","v":266.14627749441092},9531.2322535625462,{"$f":"SUMPRODUCT(C74:OFFSET(C74,-MIN(A74,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A74,60),0))","v":258.74243665947688},266.14627749441092,266.14627749441092,{"$f":"SUMPRODUCT(F74:OFFSET(F74,-MIN($A74,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A74,60),0))","v":532.63812726315291},null,0.49967560313781262,2011,264.42122735974738,9529.5049635712712,258.73379979848539,264.42122735974738,264.42122735974738,529.18578713721763,null,3025868.1875146609,4336409.5989862392,120611658.28713016,195261566.70343232,0.49967560313781267,2011,39.372297426912411,1411.5842588255682,38.321001323090158,39.372297426912411,39.372297426912411,78.795717020535363,null,505613.40959568147,462642.26463681919,21326630.606167842,21978854.850791767,null,2011,{"$f":"$C74*$AP$4*$AC$4*IF(AL$5=\"Base\", 1, VLOOKUP(AM$5, Assumptions!$B$239:$P$245, AN$3, FALSE))^Assumptions!$D$213","v":1.943514601618753},69.679312555620413,{"$f":"SUMPRODUCT(AL74:OFFSET(AL74,-MIN($A74,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A74,60),0))","v":1.8916200091785664},1.943514601618753,1.943514601618753,{"$f":"SUMPRODUCT(AO74:OFFSET(AO74,-MIN($A74,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A74,60),0))","v":3.8895527206332776},null,{"$f":"IF(AK74<AN$7, HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(AK74<$AN$5, HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":2.211934776964787},{"$f":"IF(AK74<AN$7, HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AK74<$AN$5, HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":1.9298290294090306},37658.605222888204,32855.701860209563,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A74,60),0),AU74:OFFSET(AU74,-MIN($A74,60),0))","v":1472509.145537223},{"$f":"SUMPRODUCT( Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A74,60),0),AV74:OFFSET(AV74,-MIN($A74,60),0))","v":1523443.4546797078},null,2011,{"$f":"$C74*$BE$4*$AC$4*IF(BA$5=\"Base\", 1, VLOOKUP(BB$5, Assumptions!$B$239:$P$245, BC$3, FALSE))^Assumptions!$D$213","v":37.428782825293659},1341.9049462699477,{"$f":"SUMPRODUCT(BA74:OFFSET(BA74,-MIN($A74,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A74,60),0))","v":36.429381313911591},37.428782825293659,37.428782825293659,{"$f":"SUMPRODUCT(BD74:OFFSET(BD74,-MIN($A74,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A74,60),0))","v":74.906164299902088},null,{"$f":"IF(AZ74<BC$7, HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(AZ74<$AN$5, HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.4272304409528489},{"$f":"IF(AZ74<BC$7, HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AZ74<$AN$5, HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":1.3108198906717603},467954.80437279324,429786.56277660961,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A74,60),0),BJ74:OFFSET(BJ74,-MIN($A74,60),0))","v":19854121.460630618},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A74,60),0),BK74:OFFSET(BK74,-MIN($A74,60),0))","v":20455411.396112058},null,2011,205.53487341803358,7414.0134990444294,201.3007422335902,205.53487341803358,205.53487341803358,{"$f":"SUMPRODUCT(BS74:OFFSET(BS74,-MIN($A74,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A74,60),0))","v":411.33661945337406},{"$f":"IF(BU74>0, SUMPRODUCT(BT74:OFFSET(BT74,-MIN($A74,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A74,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A74,60),0)) / BU74, 0)","v":1.5053276408308098E-2},2329720.8346884847,3503312.9771490805,92253755.93099682,156985340.93024534,null,2011,{"$f":"$C74*$CG$4*$BT$4*IF(CC$5=\"Base\", 1, VLOOKUP(CD$5, Assumptions!$B$239:$P$245, CE$3, FALSE))^Assumptions!$D$213","v":3.1555873034084563},113.82772410256479,{"$f":"SUMPRODUCT(CC74:OFFSET(CC74,-MIN($A74,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A74,60),0))","v":3.0905804732564732},3.1555873034084563,3.1555873034084563,{"$f":"SUMPRODUCT(CF74:OFFSET(CF74,-MIN($A74,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A74,60),0))","v":6.3152719156034767},null,{"$f":"IF(CB74<=CE$7, HLOOKUP(CD$3, Assumptions!$C$484:$P$488, 3, FALSE), IF(CB74<=$AN$5, HLOOKUP(CD$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(CD$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":2.1336021750922267},{"$f":"IF(CB74<=CE$7, HLOOKUP(CD$3, Assumptions!$C$494:$P$498, 3, FALSE), IF(CB74<=$AN$5, HLOOKUP(CD$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(CD$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.6243128166870613},58979.047103992307,72543.734271505615,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A74,60),0),CL74:OFFSET(CL74,-MIN($A74,60),0))","v":2888224.5566697707},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A74,60),0),CM74:OFFSET(CM74,-MIN($A74,60),0))","v":3676673.2507458963},null,2011,{"$f":"$C74*$CV$4*$BT$4*IF(CR$5=\"Base\", 1, VLOOKUP(CS$5, Assumptions!$B$239:$P$245, CT$3, FALSE))^Assumptions!$D$213","v":202.37928611462513},7300.185774941865,{"$f":"SUMPRODUCT(CR74:OFFSET(CR74,-MIN($A74,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A74,60),0))","v":198.21016176033373},202.37928611462513,202.37928611462513,{"$f":"SUMPRODUCT(CU74:OFFSET(CU74,-MIN($A74,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A74,60),0))","v":405.02134753777057},null,{"$f":"IF(CQ74<CT$7, HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(CQ74<$CT$5, HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.2808479761733533},{"$f":"IF(CQ74<CT$7, HLOOKUP(CS$3, Assumptions!$C$494:$P$498,2, FALSE), IF(CQ74<$CT$5, HLOOKUP(CS$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(CS$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":1.9351798894457173},2270741.7875844925,3430769.2428775746,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A74,60),0),DA74:OFFSET(DA74,-MIN($A74,60),0))","v":89365531.374327049},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A74,60),0),DB74:OFFSET(DB74,-MIN($A74,60),0))","v":153308667.67949945},null,2011,19.514056514801354,703.90720570127405,19.112056241805046,19.514056514801354,19.514056514801354,{"$f":"SUMPRODUCT(DJ74:OFFSET(DJ74,-MIN($A74,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A74,60),0))","v":39.05345066330824},null,190533.94323049474,370454.3572003392,7031271.7499655057,16297370.922395235,null,2011,{"$f":"$C74*$DX$4*$DK$4*IF(DT$5=\"Base\", 1, VLOOKUP(DU$5, Assumptions!$B$239:$P$245, DV$3, FALSE))^Assumptions!$D$213","v":8.4075492662135758E-3},0.30327546229495167,{"$f":"SUMPRODUCT(DT74:OFFSET(DT74,-MIN($A74,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A74,60),0))","v":8.2343491374917907E-3},8.4075492662135758E-3,8.4075492662135758E-3,{"$f":"SUMPRODUCT(DW74:OFFSET(DW74,-MIN($A74,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A74,60),0))","v":1.6826015145459762E-2},null,{"$f":"IF(DS74<DV$7, HLOOKUP(DU$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(DS74<$DV$5, HLOOKUP(DU$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(DU$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.7273666082076142},{"$f":"IF(DS74<DV$7, HLOOKUP(DU$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(DS74<$DV$5, HLOOKUP(DU$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(DU$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":3.1796397018677331},127.22077796762358,234.18088239421175,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A74,60),0),EC74:OFFSET(EC74,-MIN($A74,60),0))","v":4694.8267955083093},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A74,60),0),ED74:OFFSET(ED74,-MIN($A74,60),0))","v":10302.302103166598},null,2011,{"$f":"$C74*$EM$4*$DK$4*IF(EI$5=\"Base\", 1, VLOOKUP(EJ$5, Assumptions!$B$239:$P$245, EK$3, FALSE))^Assumptions!$D$213","v":19.505648965535141},703.60393023897905,{"$f":"SUMPRODUCT(EI74:OFFSET(EI74,-MIN($A74,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A74,60),0))","v":19.103821892667554},19.505648965535141,19.505648965535141,{"$f":"SUMPRODUCT(EL74:OFFSET(EL74,-MIN($A74,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A74,60),0))","v":39.036624648162785},null,{"$f":"IF(EH74<EK$7, HLOOKUP(EJ$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(EH74<$EK$5, HLOOKUP(EJ$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(EJ$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.1143401205985863},{"$f":"IF(EH74<EK$7, HLOOKUP(EJ$3, Assumptions!$C$494:$P$498, 3, FALSE), IF(EH74<$EK$5, HLOOKUP(EJ$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(EJ$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.1666839836972009},190406.72245252712,370220.17631794501,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A74,60),0),ER74:OFFSET(ER74,-MIN($A74,60),0))","v":7026576.9231699975},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A74,60),0),ES74:OFFSET(ES74,-MIN($A74,60),0))","v":16287068.620292068}]
[62,2012,{"$f":"'Base Case Medium Dry'!$C75","v":256.56141182430912},9538.6360943974796,{"$f":"SUMPRODUCT(C75:OFFSET(C75,-MIN(A75,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A75,60),0))","v":264.74055441286265},256.56141182430912,256.56141182430912,{"$f":"SUMPRODUCT(F75:OFFSET(F75,-MIN($A75,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A75,60),0))","v":787.86701642279445},null,0.32564050337986244,2012,254.89848682613291,9535.1923911325321,264.72332863436338,254.89848682613291,254.89848682613291,782.76038815967445,null,2916896.0073068365,4180240.202637285,120330601.07400542,194236103.24479461,0.32564050337986244,2012,37.954362201543063,1412.6355549293903,39.209130281193865,37.954362201543063,37.954362201543063,116.55295274270283,null,487404.48833027488,445980.88578304683,21247082.267447848,21837587.41540831,null,2012,{"$f":"$C75*$AP$4*$AC$4*IF(AL$5=\"Base\", 1, VLOOKUP(AM$5, Assumptions!$B$239:$P$245, AN$3, FALSE))^Assumptions!$D$213","v":1.8735217895464957},69.731207148060605,{"$f":"SUMPRODUCT(AL75:OFFSET(AL75,-MIN($A75,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A75,60),0))","v":1.9354602651707189},1.8735217895464957,1.8735217895464957,{"$f":"SUMPRODUCT(AO75:OFFSET(AO75,-MIN($A75,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A75,60),0))","v":5.7533438564950758},null,{"$f":"IF(AK75<AN$7, HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(AK75<$AN$5, HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":2.211934776964787},{"$f":"IF(AK75<AN$7, HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AK75<$AN$5, HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":1.9298290294090306},36302.386094884961,31672.452213467332,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A75,60),0),AU75:OFFSET(AU75,-MIN($A75,60),0))","v":1469805.0092967895},{"$f":"SUMPRODUCT( Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A75,60),0),AV75:OFFSET(AV75,-MIN($A75,60),0))","v":1514451.2222278602},null,2012,{"$f":"$C75*$BE$4*$AC$4*IF(BA$5=\"Base\", 1, VLOOKUP(BB$5, Assumptions!$B$239:$P$245, BC$3, FALSE))^Assumptions!$D$213","v":36.080840411996569},1342.9043477813298,{"$f":"SUMPRODUCT(BA75:OFFSET(BA75,-MIN($A75,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A75,60),0))","v":37.273670016023146},36.080840411996569,36.080840411996569,{"$f":"SUMPRODUCT(BD75:OFFSET(BD75,-MIN($A75,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A75,60),0))","v":110.79960888620775},null,{"$f":"IF(AZ75<BC$7, HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(AZ75<$AN$5, HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.4272304409528489},{"$f":"IF(AZ75<BC$7, HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AZ75<$AN$5, HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":1.3108198906717603},451102.10223538993,414308.4335695795,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A75,60),0),BJ75:OFFSET(BJ75,-MIN($A75,60),0))","v":19777277.258151058},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A75,60),0),BK75:OFFSET(BK75,-MIN($A75,60),0))","v":20323136.193180449},null,2012,198.13283807574103,7418.2476302288724,205.95979828173949,198.13283807574103,198.13283807574103,{"$f":"SUMPRODUCT(BS75:OFFSET(BS75,-MIN($A75,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A75,60),0))","v":608.44039982525567},{"$f":"IF(BU75>0, SUMPRODUCT(BT75:OFFSET(BT75,-MIN($A75,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A75,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A75,60),0)) / BU75, 0)","v":2.0244212200783578E-2},2245819.3747111023,3377146.3269805326,92054290.082544073,156178091.32131392,null,2012,{"$f":"$C75*$CG$4*$BT$4*IF(CC$5=\"Base\", 1, VLOOKUP(CD$5, Assumptions!$B$239:$P$245, CE$3, FALSE))^Assumptions!$D$213","v":3.0419434805521179},113.89273093271677,{"$f":"SUMPRODUCT(CC75:OFFSET(CC75,-MIN($A75,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A75,60),0))","v":3.1621111963250881},3.0419434805521179,3.0419434805521179,{"$f":"SUMPRODUCT(CF75:OFFSET(CF75,-MIN($A75,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A75,60),0))","v":9.3414162211991929},null,{"$f":"IF(CB75<=CE$7, HLOOKUP(CD$3, Assumptions!$C$484:$P$488, 3, FALSE), IF(CB75<=$AN$5, HLOOKUP(CD$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(CD$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":2.1336021750922267},{"$f":"IF(CB75<=CE$7, HLOOKUP(CD$3, Assumptions!$C$494:$P$498, 3, FALSE), IF(CB75<=$AN$5, HLOOKUP(CD$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(CD$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.6243128166870613},56855.003705135292,69931.178669579007,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A75,60),0),CL75:OFFSET(CL75,-MIN($A75,60),0))","v":2867817.8008830342},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A75,60),0),CM75:OFFSET(CM75,-MIN($A75,60),0))","v":3648122.882784232},null,2012,{"$f":"$C75*$CV$4*$BT$4*IF(CR$5=\"Base\", 1, VLOOKUP(CS$5, Assumptions!$B$239:$P$245, CT$3, FALSE))^Assumptions!$D$213","v":195.09089459518893},7304.354899296156,{"$f":"SUMPRODUCT(CR75:OFFSET(CR75,-MIN($A75,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A75,60),0))","v":202.7976870854144},195.09089459518893,195.09089459518893,{"$f":"SUMPRODUCT(CU75:OFFSET(CU75,-MIN($A75,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A75,60),0))","v":599.09898360405646},null,{"$f":"IF(CQ75<CT$7, HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(CQ75<$CT$5, HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.2808479761733533},{"$f":"IF(CQ75<CT$7, HLOOKUP(CS$3, Assumptions!$C$494:$P$498,2, FALSE), IF(CQ75<$CT$5, HLOOKUP(CS$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(CS$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":1.9351798894457173},2188964.3710059673,3307215.1483109538,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A75,60),0),DA75:OFFSET(DA75,-MIN($A75,60),0))","v":89186472.281661034},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A75,60),0),DB75:OFFSET(DB75,-MIN($A75,60),0))","v":152529968.4385297},null,2012,18.811286548848798,704.30920597427018,19.554400071429995,18.811286548848798,18.811286548848798,{"$f":"SUMPRODUCT(DJ75:OFFSET(DJ75,-MIN($A75,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A75,60),0))","v":57.76703559171591},null,183672.14426545962,357112.98987370532,7029228.7240134999,16220424.508072367,null,2012,{"$f":"$C75*$DX$4*$DK$4*IF(DT$5=\"Base\", 1, VLOOKUP(DU$5, Assumptions!$B$239:$P$245, DV$3, FALSE))^Assumptions!$D$213","v":8.1047637788865447E-3},0.30344866242367347,{"$f":"SUMPRODUCT(DT75:OFFSET(DT75,-MIN($A75,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A75,60),0))","v":8.4249311180941543E-3},8.1047637788865447E-3,8.1047637788865447E-3,{"$f":"SUMPRODUCT(DW75:OFFSET(DW75,-MIN($A75,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A75,60),0))","v":2.4888684591646969E-2},null,{"$f":"IF(DS75<DV$7, HLOOKUP(DU$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(DS75<$DV$5, HLOOKUP(DU$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(DU$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.7273666082076142},{"$f":"IF(DS75<DV$7, HLOOKUP(DU$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(DS75<$DV$5, HLOOKUP(DU$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(DU$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":3.1796397018677331},122.63910927495839,225.7472032859192,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A75,60),0),EC75:OFFSET(EC75,-MIN($A75,60),0))","v":4693.4626535259649},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A75,60),0),ED75:OFFSET(ED75,-MIN($A75,60),0))","v":10253.660809433741},null,2012,{"$f":"$C75*$EM$4*$DK$4*IF(EI$5=\"Base\", 1, VLOOKUP(EJ$5, Assumptions!$B$239:$P$245, EK$3, FALSE))^Assumptions!$D$213","v":18.803181785069913},704.00575731184654,{"$f":"SUMPRODUCT(EI75:OFFSET(EI75,-MIN($A75,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A75,60),0))","v":19.545975140311903},18.803181785069913,18.803181785069913,{"$f":"SUMPRODUCT(EL75:OFFSET(EL75,-MIN($A75,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A75,60),0))","v":57.742146907124265},null,{"$f":"IF(EH75<EK$7, HLOOKUP(EJ$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(EH75<$EK$5, HLOOKUP(EJ$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(EJ$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.1143401205985863},{"$f":"IF(EH75<EK$7, HLOOKUP(EJ$3, Assumptions!$C$494:$P$498, 3, FALSE), IF(EH75<$EK$5, HLOOKUP(EJ$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(EJ$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.1666839836972009},183549.50515618466,356887.24267041939,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A75,60),0),ER75:OFFSET(ER75,-MIN($A75,60),0))","v":7024535.2613599738},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A75,60),0),ES75:OFFSET(ES75,-MIN($A75,60),0))","v":16210170.847262934}]
[63,2013,{"$f":"'Base Case Medium Dry'!$C76","v":255.71090815810828},9530.4569518089247,{"$f":"SUMPRODUCT(C76:OFFSET(C76,-MIN(A76,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A76,60),0))","v":270.23613063478098},255.71090815810828,255.71090815810828,{"$f":"SUMPRODUCT(F76:OFFSET(F76,-MIN($A76,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A76,60),0))","v":1040.9202761262536},null,0.24565849472135079,2013,254.05349577306242,9525.3675493243027,270.21064474188069,254.05349577306242,254.05349577306242,1034.1734612565872,null,2907226.4676418477,4166382.6642309334,119967028.43785334,193081081.8912333,0.24565849472135082,2013,37.828543108285061,1411.3807868497397,40.022838644494044,37.828543108285061,37.828543108285061,153.98833714744441,null,485788.73753868073,444502.45465142472,21153154.315401323,21681919.289079845,null,2013,{"$f":"$C76*$AP$4*$AC$4*IF(AL$5=\"Base\", 1, VLOOKUP(AM$5, Assumptions!$B$239:$P$245, AN$3, FALSE))^Assumptions!$D$213","v":1.8673110459300408},69.669268672436388,{"$f":"SUMPRODUCT(AL76:OFFSET(AL76,-MIN($A76,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A76,60),0))","v":1.9756269353648794},1.8673110459300408,1.8673110459300408,{"$f":"SUMPRODUCT(AO76:OFFSET(AO76,-MIN($A76,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A76,60),0))","v":7.6012476102164612},null,{"$f":"IF(AK76<AN$7, HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(AK76<$AN$5, HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":2.211934776964787},{"$f":"IF(AK76<AN$7, HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AK76<$AN$5, HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":1.9298290294090306},36182.043319071578,31567.457715138127,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A76,60),0),AU76:OFFSET(AU76,-MIN($A76,60),0))","v":1466088.3330542967},{"$f":"SUMPRODUCT( Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A76,60),0),AV76:OFFSET(AV76,-MIN($A76,60),0))","v":1504455.1727642112},null,2013,{"$f":"$C76*$BE$4*$AC$4*IF(BA$5=\"Base\", 1, VLOOKUP(BB$5, Assumptions!$B$239:$P$245, BC$3, FALSE))^Assumptions!$D$213","v":35.961232062355023},1341.7115181773033,{"$f":"SUMPRODUCT(BA76:OFFSET(BA76,-MIN($A76,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A76,60),0))","v":38.047211709129165},35.961232062355023,35.961232062355023,{"$f":"SUMPRODUCT(BD76:OFFSET(BD76,-MIN($A76,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A76,60),0))","v":146.38708953722795},null,{"$f":"IF(AZ76<BC$7, HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(AZ76<$AN$5, HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.4272304409528489},{"$f":"IF(AZ76<BC$7, HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AZ76<$AN$5, HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":1.3108198906717603},449606.69421960914,412934.99693628657,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A76,60),0),BJ76:OFFSET(BJ76,-MIN($A76,60),0))","v":19687065.982347026},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A76,60),0),BK76:OFFSET(BK76,-MIN($A76,60),0))","v":20177464.116315633},null,2013,197.47602572044582,7410.4206700228742,210.22815617350949,197.47602572044582,197.47602572044582,{"$f":"SUMPRODUCT(BS76:OFFSET(BS76,-MIN($A76,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A76,60),0))","v":803.86402246924888},{"$f":"IF(BU76>0, SUMPRODUCT(BT76:OFFSET(BT76,-MIN($A76,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A76,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A76,60),0)) / BU76, 0)","v":2.5410998706126356E-2},2238374.4608472651,3365951.0528667448,91791600.091405168,155266559.00745767,null,2013,{"$f":"$C76*$CG$4*$BT$4*IF(CC$5=\"Base\", 1, VLOOKUP(CD$5, Assumptions!$B$239:$P$245, CE$3, FALSE))^Assumptions!$D$213","v":3.0318594072529068},113.77256321694381,{"$f":"SUMPRODUCT(CC76:OFFSET(CC76,-MIN($A76,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A76,60),0))","v":3.227643510845156},3.0318594072529068,3.0318594072529068,{"$f":"SUMPRODUCT(CF76:OFFSET(CF76,-MIN($A76,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A76,60),0))","v":12.341764980250041},null,{"$f":"IF(CB76<=CE$7, HLOOKUP(CD$3, Assumptions!$C$484:$P$488, 3, FALSE), IF(CB76<=$AN$5, HLOOKUP(CD$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(CD$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":2.1336021750922267},{"$f":"IF(CB76<=CE$7, HLOOKUP(CD$3, Assumptions!$C$494:$P$498, 3, FALSE), IF(CB76<=$AN$5, HLOOKUP(CD$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(CD$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.6243128166870613},56666.528794784412,69699.35610742007,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A76,60),0),CL76:OFFSET(CL76,-MIN($A76,60),0))","v":2845531.6761822188},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A76,60),0),CM76:OFFSET(CM76,-MIN($A76,60),0))","v":3617198.2716990528},null,2013,{"$f":"$C76*$CV$4*$BT$4*IF(CR$5=\"Base\", 1, VLOOKUP(CS$5, Assumptions!$B$239:$P$245, CT$3, FALSE))^Assumptions!$D$213","v":194.44416631319291},7296.6481068059302,{"$f":"SUMPRODUCT(CR76:OFFSET(CR76,-MIN($A76,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A76,60),0))","v":207.00051266266433},194.44416631319291,194.44416631319291,{"$f":"SUMPRODUCT(CU76:OFFSET(CU76,-MIN($A76,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A76,60),0))","v":791.52225748899889},null,{"$f":"IF(CQ76<CT$7, HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(CQ76<$CT$5, HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.2808479761733533},{"$f":"IF(CQ76<CT$7, HLOOKUP(CS$3, Assumptions!$C$494:$P$498,2, FALSE), IF(CQ76<$CT$5, HLOOKUP(CS$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(CS$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":1.9351798894457173},2181707.9320524805,3296251.6967593245,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A76,60),0),DA76:OFFSET(DA76,-MIN($A76,60),0))","v":88946068.415222943},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A76,60),0),DB76:OFFSET(DB76,-MIN($A76,60),0))","v":151649360.73575863},null,2013,18.748926944331554,703.56609245168897,19.959649923877134,18.748926944331554,18.748926944331554,{"$f":"SUMPRODUCT(DJ76:OFFSET(DJ76,-MIN($A76,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A76,60),0))","v":76.321101639893897},null,183063.26925590163,355929.15671276412,7022274.0310468348,16132603.594695773,null,2013,{"$f":"$C76*$DX$4*$DK$4*IF(DT$5=\"Base\", 1, VLOOKUP(DU$5, Assumptions!$B$239:$P$245, DV$3, FALSE))^Assumptions!$D$213","v":8.0778964052678082E-3},0.30312849508446582,{"$f":"SUMPRODUCT(DT76:OFFSET(DT76,-MIN($A76,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A76,60),0))","v":8.599531314470072E-3},8.0778964052678082E-3,8.0778964052678082E-3,{"$f":"SUMPRODUCT(DW76:OFFSET(DW76,-MIN($A76,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A76,60),0))","v":3.2882625998463942E-2},null,{"$f":"IF(DS76<DV$7, HLOOKUP(DU$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(DS76<$DV$5, HLOOKUP(DU$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(DU$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.7273666082076142},{"$f":"IF(DS76<DV$7, HLOOKUP(DU$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(DS76<$DV$5, HLOOKUP(DU$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(DU$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":3.1796397018677331},122.23255939157461,224.9988490316141,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A76,60),0),EC76:OFFSET(EC76,-MIN($A76,60),0))","v":4688.8189588921186},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A76,60),0),ED76:OFFSET(ED76,-MIN($A76,60),0))","v":10198.145255121937},null,2013,{"$f":"$C76*$EM$4*$DK$4*IF(EI$5=\"Base\", 1, VLOOKUP(EJ$5, Assumptions!$B$239:$P$245, EK$3, FALSE))^Assumptions!$D$213","v":18.740849047926286},703.26296395660449,{"$f":"SUMPRODUCT(EI76:OFFSET(EI76,-MIN($A76,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A76,60),0))","v":19.951050392562664},18.740849047926286,18.740849047926286,{"$f":"SUMPRODUCT(EL76:OFFSET(EL76,-MIN($A76,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A76,60),0))","v":76.288219013895443},null,{"$f":"IF(EH76<EK$7, HLOOKUP(EJ$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(EH76<$EK$5, HLOOKUP(EJ$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(EJ$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.1143401205985863},{"$f":"IF(EH76<EK$7, HLOOKUP(EJ$3, Assumptions!$C$494:$P$498, 3, FALSE), IF(EH76<$EK$5, HLOOKUP(EJ$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(EJ$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.1666839836972009},182941.03669651004,355704.15786373249,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A76,60),0),ER76:OFFSET(ER76,-MIN($A76,60),0))","v":7017585.2120879423},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A76,60),0),ES76:OFFSET(ES76,-MIN($A76,60),0))","v":16122405.449440651}]
[64,2014,{"$f":"'Base Case Medium Dry'!$C77","v":258.1297862440191},9515.9317293322511,{"$f":"SUMPRODUCT(C77:OFFSET(C77,-MIN(A77,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A77,60),0))","v":275.33523730168736},258.1297862440191,258.1297862440191,{"$f":"SUMPRODUCT(F77:OFFSET(F77,-MIN($A77,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A77,60),0))","v":1295.1180169254844},null,0.19930985660812622,2014,256.45669569128626,9509.2104003554832,275.30150312822354,256.45669569128626,256.45669569128626,1286.7235973959855,null,2934727.1575577059,4205794.2473996719,119564273.89516473,191859697.38696256,0.19930985660812625,2014,38.186379364100887,1409.1864913135307,40.777827919840661,38.186379364100887,38.186379364100887,191.59303013890164,null,490384.01953145367,448707.1921592399,21052144.842621993,21518648.510561466,null,2014,{"$f":"$C77*$AP$4*$AC$4*IF(AL$5=\"Base\", 1, VLOOKUP(AM$5, Assumptions!$B$239:$P$245, AN$3, FALSE))^Assumptions!$D$213","v":1.8849747341986174},69.56095278300154,{"$f":"SUMPRODUCT(AL77:OFFSET(AL77,-MIN($A77,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A77,60),0))","v":2.0128950852214018},1.8849747341986174,1.8849747341986174,{"$f":"SUMPRODUCT(AO77:OFFSET(AO77,-MIN($A77,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A77,60),0))","v":9.4575088572000094},null,{"$f":"IF(AK77<AN$7, HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(AK77<$AN$5, HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":2.211934776964787},{"$f":"IF(AK77<AN$7, HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AK77<$AN$5, HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":1.9298290294090306},{"$f":"AL77*AS77*(1+AR77)^2*8760","v":36524.30463407917},{"$f":"AL77*AT77*8760","v":31866.067705009395},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A77,60),0),AU77:OFFSET(AU77,-MIN($A77,60),0))","v":1461897.0331616993},{"$f":"SUMPRODUCT( Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A77,60),0),AV77:OFFSET(AV77,-MIN($A77,60),0))","v":1493936.2602392128},null,2014,{"$f":"$C77*$BE$4*$AC$4*IF(BA$5=\"Base\", 1, VLOOKUP(BB$5, Assumptions!$B$239:$P$245, BC$3, FALSE))^Assumptions!$D$213","v":36.301404629902272},1339.6255385305292,{"$f":"SUMPRODUCT(BA77:OFFSET(BA77,-MIN($A77,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A77,60),0))","v":38.764932834619259},36.301404629902272,36.301404629902272,{"$f":"SUMPRODUCT(BD77:OFFSET(BD77,-MIN($A77,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A77,60),0))","v":182.13552128170164},null,{"$f":"IF(AZ77<BC$7, HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(AZ77<$AN$5, HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.4272304409528489},{"$f":"IF(AZ77<BC$7, HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AZ77<$AN$5, HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":1.3108198906717603},{"$f":"BA77*BH77*(1+BG77)^2*8760","v":453859.71489737451},{"$f":"BA77*BI77*8760","v":416841.12445423048},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A77,60),0),BJ77:OFFSET(BJ77,-MIN($A77,60),0))","v":19590247.809460294},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A77,60),0),BK77:OFFSET(BK77,-MIN($A77,60),0))","v":20024712.250322253},null,2014,199.34403531983531,7397.6685395698096,214.18806084469253,199.34403531983531,199.34403531983531,{"$f":"SUMPRODUCT(BS77:OFFSET(BS77,-MIN($A77,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A77,60),0))","v":1000.1714853057983},{"$f":"IF(BU77>0, SUMPRODUCT(BT77:OFFSET(BT77,-MIN($A77,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A77,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A77,60),0)) / BU77, 0)","v":3.0534371901314954E-2},{"$f":"SUM(CL77, DA77)","v":2259548.1955557512},{"$f":"SUM(CM77, DB77)","v":3397791.0134639428},91499020.218731761,154301760.74838907,null,2014,{"$f":"$C77*$CG$4*$BT$4*IF(CC$5=\"Base\", 1, VLOOKUP(CD$5, Assumptions!$B$239:$P$245, CE$3, FALSE))^Assumptions!$D$213","v":3.0605390530787009},113.57677911335156,{"$f":"SUMPRODUCT(CC77:OFFSET(CC77,-MIN($A77,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A77,60),0))","v":3.2884401274741903},3.0605390530787009,3.0605390530787009,{"$f":"SUMPRODUCT(CF77:OFFSET(CF77,-MIN($A77,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A77,60),0))","v":15.35568338246407},null,{"$f":"IF(CB77<=CE$7, HLOOKUP(CD$3, Assumptions!$C$484:$P$488, 3, FALSE), IF(CB77<=$AN$5, HLOOKUP(CD$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(CD$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":2.1336021750922267},{"$f":"IF(CB77<=CE$7, HLOOKUP(CD$3, Assumptions!$C$494:$P$498, 3, FALSE), IF(CB77<=$AN$5, HLOOKUP(CD$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(CD$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.6243128166870613},{"$f":"CC77*CJ77*(1+CI77)^2*8760","v":57202.561558085959},{"$f":"CC77*CK77*8760","v":70358.671919579676},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A77,60),0),CL77:OFFSET(CL77,-MIN($A77,60),0))","v":2822237.0255314866},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A77,60),0),CM77:OFFSET(CM77,-MIN($A77,60),0))","v":3584976.6029811776},null,2014,{"$f":"$C77*$CV$4*$BT$4*IF(CR$5=\"Base\", 1, VLOOKUP(CS$5, Assumptions!$B$239:$P$245, CT$3, FALSE))^Assumptions!$D$213","v":196.2834962667566},7284.0917604564584,{"$f":"SUMPRODUCT(CR77:OFFSET(CR77,-MIN($A77,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A77,60),0))","v":210.89962071721834},196.2834962667566,196.2834962667566,{"$f":"SUMPRODUCT(CU77:OFFSET(CU77,-MIN($A77,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A77,60),0))","v":984.81580192333433},null,{"$f":"IF(CQ77<CT$7, HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(CQ77<$CT$5, HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.2808479761733533},{"$f":"IF(CQ77<CT$7, HLOOKUP(CS$3, Assumptions!$C$494:$P$498,2, FALSE), IF(CQ77<$CT$5, HLOOKUP(CS$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(CS$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":1.9351798894457173},{"$f":"CR77*CY77*(1+CX77)^2*8760","v":2202345.6339976653},{"$f":"CR77*CZ77*8760","v":3327432.3415443632},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A77,60),0),DA77:OFFSET(DA77,-MIN($A77,60),0))","v":88676783.193200275},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A77,60),0),DB77:OFFSET(DB77,-MIN($A77,60),0))","v":150716784.14540789},null,2014,18.926281007350035,{"$f":"SUM(DU77, EJ77)","v":702.35536947214337},{"$f":"SUM(DV77, EK77)","v":20.33561436369035},{"$f":"SUM(DW77, EL77)","v":18.926281007350035},{"$f":"SUM(DX77, EM77)","v":18.926281007350035},{"$f":"SUMPRODUCT(DJ77:OFFSET(DJ77,-MIN($A77,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A77,60),0))","v":94.959081951285583},null,184794.94247050106,359296.04177648958,7013108.8338109739,16039288.128012044,null,2014,{"$f":"$C77*$DX$4*$DK$4*IF(DT$5=\"Base\", 1, VLOOKUP(DU$5, Assumptions!$B$239:$P$245, DV$3, FALSE))^Assumptions!$D$213","v":8.1543086582127559E-3},0.30260686017526356,{"$f":"SUMPRODUCT(DT77:OFFSET(DT77,-MIN($A77,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A77,60),0))","v":8.761514013847652E-3},{"$f":"IF(DS77<$DV$7, 0, DT77)","v":8.1543086582127559E-3},8.1543086582127559E-3,{"$f":"SUMPRODUCT(DW77:OFFSET(DW77,-MIN($A77,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A77,60),0))","v":4.0912721513042774E-2},null,{"$f":"IF(DS77<DV$7, HLOOKUP(DU$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(DS77<$DV$5, HLOOKUP(DU$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(DU$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.7273666082076142},{"$f":"IF(DS77<DV$7, HLOOKUP(DU$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(DS77<$DV$5, HLOOKUP(DU$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(DU$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":3.1796397018677331},{"$f":"DT77*EA77*(1+DZ77)^2*8760","v":123.38880908552296},{"$f":"DT77*EB77*8760","v":227.12720870620885},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A77,60),0),EC77:OFFSET(EC77,-MIN($A77,60),0))","v":4682.6992958924275},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A77,60),0),ED77:OFFSET(ED77,-MIN($A77,60),0))","v":10139.156346220525},null,2014,{"$f":"$C77*$EM$4*$DK$4*IF(EI$5=\"Base\", 1, VLOOKUP(EJ$5, Assumptions!$B$239:$P$245, EK$3, FALSE))^Assumptions!$D$213","v":18.918126698691822},702.05276261196809,{"$f":"SUMPRODUCT(EI77:OFFSET(EI77,-MIN($A77,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A77,60),0))","v":20.326852849676502},18.918126698691822,18.918126698691822,{"$f":"SUMPRODUCT(EL77:OFFSET(EL77,-MIN($A77,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A77,60),0))","v":94.918169229772545},null,{"$f":"IF(EH77<EK$7, HLOOKUP(EJ$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(EH77<$EK$5, HLOOKUP(EJ$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(EJ$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.1143401205985863},{"$f":"IF(EH77<EK$7, HLOOKUP(EJ$3, Assumptions!$C$494:$P$498, 3, FALSE), IF(EH77<$EK$5, HLOOKUP(EJ$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(EJ$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.1666839836972009},184671.55366141553,359068.91456778336,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A77,60),0),ER77:OFFSET(ER77,-MIN($A77,60),0))","v":7008426.1345150815},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A77,60),0),ES77:OFFSET(ES77,-MIN($A77,60),0))","v":16029148.971665824}]
[65,2015,{"$f":"'Base Case Medium Dry'!$C78","v":257.85388509734361},9498.726278274582,{"$f":"SUMPRODUCT(C78:OFFSET(C78,-MIN(A78,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A78,60),0))","v":279.99929718322147},257.85388509734361,257.85388509734361,{"$f":"SUMPRODUCT(F78:OFFSET(F78,-MIN($A78,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A78,60),0))","v":1547.7672853503545},null,0.16659732218010764,{"$f":"$B78","v":2015},{"$f":"SUM(Y78, BP78, DG78)","v":256.1825828217743},{"$f":"SUM(Z78, BQ78, DH78)","v":9490.3655929185461},{"$f":"SUM(AA78, BR78, DI78)","v":279.95717394991317},{"$f":"SUM(AB78, BS78, DJ78)","v":256.1825828217743},{"$f":"SUM(AC78, BT78, DK78)","v":256.1825828217743},{"$f":"SUM(AD78, BU78, DL78)","v":1537.73529771875},null,2931590.3843873884,4201298.8984807301,{"$f":"SUM(AH78,BY78,DP78)","v":119096600.40336244},{"$f":"SUM(AI78,BZ78,DQ78)","v":190536020.30071011},0.16659732218010762,{"$f":"$B78","v":2015},{"$f":"SUM(AL78, BA78)","v":38.145563982012519},{"$f":"SUM(AM78, BB78)","v":1406.5950427577909},{"$f":"SUM(AN78, BC78)","v":41.468380575831937},{"$f":"SUM(AO78, BD78)","v":38.145563982012519},{"$f":"SUM(AP78, BE78)","v":38.145563982012519},{"$f":"SUM(AQ78, BF78)","v":228.96865017298126},null,{"$f":"SUM(AU78, BJ78)","v":489859.87423513312},{"$f":"SUM(AV78, BK78)","v":448227.5929985246},{"$f":"SUM(AW78, BL78)","v":20939803.223683558},{"$f":"SUM(AX78, BM78)","v":21343990.695815813},null,{"$f":"$X78","v":2015},{"$f":"$C78*$AP$4*$AC$4*IF(AL$5=\"Base\", 1, VLOOKUP(AM$5, Assumptions!$B$239:$P$245, AN$3, FALSE))^Assumptions!$D$213","v":1.8829599853461618},69.433032431978759,{"$f":"SUMPRODUCT(AL78:OFFSET(AL78,-MIN($A78,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A78,60),0))","v":2.0469824831589234},1.8829599853461618,1.8829599853461618,{"$f":"SUMPRODUCT(AO78:OFFSET(AO78,-MIN($A78,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A78,60),0))","v":11.302462492827479},null,{"$f":"IF(AK78<AN$7, HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(AK78<$AN$5, HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":2.211934776964787},{"$f":"IF(AK78<AN$7, HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AK78<$AN$5, HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":1.9298290294090306},36485.265754929664,31832.007766604842,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A78,60),0),AU78:OFFSET(AU78,-MIN($A78,60),0))","v":1456909.5809064594},{"$f":"SUMPRODUCT( Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A78,60),0),AV78:OFFSET(AV78,-MIN($A78,60),0))","v":1482624.1323097432},null,{"$f":"$X78","v":2015},{"$f":"$C78*$BE$4*$AC$4*IF(BA$5=\"Base\", 1, VLOOKUP(BB$5, Assumptions!$B$239:$P$245, BC$3, FALSE))^Assumptions!$D$213","v":36.262603996666357},1337.1620103258122,{"$f":"SUMPRODUCT(BA78:OFFSET(BA78,-MIN($A78,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A78,60),0))","v":39.421398092673016},36.262603996666357,36.262603996666357,{"$f":"SUMPRODUCT(BD78:OFFSET(BD78,-MIN($A78,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A78,60),0))","v":217.66618768015377},null,{"$f":"IF(AZ78<BC$7, HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(AZ78<$AN$5, HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.4272304409528489},{"$f":"IF(AZ78<BC$7, HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AZ78<$AN$5, HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":1.3108198906717603},453374.60848020343,416395.58523191977,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A78,60),0),BJ78:OFFSET(BJ78,-MIN($A78,60),0))","v":19482893.6427771},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A78,60),0),BK78:OFFSET(BK78,-MIN($A78,60),0))","v":19861366.563506071},null,{"$f":"$B78","v":2015},{"$f":"SUM(CC78, CR78)","v":199.13096712368502},{"$f":"SUM(CD78, CS78)","v":7382.8245140449526},{"$f":"SUM(CE78, CT78)","v":217.80936249015062},{"$f":"SUM(CF78, CU78)","v":199.13096712368502},{"$f":"SUM(CG78, CV78)","v":199.13096712368502},{"$f":"SUMPRODUCT(BS78:OFFSET(BS78,-MIN($A78,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A78,60),0))","v":1195.2831205078157},{"$f":"IF(BU78>0, SUMPRODUCT(BT78:OFFSET(BT78,-MIN($A78,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A78,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A78,60),0)) / BU78, 0)","v":3.5684392384410769E-2},2257133.0851293504,3394159.2960615498,{"$f":"SUM(CN78, DC78)","v":91156708.667338356},{"$f":"SUM(CO78, DD78)","v":153254637.24551547},null,{"$f":"$BO78","v":2015},{"$f":"$C78*$CG$4*$BT$4*IF(CC$5=\"Base\", 1, VLOOKUP(CD$5, Assumptions!$B$239:$P$245, CE$3, FALSE))^Assumptions!$D$213","v":3.0572678062905005},113.34887803895607,{"$f":"SUMPRODUCT(CC78:OFFSET(CC78,-MIN($A78,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A78,60),0))","v":3.3440381547295339},3.0572678062905005,3.0572678062905005,{"$f":"SUMPRODUCT(CF78:OFFSET(CF78,-MIN($A78,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A78,60),0))","v":18.351242182544219},null,{"$f":"IF(CB78<=CE$7, HLOOKUP(CD$3, Assumptions!$C$484:$P$488, 3, FALSE), IF(CB78<=$AN$5, HLOOKUP(CD$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(CD$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":2.1336021750922267},{"$f":"IF(CB78<=CE$7, HLOOKUP(CD$3, Assumptions!$C$494:$P$498, 3, FALSE), IF(CB78<=$AN$5, HLOOKUP(CD$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(CD$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.6243128166870613},57141.420794145866,70283.469291693778,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A78,60),0),CL78:OFFSET(CL78,-MIN($A78,60),0))","v":2797455.0798780536},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A78,60),0),CM78:OFFSET(CM78,-MIN($A78,60),0))","v":3550874.2843653806},null,{"$f":"$BO78","v":2015},{"$f":"$C78*$CV$4*$BT$4*IF(CR$5=\"Base\", 1, VLOOKUP(CS$5, Assumptions!$B$239:$P$245, CT$3, FALSE))^Assumptions!$D$213","v":196.07369931739453},7269.4756360059964,{"$f":"SUMPRODUCT(CR78:OFFSET(CR78,-MIN($A78,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A78,60),0))","v":214.46532433542109},196.07369931739453,196.07369931739453,{"$f":"SUMPRODUCT(CU78:OFFSET(CU78,-MIN($A78,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A78,60),0))","v":1176.9318783252718},null,{"$f":"IF(CQ78<CT$7, HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(CQ78<$CT$5, HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.2808479761733533},{"$f":"IF(CQ78<CT$7, HLOOKUP(CS$3, Assumptions!$C$494:$P$498,2, FALSE), IF(CQ78<$CT$5, HLOOKUP(CS$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(CS$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":1.9351798894457173},2199991.6643352048,3323875.8267698558,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A78,60),0),DA78:OFFSET(DA78,-MIN($A78,60),0))","v":88359253.587460309},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A78,60),0),DB78:OFFSET(DB78,-MIN($A78,60),0))","v":149703762.96115008},null,{"$f":"$B78","v":2015},{"$f":"SUM(DT78, EI78)","v":18.906051716076789},700.94603611580305,20.679430883930603,18.906051716076789,18.906051716076789,{"$f":"SUMPRODUCT(DJ78:OFFSET(DJ78,-MIN($A78,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A78,60),0))","v":113.48352703795287},null,184597.42502290494,358912.00942065602,7000088.5123405242,15937392.35937885,null,{"$f":"$BO78","v":2015},{"$f":"$C78*$DX$4*$DK$4*IF(DT$5=\"Base\", 1, VLOOKUP(DU$5, Assumptions!$B$239:$P$245, DV$3, FALSE))^Assumptions!$D$213","v":8.1455929530557386E-3},0.30199965481962865,{"$f":"SUMPRODUCT(DT78:OFFSET(DT78,-MIN($A78,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A78,60),0))","v":8.9096459171382567E-3},8.1455929530557386E-3,8.1455929530557386E-3,{"$f":"SUMPRODUCT(DW78:OFFSET(DW78,-MIN($A78,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A78,60),0))","v":4.8893900853037568E-2},null,{"$f":"IF(DS78<DV$7, HLOOKUP(DU$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(DS78<$DV$5, HLOOKUP(DU$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(DU$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.7273666082076142},{"$f":"IF(DS78<DV$7, HLOOKUP(DU$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(DS78<$DV$5, HLOOKUP(DU$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(DU$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":3.1796397018677331},123.25692537535929,226.88444455940089,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A78,60),0),EC78:OFFSET(EC78,-MIN($A78,60),0))","v":4674.0055408649805},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A78,60),0),ED78:OFFSET(ED78,-MIN($A78,60),0))","v":10074.743442047678},null,{"$f":"$BO78","v":2015},{"$f":"$C78*$EM$4*$DK$4*IF(EI$5=\"Base\", 1, VLOOKUP(EJ$5, Assumptions!$B$239:$P$245, EK$3, FALSE))^Assumptions!$D$213","v":18.897906123123732},700.64403646098344,{"$f":"SUMPRODUCT(EI78:OFFSET(EI78,-MIN($A78,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A78,60),0))","v":20.670521238013464},18.897906123123732,18.897906123123732,{"$f":"SUMPRODUCT(EL78:OFFSET(EL78,-MIN($A78,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A78,60),0))","v":113.43463313709984},null,{"$f":"IF(EH78<EK$7, HLOOKUP(EJ$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(EH78<$EK$5, HLOOKUP(EJ$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(EJ$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.1143401205985863},{"$f":"IF(EH78<EK$7, HLOOKUP(EJ$3, Assumptions!$C$494:$P$498, 3, FALSE), IF(EH78<$EK$5, HLOOKUP(EJ$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(EJ$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.1666839836972009},{"$f":"EI78*EP78*(1+EO78)^2*8760","v":184474.16809752959},{"$f":"EI78*EQ78*8760","v":358685.12497609662},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A78,60),0),ER78:OFFSET(ER78,-MIN($A78,60),0))","v":6995414.5067996597},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A78,60),0),ES78:OFFSET(ES78,-MIN($A78,60),0))","v":15927317.615936803}]
[{"$f":"A78+1","v":66},2016,{"$f":"'Base Case Medium Dry'!$C79","v":259.69004437716086},{"$f":"D78 - E78 + C78","v":9476.580866188704},{"$f":"SUMPRODUCT(C79:OFFSET(C79,-MIN(A79,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A79,60),0))","v":284.35070487263908},259.69004437716086,259.69004437716086,{"$f":"SUMPRODUCT(F79:OFFSET(F79,-MIN($A79,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A79,60),0))","v":1800.9584219475053},null,0.14419546904161143,2016,258.00684087628525,9466.5910017904062,284.300078581023,258.00684087628525,258.00684087628525,1789.2853540483338,null,{"$f":"SUM(AF79, BW79, DN79)","v":2344358.8043999402},{"$f":"SUM(AG79,BX79,DO79)","v":3384620.1263119816},117985314.01361415,188306712.16903204,0.14419546904161143,2016,38.417195845395128,1403.2722261639715,42.112624655168865,38.417195845395128,38.417195845395128,266.42443136898305,null,344574.06010632508,447193.65605523635,20672328.077098086,21158391.696781788,null,2016,{"$f":"$C79*$AP$4*$AC$4*IF(AL$5=\"Base\", 1, VLOOKUP(AM$5, Assumptions!$B$239:$P$245, AN$3, FALSE))^Assumptions!$D$213","v":1.8963684102349809},69.269009934165993,{"$f":"SUMPRODUCT(AL79:OFFSET(AL79,-MIN($A79,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A79,60),0))","v":2.0787839744872376},1.8963684102349809,1.8963684102349809,{"$f":"SUMPRODUCT(AO79:OFFSET(AO79,-MIN($A79,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A79,60),0))","v":13.151373082934622},null,{"$f":"IF(AK79<AN$7, HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(AK79<$AN$5, HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.9955962562675422},{"$f":"IF(AK79<AN$7, HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AK79<$AN$5, HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":1.8896537670955529},33151.218731728077,31391.282261365457,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A79,60),0),AU79:OFFSET(AU79,-MIN($A79,60),0))","v":1447896.7762790043},{"$f":"SUMPRODUCT( Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A79,60),0),AV79:OFFSET(AV79,-MIN($A79,60),0))","v":1470181.3085355996},null,2016,{"$f":"$C79*$BE$4*$AC$4*IF(BA$5=\"Base\", 1, VLOOKUP(BB$5, Assumptions!$B$239:$P$245, BC$3, FALSE))^Assumptions!$D$213","v":36.520827435160143},1334.0032162298055,{"$f":"SUMPRODUCT(BA79:OFFSET(BA79,-MIN($A79,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A79,60),0))","v":40.033840680681628},36.520827435160143,36.520827435160143,{"$f":"SUMPRODUCT(BD79:OFFSET(BD79,-MIN($A79,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A79,60),0))","v":253.27305828604841},null,{"$f":"IF(AZ79<BC$7, HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(AZ79<$AN$5, HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":0.97343228960105566},{"$f":"IF(AZ79<BC$7, HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AZ79<$AN$5, HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":1.2996973984219065},311422.84137459699,415802.37379387091,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A79,60),0),BJ79:OFFSET(BJ79,-MIN($A79,60),0))","v":19224431.30081908},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A79,60),0),BK79:OFFSET(BK79,-MIN($A79,60),0))","v":19688210.38824619},null,2016,200.54896465761828,7364.1461186784863,221.18731113692624,200.54896465761828,200.54896465761828,{"$f":"SUMPRODUCT(BS79:OFFSET(BS79,-MIN($A79,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A79,60),0))","v":1390.8132203498335},{"$f":"IF(BU79>0, SUMPRODUCT(BT79:OFFSET(BT79,-MIN($A79,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A79,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A79,60),0)) / BU79, 0)","v":4.0825122720429353E-2},1859933.5356627274,2627394.1646756274,90374009.26447843,151369163.15227813,null,2016,{"$f":"$C79*$CG$4*$BT$4*IF(CC$5=\"Base\", 1, VLOOKUP(CD$5, Assumptions!$B$239:$P$245, CE$3, FALSE))^Assumptions!$D$213","v":3.0790383941227821},113.06210769051704,{"$f":"SUMPRODUCT(CC79:OFFSET(CC79,-MIN($A79,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A79,60),0))","v":3.3958999710922049},3.0790383941227821,3.0790383941227821,{"$f":"SUMPRODUCT(CF79:OFFSET(CF79,-MIN($A79,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A79,60),0))","v":21.35322569139981},null,{"$f":"IF(CB79<CE$7, HLOOKUP(CD$3, Assumptions!$C$484:$P$488, 3, FALSE), IF(CB79<$AN$5, HLOOKUP(CD$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(CD$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":2.0196302194991484},{"$f":"IF(CB79<CE$7, HLOOKUP(CD$3, Assumptions!$C$494:$P$498, 3, FALSE), IF(CB79<$AN$5, HLOOKUP(CD$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(CD$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.137240647988913},54474.226332852064,57646.459070706405,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A79,60),0),CL79:OFFSET(CL79,-MIN($A79,60),0))","v":2768711.5471502542},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A79,60),0),CM79:OFFSET(CM79,-MIN($A79,60),0))","v":3502497.6962900427},null,2016,{"$f":"$C79*$CV$4*$BT$4*IF(CR$5=\"Base\", 1, VLOOKUP(CS$5, Assumptions!$B$239:$P$245, CT$3, FALSE))^Assumptions!$D$213","v":197.46992626349549},7251.0840109879691,{"$f":"SUMPRODUCT(CR79:OFFSET(CR79,-MIN($A79,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A79,60),0))","v":217.79141116583403},197.46992626349549,197.46992626349549,{"$f":"SUMPRODUCT(CU79:OFFSET(CU79,-MIN($A79,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A79,60),0))","v":1369.4599946584335},null,{"$f":"IF(CQ79<CT$7, HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(CQ79<$CT$5, HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.0437167055371823},{"$f":"IF(CQ79<CT$7, HLOOKUP(CS$3, Assumptions!$C$494:$P$498,2, FALSE), IF(CQ79<$CT$5, HLOOKUP(CS$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(CS$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":1.4855436483645821},1805459.3093298753,2569747.7056049211,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A79,60),0),DA79:OFFSET(DA79,-MIN($A79,60),0))","v":87605297.717328176},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A79,60),0),DB79:OFFSET(DB79,-MIN($A79,60),0))","v":147866665.45598808},null,2016,19.040680373271833,699.17265694794924,21.000142788927917,19.040680373271833,19.040680373271833,{"$f":"SUMPRODUCT(DJ79:OFFSET(DJ79,-MIN($A79,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A79,60),0))","v":132.04770232951731},null,139851.20863088788,310032.30558111792,6938976.6720376359,15779157.319972115,null,2016,{"$f":"$C79*$DX$4*$DK$4*IF(DT$5=\"Base\", 1, VLOOKUP(DU$5, Assumptions!$B$239:$P$245, DV$3, FALSE))^Assumptions!$D$213","v":8.2035971444012409E-3},0.3012356018555461,{"$f":"SUMPRODUCT(DT79:OFFSET(DT79,-MIN($A79,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A79,60),0))","v":9.0478232940194234E-3},8.2035971444012409E-3,8.2035971444012409E-3,{"$f":"SUMPRODUCT(DW79:OFFSET(DW79,-MIN($A79,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A79,60),0))","v":5.6892197784896251E-2},null,{"$f":"IF(DS79<DV$7, HLOOKUP(DU$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(DS79<$DV$5, HLOOKUP(DU$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(DU$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.5354762128534456},{"$f":"IF(DS79<DV$7, HLOOKUP(DU$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(DS79<$DV$5, HLOOKUP(DU$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(DU$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":3.1520108385212411},110.34471168953048,226.51456551876802,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A79,60),0),EC79:OFFSET(EC79,-MIN($A79,60),0))","v":4650.1658915182652},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A79,60),0),ED79:OFFSET(ED79,-MIN($A79,60),0))","v":10005.245130637733},null,2016,{"$f":"$C79*$EM$4*$DK$4*IF(EI$5=\"Base\", 1, VLOOKUP(EJ$5, Assumptions!$B$239:$P$245, EK$3, FALSE))^Assumptions!$D$213","v":19.032476776127432},698.87142134609371,{"$f":"SUMPRODUCT(EI79:OFFSET(EI79,-MIN($A79,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A79,60),0))","v":20.991094965633899},19.032476776127432,19.032476776127432,{"$f":"SUMPRODUCT(EL79:OFFSET(EL79,-MIN($A79,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A79,60),0))","v":131.99081013173242},null,{"$f":"IF(EH79<EK$7, HLOOKUP(EJ$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(EH79<$EK$5, HLOOKUP(EJ$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(EJ$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":0.83815436125699083},{"$f":"IF(EH79<EK$7, HLOOKUP(EJ$3, Assumptions!$C$494:$P$498, 3, FALSE), IF(EH79<$EK$5, HLOOKUP(EJ$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(EJ$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":1.8581899925317562},139740.86391919834,309805.79101559916,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A79,60),0),ER79:OFFSET(ER79,-MIN($A79,60),0))","v":6934326.506146118},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A79,60),0),ES79:OFFSET(ES79,-MIN($A79,60),0))","v":15769152.074841477}]
[67,2017,{"$f":"'Base Case Medium Dry'!$C80","v":261.4397630365587},9451.9202056932263,{"$f":"SUMPRODUCT(C80:OFFSET(C80,-MIN(A80,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A80,60),0))","v":288.15926663343259},261.4397630365587,261.4397630365587,{"$f":"SUMPRODUCT(F80:OFFSET(F80,-MIN($A80,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A80,60),0))","v":2054.587398047383},null,0.12724684444430209,2017,259.74521858274005,9440.2977640856679,288.0998792955366,259.74521858274005,259.74521858274005,2041.2704119860091,null,2360154.4362818645,3407424.7471213206,116837325.30656256,186017620.54338351,0.12724684444430204,2017,38.676040132528456,1399.5767973541977,42.67646335753296,38.676040132528456,38.676040132528456,303.94498426605429,null,346895.70344832732,450206.72144340258,20398017.563337013,20966618.372323848,null,2017,{"$f":"$C80*$AP$4*$AC$4*IF(AL$5=\"Base\", 1, VLOOKUP(AM$5, Assumptions!$B$239:$P$245, AN$3, FALSE))^Assumptions!$D$213","v":1.9091456085308913},69.08659436991374,{"$f":"SUMPRODUCT(AL80:OFFSET(AL80,-MIN($A80,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A80,60),0))","v":2.106616456273108},1.9091456085308913,1.9091456085308913,{"$f":"SUMPRODUCT(AO80:OFFSET(AO80,-MIN($A80,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A80,60),0))","v":15.003480965428217},null,{"$f":"IF(AK80<AN$7, HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(AK80<$AN$5, HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.9955962562675422},{"$f":"IF(AK80<AN$7, HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AK80<$AN$5, HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":1.8896537670955529},33374.582342511858,31602.787913986336,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A80,60),0),AU80:OFFSET(AU80,-MIN($A80,60),0))","v":1438463.3422244759},{"$f":"SUMPRODUCT( Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A80,60),0),AV80:OFFSET(AV80,-MIN($A80,60),0))","v":1457309.8079469341},null,2017,{"$f":"$C80*$BE$4*$AC$4*IF(BA$5=\"Base\", 1, VLOOKUP(BB$5, Assumptions!$B$239:$P$245, BC$3, FALSE))^Assumptions!$D$213","v":36.766894523997564},1330.490202984284,{"$f":"SUMPRODUCT(BA80:OFFSET(BA80,-MIN($A80,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A80,60),0))","v":40.569846901259851},36.766894523997564,36.766894523997564,{"$f":"SUMPRODUCT(BD80:OFFSET(BD80,-MIN($A80,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A80,60),0))","v":288.9415033006261},null,{"$f":"IF(AZ80<BC$7, HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(AZ80<$AN$5, HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":0.97343228960105566},{"$f":"IF(AZ80<BC$7, HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AZ80<$AN$5, HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":1.2996973984219065},313521.12110581546,418603.93352941627,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A80,60),0),BJ80:OFFSET(BJ80,-MIN($A80,60),0))","v":18959554.221112538},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A80,60),0),BK80:OFFSET(BK80,-MIN($A80,60),0))","v":19509308.564376913},null,2017,201.90020731470958,7343.5077721991784,224.14268196562202,201.90020731470958,201.90020731470958,{"$f":"SUMPRODUCT(BS80:OFFSET(BS80,-MIN($A80,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A80,60),0))","v":1586.6814473586767},{"$f":"IF(BU80>0, SUMPRODUCT(BT80:OFFSET(BT80,-MIN($A80,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A80,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A80,60),0)) / BU80, 0)","v":4.5965662146618083E-2},1872465.2459960754,2645096.8094056239,89563621.490325749,149434920.53734845,null,2017,{"$f":"$C80*$CG$4*$BT$4*IF(CC$5=\"Base\", 1, VLOOKUP(CD$5, Assumptions!$B$239:$P$245, CE$3, FALSE))^Assumptions!$D$213","v":3.099784090955791},112.74524611354761,{"$f":"SUMPRODUCT(CC80:OFFSET(CC80,-MIN($A80,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A80,60),0))","v":3.4412739288484069},3.099784090955791,3.099784090955791,{"$f":"SUMPRODUCT(CF80:OFFSET(CF80,-MIN($A80,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A80,60),0))","v":24.360400483743348},null,{"$f":"IF(CB80<=CE$7, HLOOKUP(CD$3, Assumptions!$C$484:$P$488, 3, FALSE), IF(CB80<=$AN$5, HLOOKUP(CD$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(CD$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":2.0196302194991484},{"$f":"IF(CB80<=CE$7, HLOOKUP(CD$3, Assumptions!$C$494:$P$498, 3, FALSE), IF(CB80<=$AN$5, HLOOKUP(CD$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(CD$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.137240647988913},54841.258386389032,58034.864738417491,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A80,60),0),CL80:OFFSET(CL80,-MIN($A80,60),0))","v":2739135.4992736806},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A80,60),0),CM80:OFFSET(CM80,-MIN($A80,60),0))","v":3452993.3401256744},null,2017,{"$f":"$C80*$CV$4*$BT$4*IF(CR$5=\"Base\", 1, VLOOKUP(CS$5, Assumptions!$B$239:$P$245, CT$3, FALSE))^Assumptions!$D$213","v":198.8004232237538},7230.7625260856312,{"$f":"SUMPRODUCT(CR80:OFFSET(CR80,-MIN($A80,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A80,60),0))","v":220.70140803677361},198.8004232237538,198.8004232237538,{"$f":"SUMPRODUCT(CU80:OFFSET(CU80,-MIN($A80,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A80,60),0))","v":1562.3210468749332},null,{"$f":"IF(CQ80<CT$7, HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(CQ80<$CT$5, HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.0437167055371823},{"$f":"IF(CQ80<CT$7, HLOOKUP(CS$3, Assumptions!$C$494:$P$498,2, FALSE), IF(CQ80<$CT$5, HLOOKUP(CS$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(CS$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":1.4855436483645821},1817623.9876096863,2587061.9446672066,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A80,60),0),DA80:OFFSET(DA80,-MIN($A80,60),0))","v":86824485.991052061},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A80,60),0),DB80:OFFSET(DB80,-MIN($A80,60),0))","v":145981927.19722277},null,2017,19.168971135502048,697.21319453229307,21.280733972381572,19.168971135502048,19.168971135502048,{"$f":"SUMPRODUCT(DJ80:OFFSET(DJ80,-MIN($A80,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A80,60),0))","v":150.64398036127807},null,140793.48683746174,312121.21627229394,6875686.2528997995,15616081.63371123,null,2017,{"$f":"$C80*$DX$4*$DK$4*IF(DT$5=\"Base\", 1, VLOOKUP(DU$5, Assumptions!$B$239:$P$245, DV$3, FALSE))^Assumptions!$D$213","v":8.2588706803281495E-3},0.30039137570592789,{"$f":"SUMPRODUCT(DT80:OFFSET(DT80,-MIN($A80,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A80,60),0))","v":9.1687148265801946E-3},8.2588706803281495E-3,8.2588706803281495E-3,{"$f":"SUMPRODUCT(DW80:OFFSET(DW80,-MIN($A80,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A80,60),0))","v":6.4904326047497282E-2},null,{"$f":"IF(DS80<DV$7, HLOOKUP(DU$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(DS80<$DV$5, HLOOKUP(DU$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(DU$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.5354762128534456},{"$f":"IF(DS80<DV$7, HLOOKUP(DU$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(DS80<$DV$5, HLOOKUP(DU$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(DU$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":3.1520108385212411},111.08818339816725,228.04075710945509,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A80,60),0),EC80:OFFSET(EC80,-MIN($A80,60),0))","v":4624.9858969286406},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A80,60),0),ED80:OFFSET(ED80,-MIN($A80,60),0))","v":9932.8925254252699},null,2017,{"$f":"$C80*$EM$4*$DK$4*IF(EI$5=\"Base\", 1, VLOOKUP(EJ$5, Assumptions!$B$239:$P$245, EK$3, FALSE))^Assumptions!$D$213","v":19.160712264821719},696.91280315658719,{"$f":"SUMPRODUCT(EI80:OFFSET(EI80,-MIN($A80,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A80,60),0))","v":21.271565257554993},19.160712264821719,19.160712264821719,{"$f":"SUMPRODUCT(EL80:OFFSET(EL80,-MIN($A80,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A80,60),0))","v":150.57907603523054},null,{"$f":"IF(EH80<EK$7, HLOOKUP(EJ$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(EH80<$EK$5, HLOOKUP(EJ$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(EJ$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":0.83815436125699083},{"$f":"IF(EH80<EK$7, HLOOKUP(EJ$3, Assumptions!$C$494:$P$498, 3, FALSE), IF(EH80<$EK$5, HLOOKUP(EJ$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(EJ$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":1.8581899925317562},140682.39865406358,311893.17551518447,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A80,60),0),ER80:OFFSET(ER80,-MIN($A80,60),0))","v":6871061.2670028713},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A80,60),0),ES80:OFFSET(ES80,-MIN($A80,60),0))","v":15606148.741185805}]
[68,2018,{"$f":"'Base Case Medium Dry'!$C81","v":261.66219982348548},9425.200702096352,{"$f":"SUMPRODUCT(C81:OFFSET(C81,-MIN(A81,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A81,60),0))","v":291.30229761955445},261.66219982348548,261.66219982348548,{"$f":"SUMPRODUCT(F81:OFFSET(F81,-MIN($A81,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A81,60),0))","v":2307.087128564197},null,0.11341669613766582,2018,259.9662136263787,9411.9431033728724,291.23380431681426,259.9662136263787,259.9662136263787,2292.133543643612,null,2362162.4903106773,3410323.8340989142,115648639.15284941,183664158.54719806,0.11341669613766581,2018,38.7089462750303,1395.5763741291933,43.141724066223667,38.7089462750303,38.7089462750303,341.29848243899789,null,347190.84740339179,450589.76392862963,20116791.044010278,20767316.636927083,null,2018,{"$f":"$C81*$AP$4*$AC$4*IF(AL$5=\"Base\", 1, VLOOKUP(AM$5, Assumptions!$B$239:$P$245, AN$3, FALSE))^Assumptions!$D$213","v":1.9107699376306602},68.889123522171531,{"$f":"SUMPRODUCT(AL81:OFFSET(AL81,-MIN($A81,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A81,60),0))","v":2.1295828829231747},1.9107699376306602,1.9107699376306602,{"$f":"SUMPRODUCT(AO81:OFFSET(AO81,-MIN($A81,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A81,60),0))","v":16.847342610927029},null,{"$f":"IF(AK81<AN$7, HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(AK81<$AN$5, HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.9955962562675422},{"$f":"IF(AK81<AN$7, HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AK81<$AN$5, HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":1.8896537670955529},33402.977926928965,31629.676029703194,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A81,60),0),AU81:OFFSET(AU81,-MIN($A81,60),0))","v":1428514.5136206327},{"$f":"SUMPRODUCT( Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A81,60),0),AV81:OFFSET(AV81,-MIN($A81,60),0))","v":1443915.1089145327},null,2018,{"$f":"$C81*$BE$4*$AC$4*IF(BA$5=\"Base\", 1, VLOOKUP(BB$5, Assumptions!$B$239:$P$245, BC$3, FALSE))^Assumptions!$D$213","v":36.798176337399639},1326.6872506070217,{"$f":"SUMPRODUCT(BA81:OFFSET(BA81,-MIN($A81,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A81,60),0))","v":41.012141183300493},36.798176337399639,36.798176337399639,{"$f":"SUMPRODUCT(BD81:OFFSET(BD81,-MIN($A81,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A81,60),0))","v":324.45113982807089},null,{"$f":"IF(AZ81<BC$7, HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(AZ81<$AN$5, HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":0.97343228960105566},{"$f":"IF(AZ81<BC$7, HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AZ81<$AN$5, HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":1.2996973984219065},313787.86947646283,418960.08789892646,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A81,60),0),BJ81:OFFSET(BJ81,-MIN($A81,60),0))","v":18688276.530389644},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A81,60),0),BK81:OFFSET(BK81,-MIN($A81,60),0))","v":19323401.528012551},null,2018,202.07198697390649,7321.2652975482661,226.57994563911072,202.07198697390649,202.07198697390649,{"$f":"SUMPRODUCT(BS81:OFFSET(BS81,-MIN($A81,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A81,60),0))","v":1781.6775999948929},{"$f":"IF(BU81>0, SUMPRODUCT(BT81:OFFSET(BT81,-MIN($A81,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A81,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A81,60),0)) / BU81, 0)","v":5.1136978892171711E-2},1874058.3669051286,2647347.2965869191,88721833.315168723,147449319.87802833,null,2018,{"$f":"$C81*$CG$4*$BT$4*IF(CC$5=\"Base\", 1, VLOOKUP(CD$5, Assumptions!$B$239:$P$245, CE$3, FALSE))^Assumptions!$D$213","v":3.1024214327486015},112.403756275655,{"$f":"SUMPRODUCT(CC81:OFFSET(CC81,-MIN($A81,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A81,60),0))","v":3.4786933612552717},3.1024214327486015,3.1024214327486015,{"$f":"SUMPRODUCT(CF81:OFFSET(CF81,-MIN($A81,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A81,60),0))","v":27.354186274151957},null,{"$f":"IF(CB81<=CE$7, HLOOKUP(CD$3, Assumptions!$C$484:$P$488, 3, FALSE), IF(CB81<=$AN$5, HLOOKUP(CD$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(CD$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":2.0196302194991484},{"$f":"IF(CB81<=CE$7, HLOOKUP(CD$3, Assumptions!$C$494:$P$498, 3, FALSE), IF(CB81<=$AN$5, HLOOKUP(CD$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(CD$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.137240647988913},54887.918133800064,58084.241652977864,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A81,60),0),CL81:OFFSET(CL81,-MIN($A81,60),0))","v":2708587.328737135},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A81,60),0),CM81:OFFSET(CM81,-MIN($A81,60),0))","v":3402299.1200649776},null,2018,{"$f":"$C81*$CV$4*$BT$4*IF(CR$5=\"Base\", 1, VLOOKUP(CS$5, Assumptions!$B$239:$P$245, CT$3, FALSE))^Assumptions!$D$213","v":198.96956554115789},7208.8615412726112,{"$f":"SUMPRODUCT(CR81:OFFSET(CR81,-MIN($A81,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A81,60),0))","v":223.10125227785545},198.96956554115789,198.96956554115789,{"$f":"SUMPRODUCT(CU81:OFFSET(CU81,-MIN($A81,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A81,60),0))","v":1754.3234137207407},null,{"$f":"IF(CQ81<CT$7, HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(CQ81<$CT$5, HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.0437167055371823},{"$f":"IF(CQ81<CT$7, HLOOKUP(CS$3, Assumptions!$C$494:$P$498,2, FALSE), IF(CQ81<$CT$5, HLOOKUP(CS$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(CS$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":1.4855436483645821},1819170.4487713284,2589263.0549339415,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A81,60),0),DA81:OFFSET(DA81,-MIN($A81,60),0))","v":86013245.986431584},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A81,60),0),DB81:OFFSET(DB81,-MIN($A81,60),0))","v":144047020.75796336},null,2018,19.185280377441941,695.10143169541357,21.512134611479919,19.185280377441941,19.185280377441941,{"$f":"SUMPRODUCT(DJ81:OFFSET(DJ81,-MIN($A81,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A81,60),0))","v":169.15746120972119},null,140913.27600215722,312386.77358336578,6810014.7936704038,15447522.032242667,null,2018,{"$f":"$C81*$DX$4*$DK$4*IF(DT$5=\"Base\", 1, VLOOKUP(DU$5, Assumptions!$B$239:$P$245, DV$3, FALSE))^Assumptions!$D$213","v":8.2658974486989542E-3},0.29948153155967583,{"$f":"SUMPRODUCT(DT81:OFFSET(DT81,-MIN($A81,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A81,60),0))","v":9.2684128197666402E-3},8.2658974486989542E-3,8.2658974486989542E-3,{"$f":"SUMPRODUCT(DW81:OFFSET(DW81,-MIN($A81,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A81,60),0))","v":7.2880781491516583E-2},null,{"$f":"IF(DS81<DV$7, HLOOKUP(DU$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(DS81<$DV$5, HLOOKUP(DU$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(DU$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.5354762128534456},{"$f":"IF(DS81<DV$7, HLOOKUP(DU$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(DS81<$DV$5, HLOOKUP(DU$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(DU$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":3.1520108385212411},111.18269885478188,228.23477753202059,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A81,60),0),EC81:OFFSET(EC81,-MIN($A81,60),0))","v":4598.1457678133811},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A81,60),0),ED81:OFFSET(ED81,-MIN($A81,60),0))","v":9856.946786951914},null,2018,{"$f":"$C81*$EM$4*$DK$4*IF(EI$5=\"Base\", 1, VLOOKUP(EJ$5, Assumptions!$B$239:$P$245, EK$3, FALSE))^Assumptions!$D$213","v":19.177014479993243},694.80195016385392,{"$f":"SUMPRODUCT(EI81:OFFSET(EI81,-MIN($A81,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A81,60),0))","v":21.502866198660151},19.177014479993243,19.177014479993243,{"$f":"SUMPRODUCT(EL81:OFFSET(EL81,-MIN($A81,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A81,60),0))","v":169.08458042822971},null,{"$f":"IF(EH81<EK$7, HLOOKUP(EJ$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(EH81<$EK$5, HLOOKUP(EJ$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(EJ$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":0.83815436125699083},{"$f":"IF(EH81<EK$7, HLOOKUP(EJ$3, Assumptions!$C$494:$P$498, 3, FALSE), IF(EH81<$EK$5, HLOOKUP(EJ$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(EJ$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":1.8581899925317562},140802.09330330245,312158.53880583378,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A81,60),0),ER81:OFFSET(ER81,-MIN($A81,60),0))","v":6805416.6479025902},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A81,60),0),ES81:OFFSET(ES81,-MIN($A81,60),0))","v":15437665.085455716}]
[69,2019,{"$f":"'Base Case Medium Dry'!$C82","v":260.2674647269352},9395.5606043002826,{"$f":"SUMPRODUCT(C82:OFFSET(C82,-MIN(A82,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A82,60),0))","v":294.01986780447191},260.2674647269352,260.2674647269352,{"$f":"SUMPRODUCT(F82:OFFSET(F82,-MIN($A82,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A82,60),0))","v":2556.7872264701268},null,0.10179472974223892,2019,258.58051862608221,9380.6755126824373,293.94186896031817,258.58051862608221,258.58051862608221,2540.2151887514287,null,2349571.4820136693,3392145.8231167081,114412946.12590636,181238867.40696919,0.10179472974223895,2019,38.502616411730656,1391.143596338,43.543961070987493,38.502616411730656,38.502616411730656,378.23781751005822,null,345340.21991344029,448187.99035062909,19827979.489615213,20559242.483735293,null,2019,{"$f":"$C82*$AP$4*$AC$4*IF(AL$5=\"Base\", 1, VLOOKUP(AM$5, Assumptions!$B$239:$P$245, AN$3, FALSE))^Assumptions!$D$213","v":1.9005849820075535},68.670310576879018,{"$f":"SUMPRODUCT(AL82:OFFSET(AL82,-MIN($A82,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A82,60),0))","v":2.1494383026766464},1.9005849820075535,1.9005849820075535,{"$f":"SUMPRODUCT(AO82:OFFSET(AO82,-MIN($A82,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A82,60),0))","v":18.670760134833593},null,{"$f":"IF(AK82<AN$7, HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(AK82<$AN$5, HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.9955962562675422},{"$f":"IF(AK82<AN$7, HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AK82<$AN$5, HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":1.8896537670955529},33224.930407358268,31461.08072139767,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A82,60),0),AU82:OFFSET(AU82,-MIN($A82,60),0))","v":1417944.7507172909},{"$f":"SUMPRODUCT( Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A82,60),0),AV82:OFFSET(AV82,-MIN($A82,60),0))","v":1429908.2524575293},null,2019,{"$f":"$C82*$BE$4*$AC$4*IF(BA$5=\"Base\", 1, VLOOKUP(BB$5, Assumptions!$B$239:$P$245, BC$3, FALSE))^Assumptions!$D$213","v":36.602031429723105},1322.4732857611209,{"$f":"SUMPRODUCT(BA82:OFFSET(BA82,-MIN($A82,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A82,60),0))","v":41.39452276831085},36.602031429723105,36.602031429723105,{"$f":"SUMPRODUCT(BD82:OFFSET(BD82,-MIN($A82,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A82,60),0))","v":359.56705737522464},null,{"$f":"IF(AZ82<BC$7, HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(AZ82<$AN$5, HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":0.97343228960105566},{"$f":"IF(AZ82<BC$7, HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AZ82<$AN$5, HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":1.2996973984219065},312115.28950608202,416726.90962923144,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A82,60),0),BJ82:OFFSET(BJ82,-MIN($A82,60),0))","v":18410034.738897923},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A82,60),0),BK82:OFFSET(BK82,-MIN($A82,60),0))","v":19129334.231277764},null,2019,200.99488492228312,7296.7573388830615,228.68583430960425,200.99488492228312,200.99488492228312,{"$f":"SUMPRODUCT(BS82:OFFSET(BS82,-MIN($A82,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A82,60),0))","v":1974.5117004704994},{"$f":"IF(BU82>0, SUMPRODUCT(BT82:OFFSET(BT82,-MIN($A82,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A82,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A82,60),0)) / BU82, 0)","v":5.6365409896020922E-2},1864069.094556774,2633236.1709073288,87843396.869731292,145406943.69742358,null,2019,{"$f":"$C82*$CG$4*$BT$4*IF(CC$5=\"Base\", 1, VLOOKUP(CD$5, Assumptions!$B$239:$P$245, CE$3, FALSE))^Assumptions!$D$213","v":3.0858846304918628},112.02748434714833,{"$f":"SUMPRODUCT(CC82:OFFSET(CC82,-MIN($A82,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A82,60),0))","v":3.5110251764868656},3.0858846304918628,3.0858846304918628,{"$f":"SUMPRODUCT(CF82:OFFSET(CF82,-MIN($A82,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A82,60),0))","v":30.314777968425606},null,{"$f":"IF(CB82<=CE$7, HLOOKUP(CD$3, Assumptions!$C$484:$P$488, 3, FALSE), IF(CB82<=$AN$5, HLOOKUP(CD$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(CD$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":2.0196302194991484},{"$f":"IF(CB82<=CE$7, HLOOKUP(CD$3, Assumptions!$C$494:$P$498, 3, FALSE), IF(CB82<=$AN$5, HLOOKUP(CD$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(CD$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.137240647988913},54595.349677792925,57774.635869473161,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A82,60),0),CL82:OFFSET(CL82,-MIN($A82,60),0))","v":2676930.9603794594},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A82,60),0),CM82:OFFSET(CM82,-MIN($A82,60),0))","v":3350315.6799464715},null,2019,{"$f":"$C82*$CV$4*$BT$4*IF(CR$5=\"Base\", 1, VLOOKUP(CS$5, Assumptions!$B$239:$P$245, CT$3, FALSE))^Assumptions!$D$213","v":197.90900029179124},7184.7298545359135,{"$f":"SUMPRODUCT(CR82:OFFSET(CR82,-MIN($A82,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A82,60),0))","v":225.17480913311738},197.90900029179124,197.90900029179124,{"$f":"SUMPRODUCT(CU82:OFFSET(CU82,-MIN($A82,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A82,60),0))","v":1944.1969225020741},null,{"$f":"IF(CQ82<CT$7, HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(CQ82<$CT$5, HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.0437167055371823},{"$f":"IF(CQ82<CT$7, HLOOKUP(CS$3, Assumptions!$C$494:$P$498,2, FALSE), IF(CQ82<$CT$5, HLOOKUP(CS$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(CS$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":1.4855436483645821},1809473.744878981,2575461.5350378556,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A82,60),0),DA82:OFFSET(DA82,-MIN($A82,60),0))","v":85166465.909351826},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A82,60),0),DB82:OFFSET(DB82,-MIN($A82,60),0))","v":142056628.0174771},null,2019,19.083017292068412,692.77457746137554,21.712073579726471,19.083017292068412,19.083017292068412,{"$f":"SUMPRODUCT(DJ82:OFFSET(DJ82,-MIN($A82,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A82,60),0))","v":187.46567077087155},null,140162.16754345491,310721.66185875022,6741569.7665598476,15272681.225810325,null,2019,{"$f":"$C82*$DX$4*$DK$4*IF(DT$5=\"Base\", 1, VLOOKUP(DU$5, Assumptions!$B$239:$P$245, DV$3, FALSE))^Assumptions!$D$213","v":8.2218378279972897E-3},0.29847901618860812,{"$f":"SUMPRODUCT(DT82:OFFSET(DT82,-MIN($A82,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A82,60),0))","v":9.3545556842445522E-3},8.2218378279972897E-3,8.2218378279972897E-3,{"$f":"SUMPRODUCT(DW82:OFFSET(DW82,-MIN($A82,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A82,60),0))","v":8.0768796663799214E-2},null,{"$f":"IF(DS82<DV$7, HLOOKUP(DU$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(DS82<$DV$5, HLOOKUP(DU$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(DU$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.5354762128534456},{"$f":"IF(DS82<DV$7, HLOOKUP(DU$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(DS82<$DV$5, HLOOKUP(DU$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(DU$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":3.1520108385212411},110.59006295885746,227.01822025056381,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A82,60),0),EC82:OFFSET(EC82,-MIN($A82,60),0))","v":4569.277552862658},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A82,60),0),ED82:OFFSET(ED82,-MIN($A82,60),0))","v":9776.713418493222},null,2019,{"$f":"$C82*$EM$4*$DK$4*IF(EI$5=\"Base\", 1, VLOOKUP(EJ$5, Assumptions!$B$239:$P$245, EK$3, FALSE))^Assumptions!$D$213","v":19.074795454240416},692.47609844518695,{"$f":"SUMPRODUCT(EI82:OFFSET(EI82,-MIN($A82,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A82,60),0))","v":21.702719024042228},19.074795454240416,19.074795454240416,{"$f":"SUMPRODUCT(EL82:OFFSET(EL82,-MIN($A82,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A82,60),0))","v":187.38490197420776},null,{"$f":"IF(EH82<EK$7, HLOOKUP(EJ$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(EH82<$EK$5, HLOOKUP(EJ$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(EJ$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":0.83815436125699083},{"$f":"IF(EH82<EK$7, HLOOKUP(EJ$3, Assumptions!$C$494:$P$498, 3, FALSE), IF(EH82<$EK$5, HLOOKUP(EJ$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(EJ$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":1.8581899925317562},140051.57748049605,310494.64363849966,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A82,60),0),ER82:OFFSET(ER82,-MIN($A82,60),0))","v":6737000.489006985},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A82,60),0),ES82:OFFSET(ES82,-MIN($A82,60),0))","v":15262904.512391832}]
[70,2020,{"$f":"'Base Case Medium Dry'!$C83","v":256.73425371711494},9361.808201222746,{"$f":"SUMPRODUCT(C83:OFFSET(C83,-MIN(A83,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A83,60),0))","v":296.29686929400179},256.73425371711494,256.73425371711494,{"$f":"SUMPRODUCT(F83:OFFSET(F83,-MIN($A83,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A83,60),0))","v":2801.4875678949211},null,9.1642117801732328E-2,2020,255.07020842924965,9345.3141623482006,296.20889923912313,255.07020842924965,255.07020842924965,2783.329483732512,null,2317675.3253529812,3346096.3986074766,113116259.2633307,178722675.74782613,9.1642117801732315E-2,2020,37.979931533098053,1386.1022516787432,43.880935064019916,37.979931533098053,37.979931533098053,414.43751458546188,null,340652.12004505272,442103.70031600079,19529695.439784896,20339713.100580886,null,2020,{"$f":"$C83*$AP$4*$AC$4*IF(AL$5=\"Base\", 1, VLOOKUP(AM$5, Assumptions!$B$239:$P$245, AN$3, FALSE))^Assumptions!$D$213","v":1.8747839553960504},68.421457256209933,{"$f":"SUMPRODUCT(AL83:OFFSET(AL83,-MIN($A83,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A83,60),0))","v":2.1660721777264849},1.8747839553960504,1.8747839553960504,{"$f":"SUMPRODUCT(AO83:OFFSET(AO83,-MIN($A83,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A83,60),0))","v":20.457667286259628},null,{"$f":"IF(AK83<AN$7, HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(AK83<$AN$5, HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.9955962562675422},{"$f":"IF(AK83<AN$7, HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AK83<$AN$5, HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":1.8896537670955529},32773.891742041604,31033.986858926961,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A83,60),0),AU83:OFFSET(AU83,-MIN($A83,60),0))","v":1406545.7734862245},{"$f":"SUMPRODUCT( Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A83,60),0),AV83:OFFSET(AV83,-MIN($A83,60),0))","v":1415099.7657057471},null,2020,{"$f":"$C83*$BE$4*$AC$4*IF(BA$5=\"Base\", 1, VLOOKUP(BB$5, Assumptions!$B$239:$P$245, BC$3, FALSE))^Assumptions!$D$213","v":36.105147577702006},1317.6807944225332,{"$f":"SUMPRODUCT(BA83:OFFSET(BA83,-MIN($A83,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A83,60),0))","v":41.714862886293432},36.105147577702006,36.105147577702006,{"$f":"SUMPRODUCT(BD83:OFFSET(BD83,-MIN($A83,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A83,60),0))","v":393.97984729920228},null,{"$f":"IF(AZ83<BC$7, HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(AZ83<$AN$5, HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":0.97343228960105566},{"$f":"IF(AZ83<BC$7, HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AZ83<$AN$5, HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":1.2996973984219065},307878.2283030111,411069.71345707384,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A83,60),0),BJ83:OFFSET(BJ83,-MIN($A83,60),0))","v":18123149.666298673},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A83,60),0),BK83:OFFSET(BK83,-MIN($A83,60),0))","v":18924613.33487514},null,2020,198.26631744240217,7269.0663894957406,230.44853486767539,198.26631744240217,198.26631744240217,{"$f":"SUMPRODUCT(BS83:OFFSET(BS83,-MIN($A83,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A83,60),0))","v":2163.4846749324506},{"$f":"IF(BU83>0, SUMPRODUCT(BT83:OFFSET(BT83,-MIN($A83,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A83,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A83,60),0)) / BU83, 0)","v":6.168336966895098E-2},1838763.7823662409,2597489.1787111731,86917059.084532231,143293224.72081172,null,2020,{"$f":"$C83*$CG$4*$BT$4*IF(CC$5=\"Base\", 1, VLOOKUP(CD$5, Assumptions!$B$239:$P$245, CE$3, FALSE))^Assumptions!$D$213","v":3.0439927960171689},111.60234380115332,{"$f":"SUMPRODUCT(CC83:OFFSET(CC83,-MIN($A83,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A83,60),0))","v":3.5380880072768872},3.0439927960171689,3.0439927960171689,{"$f":"SUMPRODUCT(CF83:OFFSET(CF83,-MIN($A83,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A83,60),0))","v":33.21608959979347},null,{"$f":"IF(CB83<=CE$7, HLOOKUP(CD$3, Assumptions!$C$484:$P$488, 3, FALSE), IF(CB83<=$AN$5, HLOOKUP(CD$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(CD$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":2.0196302194991484},{"$f":"IF(CB83<=CE$7, HLOOKUP(CD$3, Assumptions!$C$494:$P$498, 3, FALSE), IF(CB83<=$AN$5, HLOOKUP(CD$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(CD$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.137240647988913},53854.200987660079,56990.32738989986,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A83,60),0),CL83:OFFSET(CL83,-MIN($A83,60),0))","v":2643849.7800840563},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A83,60),0),CM83:OFFSET(CM83,-MIN($A83,60),0))","v":3296737.1034135669},null,2020,{"$f":"$C83*$CV$4*$BT$4*IF(CR$5=\"Base\", 1, VLOOKUP(CS$5, Assumptions!$B$239:$P$245, CT$3, FALSE))^Assumptions!$D$213","v":195.222324646385},7157.4640456945872,{"$f":"SUMPRODUCT(CR83:OFFSET(CR83,-MIN($A83,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A83,60),0))","v":226.91044686039851},195.222324646385,195.222324646385,{"$f":"SUMPRODUCT(CU83:OFFSET(CU83,-MIN($A83,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A83,60),0))","v":2130.2685853326575},null,{"$f":"IF(CQ83<CT$7, HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(CQ83<$CT$5, HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.0437167055371823},{"$f":"IF(CQ83<CT$7, HLOOKUP(CS$3, Assumptions!$C$494:$P$498,2, FALSE), IF(CQ83<$CT$5, HLOOKUP(CS$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(CS$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":1.4855436483645821},1784909.5813785808,2540498.8513212735,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A83,60),0),DA83:OFFSET(DA83,-MIN($A83,60),0))","v":84273209.304448172},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A83,60),0),DB83:OFFSET(DB83,-MIN($A83,60),0))","v":139996487.61739814},null,2020,18.82395945374941,690.1455211737175,21.879429307427802,18.82395945374941,18.82395945374941,{"$f":"SUMPRODUCT(DJ83:OFFSET(DJ83,-MIN($A83,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A83,60),0))","v":205.40729421459946},null,{"$f":"SUM(EC83, ER83)","v":138259.42294168772},{"$f":"SUM(ED83, ES83)","v":306503.51958030282},{"$f":"SUM(EE83, ET83)","v":6669504.7390135648},{"$f":"SUM(EF83, EU83)","v":15089737.926433533},null,2020,{"$f":"$C83*$DX$4*$DK$4*IF(DT$5=\"Base\", 1, VLOOKUP(DU$5, Assumptions!$B$239:$P$245, DV$3, FALSE))^Assumptions!$D$213","v":8.1102238467210888E-3},0.29734629833236087,{"$f":"SUMPRODUCT(DT83:OFFSET(DT83,-MIN($A83,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A83,60),0))","v":9.4266601964234954E-3},8.1102238467210888E-3,8.1102238467210888E-3,{"$f":"SUMPRODUCT(DW83:OFFSET(DW83,-MIN($A83,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A83,60),0))","v":8.849886974750576E-2},null,{"$f":"IF(DS83<DV$7, HLOOKUP(DU$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(DS83<$DV$5, HLOOKUP(DU$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(DU$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.5354762128534456},{"$f":"IF(DS83<DV$7, HLOOKUP(DU$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(DS83<$DV$5, HLOOKUP(DU$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(DU$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":3.1520108385212411},109.08876878659933,223.93637797703713,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A83,60),0),EC83:OFFSET(EC83,-MIN($A83,60),0))","v":4537.6764888901234},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A83,60),0),ED83:OFFSET(ED83,-MIN($A83,60),0))","v":9690.7898979720503},null,2020,{"$f":"$C83*$EM$4*$DK$4*IF(EI$5=\"Base\", 1, VLOOKUP(EJ$5, Assumptions!$B$239:$P$245, EK$3, FALSE))^Assumptions!$D$213","v":18.815849229902689},689.8481748753851,{"$f":"SUMPRODUCT(EI83:OFFSET(EI83,-MIN($A83,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A83,60),0))","v":21.870002647231377},18.815849229902689,18.815849229902689,{"$f":"SUMPRODUCT(EL83:OFFSET(EL83,-MIN($A83,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A83,60),0))","v":205.31879534485194},null,{"$f":"IF(EH83<EK$7, HLOOKUP(EJ$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(EH83<$EK$5, HLOOKUP(EJ$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(EJ$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":0.83815436125699083},{"$f":"IF(EH83<EK$7, HLOOKUP(EJ$3, Assumptions!$C$494:$P$498, 3, FALSE), IF(EH83<$EK$5, HLOOKUP(EJ$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(EJ$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":1.8581899925317562},138150.33417290112,306279.5832023258,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A83,60),0),ER83:OFFSET(ER83,-MIN($A83,60),0))","v":6664967.0625246745},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A83,60),0),ES83:OFFSET(ES83,-MIN($A83,60),0))","v":15080047.136535561}]
[71,2021,{"$f":"'Base Case Medium Dry'!$C84","v":257.39188151724551},9322.24558564586,{"$f":"SUMPRODUCT(C84:OFFSET(C84,-MIN(A84,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A84,60),0))","v":298.36028574373563},257.39188151724551,257.39188151724551,{"$f":"SUMPRODUCT(F84:OFFSET(F84,-MIN($A84,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A84,60),0))","v":3045.3071466909491},null,8.4520827988378525E-2,2021,255.72357375787072,9304.1754715383286,298.26181581124268,255.72357375787072,255.72357375787072,3025.5687248240442,null,2323612.077864815,3354667.4637527834,111801919.18991594,176179337.23215604,8.4520827988378497E-2,2021,38.077217572890554,1380.2012481478209,44.18626195695051,38.077217572890554,38.077217572890554,450.50691621390786,null,341524.70444340061,443236.15412634728,19228483.887899004,20116984.660759881,null,2021,{"$f":"$C84*$AP$4*$AC$4*IF(AL$5=\"Base\", 1, VLOOKUP(AM$5, Assumptions!$B$239:$P$245, AN$3, FALSE))^Assumptions!$D$213","v":1.8795862364725198},68.130169033879497,{"$f":"SUMPRODUCT(AL84:OFFSET(AL84,-MIN($A84,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A84,60),0))","v":2.1811438731432693},1.8795862364725198,1.8795862364725198,{"$f":"SUMPRODUCT(AO84:OFFSET(AO84,-MIN($A84,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A84,60),0))","v":22.238142730108606},null,{"$f":"IF(AK84<AN$7, HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(AK84<$AN$5, HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.9955962562675422},{"$f":"IF(AK84<AN$7, HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AK84<$AN$5, HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":1.8896537670955529},32857.842449888267,31113.48078002175,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A84,60),0),AU84:OFFSET(AU84,-MIN($A84,60),0))","v":1394919.6117259008},{"$f":"SUMPRODUCT( Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A84,60),0),AV84:OFFSET(AV84,-MIN($A84,60),0))","v":1400067.976562453},null,2021,{"$f":"$C84*$BE$4*$AC$4*IF(BA$5=\"Base\", 1, VLOOKUP(BB$5, Assumptions!$B$239:$P$245, BC$3, FALSE))^Assumptions!$D$213","v":36.197631336418034},1312.0710791139416,{"$f":"SUMPRODUCT(BA84:OFFSET(BA84,-MIN($A84,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A84,60),0))","v":42.00511808380724},36.197631336418034,36.197631336418034,{"$f":"SUMPRODUCT(BD84:OFFSET(BD84,-MIN($A84,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A84,60),0))","v":428.26877348379924},null,{"$f":"IF(AZ84<BC$7, HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(AZ84<$AN$5, HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":0.97343228960105566},{"$f":"IF(AZ84<BC$7, HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AZ84<$AN$5, HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":1.2996973984219065},308666.86199351231,412122.67334632552,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A84,60),0),BJ84:OFFSET(BJ84,-MIN($A84,60),0))","v":17833564.276173104},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A84,60),0),BK84:OFFSET(BK84,-MIN($A84,60),0))","v":18716916.68419743},null,2021,198.77417893845055,7236.8841720704677,232.04459055034835,198.77417893845055,198.77417893845055,{"$f":"SUMPRODUCT(BS84:OFFSET(BS84,-MIN($A84,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A84,60),0))","v":2351.7774691675017},{"$f":"IF(BU84>0, SUMPRODUCT(BT84:OFFSET(BT84,-MIN($A84,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A84,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A84,60),0)) / BU84, 0)","v":6.7001859098475627E-2},1843473.7973472946,2604142.6776881386,85977043.189123824,141157897.77343133,null,2021,{"$f":"$C84*$CG$4*$BT$4*IF(CC$5=\"Base\", 1, VLOOKUP(CD$5, Assumptions!$B$239:$P$245, CE$3, FALSE))^Assumptions!$D$213","v":3.0517900192434229},111.10824858989361,{"$f":"SUMPRODUCT(CC84:OFFSET(CC84,-MIN($A84,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A84,60),0))","v":3.562592330869371},3.0517900192434229,3.0517900192434229,{"$f":"SUMPRODUCT(CF84:OFFSET(CF84,-MIN($A84,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A84,60),0))","v":36.106958389747902},null,{"$f":"IF(CB84<=CE$7, HLOOKUP(CD$3, Assumptions!$C$484:$P$488, 3, FALSE), IF(CB84<=$AN$5, HLOOKUP(CD$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(CD$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":2.0196302194991484},{"$f":"IF(CB84<=CE$7, HLOOKUP(CD$3, Assumptions!$C$494:$P$498, 3, FALSE), IF(CB84<=$AN$5, HLOOKUP(CD$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(CD$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.137240647988913},53992.149154725965,57136.308781504253,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A84,60),0),CL84:OFFSET(CL84,-MIN($A84,60),0))","v":2610360.1198391719},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A84,60),0),CM84:OFFSET(CM84,-MIN($A84,60),0))","v":3242669.1724275229},null,2021,{"$f":"$C84*$CV$4*$BT$4*IF(CR$5=\"Base\", 1, VLOOKUP(CS$5, Assumptions!$B$239:$P$245, CT$3, FALSE))^Assumptions!$D$213","v":195.72238891920713},7125.7759234805744,{"$f":"SUMPRODUCT(CR84:OFFSET(CR84,-MIN($A84,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A84,60),0))","v":228.48199821947898},195.72238891920713,195.72238891920713,{"$f":"SUMPRODUCT(CU84:OFFSET(CU84,-MIN($A84,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A84,60),0))","v":2315.6705107777539},null,{"$f":"IF(CQ84<CT$7, HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(CQ84<$CT$5, HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.0437167055371823},{"$f":"IF(CQ84<CT$7, HLOOKUP(CS$3, Assumptions!$C$494:$P$498,2, FALSE), IF(CQ84<$CT$5, HLOOKUP(CS$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(CS$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":1.4855436483645821},1789481.6481925687,2547006.3689066344,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A84,60),0),DA84:OFFSET(DA84,-MIN($A84,60),0))","v":83366683.069284648},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A84,60),0),DB84:OFFSET(DB84,-MIN($A84,60),0))","v":137915228.6010038},null,2021,18.872177246529631,687.09005132003915,22.030963303943832,18.872177246529631,18.872177246529631,{"$f":"SUMPRODUCT(DJ84:OFFSET(DJ84,-MIN($A84,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A84,60),0))","v":223.28433944263452},null,138613.57607411957,307288.63193829759,6596392.1128931129,14904454.797964798,null,2021,{"$f":"$C84*$DX$4*$DK$4*IF(DT$5=\"Base\", 1, VLOOKUP(DU$5, Assumptions!$B$239:$P$245, DV$3, FALSE))^Assumptions!$D$213","v":8.1309982801660418E-3},0.29602986198265846,{"$f":"SUMPRODUCT(DT84:OFFSET(DT84,-MIN($A84,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A84,60),0))","v":9.4919479821920904E-3},8.1309982801660418E-3,8.1309982801660418E-3,{"$f":"SUMPRODUCT(DW84:OFFSET(DW84,-MIN($A84,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A84,60),0))","v":9.6201119578289515E-2},null,{"$f":"IF(DS84<DV$7, HLOOKUP(DU$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(DS84<$DV$5, HLOOKUP(DU$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(DU$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.5354762128534456},{"$f":"IF(DS84<DV$7, HLOOKUP(DU$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(DS84<$DV$5, HLOOKUP(DU$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(DU$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":3.1520108385212411},109.36820094649777,224.50999363402897,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A84,60),0),EC84:OFFSET(EC84,-MIN($A84,60),0))","v":4505.3342822512677},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A84,60),0),ED84:OFFSET(ED84,-MIN($A84,60),0))","v":9603.3123084178314},null,2021,{"$f":"$C84*$EM$4*$DK$4*IF(EI$5=\"Base\", 1, VLOOKUP(EJ$5, Assumptions!$B$239:$P$245, EK$3, FALSE))^Assumptions!$D$213","v":18.864046248249466},686.79402145805648,{"$f":"SUMPRODUCT(EI84:OFFSET(EI84,-MIN($A84,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A84,60),0))","v":22.021471355961641},18.864046248249466,18.864046248249466,{"$f":"SUMPRODUCT(EL84:OFFSET(EL84,-MIN($A84,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A84,60),0))","v":223.18813832305619},null,{"$f":"IF(EH84<EK$7, HLOOKUP(EJ$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(EH84<$EK$5, HLOOKUP(EJ$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(EJ$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":0.83815436125699083},{"$f":"IF(EH84<EK$7, HLOOKUP(EJ$3, Assumptions!$C$494:$P$498, 3, FALSE), IF(EH84<$EK$5, HLOOKUP(EJ$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(EJ$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":1.8581899925317562},138504.20787317306,307064.12194466358,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A84,60),0),ER84:OFFSET(ER84,-MIN($A84,60),0))","v":6591886.7786108619},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A84,60),0),ES84:OFFSET(ES84,-MIN($A84,60),0))","v":14894851.485656381}]
[72,2022,{"$f":"'Base Case Medium Dry'!$C85","v":259.33934074075034},9281.2771814193693,{"$f":"SUMPRODUCT(C85:OFFSET(C85,-MIN(A85,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A85,60),0))","v":300.03750555950467},259.33934074075034,259.33934074075034,{"$f":"SUMPRODUCT(F85:OFFSET(F85,-MIN($A85,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A85,60),0))","v":3289.4542298552237},null,7.883962585251246E-2,2022,257.65841035585032,9261.6372294849571,299.92772594599165,257.65841035585032,257.65841035585032,3268.1333475359115,null,2341192.8179651275,3380049.2980809161,110484272.44032639,173630250.45353872,7.883962585251246E-2,2022,38.365314571640532,1374.0922037637611,44.434369576798275,38.365314571640532,38.365314571640532,486.624767136917,null,344108.72314594279,446589.73440034804,18926543.699476872,19893807.061646845,null,2022,{"$f":"$C85*$AP$4*$AC$4*IF(AL$5=\"Base\", 1, VLOOKUP(AM$5, Assumptions!$B$239:$P$245, AN$3, FALSE))^Assumptions!$D$213","v":1.8938074214260392},67.828611397208746,{"$f":"SUMPRODUCT(AL85:OFFSET(AL85,-MIN($A85,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A85,60),0))","v":2.1933910828175871},1.8938074214260392,1.8938074214260392,{"$f":"SUMPRODUCT(AO85:OFFSET(AO85,-MIN($A85,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A85,60),0))","v":24.021009751731182},null,{"$f":"IF(AK85<AN$7, HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(AK85<$AN$5, HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.9955962562675422},{"$f":"IF(AK85<AN$7, HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AK85<$AN$5, HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":1.8896537670955529},33106.449002535941,31348.889273728775,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A85,60),0),AU85:OFFSET(AU85,-MIN($A85,60),0))","v":1383263.7737513215},{"$f":"SUMPRODUCT( Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A85,60),0),AV85:OFFSET(AV85,-MIN($A85,60),0))","v":1385005.1470312893},null,2022,{"$f":"$C85*$BE$4*$AC$4*IF(BA$5=\"Base\", 1, VLOOKUP(BB$5, Assumptions!$B$239:$P$245, BC$3, FALSE))^Assumptions!$D$213","v":36.471507150214492},1306.2635923665523,{"$f":"SUMPRODUCT(BA85:OFFSET(BA85,-MIN($A85,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A85,60),0))","v":42.240978493980691},36.471507150214492,36.471507150214492,{"$f":"SUMPRODUCT(BD85:OFFSET(BD85,-MIN($A85,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A85,60),0))","v":462.60375738518582},null,{"$f":"IF(AZ85<BC$7, HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(AZ85<$AN$5, HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":0.97343228960105566},{"$f":"IF(AZ85<BC$7, HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AZ85<$AN$5, HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":1.2996973984219065},311002.27414340683,415240.84512661927,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A85,60),0),BJ85:OFFSET(BJ85,-MIN($A85,60),0))","v":17543279.925725549},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A85,60),0),BK85:OFFSET(BK85,-MIN($A85,60),0))","v":18508801.914615557},null,2022,200.27812928018795,7203.6137604585711,233.33945500724207,200.27812928018795,200.27812928018795,{"$f":"SUMPRODUCT(BS85:OFFSET(BS85,-MIN($A85,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A85,60),0))","v":2540.3231828478483},{"$f":"IF(BU85>0, SUMPRODUCT(BT85:OFFSET(BT85,-MIN($A85,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A85,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A85,60),0)) / BU85, 0)","v":7.2298164593244188E-2},1857421.7510619613,2623845.9474536483,85034650.263094753,139017691.29504552,null,2022,{"$f":"$C85*$CG$4*$BT$4*IF(CC$5=\"Base\", 1, VLOOKUP(CD$5, Assumptions!$B$239:$P$245, CE$3, FALSE))^Assumptions!$D$213","v":3.074880244879687},110.59744627826767,{"$f":"SUMPRODUCT(CC85:OFFSET(CC85,-MIN($A85,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A85,60),0))","v":3.5824724503442686},3.074880244879687,3.074880244879687,{"$f":"SUMPRODUCT(CF85:OFFSET(CF85,-MIN($A85,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A85,60),0))","v":39.001710264733539},null,{"$f":"IF(CB85<=CE$7, HLOOKUP(CD$3, Assumptions!$C$484:$P$488, 3, FALSE), IF(CB85<=$AN$5, HLOOKUP(CD$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(CD$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":2.0196302194991484},{"$f":"IF(CB85<=CE$7, HLOOKUP(CD$3, Assumptions!$C$494:$P$498, 3, FALSE), IF(CB85<=$AN$5, HLOOKUP(CD$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(CD$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.137240647988913},54400.660519763624,57568.609252201539,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A85,60),0),CL85:OFFSET(CL85,-MIN($A85,60),0))","v":2576802.6196247898},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A85,60),0),CM85:OFFSET(CM85,-MIN($A85,60),0))","v":3188488.0548308347},null,2022,{"$f":"$C85*$CV$4*$BT$4*IF(CR$5=\"Base\", 1, VLOOKUP(CS$5, Assumptions!$B$239:$P$245, CT$3, FALSE))^Assumptions!$D$213","v":197.20324903530826},7093.0163141803032,{"$f":"SUMPRODUCT(CR85:OFFSET(CR85,-MIN($A85,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A85,60),0))","v":229.75698255689781},197.20324903530826,197.20324903530826,{"$f":"SUMPRODUCT(CU85:OFFSET(CU85,-MIN($A85,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A85,60),0))","v":2501.3214725831153},null,{"$f":"IF(CQ85<CT$7, HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(CQ85<$CT$5, HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.0437167055371823},{"$f":"IF(CQ85<CT$7, HLOOKUP(CS$3, Assumptions!$C$494:$P$498,2, FALSE), IF(CQ85<$CT$5, HLOOKUP(CS$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(CS$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":1.4855436483645821},1803021.0905421977,2566277.3382014469,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A85,60),0),DA85:OFFSET(DA85,-MIN($A85,60),0))","v":82457847.643469959},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A85,60),0),DB85:OFFSET(DB85,-MIN($A85,60),0))","v":135829203.24021468},null,2022,19.014966504021849,683.93126526262483,22.153901361951338,19.014966504021849,19.014966504021849,{"$f":"SUMPRODUCT(DJ85:OFFSET(DJ85,-MIN($A85,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A85,60),0))","v":241.18539755114631},null,139662.34375722322,309613.61622691952,6523078.4777547726,14718752.09684635,null,2022,{"$f":"$C85*$DX$4*$DK$4*IF(DT$5=\"Base\", 1, VLOOKUP(DU$5, Assumptions!$B$239:$P$245, DV$3, FALSE))^Assumptions!$D$213","v":8.1925184318649615E-3},0.29466891228063241,{"$f":"SUMPRODUCT(DT85:OFFSET(DT85,-MIN($A85,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A85,60),0))","v":9.5449153279926341E-3},8.1925184318649615E-3,8.1925184318649615E-3,{"$f":"SUMPRODUCT(DW85:OFFSET(DW85,-MIN($A85,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A85,60),0))","v":0.10391371525774286},null,{"$f":"IF(DS85<DV$7, HLOOKUP(DU$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(DS85<$DV$5, HLOOKUP(DU$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(DU$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.5354762128534456},{"$f":"IF(DS85<DV$7, HLOOKUP(DU$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(DS85<$DV$5, HLOOKUP(DU$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(DU$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":3.1520108385212411},110.19569445731045,226.20866437412496,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A85,60),0),EC85:OFFSET(EC85,-MIN($A85,60),0))","v":4472.9010150993799},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A85,60),0),ED85:OFFSET(ED85,-MIN($A85,60),0))","v":9515.6471457837652},null,2022,{"$f":"$C85*$EM$4*$DK$4*IF(EI$5=\"Base\", 1, VLOOKUP(EJ$5, Assumptions!$B$239:$P$245, EK$3, FALSE))^Assumptions!$D$213","v":19.006773985589984},683.63659635034423,{"$f":"SUMPRODUCT(EI85:OFFSET(EI85,-MIN($A85,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A85,60),0))","v":22.144356446623345},19.006773985589984,19.006773985589984,{"$f":"SUMPRODUCT(EL85:OFFSET(EL85,-MIN($A85,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A85,60),0))","v":241.0814838358886},null,{"$f":"IF(EH85<EK$7, HLOOKUP(EJ$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(EH85<$EK$5, HLOOKUP(EJ$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(EJ$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":0.83815436125699083},{"$f":"IF(EH85<EK$7, HLOOKUP(EJ$3, Assumptions!$C$494:$P$498, 3, FALSE), IF(EH85<$EK$5, HLOOKUP(EJ$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(EJ$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":1.8581899925317562},139552.14806276592,309387.40756254538,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A85,60),0),ER85:OFFSET(ER85,-MIN($A85,60),0))","v":6518605.5767396735},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A85,60),0),ES85:OFFSET(ES85,-MIN($A85,60),0))","v":14709236.449700566}]
[73,2023,{"$f":"'Base Case Medium Dry'!$C86","v":261.47712209372349},9240.5790166006154,{"$f":"SUMPRODUCT(C86:OFFSET(C86,-MIN(A86,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A86,60),0))","v":301.69966642763438},261.47712209372349,261.47712209372349,{"$f":"SUMPRODUCT(F86:OFFSET(F86,-MIN($A86,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A86,60),0))","v":3533.9942004458449},null,7.3989120316251739E-2,2023,259.78233549394213,9219.3679138948155,301.57756931950854,259.78233549394213,259.78233549394213,3511.0883111402636,null,2360491.6961671957,3407911.6591902184,109169988.40067336,171086225.96197832,7.3989120316251752E-2,2023,38.681566837332021,1368.0231487586032,44.680220308716535,38.681566837332021,38.681566837332021,522.80073978438145,null,346945.27393548202,450271.05480435357,18625023.453557163,19671452.71289533,null,2023,{"$f":"$C86*$AP$4*$AC$4*IF(AL$5=\"Base\", 1, VLOOKUP(AM$5, Assumptions!$B$239:$P$245, AN$3, FALSE))^Assumptions!$D$213","v":1.9094184204363818},67.529027735817195,{"$f":"SUMPRODUCT(AL86:OFFSET(AL86,-MIN($A86,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A86,60),0))","v":2.2055268868861404},1.9094184204363818,1.9094184204363818,{"$f":"SUMPRODUCT(AO86:OFFSET(AO86,-MIN($A86,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A86,60),0))","v":25.806745806342249},null,{"$f":"IF(AK86<AN$7, HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(AK86<$AN$5, HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.9955962562675422},{"$f":"IF(AK86<AN$7, HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AK86<$AN$5, HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":1.8896537670955529},33379.351482887076,31607.303869579824,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A86,60),0),AU86:OFFSET(AU86,-MIN($A86,60),0))","v":1371662.2627520813},{"$f":"SUMPRODUCT( Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A86,60),0),AV86:OFFSET(AV86,-MIN($A86,60),0))","v":1369999.336918954},null,2023,{"$f":"$C86*$BE$4*$AC$4*IF(BA$5=\"Base\", 1, VLOOKUP(BB$5, Assumptions!$B$239:$P$245, BC$3, FALSE))^Assumptions!$D$213","v":36.772148416895639},1300.494121022786,{"$f":"SUMPRODUCT(BA86:OFFSET(BA86,-MIN($A86,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A86,60),0))","v":42.474693421830395},36.772148416895639,36.772148416895639,{"$f":"SUMPRODUCT(BD86:OFFSET(BD86,-MIN($A86,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A86,60),0))","v":496.99399397803921},null,{"$f":"IF(AZ86<BC$7, HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(AZ86<$AN$5, HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":0.97343228960105566},{"$f":"IF(AZ86<BC$7, HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AZ86<$AN$5, HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":1.2996973984219065},313565.92245259497,418663.75093477377,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A86,60),0),BJ86:OFFSET(BJ86,-MIN($A86,60),0))","v":17253361.190805081},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A86,60),0),BK86:OFFSET(BK86,-MIN($A86,60),0))","v":18301453.375976376},null,2023,201.92905832535556,7170.5524347315168,234.62170704886225,201.92905832535556,201.92905832535556,{"$f":"SUMPRODUCT(BS86:OFFSET(BS86,-MIN($A86,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A86,60),0))","v":2729.1723088779818},{"$f":"IF(BU86>0, SUMPRODUCT(BT86:OFFSET(BT86,-MIN($A86,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A86,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A86,60),0)) / BU86, 0)","v":7.7572234813681057E-2},1872732.8163738623,2645474.7868095245,84095017.272581786,136881227.5219577,null,2023,{"$f":"$C86*$CG$4*$BT$4*IF(CC$5=\"Base\", 1, VLOOKUP(CD$5, Assumptions!$B$239:$P$245, CE$3, FALSE))^Assumptions!$D$213","v":3.1002270419809426},110.08985407280309,{"$f":"SUMPRODUCT(CC86:OFFSET(CC86,-MIN($A86,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A86,60),0))","v":3.602158930769789},3.1002270419809426,3.1002270419809426,{"$f":"SUMPRODUCT(CF86:OFFSET(CF86,-MIN($A86,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A86,60),0))","v":41.901120444865946},null,{"$f":"IF(CB86<=CE$7, HLOOKUP(CD$3, Assumptions!$C$484:$P$488, 3, FALSE), IF(CB86<=$AN$5, HLOOKUP(CD$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(CD$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":2.0196302194991484},{"$f":"IF(CB86<=CE$7, HLOOKUP(CD$3, Assumptions!$C$494:$P$498, 3, FALSE), IF(CB86<=$AN$5, HLOOKUP(CD$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(CD$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.137240647988913},54849.095058528146,58043.157768537043,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A86,60),0),CL86:OFFSET(CL86,-MIN($A86,60),0))","v":2543342.6081036562},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A86,60),0),CM86:OFFSET(CM86,-MIN($A86,60),0))","v":3134397.8921466754},null,2023,{"$f":"$C86*$CV$4*$BT$4*IF(CR$5=\"Base\", 1, VLOOKUP(CS$5, Assumptions!$B$239:$P$245, CT$3, FALSE))^Assumptions!$D$213","v":198.82883128337463},7060.4625806587137,{"$f":"SUMPRODUCT(CR86:OFFSET(CR86,-MIN($A86,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A86,60),0))","v":231.01954811809247},198.82883128337463,198.82883128337463,{"$f":"SUMPRODUCT(CU86:OFFSET(CU86,-MIN($A86,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A86,60),0))","v":2687.2711884331156},null,{"$f":"IF(CQ86<CT$7, HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(CQ86<$CT$5, HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.0437167055371823},{"$f":"IF(CQ86<CT$7, HLOOKUP(CS$3, Assumptions!$C$494:$P$498,2, FALSE), IF(CQ86<$CT$5, HLOOKUP(CS$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(CS$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":1.4855436483645821},1817883.7213153341,2587431.6290409877,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A86,60),0),DA86:OFFSET(DA86,-MIN($A86,60),0))","v":81551674.664478123},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A86,60),0),DB86:OFFSET(DB86,-MIN($A86,60),0))","v":133746829.62981103},null,2023,19.171710331254538,680.79233040469546,22.275641961929733,19.171710331254538,19.171710331254538,{"$f":"SUMPRODUCT(DJ86:OFFSET(DJ86,-MIN($A86,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A86,60),0))","v":259.11526247790056},null,140813.60585785142,312165.81757634052,6449947.6745344084,14533545.727125296,null,2023,{"$f":"$C86*$DX$4*$DK$4*IF(DT$5=\"Base\", 1, VLOOKUP(DU$5, Assumptions!$B$239:$P$245, DV$3, FALSE))^Assumptions!$D$213","v":8.2600508513100985E-3},0.29331651538450476,{"$f":"SUMPRODUCT(DT86:OFFSET(DT86,-MIN($A86,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A86,60),0))","v":9.5973667540321279E-3},8.2600508513100985E-3,8.2600508513100985E-3,{"$f":"SUMPRODUCT(DW86:OFFSET(DW86,-MIN($A86,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A86,60),0))","v":0.11163872223381162},null,{"$f":"IF(DS86<DV$7, HLOOKUP(DU$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(DS86<$DV$5, HLOOKUP(DU$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(DU$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.5354762128534456},{"$f":"IF(DS86<DV$7, HLOOKUP(DU$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(DS86<$DV$5, HLOOKUP(DU$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(DU$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":3.1520108385212411},111.10405760852342,228.07334353617847,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A86,60),0),EC86:OFFSET(EC86,-MIN($A86,60),0))","v":4440.6439730535303},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A86,60),0),ED86:OFFSET(ED86,-MIN($A86,60),0))","v":9428.393175509862},null,2023,{"$f":"$C86*$EM$4*$DK$4*IF(EI$5=\"Base\", 1, VLOOKUP(EJ$5, Assumptions!$B$239:$P$245, EK$3, FALSE))^Assumptions!$D$213","v":19.163450280403229},680.49901388931096,{"$f":"SUMPRODUCT(EI86:OFFSET(EI86,-MIN($A86,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A86,60),0))","v":22.2660445951757},19.163450280403229,19.163450280403229,{"$f":"SUMPRODUCT(EL86:OFFSET(EL86,-MIN($A86,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A86,60),0))","v":259.00362375566669},null,{"$f":"IF(EH86<EK$7, HLOOKUP(EJ$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(EH86<$EK$5, HLOOKUP(EJ$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(EJ$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":0.83815436125699083},{"$f":"IF(EH86<EK$7, HLOOKUP(EJ$3, Assumptions!$C$494:$P$498, 3, FALSE), IF(EH86<$EK$5, HLOOKUP(EJ$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(EJ$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":1.8581899925317562},140702.5018002429,311937.74423280434,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A86,60),0),ER86:OFFSET(ER86,-MIN($A86,60),0))","v":6445507.0305613549},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A86,60),0),ES86:OFFSET(ES86,-MIN($A86,60),0))","v":14524117.333949786}]
[74,2024,{"$f":"'Base Case Medium Dry'!$C87","v":263.36985127224318},9200.3564722667052,{"$f":"SUMPRODUCT(C87:OFFSET(C87,-MIN(A87,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A87,60),0))","v":302.95599858332594},263.36985127224318,263.36985127224318,{"$f":"SUMPRODUCT(F87:OFFSET(F87,-MIN($A87,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A87,60),0))","v":3778.5265175690561},null,6.9701734273307198E-2,2024,261.6627967844604,9177.5726800692482,302.82040371629301,261.6627967844604,261.6627967844604,3754.0356708838185,null,2377578.3593261531,3432580.180028745,107857289.7664952,168545101.90526932,6.9701734273307184E-2,2024,38.961567357597943,1362.0244952872185,44.86593437731532,38.961567357597943,38.961567357597943,558.97558021764416,null,349456.67316639383,453530.38838140573,18323699.543382287,19449617.542499095,null,2024,{"$f":"$C87*$AP$4*$AC$4*IF(AL$5=\"Base\", 1, VLOOKUP(AM$5, Assumptions!$B$239:$P$245, AN$3, FALSE))^Assumptions!$D$213","v":1.9232399430591813},67.232919269367429,{"$f":"SUMPRODUCT(AL87:OFFSET(AL87,-MIN($A87,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A87,60),0))","v":2.2146941955685411},1.9232399430591813,1.9232399430591813,{"$f":"SUMPRODUCT(AO87:OFFSET(AO87,-MIN($A87,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A87,60),0))","v":27.592425972042143},null,{"$f":"IF(AK87<AN$7, HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(AK87<$AN$5, HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.9955962562675422},{"$f":"IF(AK87<AN$7, HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AK87<$AN$5, HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":1.8896537670955529},33620.97136919239,31836.096606050469,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A87,60),0),AU87:OFFSET(AU87,-MIN($A87,60),0))","v":1360088.0691147745},{"$f":"SUMPRODUCT( Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A87,60),0),AV87:OFFSET(AV87,-MIN($A87,60),0))","v":1355028.6659019149},null,2024,{"$f":"$C87*$BE$4*$AC$4*IF(BA$5=\"Base\", 1, VLOOKUP(BB$5, Assumptions!$B$239:$P$245, BC$3, FALSE))^Assumptions!$D$213","v":37.038327414538763},1294.7915760178512,{"$f":"SUMPRODUCT(BA87:OFFSET(BA87,-MIN($A87,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A87,60),0))","v":42.651240181746779},37.038327414538763,37.038327414538763,{"$f":"SUMPRODUCT(BD87:OFFSET(BD87,-MIN($A87,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A87,60),0))","v":531.38315424560199},null,{"$f":"IF(AZ87<BC$7, HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(AZ87<$AN$5, HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":0.97343228960105566},{"$f":"IF(AZ87<BC$7, HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AZ87<$AN$5, HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":1.2996973984219065},315835.70179720141,421694.29177535529,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A87,60),0),BJ87:OFFSET(BJ87,-MIN($A87,60),0))","v":16963611.474267513},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A87,60),0),BK87:OFFSET(BK87,-MIN($A87,60),0))","v":18094588.876597181},null,2024,203.39074268849618,7137.8597860080099,235.58716417370226,203.39074268849618,203.39074268849618,{"$f":"SUMPRODUCT(BS87:OFFSET(BS87,-MIN($A87,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A87,60),0))","v":2918.0155244198304},{"$f":"IF(BU87>0, SUMPRODUCT(BT87:OFFSET(BT87,-MIN($A87,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A87,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A87,60),0)) / BU87, 0)","v":8.2831017680511695E-2},1886288.7864592741,2664624.329530275,83156704.274711549,134746863.35653558,null,2024,{"$f":"$C87*$CG$4*$BT$4*IF(CC$5=\"Base\", 1, VLOOKUP(CD$5, Assumptions!$B$239:$P$245, CE$3, FALSE))^Assumptions!$D$213","v":3.1226683559108466},109.58792218401425,{"$f":"SUMPRODUCT(CC87:OFFSET(CC87,-MIN($A87,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A87,60),0))","v":3.6169816428208681},3.1226683559108466,3.1226683559108466,{"$f":"SUMPRODUCT(CF87:OFFSET(CF87,-MIN($A87,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A87,60),0))","v":44.800439880972895},null,{"$f":"IF(CB87<=CE$7, HLOOKUP(CD$3, Assumptions!$C$484:$P$488, 3, FALSE), IF(CB87<=$AN$5, HLOOKUP(CD$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(CD$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":2.0196302194991484},{"$f":"IF(CB87<=CE$7, HLOOKUP(CD$3, Assumptions!$C$494:$P$498, 3, FALSE), IF(CB87<=$AN$5, HLOOKUP(CD$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(CD$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.137240647988913},55246.125903144311,58463.309166266408,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A87,60),0),CL87:OFFSET(CL87,-MIN($A87,60),0))","v":2509945.6937931934},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A87,60),0),CM87:OFFSET(CM87,-MIN($A87,60),0))","v":3080368.9430957306},null,2024,{"$f":"$C87*$CV$4*$BT$4*IF(CR$5=\"Base\", 1, VLOOKUP(CS$5, Assumptions!$B$239:$P$245, CT$3, FALSE))^Assumptions!$D$213","v":200.26807433258531},7028.2718638239958,{"$f":"SUMPRODUCT(CR87:OFFSET(CR87,-MIN($A87,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A87,60),0))","v":231.9701825308814},200.26807433258531,200.26807433258531,{"$f":"SUMPRODUCT(CU87:OFFSET(CU87,-MIN($A87,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A87,60),0))","v":2873.2150845388578},null,{"$f":"IF(CQ87<CT$7, HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(CQ87<$CT$5, HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.0437167055371823},{"$f":"IF(CQ87<CT$7, HLOOKUP(CS$3, Assumptions!$C$494:$P$498,2, FALSE), IF(CQ87<$CT$5, HLOOKUP(CS$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(CS$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":1.4855436483645821},1831042.6605561299,2606161.0203640084,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A87,60),0),DA87:OFFSET(DA87,-MIN($A87,60),0))","v":80646758.580918357},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A87,60),0),DB87:OFFSET(DB87,-MIN($A87,60),0))","v":131666494.41343985},null,2024,19.310486738366308,677.68839877402036,22.367305165275415,19.310486738366308,19.310486738366308,{"$f":"SUMPRODUCT(DJ87:OFFSET(DJ87,-MIN($A87,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A87,60),0))","v":277.04456624634378},null,141832.89970048514,314425.46211706405,6376885.9484013664,14348621.00623465,null,2024,{"$f":"$C87*$DX$4*$DK$4*IF(DT$5=\"Base\", 1, VLOOKUP(DU$5, Assumptions!$B$239:$P$245, DV$3, FALSE))^Assumptions!$D$213","v":8.3198420832815406E-3},0.29197919948178275,{"$f":"SUMPRODUCT(DT87:OFFSET(DT87,-MIN($A87,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A87,60),0))","v":9.6368594600947186E-3},8.3198420832815406E-3,8.3198420832815406E-3,{"$f":"SUMPRODUCT(DW87:OFFSET(DW87,-MIN($A87,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A87,60),0))","v":0.11936348743717967},null,{"$f":"IF(DS87<DV$7, HLOOKUP(DU$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(DS87<$DV$5, HLOOKUP(DU$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(DU$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.5354762128534456},{"$f":"IF(DS87<DV$7, HLOOKUP(DU$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(DS87<$DV$5, HLOOKUP(DU$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(DU$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":3.1520108385212411},111.90829581492454,229.72427601048778,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A87,60),0),EC87:OFFSET(EC87,-MIN($A87,60),0))","v":4408.4685722956319},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A87,60),0),ED87:OFFSET(ED87,-MIN($A87,60),0))","v":9341.3811637883318},null,2024,{"$f":"$C87*$EM$4*$DK$4*IF(EI$5=\"Base\", 1, VLOOKUP(EJ$5, Assumptions!$B$239:$P$245, EK$3, FALSE))^Assumptions!$D$213","v":19.302166896283026},677.39641957453853,{"$f":"SUMPRODUCT(EI87:OFFSET(EI87,-MIN($A87,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A87,60),0))","v":22.35766830581532},19.302166896283026,19.302166896283026,{"$f":"SUMPRODUCT(EL87:OFFSET(EL87,-MIN($A87,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A87,60),0))","v":276.92520275890661},null,{"$f":"IF(EH87<EK$7, HLOOKUP(EJ$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(EH87<$EK$5, HLOOKUP(EJ$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(EJ$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":0.83815436125699083},{"$f":"IF(EH87<EK$7, HLOOKUP(EJ$3, Assumptions!$C$494:$P$498, 3, FALSE), IF(EH87<$EK$5, HLOOKUP(EJ$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(EJ$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":1.8581899925317562},141720.9914046702,314195.73784105357,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A87,60),0),ER87:OFFSET(ER87,-MIN($A87,60),0))","v":6372477.4798290711},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A87,60),0),ES87:OFFSET(ES87,-MIN($A87,60),0))","v":14339279.625070861}]
[75,2025,{"$f":"'Base Case Medium Dry'!$C88","v":265.16680074958759},9160.7703249556234,{"$f":"SUMPRODUCT(C88:OFFSET(C88,-MIN(A88,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A88,60),0))","v":303.41525872765453},265.16680074958759,265.16680074958759,{"$f":"SUMPRODUCT(F88:OFFSET(F88,-MIN($A88,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A88,60),0))","v":4022.773306556081},null,6.5916416497403471E-2,2025,263.44809917822715,9136.4150731374175,303.26481882000115,263.44809917822715,263.44809917822715,3996.6993531665162,null,2393800.3686772548,3456000.3745979001,106550639.6066054,166014682.1169973,6.5916416497403471E-2,2025,39.227398726532364,1356.1201282675013,44.933562017356373,39.227398726532364,39.227398726532364,595.10818110201103,null,351840.98550574266,456624.78658387641,18023419.515443351,19229156.955469768,null,2025,{"$f":"$C88*$AP$4*$AC$4*IF(AL$5=\"Base\", 1, VLOOKUP(AM$5, Assumptions!$B$239:$P$245, AN$3, FALSE))^Assumptions!$D$213","v":1.9363620411041687},66.941465016858075,{"$f":"SUMPRODUCT(AL88:OFFSET(AL88,-MIN($A88,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A88,60),0))","v":2.2180324642112783},1.9363620411041687,1.9363620411041687,{"$f":"SUMPRODUCT(AO88:OFFSET(AO88,-MIN($A88,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A88,60),0))","v":29.376021088471099},null,{"$f":"IF(AK88<AN$7, HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(AK88<$AN$5, HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.9955962562675422},{"$f":"IF(AK88<AN$7, HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AK88<$AN$5, HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":1.8896537670955529},33850.364318453045,32053.311510795938,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A88,60),0),AU88:OFFSET(AU88,-MIN($A88,60),0))","v":1348592.6196831604},{"$f":"SUMPRODUCT( Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A88,60),0),AV88:OFFSET(AV88,-MIN($A88,60),0))","v":1340151.7199030411},null,2025,{"$f":"$C88*$BE$4*$AC$4*IF(BA$5=\"Base\", 1, VLOOKUP(BB$5, Assumptions!$B$239:$P$245, BC$3, FALSE))^Assumptions!$D$213","v":37.291036685428196},1289.1786632506432,{"$f":"SUMPRODUCT(BA88:OFFSET(BA88,-MIN($A88,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A88,60),0))","v":42.715529553145096},37.291036685428196,37.291036685428196,{"$f":"SUMPRODUCT(BD88:OFFSET(BD88,-MIN($A88,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A88,60),0))","v":565.7321600135399},null,{"$f":"IF(AZ88<BC$7, HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(AZ88<$AN$5, HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":0.97343228960105566},{"$f":"IF(AZ88<BC$7, HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AZ88<$AN$5, HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":1.2996973984219065},317990.62118728959,424571.47507308045,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A88,60),0),BJ88:OFFSET(BJ88,-MIN($A88,60),0))","v":16674826.89576019},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A88,60),0),BK88:OFFSET(BK88,-MIN($A88,60),0))","v":17889005.235566728},null,2025,204.77845995000229,7105.6633645228039,235.9312802895773,204.77845995000229,204.77845995000229,{"$f":"SUMPRODUCT(BS88:OFFSET(BS88,-MIN($A88,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A88,60),0))","v":3106.6382371995105},{"$f":"IF(BU88>0, SUMPRODUCT(BT88:OFFSET(BT88,-MIN($A88,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A88,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A88,60),0)) / BU88, 0)","v":8.8076489251615167E-2},1899158.7699922221,2682804.8284489578,82223077.008049175,132620917.01450999,null,2025,{"$f":"$C88*$CG$4*$BT$4*IF(CC$5=\"Base\", 1, VLOOKUP(CD$5, Assumptions!$B$239:$P$245, CE$3, FALSE))^Assumptions!$D$213","v":3.1439740491895876},109.09360889710422,{"$f":"SUMPRODUCT(CC88:OFFSET(CC88,-MIN($A88,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A88,60),0))","v":3.6222648749463722},3.1439740491895876,3.1439740491895876,{"$f":"SUMPRODUCT(CF88:OFFSET(CF88,-MIN($A88,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A88,60),0))","v":47.696373927023657},null,{"$f":"IF(CB88<=CE$7, HLOOKUP(CD$3, Assumptions!$C$484:$P$488, 3, FALSE), IF(CB88<=$AN$5, HLOOKUP(CD$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(CD$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":2.0196302194991484},{"$f":"IF(CB88<=CE$7, HLOOKUP(CD$3, Assumptions!$C$494:$P$498, 3, FALSE), IF(CB88<=$AN$5, HLOOKUP(CD$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(CD$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.137240647988913},55623.065391804092,58862.199215156463,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A88,60),0),CL88:OFFSET(CL88,-MIN($A88,60),0))","v":2476727.8731147177},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A88,60),0),CM88:OFFSET(CM88,-MIN($A88,60),0))","v":3026557.1902602734},null,2025,{"$f":"$C88*$CV$4*$BT$4*IF(CR$5=\"Base\", 1, VLOOKUP(CS$5, Assumptions!$B$239:$P$245, CT$3, FALSE))^Assumptions!$D$213","v":201.63448590081271},6996.5697556257001,{"$f":"SUMPRODUCT(CR88:OFFSET(CR88,-MIN($A88,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A88,60),0))","v":232.30901541463092},201.63448590081271,201.63448590081271,{"$f":"SUMPRODUCT(CU88:OFFSET(CU88,-MIN($A88,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A88,60),0))","v":3058.9418632724874},null,{"$f":"IF(CQ88<CT$7, HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(CQ88<$CT$5, HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.0437167055371823},{"$f":"IF(CQ88<CT$7, HLOOKUP(CS$3, Assumptions!$C$494:$P$498,2, FALSE), IF(CQ88<$CT$5, HLOOKUP(CS$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(CS$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":1.4855436483645821},1843535.704600418,2623942.6292338013,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A88,60),0),DA88:OFFSET(DA88,-MIN($A88,60),0))","v":79746349.134934455},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A88,60),0),DB88:OFFSET(DB88,-MIN($A88,60),0))","v":129594359.82424971},null,2025,19.442240501692481,674.63158034711114,22.399976513067489,19.442240501692481,19.442240501692481,{"$f":"SUMPRODUCT(DJ88:OFFSET(DJ88,-MIN($A88,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A88,60),0))","v":294.95293486499435},null,142800.61317929017,316570.75956506614,6304143.083112861,14164608.147017544,null,2025,{"$f":"$C88*$DX$4*$DK$4*IF(DT$5=\"Base\", 1, VLOOKUP(DU$5, Assumptions!$B$239:$P$245, DV$3, FALSE))^Assumptions!$D$213","v":8.3766076386817545E-3},0.29066218210496952,{"$f":"SUMPRODUCT(DT88:OFFSET(DT88,-MIN($A88,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A88,60),0))","v":9.6509357730308332E-3},8.3766076386817545E-3,8.3766076386817545E-3,{"$f":"SUMPRODUCT(DW88:OFFSET(DW88,-MIN($A88,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A88,60),0))","v":0.12707923281921313},null,{"$f":"IF(DS88<DV$7, HLOOKUP(DU$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(DS88<$DV$5, HLOOKUP(DU$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(DU$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.5354762128534456},{"$f":"IF(DS88<DV$7, HLOOKUP(DU$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(DS88<$DV$5, HLOOKUP(DU$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(DU$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":3.1520108385212411},112.67183633675619,231.29166466836287,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A88,60),0),EC88:OFFSET(EC88,-MIN($A88,60),0))","v":4376.5317536224629},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A88,60),0),ED88:OFFSET(ED88,-MIN($A88,60),0))","v":9254.9917865557873},null,2025,{"$f":"$C88*$EM$4*$DK$4*IF(EI$5=\"Base\", 1, VLOOKUP(EJ$5, Assumptions!$B$239:$P$245, EK$3, FALSE))^Assumptions!$D$213","v":19.4338638940538},674.3409181650062,{"$f":"SUMPRODUCT(EI88:OFFSET(EI88,-MIN($A88,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A88,60),0))","v":22.390325577294458},19.4338638940538,19.4338638940538,{"$f":"SUMPRODUCT(EL88:OFFSET(EL88,-MIN($A88,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A88,60),0))","v":294.82585563217509},null,{"$f":"IF(EH88<EK$7, HLOOKUP(EJ$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(EH88<$EK$5, HLOOKUP(EJ$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(EJ$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":0.83815436125699083},{"$f":"IF(EH88<EK$7, HLOOKUP(EJ$3, Assumptions!$C$494:$P$498, 3, FALSE), IF(EH88<$EK$5, HLOOKUP(EJ$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(EJ$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":1.8581899925317562},142687.94134295342,316339.46790039778,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A88,60),0),ER88:OFFSET(ER88,-MIN($A88,60),0))","v":6299766.5513592381},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A88,60),0),ES88:OFFSET(ES88,-MIN($A88,60),0))","v":14155353.155230988}]
[76,2026,{"$f":"'Base Case Medium Dry'!$C89","v":266.70876189945466},9122.5218669775568,{"$f":"SUMPRODUCT(C89:OFFSET(C89,-MIN(A89,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A89,60),0))","v":303.6201092589821},266.70876189945466,266.70876189945466,{"$f":"SUMPRODUCT(F89:OFFSET(F89,-MIN($A89,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A89,60),0))","v":4266.2717161277815},null,6.2515652927406351E-2,2026,264.98006597343232,9096.5983534956431,303.44551465829056,264.98006597343232,264.98006597343232,4238.6195067198469,null,2407720.4640987157,3476097.2279614876,105257961.65958408,163508722.03578916,6.2515652927406365E-2,2026,39.455508447189963,1350.4139649766773,44.963264686176082,39.455508447189963,39.455508447189963,631.1300706241683,null,353886.96233635326,459280.08762076445,17725693.572745237,19011555.24962087,null,2026,{"$f":"$C89*$AP$4*$AC$4*IF(AL$5=\"Base\", 1, VLOOKUP(AM$5, Assumptions!$B$239:$P$245, AN$3, FALSE))^Assumptions!$D$213","v":1.9476221046981763},66.659794593750973,{"$f":"SUMPRODUCT(AL89:OFFSET(AL89,-MIN($A89,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A89,60),0))","v":2.219498661876409},1.9476221046981763,1.9476221046981763,{"$f":"SUMPRODUCT(AO89:OFFSET(AO89,-MIN($A89,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A89,60),0))","v":31.154151216492444},null,{"$f":"IF(AK89<AN$7, HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(AK89<$AN$5, HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.9955962562675422},{"$f":"IF(AK89<AN$7, HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AK89<$AN$5, HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":1.8896537670955529},34047.206255454024,32239.703475908151,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A89,60),0),AU89:OFFSET(AU89,-MIN($A89,60),0))","v":1337266.4622095372},{"$f":"SUMPRODUCT( Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A89,60),0),AV89:OFFSET(AV89,-MIN($A89,60),0))","v":1325470.3081606571},null,2026,{"$f":"$C89*$BE$4*$AC$4*IF(BA$5=\"Base\", 1, VLOOKUP(BB$5, Assumptions!$B$239:$P$245, BC$3, FALSE))^Assumptions!$D$213","v":37.507886342491787},1283.7541703829263,{"$f":"SUMPRODUCT(BA89:OFFSET(BA89,-MIN($A89,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A89,60),0))","v":42.743766024299674},37.507886342491787,37.507886342491787,{"$f":"SUMPRODUCT(BD89:OFFSET(BD89,-MIN($A89,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A89,60),0))","v":599.97591940767586},null,{"$f":"IF(AZ89<BC$7, HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(AZ89<$AN$5, HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":0.97343228960105566},{"$f":"IF(AZ89<BC$7, HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AZ89<$AN$5, HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":1.2996973984219065},319839.75608089921,427040.3841448563,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A89,60),0),BJ89:OFFSET(BJ89,-MIN($A89,60),0))","v":16388427.110535702},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A89,60),0),BK89:OFFSET(BK89,-MIN($A89,60),0))","v":17686084.941460215},null,2026,205.96925920797844,7074.5105441832284,236.06918079851641,205.96925920797844,205.96925920797844,{"$f":"SUMPRODUCT(BS89:OFFSET(BS89,-MIN($A89,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A89,60),0))","v":3294.6830043853406},{"$f":"IF(BU89>0, SUMPRODUCT(BT89:OFFSET(BT89,-MIN($A89,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A89,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A89,60),0)) / BU89, 0)","v":9.3312310294310183E-2},1910202.4942913388,2698405.5024641436,81300101.466855794,130514552.24757908,null,2026,{"$f":"$C89*$CG$4*$BT$4*IF(CC$5=\"Base\", 1, VLOOKUP(CD$5, Assumptions!$B$239:$P$245, CE$3, FALSE))^Assumptions!$D$213","v":3.1622564504039783},108.61531807134745,{"$f":"SUMPRODUCT(CC89:OFFSET(CC89,-MIN($A89,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A89,60),0))","v":3.6243820684323498},3.1622564504039783,3.1622564504039783,{"$f":"SUMPRODUCT(CF89:OFFSET(CF89,-MIN($A89,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A89,60),0))","v":50.583434745151173},null,{"$f":"IF(CB89<=CE$7, HLOOKUP(CD$3, Assumptions!$C$484:$P$488, 3, FALSE), IF(CB89<=$AN$5, HLOOKUP(CD$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(CD$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":2.0196302194991484},{"$f":"IF(CB89<=CE$7, HLOOKUP(CD$3, Assumptions!$C$494:$P$498, 3, FALSE), IF(CB89<=$AN$5, HLOOKUP(CD$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(CD$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.137240647988913},55946.516916007786,59204.486500476218,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A89,60),0),CL89:OFFSET(CL89,-MIN($A89,60),0))","v":2443890.8986453875},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A89,60),0),CM89:OFFSET(CM89,-MIN($A89,60),0))","v":2973235.9544609282},null,2026,{"$f":"$C89*$CV$4*$BT$4*IF(CR$5=\"Base\", 1, VLOOKUP(CS$5, Assumptions!$B$239:$P$245, CT$3, FALSE))^Assumptions!$D$213","v":202.80700275757445},6965.8952261118811,{"$f":"SUMPRODUCT(CR89:OFFSET(CR89,-MIN($A89,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A89,60),0))","v":232.44479873008407},202.80700275757445,202.80700275757445,{"$f":"SUMPRODUCT(CU89:OFFSET(CU89,-MIN($A89,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A89,60),0))","v":3244.0995696401887},null,{"$f":"IF(CQ89<CT$7, HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(CQ89<$CT$5, HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.0437167055371823},{"$f":"IF(CQ89<CT$7, HLOOKUP(CS$3, Assumptions!$C$494:$P$498,2, FALSE), IF(CQ89<$CT$5, HLOOKUP(CS$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(CS$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":1.4855436483645821},1854255.9773753311,2639201.0159636675,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A89,60),0),DA89:OFFSET(DA89,-MIN($A89,60),0))","v":78856210.568210408},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A89,60),0),DB89:OFFSET(DB89,-MIN($A89,60),0))","v":127541316.29311815},null,2026,19.555298318263922,671.67384433573625,22.413069173598064,19.555298318263922,19.555298318263922,{"$f":"SUMPRODUCT(DJ89:OFFSET(DJ89,-MIN($A89,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A89,60),0))","v":312.80643171033779},null,143631.00747102356,318411.63787657936,6232166.6199830482,13982614.538589198,null,2026,{"$f":"$C89*$DX$4*$DK$4*IF(DT$5=\"Base\", 1, VLOOKUP(DU$5, Assumptions!$B$239:$P$245, DV$3, FALSE))^Assumptions!$D$213","v":8.4253181239688051E-3},0.28938785397062045,{"$f":"SUMPRODUCT(DT89:OFFSET(DT89,-MIN($A89,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A89,60),0))","v":9.6565766908150562E-3},8.4253181239688051E-3,8.4253181239688051E-3,{"$f":"SUMPRODUCT(DW89:OFFSET(DW89,-MIN($A89,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A89,60),0))","v":0.13477133692824653},null,{"$f":"IF(DS89<DV$7, HLOOKUP(DU$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(DS89<$DV$5, HLOOKUP(DU$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(DU$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.5354762128534456},{"$f":"IF(DS89<DV$7, HLOOKUP(DU$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(DS89<$DV$5, HLOOKUP(DU$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(DU$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":3.1520108385212411},113.32702995007556,232.63663983191472,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A89,60),0),EC89:OFFSET(EC89,-MIN($A89,60),0))","v":4345.1111340655207},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A89,60),0),ED89:OFFSET(ED89,-MIN($A89,60),0))","v":9169.8869077202617},null,2026,{"$f":"$C89*$EM$4*$DK$4*IF(EI$5=\"Base\", 1, VLOOKUP(EJ$5, Assumptions!$B$239:$P$245, EK$3, FALSE))^Assumptions!$D$213","v":19.546873000139954},671.3844564817656,{"$f":"SUMPRODUCT(EI89:OFFSET(EI89,-MIN($A89,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A89,60),0))","v":22.403412596907248},19.546873000139954,19.546873000139954,{"$f":"SUMPRODUCT(EL89:OFFSET(EL89,-MIN($A89,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A89,60),0))","v":312.67166037340957},null,{"$f":"IF(EH89<EK$7, HLOOKUP(EJ$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(EH89<$EK$5, HLOOKUP(EJ$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(EJ$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":0.83815436125699083},{"$f":"IF(EH89<EK$7, HLOOKUP(EJ$3, Assumptions!$C$494:$P$498, 3, FALSE), IF(EH89<$EK$5, HLOOKUP(EJ$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(EJ$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":1.8581899925317562},143517.68044107349,318179.00123674743,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A89,60),0),ER89:OFFSET(ER89,-MIN($A89,60),0))","v":6227821.5088489829},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A89,60),0),ES89:OFFSET(ES89,-MIN($A89,60),0))","v":13973444.651681477}]
[77,2027,{"$f":"'Base Case Medium Dry'!$C90","v":268.69104581250667},9085.6105196180288,{"$f":"SUMPRODUCT(C90:OFFSET(C90,-MIN(A90,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A90,60),0))","v":303.55740328773823},268.69104581250667,268.69104581250667,{"$f":"SUMPRODUCT(F90:OFFSET(F90,-MIN($A90,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A90,60),0))","v":4508.0257459597369},null,5.9602819716217843E-2,2027,266.94950154171937,9058.1329048107837,303.35718147654285,266.94950154171937,266.94950154171937,4478.8065868817075,null,2425615.585013072,3501932.9431667882,103988011.24110381,161043892.73707902,5.9602819716217843E-2,2027,39.748757229566444,1344.906208737691,44.953301888217716,39.748757229566444,39.748757229566444,666.89390567122541,null,356517.18875817081,462693.63700246415,17432134.633523878,18798917.313781884,null,2027,{"$f":"$C90*$AP$4*$AC$4*IF(AL$5=\"Base\", 1, VLOOKUP(AM$5, Assumptions!$B$239:$P$245, AN$3, FALSE))^Assumptions!$D$213","v":1.9620975945146795},66.387918036572728,{"$f":"SUMPRODUCT(AL90:OFFSET(AL90,-MIN($A90,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A90,60),0))","v":2.2190068733710251},1.9620975945146795,1.9620975945146795,{"$f":"SUMPRODUCT(AO90:OFFSET(AO90,-MIN($A90,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A90,60),0))","v":32.919543133305751},null,{"$f":"IF(AK90<AN$7, HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(AK90<$AN$5, HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.9955962562675422},{"$f":"IF(AK90<AN$7, HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AK90<$AN$5, HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":1.8896537670955529},34300.258419034588,32479.32157134197,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A90,60),0),AU90:OFFSET(AU90,-MIN($A90,60),0))","v":1326218.7488804294},{"$f":"SUMPRODUCT( Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A90,60),0),AV90:OFFSET(AV90,-MIN($A90,60),0))","v":1311126.5829981298},null,2027,{"$f":"$C90*$BE$4*$AC$4*IF(BA$5=\"Base\", 1, VLOOKUP(BB$5, Assumptions!$B$239:$P$245, BC$3, FALSE))^Assumptions!$D$213","v":37.786659635051763},1278.5182907011183,{"$f":"SUMPRODUCT(BA90:OFFSET(BA90,-MIN($A90,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A90,60),0))","v":42.734295014846694},37.786659635051763,37.786659635051763,{"$f":"SUMPRODUCT(BD90:OFFSET(BD90,-MIN($A90,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A90,60),0))","v":633.97436253791966},null,{"$f":"IF(AZ90<BC$7, HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(AZ90<$AN$5, HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":0.97343228960105566},{"$f":"IF(AZ90<BC$7, HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AZ90<$AN$5, HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":1.2996973984219065},322216.93033913622,430214.3154311222,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A90,60),0),BJ90:OFFSET(BJ90,-MIN($A90,60),0))","v":16105915.884643447},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A90,60),0),BK90:OFFSET(BK90,-MIN($A90,60),0))","v":17487790.730783753},null,2027,207.50010336249153,7044.4106225926907,235.99760593292308,207.50010336249153,207.50010336249153,{"$f":"SUMPRODUCT(BS90:OFFSET(BS90,-MIN($A90,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A90,60),0))","v":3481.3806519632003},{"$f":"IF(BU90>0, SUMPRODUCT(BT90:OFFSET(BT90,-MIN($A90,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A90,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A90,60),0)) / BU90, 0)","v":9.8500979301891917E-2},1924399.8669165885,2718461.1083629932,80394482.122941434,128440952.66764058,null,2027,{"$f":"$C90*$CG$4*$BT$4*IF(CC$5=\"Base\", 1, VLOOKUP(CD$5, Assumptions!$B$239:$P$245, CE$3, FALSE))^Assumptions!$D$213","v":3.185759578107537},108.15319245331906,{"$f":"SUMPRODUCT(CC90:OFFSET(CC90,-MIN($A90,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A90,60),0))","v":3.6232831759020767},3.185759578107537,3.185759578107537,{"$f":"SUMPRODUCT(CF90:OFFSET(CF90,-MIN($A90,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A90,60),0))","v":53.449813167827301},null,{"$f":"IF(CB90<=CE$7, HLOOKUP(CD$3, Assumptions!$C$484:$P$488, 3, FALSE), IF(CB90<=$AN$5, HLOOKUP(CD$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(CD$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":2.0196302194991484},{"$f":"IF(CB90<=CE$7, HLOOKUP(CD$3, Assumptions!$C$494:$P$498, 3, FALSE), IF(CB90<=$AN$5, HLOOKUP(CD$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(CD$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.137240647988913},56362.333328202389,59644.517417850606,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A90,60),0),CL90:OFFSET(CL90,-MIN($A90,60),0))","v":2411715.4101804304},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A90,60),0),CM90:OFFSET(CM90,-MIN($A90,60),0))","v":2920760.3669852153},null,2027,{"$f":"$C90*$CV$4*$BT$4*IF(CR$5=\"Base\", 1, VLOOKUP(CS$5, Assumptions!$B$239:$P$245, CT$3, FALSE))^Assumptions!$D$213","v":204.31434378438399},6936.2574301393715,{"$f":"SUMPRODUCT(CR90:OFFSET(CR90,-MIN($A90,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A90,60),0))","v":232.37432275702099},204.31434378438399,204.31434378438399,{"$f":"SUMPRODUCT(CU90:OFFSET(CU90,-MIN($A90,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A90,60),0))","v":3427.9308387953729},null,{"$f":"IF(CQ90<CT$7, HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(CQ90<$CT$5, HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.0437167055371823},{"$f":"IF(CQ90<CT$7, HLOOKUP(CS$3, Assumptions!$C$494:$P$498,2, FALSE), IF(CQ90<$CT$5, HLOOKUP(CS$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(CS$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":1.4855436483645821},1868037.5335883861,2658816.5909451428,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A90,60),0),DA90:OFFSET(DA90,-MIN($A90,60),0))","v":77982766.712761},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A90,60),0),DB90:OFFSET(DB90,-MIN($A90,60),0))","v":125520192.30065536},null,2027,19.700640949661388,668.816073480402,22.40627365540205,19.700640949661388,19.700640949661388,{"$f":"SUMPRODUCT(DJ90:OFFSET(DJ90,-MIN($A90,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A90,60),0))","v":330.53202924728191},null,144698.52933831263,320778.19780133059,6161394.4846384907,13804022.755656574,null,2027,{"$f":"$C90*$DX$4*$DK$4*IF(DT$5=\"Base\", 1, VLOOKUP(DU$5, Assumptions!$B$239:$P$245, DV$3, FALSE))^Assumptions!$D$213","v":8.4879383860874714E-3},0.2881565954037742,{"$f":"SUMPRODUCT(DT90:OFFSET(DT90,-MIN($A90,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A90,60),0))","v":9.6536488703498919E-3},8.4879383860874714E-3,8.4879383860874714E-3,{"$f":"SUMPRODUCT(DW90:OFFSET(DW90,-MIN($A90,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A90,60),0))","v":0.14240833615759149},null,{"$f":"IF(DS90<DV$7, HLOOKUP(DU$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(DS90<$DV$5, HLOOKUP(DU$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(DU$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.5354762128534456},{"$f":"IF(DS90<DV$7, HLOOKUP(DU$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(DS90<$DV$5, HLOOKUP(DU$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(DU$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":3.1520108385212411},114.16932079490608,234.36568639731823,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A90,60),0),EC90:OFFSET(EC90,-MIN($A90,60),0))","v":4314.5221750030596},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A90,60),0),ED90:OFFSET(ED90,-MIN($A90,60),0))","v":9086.9820040294053},null,2027,{"$f":"$C90*$EM$4*$DK$4*IF(EI$5=\"Base\", 1, VLOOKUP(EJ$5, Assumptions!$B$239:$P$245, EK$3, FALSE))^Assumptions!$D$213","v":19.692153011275302},668.52791688499826,{"$f":"SUMPRODUCT(EI90:OFFSET(EI90,-MIN($A90,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A90,60),0))","v":22.396620006531698},19.692153011275302,19.692153011275302,{"$f":"SUMPRODUCT(EL90:OFFSET(EL90,-MIN($A90,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A90,60),0))","v":330.38962091112433},null,{"$f":"IF(EH90<EK$7, HLOOKUP(EJ$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(EH90<$EK$5, HLOOKUP(EJ$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(EJ$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":0.83815436125699083},{"$f":"IF(EH90<EK$7, HLOOKUP(EJ$3, Assumptions!$C$494:$P$498, 3, FALSE), IF(EH90<$EK$5, HLOOKUP(EJ$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(EJ$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":1.8581899925317562},144584.36001751773,320543.83211493329,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A90,60),0),ER90:OFFSET(ER90,-MIN($A90,60),0))","v":6157079.9624634879},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A90,60),0),ES90:OFFSET(ES90,-MIN($A90,60),0))","v":13794935.773652544}]
[78,2028,{"$f":"'Base Case Medium Dry'!$C91","v":271.27945013129965},9050.744162142797,{"$f":"SUMPRODUCT(C91:OFFSET(C91,-MIN(A91,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A91,60),0))","v":303.21511578734555},271.27945013129965,271.27945013129965,{"$f":"SUMPRODUCT(F91:OFFSET(F91,-MIN($A91,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A91,60),0))","v":4748.4143317317685},null,5.7130534780515413E-2,2028,269.52112889387303,9021.7252248759578,302.98788842556951,269.52112889387303,269.52112889387303,4717.6370732275072,null,2448982.474062142,3535668.4118230138,102750043.85522687,158634703.07297894,5.7130534780515413E-2,2028,40.131672315435942,1339.7016640790398,44.901895131611653,40.131672315435942,40.131672315435942,702.45574401874842,null,359951.6561343167,467150.94299371366,17144261.151331246,18593017.959463388,null,2028,{"$f":"$C91*$AP$4*$AC$4*IF(AL$5=\"Base\", 1, VLOOKUP(AM$5, Assumptions!$B$239:$P$245, AN$3, FALSE))^Assumptions!$D$213","v":1.9809992362578102},66.131008757716373,{"$f":"SUMPRODUCT(AL91:OFFSET(AL91,-MIN($A91,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A91,60),0))","v":2.2164693079096454},1.9809992362578102,1.9809992362578102,{"$f":"SUMPRODUCT(AO91:OFFSET(AO91,-MIN($A91,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A91,60),0))","v":34.674963990244969},null,{"$f":"IF(AK91<AN$7, HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(AK91<$AN$5, HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.9955962562675422},{"$f":"IF(AK91<AN$7, HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AK91<$AN$5, HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":1.8896537670955529},34630.686017613727,32792.207384013942,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A91,60),0),AU91:OFFSET(AU91,-MIN($A91,60),0))","v":1315570.7908322643},{"$f":"SUMPRODUCT( Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A91,60),0),AV91:OFFSET(AV91,-MIN($A91,60),0))","v":1297243.8810928841},null,2028,{"$f":"$C91*$BE$4*$AC$4*IF(BA$5=\"Base\", 1, VLOOKUP(BB$5, Assumptions!$B$239:$P$245, BC$3, FALSE))^Assumptions!$D$213","v":38.150673079178134},1273.5706553213233,{"$f":"SUMPRODUCT(BA91:OFFSET(BA91,-MIN($A91,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A91,60),0))","v":42.685425823702005},38.150673079178134,38.150673079178134,{"$f":"SUMPRODUCT(BD91:OFFSET(BD91,-MIN($A91,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A91,60),0))","v":667.7807800285035},null,{"$f":"IF(AZ91<BC$7, HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(AZ91<$AN$5, HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":0.97343228960105566},{"$f":"IF(AZ91<BC$7, HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AZ91<$AN$5, HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":1.2996973984219065},325320.97011670296,434358.73560969974,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A91,60),0),BJ91:OFFSET(BJ91,-MIN($A91,60),0))","v":15828690.36049898},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A91,60),0),BK91:OFFSET(BK91,-MIN($A91,60),0))","v":17295774.078370504},null,2028,209.49903176767646,7015.9131200222582,235.70728364925967,209.49903176767646,209.49903176767646,{"$f":"SUMPRODUCT(BS91:OFFSET(BS91,-MIN($A91,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A91,60),0))","v":3667.0238178678296},{"$f":"IF(BU91>0, SUMPRODUCT(BT91:OFFSET(BT91,-MIN($A91,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A91,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A91,60),0)) / BU91, 0)","v":0.10363023401560062},1942938.3519321531,2744649.0911150039,79513418.259566486,126411593.13532768,null,2028,{"$f":"$C91*$CG$4*$BT$4*IF(CC$5=\"Base\", 1, VLOOKUP(CD$5, Assumptions!$B$239:$P$245, CE$3, FALSE))^Assumptions!$D$213","v":3.2164492269779488},107.71566885552453,{"$f":"SUMPRODUCT(CC91:OFFSET(CC91,-MIN($A91,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A91,60),0))","v":3.618825843202329},3.2164492269779488,3.2164492269779488,{"$f":"SUMPRODUCT(CF91:OFFSET(CF91,-MIN($A91,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A91,60),0))","v":56.300002080059848},null,{"$f":"IF(CB91<=CE$7, HLOOKUP(CD$3, Assumptions!$C$484:$P$488, 3, FALSE), IF(CB91<=$AN$5, HLOOKUP(CD$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(CD$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":2.0196302194991484},{"$f":"IF(CB91<=CE$7, HLOOKUP(CD$3, Assumptions!$C$494:$P$498, 3, FALSE), IF(CB91<=$AN$5, HLOOKUP(CD$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(CD$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.137240647988913},56905.293390614628,60219.096023586557,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A91,60),0),CL91:OFFSET(CL91,-MIN($A91,60),0))","v":2380427.3959851749},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A91,60),0),CM91:OFFSET(CM91,-MIN($A91,60),0))","v":2869397.020684089},null,2028,{"$f":"$C91*$CV$4*$BT$4*IF(CR$5=\"Base\", 1, VLOOKUP(CS$5, Assumptions!$B$239:$P$245, CT$3, FALSE))^Assumptions!$D$213","v":206.28258254069851},6908.197451166734,{"$f":"SUMPRODUCT(CR91:OFFSET(CR91,-MIN($A91,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A91,60),0))","v":232.08845780605733},206.28258254069851,206.28258254069851,{"$f":"SUMPRODUCT(CU91:OFFSET(CU91,-MIN($A91,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A91,60),0))","v":3610.72381578777},null,{"$f":"IF(CQ91<CT$7, HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(CQ91<$CT$5, HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.0437167055371823},{"$f":"IF(CQ91<CT$7, HLOOKUP(CS$3, Assumptions!$C$494:$P$498,2, FALSE), IF(CQ91<$CT$5, HLOOKUP(CS$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(CS$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":1.4855436483645821},1886033.0585415384,2684429.9950914173,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A91,60),0),DA91:OFFSET(DA91,-MIN($A91,60),0))","v":77132990.863581315},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A91,60),0),DB91:OFFSET(DB91,-MIN($A91,60),0))","v":123542196.11464359},null,2028,19.890424810760639,666.11044077466136,22.378709644698169,19.890424810760639,19.890424810760639,{"$f":"SUMPRODUCT(DJ91:OFFSET(DJ91,-MIN($A91,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A91,60),0))","v":348.15751134092915},null,146092.46599567201,323868.37771429645,6092364.4443291454,13630091.978187881,null,2028,{"$f":"$C91*$DX$4*$DK$4*IF(DT$5=\"Base\", 1, VLOOKUP(DU$5, Assumptions!$B$239:$P$245, DV$3, FALSE))^Assumptions!$D$213","v":8.5697059653149863E-3},0.28699088491951175,{"$f":"SUMPRODUCT(DT91:OFFSET(DT91,-MIN($A91,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A91,60),0))","v":9.641773032141086E-3},8.5697059653149863E-3,8.5697059653149863E-3,{"$f":"SUMPRODUCT(DW91:OFFSET(DW91,-MIN($A91,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A91,60),0))","v":0.15000220106880072},null,{"$f":"IF(DS91<DV$7, HLOOKUP(DU$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(DS91<$DV$5, HLOOKUP(DU$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(DU$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.5354762128534456},{"$f":"IF(DS91<DV$7, HLOOKUP(DU$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(DS91<$DV$5, HLOOKUP(DU$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(DU$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":3.1520108385212411},115.26915782939147,236.62342130996961,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A91,60),0),EC91:OFFSET(EC91,-MIN($A91,60),0))","v":4285.1565889693102},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A91,60),0),ED91:OFFSET(ED91,-MIN($A91,60),0))","v":9007.1317995432946},null,2028,{"$f":"$C91*$EM$4*$DK$4*IF(EI$5=\"Base\", 1, VLOOKUP(EJ$5, Assumptions!$B$239:$P$245, EK$3, FALSE))^Assumptions!$D$213","v":19.881855104795324},665.82344988974182,{"$f":"SUMPRODUCT(EI91:OFFSET(EI91,-MIN($A91,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A91,60),0))","v":22.369067871666029},19.881855104795324,19.881855104795324,{"$f":"SUMPRODUCT(EL91:OFFSET(EL91,-MIN($A91,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A91,60),0))","v":348.00750913986036},null,{"$f":"IF(EH91<EK$7, HLOOKUP(EJ$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(EH91<$EK$5, HLOOKUP(EJ$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(EJ$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":0.83815436125699083},{"$f":"IF(EH91<EK$7, HLOOKUP(EJ$3, Assumptions!$C$494:$P$498, 3, FALSE), IF(EH91<$EK$5, HLOOKUP(EJ$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(EJ$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":1.8581899925317562},145977.19683784261,323631.75429298647,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A91,60),0),ER91:OFFSET(ER91,-MIN($A91,60),0))","v":6088079.2877401756},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A91,60),0),ES91:OFFSET(ES91,-MIN($A91,60),0))","v":13621084.846388338}]
[79,2029,{"$f":"'Base Case Medium Dry'!$C92","v":273.97798905257469},9018.8084964867521,{"$f":"SUMPRODUCT(C92:OFFSET(C92,-MIN(A92,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A92,60),0))","v":302.66415332519119},273.97798905257469,273.97798905257469,{"$f":"SUMPRODUCT(F92:OFFSET(F92,-MIN($A92,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A92,60),0))","v":4987.3349533105666},null,5.4934748040275407E-2,2029,272.20217700154979,8988.2584653442627,302.40810356952659,272.20217700154979,272.20217700154979,4955.0091101170547,null,2473343.6061736178,3570839.2985872319,101549029.1973532,156289463.89860156,5.4934748040275434E-2,2029,40.530880142149854,1334.9314412628642,44.819534521410226,40.530880142149854,40.530880142149854,737.80041937089845,null,363532.25744188257,471797.90390862536,16862969.649833165,18394797.86129928,null,2029,{"$f":"$C92*$AP$4*$AC$4*IF(AL$5=\"Base\", 1, VLOOKUP(AM$5, Assumptions!$B$239:$P$245, AN$3, FALSE))^Assumptions!$D$213","v":2.0007051282428847},65.89553868606454,{"$f":"SUMPRODUCT(AL92:OFFSET(AL92,-MIN($A92,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A92,60),0))","v":2.2124037831883134},2.0007051282428847,2.0007051282428847,{"$f":"SUMPRODUCT(AO92:OFFSET(AO92,-MIN($A92,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A92,60),0))","v":36.419665141197463},null,{"$f":"IF(AK92<AN$7, HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(AK92<$AN$5, HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.9955962562675422},{"$f":"IF(AK92<AN$7, HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AK92<$AN$5, HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":1.8896537670955529},34975.173055034938,33118.406246100451,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A92,60),0),AU92:OFFSET(AU92,-MIN($A92,60),0))","v":1305382.6011773534},{"$f":"SUMPRODUCT( Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A92,60),0),AV92:OFFSET(AV92,-MIN($A92,60),0))","v":1283887.0471557649},null,2029,{"$f":"$C92*$BE$4*$AC$4*IF(BA$5=\"Base\", 1, VLOOKUP(BB$5, Assumptions!$B$239:$P$245, BC$3, FALSE))^Assumptions!$D$213","v":38.53017501390697},1269.0359025767996,{"$f":"SUMPRODUCT(BA92:OFFSET(BA92,-MIN($A92,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A92,60),0))","v":42.607130738221912},38.53017501390697,38.53017501390697,{"$f":"SUMPRODUCT(BD92:OFFSET(BD92,-MIN($A92,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A92,60),0))","v":701.38075422970098},null,{"$f":"IF(AZ92<BC$7, HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(AZ92<$AN$5, HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":0.97343228960105566},{"$f":"IF(AZ92<BC$7, HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AZ92<$AN$5, HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":1.2996973984219065},328557.08438684762,438679.49766252493,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A92,60),0),BJ92:OFFSET(BJ92,-MIN($A92,60),0))","v":15557587.048655814},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A92,60),0),BK92:OFFSET(BK92,-MIN($A92,60),0))","v":17110910.814143516},null,2029,211.58301303098588,6989.7048681406741,235.25299120079256,211.58301303098588,211.58301303098588,{"$f":"SUMPRODUCT(BS92:OFFSET(BS92,-MIN($A92,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A92,60),0))","v":3851.5333296125018},{"$f":"IF(BU92>0, SUMPRODUCT(BT92:OFFSET(BT92,-MIN($A92,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A92,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A92,60),0)) / BU92, 0)","v":0.10869796778366618},1962265.6351516866,2771951.3522852892,78660699.426105216,124433155.90462644,null,2029,{"$f":"$C92*$CG$4*$BT$4*IF(CC$5=\"Base\", 1, VLOOKUP(CD$5, Assumptions!$B$239:$P$245, CE$3, FALSE))^Assumptions!$D$213","v":3.2484446966794103},107.31329223930014,{"$f":"SUMPRODUCT(CC92:OFFSET(CC92,-MIN($A92,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A92,60),0))","v":3.6118510682720366},3.2484446966794103,3.2484446966794103,{"$f":"SUMPRODUCT(CF92:OFFSET(CF92,-MIN($A92,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A92,60),0))","v":59.132785942657137},null,{"$f":"IF(CB92<=CE$7, HLOOKUP(CD$3, Assumptions!$C$484:$P$488, 3, FALSE), IF(CB92<=$AN$5, HLOOKUP(CD$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(CD$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":2.0196302194991484},{"$f":"IF(CB92<=CE$7, HLOOKUP(CD$3, Assumptions!$C$494:$P$498, 3, FALSE), IF(CB92<=$AN$5, HLOOKUP(CD$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(CD$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.137240647988913},57471.355983880821,60818.122504748309,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A92,60),0),CL92:OFFSET(CL92,-MIN($A92,60),0))","v":2350151.5647644796},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A92,60),0),CM92:OFFSET(CM92,-MIN($A92,60),0))","v":2819306.6563420617},null,2029,{"$f":"$C92*$CV$4*$BT$4*IF(CR$5=\"Base\", 1, VLOOKUP(CS$5, Assumptions!$B$239:$P$245, CT$3, FALSE))^Assumptions!$D$213","v":208.33456833430648},6882.3915759013744,{"$f":"SUMPRODUCT(CR92:OFFSET(CR92,-MIN($A92,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A92,60),0))","v":231.64114013252052},208.33456833430648,208.33456833430648,{"$f":"SUMPRODUCT(CU92:OFFSET(CU92,-MIN($A92,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A92,60),0))","v":3792.4005436698458},null,{"$f":"IF(CQ92<CT$7, HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(CQ92<$CT$5, HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.0437167055371823},{"$f":"IF(CQ92<CT$7, HLOOKUP(CS$3, Assumptions!$C$494:$P$498,2, FALSE), IF(CQ92<$CT$5, HLOOKUP(CS$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(CS$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":1.4855436483645821},1904794.2791678058,2711133.2297805408,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A92,60),0),DA92:OFFSET(DA92,-MIN($A92,60),0))","v":76310547.861340731},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A92,60),0),DB92:OFFSET(DB92,-MIN($A92,60),0))","v":121613849.24828438},null,2029,20.088283828414031,663.62215594072381,22.335577847323808,20.088283828414031,20.088283828414031,{"$f":"SUMPRODUCT(DJ92:OFFSET(DJ92,-MIN($A92,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A92,60),0))","v":365.67536113365446},null,147545.71358004873,327090.04239331739,6025360.1214148235,13461510.13267584,null,2029,{"$f":"$C92*$DX$4*$DK$4*IF(DT$5=\"Base\", 1, VLOOKUP(DU$5, Assumptions!$B$239:$P$245, DV$3, FALSE))^Assumptions!$D$213","v":8.6549526918182004E-3},0.28591881785268564,{"$f":"SUMPRODUCT(DT92:OFFSET(DT92,-MIN($A92,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A92,60),0))","v":9.6231898784492707E-3},8.6549526918182004E-3,8.6549526918182004E-3,{"$f":"SUMPRODUCT(DW92:OFFSET(DW92,-MIN($A92,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A92,60),0))","v":0.15754969305534666},null,{"$f":"IF(DS92<DV$7, HLOOKUP(DU$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(DS92<$DV$5, HLOOKUP(DU$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(DU$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.5354762128534456},{"$f":"IF(DS92<DV$7, HLOOKUP(DU$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(DS92<$DV$5, HLOOKUP(DU$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(DU$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":3.1520108385212411},116.41579207933061,238.97722109753613,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A92,60),0),EC92:OFFSET(EC92,-MIN($A92,60),0))","v":4257.2023882963776},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A92,60),0),ED92:OFFSET(ED92,-MIN($A92,60),0))","v":8930.7687086674923},null,2029,{"$f":"$C92*$EM$4*$DK$4*IF(EI$5=\"Base\", 1, VLOOKUP(EJ$5, Assumptions!$B$239:$P$245, EK$3, FALSE))^Assumptions!$D$213","v":20.079628875722214},663.33623712287113,{"$f":"SUMPRODUCT(EI92:OFFSET(EI92,-MIN($A92,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A92,60),0))","v":22.325954657445358},20.079628875722214,20.079628875722214,{"$f":"SUMPRODUCT(EL92:OFFSET(EL92,-MIN($A92,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A92,60),0))","v":365.51781144059919},null,{"$f":"IF(EH92<EK$7, HLOOKUP(EJ$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(EH92<$EK$5, HLOOKUP(EJ$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(EJ$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":0.83815436125699083},{"$f":"IF(EH92<EK$7, HLOOKUP(EJ$3, Assumptions!$C$494:$P$498, 3, FALSE), IF(EH92<$EK$5, HLOOKUP(EJ$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(EJ$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":1.8581899925317562},147429.29778796941,326851.06517221982,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A92,60),0),ER92:OFFSET(ER92,-MIN($A92,60),0))","v":6021102.9190265266},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A92,60),0),ES92:OFFSET(ES92,-MIN($A92,60),0))","v":13452579.363967173}]
[80,2030,{"$f":"'Base Case Medium Dry'!$C93","v":276.78645014120804},8990.1223322141359,{"$f":"SUMPRODUCT(C93:OFFSET(C93,-MIN(A93,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A93,60),0))","v":301.9442971955566},276.78645014120804,276.78645014120804,{"$f":"SUMPRODUCT(F93:OFFSET(F93,-MIN($A93,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A93,60),0))","v":5224.6172244403369},null,5.2977364321815462E-2,2030,274.99243480654246,8958.0525387762864,301.6573606893632,274.99243480654246,274.99243480654246,5190.7534156678257,null,2498697.0635837517,3607442.8347272119,100389189.44668935,154015404.29416063,5.2977364321815469E-2,2030,40.946349283159741,1330.6427868836038,44.712105368018712,40.946349283159741,40.946349283159741,772.90272567030115,null,367258.7108077865,476634.15392786282,16589036.319013115,18205072.777164526,null,2030,{"$f":"$C93*$AP$4*$AC$4*IF(AL$5=\"Base\", 1, VLOOKUP(AM$5, Assumptions!$B$239:$P$245, AN$3, FALSE))^Assumptions!$D$213","v":2.0212137191772501},65.683840031119104,{"$f":"SUMPRODUCT(AL93:OFFSET(AL93,-MIN($A93,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A93,60),0))","v":2.2071008127776204},2.0212137191772501,2.0212137191772501,{"$f":"SUMPRODUCT(AO93:OFFSET(AO93,-MIN($A93,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A93,60),0))","v":38.152402352431444},null,{"$f":"IF(AK93<AN$7, HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(AK93<$AN$5, HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.9955962562675422},{"$f":"IF(AK93<AN$7, HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AK93<$AN$5, HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":1.8896537670955529},35333.692412494835,33457.892478484893,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A93,60),0),AU93:OFFSET(AU93,-MIN($A93,60),0))","v":1295704.4796436511},{"$f":"SUMPRODUCT( Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A93,60),0),AV93:OFFSET(AV93,-MIN($A93,60),0))","v":1271112.1065956587},null,2030,{"$f":"$C93*$BE$4*$AC$4*IF(BA$5=\"Base\", 1, VLOOKUP(BB$5, Assumptions!$B$239:$P$245, BC$3, FALSE))^Assumptions!$D$213","v":38.925135563982494},1264.9589468524846,{"$f":"SUMPRODUCT(BA93:OFFSET(BA93,-MIN($A93,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A93,60),0))","v":42.505004555241094},38.925135563982494,38.925135563982494,{"$f":"SUMPRODUCT(BD93:OFFSET(BD93,-MIN($A93,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A93,60),0))","v":734.75032331786974},null,{"$f":"IF(AZ93<BC$7, HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(AZ93<$AN$5, HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":0.97343228960105566},{"$f":"IF(AZ93<BC$7, HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AZ93<$AN$5, HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":1.2996973984219065},331925.01839529164,443176.26144937793,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A93,60),0),BJ93:OFFSET(BJ93,-MIN($A93,60),0))","v":15293331.839369465},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A93,60),0),BK93:OFFSET(BK93,-MIN($A93,60),0))","v":16933960.670568869},null,2030,213.75188309667317,6966.0348899708688,234.66545938964555,213.75188309667317,213.75188309667317,{"$f":"SUMPRODUCT(BS93:OFFSET(BS93,-MIN($A93,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A93,60),0))","v":4034.7776042277101},{"$f":"IF(BU93>0, SUMPRODUCT(BT93:OFFSET(BT93,-MIN($A93,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A93,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A93,60),0)) / BU93, 0)","v":0.11370010072525145},1982380.195087479,2800365.7425777293,77839534.040114522,122511460.85971047,null,2030,{"$f":"$C93*$CG$4*$BT$4*IF(CC$5=\"Base\", 1, VLOOKUP(CD$5, Assumptions!$B$239:$P$245, CE$3, FALSE))^Assumptions!$D$213","v":3.2817434684557472},106.94988586770752,{"$f":"SUMPRODUCT(CC93:OFFSET(CC93,-MIN($A93,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A93,60),0))","v":3.6028306626699509},3.2817434684557472,3.2817434684557472,{"$f":"SUMPRODUCT(CF93:OFFSET(CF93,-MIN($A93,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A93,60),0))","v":61.946144555635499},null,{"$f":"IF(CB93<=CE$7, HLOOKUP(CD$3, Assumptions!$C$484:$P$488, 3, FALSE), IF(CB93<=$AN$5, HLOOKUP(CD$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(CD$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":2.0196302194991484},{"$f":"IF(CB93<=CE$7, HLOOKUP(CD$3, Assumptions!$C$494:$P$498, 3, FALSE), IF(CB93<=$AN$5, HLOOKUP(CD$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(CD$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.137240647988913},58060.476546265672,61441.549704608311,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A93,60),0),CL93:OFFSET(CL93,-MIN($A93,60),0))","v":2320996.9381913515},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A93,60),0),CM93:OFFSET(CM93,-MIN($A93,60),0))","v":2770631.6653618561},null,2030,{"$f":"$C93*$CV$4*$BT$4*IF(CR$5=\"Base\", 1, VLOOKUP(CS$5, Assumptions!$B$239:$P$245, CT$3, FALSE))^Assumptions!$D$213","v":210.47013962821742},6859.0850041031608,{"$f":"SUMPRODUCT(CR93:OFFSET(CR93,-MIN($A93,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A93,60),0))","v":231.06262872697559},210.47013962821742,210.47013962821742,{"$f":"SUMPRODUCT(CU93:OFFSET(CU93,-MIN($A93,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A93,60),0))","v":3972.8314596720743},null,{"$f":"IF(CQ93<CT$7, HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(CQ93<$CT$5, HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.0437167055371823},{"$f":"IF(CQ93<CT$7, HLOOKUP(CS$3, Assumptions!$C$494:$P$498,2, FALSE), IF(CQ93<$CT$5, HLOOKUP(CS$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(CS$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":1.4855436483645821},1924319.7185412133,2738924.1928731208,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A93,60),0),DA93:OFFSET(DA93,-MIN($A93,60),0))","v":75518537.101923168},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A93,60),0),DB93:OFFSET(DB93,-MIN($A93,60),0))","v":119740829.19434862},null,2030,20.294202426709521,661.37486192181404,22.279795931698963,20.294202426709521,20.294202426709521,{"$f":"SUMPRODUCT(DJ93:OFFSET(DJ93,-MIN($A93,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A93,60),0))","v":383.0730857698145},null,149058.15768848656,330442.9382216197,5960619.0875617126,13298870.657285634,null,2030,{"$f":"$C93*$DX$4*$DK$4*IF(DT$5=\"Base\", 1, VLOOKUP(DU$5, Assumptions!$B$239:$P$245, DV$3, FALSE))^Assumptions!$D$213","v":8.7436718547808465E-3},0.28495058066605455,{"$f":"SUMPRODUCT(DT93:OFFSET(DT93,-MIN($A93,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A93,60),0))","v":9.5991564744553875E-3},8.7436718547808465E-3,8.7436718547808465E-3,{"$f":"SUMPRODUCT(DW93:OFFSET(DW93,-MIN($A93,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A93,60),0))","v":0.16504542962286073},null,{"$f":"IF(DS93<DV$7, HLOOKUP(DU$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(DS93<$DV$5, HLOOKUP(DU$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(DU$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.5354762128534456},{"$f":"IF(DS93<DV$7, HLOOKUP(DU$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(DS93<$DV$5, HLOOKUP(DU$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(DU$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":3.1520108385212411},117.60913327906648,241.42690046354301,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A93,60),0),EC93:OFFSET(EC93,-MIN($A93,60),0))","v":4230.8150434458394},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A93,60),0),ED93:OFFSET(ED93,-MIN($A93,60),0))","v":8858.2621880015868},null,2030,{"$f":"$C93*$EM$4*$DK$4*IF(EI$5=\"Base\", 1, VLOOKUP(EJ$5, Assumptions!$B$239:$P$245, EK$3, FALSE))^Assumptions!$D$213","v":20.285458754854741},661.08991134114797,{"$f":"SUMPRODUCT(EI93:OFFSET(EI93,-MIN($A93,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A93,60),0))","v":22.270196775224509},20.285458754854741,20.285458754854741,{"$f":"SUMPRODUCT(EL93:OFFSET(EL93,-MIN($A93,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A93,60),0))","v":382.90804034019163},null,{"$f":"IF(EH93<EK$7, HLOOKUP(EJ$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(EH93<$EK$5, HLOOKUP(EJ$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(EJ$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":0.83815436125699083},{"$f":"IF(EH93<EK$7, HLOOKUP(EJ$3, Assumptions!$C$494:$P$498, 3, FALSE), IF(EH93<$EK$5, HLOOKUP(EJ$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(EJ$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":1.8581899925317562},148940.5485552075,330201.51132115617,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A93,60),0),ER93:OFFSET(ER93,-MIN($A93,60),0))","v":5956388.2725182669},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A93,60),0),ES93:OFFSET(ES93,-MIN($A93,60),0))","v":13290012.395097632}]
[81,2031,{"$f":"'Base Case Medium Dry'!$C94","v":277.65851088728732},8964.9644851597877,{"$f":"SUMPRODUCT(C94:OFFSET(C94,-MIN(A94,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A94,60),0))","v":301.07042319505268},277.65851088728732,277.65851088728732,{"$f":"SUMPRODUCT(F94:OFFSET(F94,-MIN($A94,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A94,60),0))","v":5458.0062492030775},null,5.0871783250125112E-2,2031,275.85884321541215,8931.3876128934644,300.75047764510134,275.85884321541215,275.85884321541215,5422.6297092648865,null,2506569.6152364183,3618808.6703318288,99255881.579127908,151792514.85992849,5.0871783250125091E-2,2031,41.075357418806831,1326.8770307987445,44.581809334114688,41.075357418806831,41.075357418806831,807.4290853310282,null,368415.81913150591,478135.86738120968,16320461.252863944,18021065.066135038,null,2031,{"$f":"$C94*$AP$4*$AC$4*IF(AL$5=\"Base\", 1, VLOOKUP(AM$5, Assumptions!$B$239:$P$245, AN$3, FALSE))^Assumptions!$D$213","v":2.0275818818637985},65.497952937518733,{"$f":"SUMPRODUCT(AL94:OFFSET(AL94,-MIN($A94,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A94,60),0))","v":2.2006690762274346},2.0275818818637985,2.0275818818637985,{"$f":"SUMPRODUCT(AO94:OFFSET(AO94,-MIN($A94,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A94,60),0))","v":39.856709404005649},null,{"$f":"IF(AK94<AN$7, HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(AK94<$AN$5, HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.9955962562675422},{"$f":"IF(AK94<AN$7, HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AK94<$AN$5, HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":1.8896537670955529},35445.016959456058,33563.307012549485,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A94,60),0),AU94:OFFSET(AU94,-MIN($A94,60),0))","v":1286320.2209024541},{"$f":"SUMPRODUCT( Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A94,60),0),AV94:OFFSET(AV94,-MIN($A94,60),0))","v":1258722.8286698465},null,2031,{"$f":"$C94*$BE$4*$AC$4*IF(BA$5=\"Base\", 1, VLOOKUP(BB$5, Assumptions!$B$239:$P$245, BC$3, FALSE))^Assumptions!$D$213","v":39.047775536943035},1261.3790778612258,{"$f":"SUMPRODUCT(BA94:OFFSET(BA94,-MIN($A94,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A94,60),0))","v":42.381140257887253},39.047775536943035,39.047775536943035,{"$f":"SUMPRODUCT(BD94:OFFSET(BD94,-MIN($A94,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A94,60),0))","v":767.57237592702256},null,{"$f":"IF(AZ94<BC$7, HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(AZ94<$AN$5, HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":0.97343228960105566},{"$f":"IF(AZ94<BC$7, HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AZ94<$AN$5, HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":1.2996973984219065},332970.80217204988,444572.5603686602,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A94,60),0),BJ94:OFFSET(BJ94,-MIN($A94,60),0))","v":15034141.031961489},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A94,60),0),BK94:OFFSET(BK94,-MIN($A94,60),0))","v":16762342.23746519},null,2031,214.42534318315512,6945.1213136778961,233.95621045911463,214.42534318315512,214.42534318315512,{"$f":"SUMPRODUCT(BS94:OFFSET(BS94,-MIN($A94,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A94,60),0))","v":4215.0152694446351},{"$f":"IF(BU94>0, SUMPRODUCT(BT94:OFFSET(BT94,-MIN($A94,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A94,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A94,60),0)) / BU94, 0)","v":0.11867193714275746},1988626.0064379219,2809188.7504869723,77038167.214594916,120631176.41111864,null,2031,{"$f":"$C94*$CG$4*$BT$4*IF(CC$5=\"Base\", 1, VLOOKUP(CD$5, Assumptions!$B$239:$P$245, CE$3, FALSE))^Assumptions!$D$213","v":3.2920831352135753},106.62879867349332,{"$f":"SUMPRODUCT(CC94:OFFSET(CC94,-MIN($A94,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A94,60),0))","v":3.5919415279799578},3.2920831352135753,3.2920831352135753,{"$f":"SUMPRODUCT(CF94:OFFSET(CF94,-MIN($A94,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A94,60),0))","v":64.713342542508173},null,{"$f":"IF(CB94<=CE$7, HLOOKUP(CD$3, Assumptions!$C$484:$P$488, 3, FALSE), IF(CB94<=$AN$5, HLOOKUP(CD$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(CD$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":2.0196302194991484},{"$f":"IF(CB94<=CE$7, HLOOKUP(CD$3, Assumptions!$C$494:$P$498, 3, FALSE), IF(CB94<=$AN$5, HLOOKUP(CD$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(CD$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.137240647988913},58243.405524432143,61635.131303882168,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A94,60),0),CL94:OFFSET(CL94,-MIN($A94,60),0))","v":2292634.6622058558},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A94,60),0),CM94:OFFSET(CM94,-MIN($A94,60),0))","v":2723050.5136666023},null,2031,{"$f":"$C94*$CV$4*$BT$4*IF(CR$5=\"Base\", 1, VLOOKUP(CS$5, Assumptions!$B$239:$P$245, CT$3, FALSE))^Assumptions!$D$213","v":211.13326004794155},6838.4925150044028,{"$f":"SUMPRODUCT(CR94:OFFSET(CR94,-MIN($A94,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A94,60),0))","v":230.36426893113466},211.13326004794155,211.13326004794155,{"$f":"SUMPRODUCT(CU94:OFFSET(CU94,-MIN($A94,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A94,60),0))","v":4150.3019269021261},null,{"$f":"IF(CQ94<CT$7, HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(CQ94<$CT$5, HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.0437167055371823},{"$f":"IF(CQ94<CT$7, HLOOKUP(CS$3, Assumptions!$C$494:$P$498,2, FALSE), IF(CQ94<$CT$5, HLOOKUP(CS$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(CS$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":1.4855436483645821},1930382.6009134897,2747553.61918309,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A94,60),0),DA94:OFFSET(DA94,-MIN($A94,60),0))","v":74745532.552389055},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A94,60),0),DB94:OFFSET(DB94,-MIN($A94,60),0))","v":117908125.89745204},null,2031,20.358142613450209,659.38926841682462,22.212457851872021,20.358142613450209,20.358142613450209,{"$f":"SUMPRODUCT(DJ94:OFFSET(DJ94,-MIN($A94,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A94,60),0))","v":400.18535448922256},null,149527.78966699098,331484.05246364698,5897253.1116690515,13140273.382674804,null,2031,{"$f":"$C94*$DX$4*$DK$4*IF(DT$5=\"Base\", 1, VLOOKUP(DU$5, Assumptions!$B$239:$P$245, DV$3, FALSE))^Assumptions!$D$213","v":8.7712202156101527E-3},0.28409509604638006,{"$f":"SUMPRODUCT(DT94:OFFSET(DT94,-MIN($A94,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A94,60),0))","v":9.5701441456652325E-3},8.7712202156101527E-3,8.7712202156101527E-3,{"$f":"SUMPRODUCT(DW94:OFFSET(DW94,-MIN($A94,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A94,60),0))","v":0.1724181787079104},null,{"$f":"IF(DS94<DV$7, HLOOKUP(DU$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(DS94<$DV$5, HLOOKUP(DU$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(DU$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.5354762128534456},{"$f":"IF(DS94<DV$7, HLOOKUP(DU$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(DS94<$DV$5, HLOOKUP(DU$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(DU$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":3.1520108385212411},117.97967998921345,242.18755519513999,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A94,60),0),EC94:OFFSET(EC94,-MIN($A94,60),0))","v":4205.2629091637327},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A94,60),0),ED94:OFFSET(ED94,-MIN($A94,60),0))","v":8788.1616992978306},null,2031,{"$f":"$C94*$EM$4*$DK$4*IF(EI$5=\"Base\", 1, VLOOKUP(EJ$5, Assumptions!$B$239:$P$245, EK$3, FALSE))^Assumptions!$D$213","v":20.349371393234598},659.10517332077825,{"$f":"SUMPRODUCT(EI94:OFFSET(EI94,-MIN($A94,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A94,60),0))","v":22.202887707726354},20.349371393234598,20.349371393234598,{"$f":"SUMPRODUCT(EL94:OFFSET(EL94,-MIN($A94,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A94,60),0))","v":400.0129363105147},null,{"$f":"IF(EH94<EK$7, HLOOKUP(EJ$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(EH94<$EK$5, HLOOKUP(EJ$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(EJ$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":0.83815436125699083},{"$f":"IF(EH94<EK$7, HLOOKUP(EJ$3, Assumptions!$C$494:$P$498, 3, FALSE), IF(EH94<$EK$5, HLOOKUP(EJ$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(EJ$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":1.8581899925317562},149409.80998700176,331241.86490845185,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A94,60),0),ER94:OFFSET(ER94,-MIN($A94,60),0))","v":5893047.8487598877},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A94,60),0),ES94:OFFSET(ES94,-MIN($A94,60),0))","v":13131485.220975507}]
[{"$f":"A94+1","v":82},2032,{"$f":"'Base Case Medium Dry'!$C95","v":278.61843525767051},8941.5525728520224,{"$f":"SUMPRODUCT(C95:OFFSET(C95,-MIN(A95,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A95,60),0))","v":300.06431974086547},278.61843525767051,278.61843525767051,{"$f":"SUMPRODUCT(F95:OFFSET(F95,-MIN($A95,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A95,60),0))","v":5687.2624570046364},null,4.8989902851153642E-2,2032,276.81254575289961,8906.4959784637776,299.70912582809177,276.81254575289961,276.81254575289961,5650.3999731116246,null,2515235.3581017768,3631319.6595440977,98152626.918572649,149626994.73343366,4.8989902851153636E-2,2032,41.217363642504111,1323.3705788834368,44.431870322921888,41.217363642504111,41.217363642504111,841.34405752416194,null,369689.51076836191,479788.88449920417,16057916.446764039,17843454.351707399,null,2032,{"$f":"$C95*$AP$4*$AC$4*IF(AL$5=\"Base\", 1, VLOOKUP(AM$5, Assumptions!$B$239:$P$245, AN$3, FALSE))^Assumptions!$D$213","v":2.0345916625297282},65.324865743155101,{"$f":"SUMPRODUCT(AL95:OFFSET(AL95,-MIN($A95,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A95,60),0))","v":2.1932677134254175},2.0345916625297282,2.0345916625297282,{"$f":"SUMPRODUCT(AO95:OFFSET(AO95,-MIN($A95,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A95,60),0))","v":41.530836848389789},null,{"$f":"IF(AK95<AN$7, HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(AK95<$AN$5, HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.9955962562675422},{"$f":"IF(AK95<AN$7, HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AK95<$AN$5, HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":1.8896537670955529},35567.557901850727,33679.342484500419,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A95,60),0),AU95:OFFSET(AU95,-MIN($A95,60),0))","v":1277270.2565568273},{"$f":"SUMPRODUCT( Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A95,60),0),AV95:OFFSET(AV95,-MIN($A95,60),0))","v":1246765.7093155559},null,2032,{"$f":"$C95*$BE$4*$AC$4*IF(BA$5=\"Base\", 1, VLOOKUP(BB$5, Assumptions!$B$239:$P$245, BC$3, FALSE))^Assumptions!$D$213","v":39.182771979974383},1258.0457131402816,{"$f":"SUMPRODUCT(BA95:OFFSET(BA95,-MIN($A95,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A95,60),0))","v":42.238602609496468},39.182771979974383,39.182771979974383,{"$f":"SUMPRODUCT(BD95:OFFSET(BD95,-MIN($A95,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A95,60),0))","v":799.81322067577219},null,{"$f":"IF(AZ95<BC$7, HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(AZ95<$AN$5, HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":0.97343228960105566},{"$f":"IF(AZ95<BC$7, HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AZ95<$AN$5, HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":1.2996973984219065},334121.95286651119,446109.54201470374,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A95,60),0),BJ95:OFFSET(BJ95,-MIN($A95,60),0))","v":14780646.190207211},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A95,60),0),BK95:OFFSET(BK95,-MIN($A95,60),0))","v":16596688.642391844},null,2032,215.16665707946441,6925.5904464019368,233.14209231040161,215.16665707946441,215.16665707946441,{"$f":"SUMPRODUCT(BS95:OFFSET(BS95,-MIN($A95,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A95,60),0))","v":4392.0613138018816},{"$f":"IF(BU95>0, SUMPRODUCT(BT95:OFFSET(BT95,-MIN($A95,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A95,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A95,60),0)) / BU95, 0)","v":0.12360433363621147},1995501.1083789982,2818900.7118959036,76259252.095253944,118797322.4526563,null,2032,{"$f":"$C95*$CG$4*$BT$4*IF(CC$5=\"Base\", 1, VLOOKUP(CD$5, Assumptions!$B$239:$P$245, CE$3, FALSE))^Assumptions!$D$213","v":3.3034645649443632},106.32894028072694,{"$f":"SUMPRODUCT(CC95:OFFSET(CC95,-MIN($A95,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A95,60),0))","v":3.579442330881041},3.3034645649443632,3.3034645649443632,{"$f":"SUMPRODUCT(CF95:OFFSET(CF95,-MIN($A95,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A95,60),0))","v":67.431539412954194},null,{"$f":"IF(CB95<=CE$7, HLOOKUP(CD$3, Assumptions!$C$484:$P$488, 3, FALSE), IF(CB95<=$AN$5, HLOOKUP(CD$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(CD$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":2.0196302194991484},{"$f":"IF(CB95<=CE$7, HLOOKUP(CD$3, Assumptions!$C$494:$P$498, 3, FALSE), IF(CB95<=$AN$5, HLOOKUP(CD$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(CD$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.137240647988913},58444.765332198687,61848.217027137303,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A95,60),0),CL95:OFFSET(CL95,-MIN($A95,60),0))","v":2265157.0791344503},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A95,60),0),CM95:OFFSET(CM95,-MIN($A95,60),0))","v":2676687.727857539},null,2032,{"$f":"$C95*$CV$4*$BT$4*IF(CR$5=\"Base\", 1, VLOOKUP(CS$5, Assumptions!$B$239:$P$245, CT$3, FALSE))^Assumptions!$D$213","v":211.86319251452005},6819.26150612121,{"$f":"SUMPRODUCT(CR95:OFFSET(CR95,-MIN($A95,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A95,60),0))","v":229.56264997952056},211.86319251452005,211.86319251452005,{"$f":"SUMPRODUCT(CU95:OFFSET(CU95,-MIN($A95,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A95,60),0))","v":4324.6297743889272},null,{"$f":"IF(CQ95<CT$7, HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(CQ95<$CT$5, HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.0437167055371823},{"$f":"IF(CQ95<CT$7, HLOOKUP(CS$3, Assumptions!$C$494:$P$498,2, FALSE), IF(CQ95<$CT$5, HLOOKUP(CS$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(CS$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":1.4855436483645821},1937056.3430467995,2757052.4948687661,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A95,60),0),DA95:OFFSET(DA95,-MIN($A95,60),0))","v":73994095.016119495},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A95,60),0),DB95:OFFSET(DB95,-MIN($A95,60),0))","v":116120634.72479875},null,2032,20.428525030931088,657.53495317840282,22.135163194768275,20.428525030931088,20.428525030931088,{"$f":"SUMPRODUCT(DJ95:OFFSET(DJ95,-MIN($A95,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A95,60),0))","v":416.99460178558053},null,150044.73895441671,332630.06314898992,5835458.3765546642,12986217.929069962,null,2032,{"$f":"$C95*$DX$4*$DK$4*IF(DT$5=\"Base\", 1, VLOOKUP(DU$5, Assumptions!$B$239:$P$245, DV$3, FALSE))^Assumptions!$D$213","v":8.8015441844885266E-3},0.28329617211632496,{"$f":"SUMPRODUCT(DT95:OFFSET(DT95,-MIN($A95,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A95,60),0))","v":9.5368420673853007E-3},8.8015441844885266E-3,8.8015441844885266E-3,{"$f":"SUMPRODUCT(DW95:OFFSET(DW95,-MIN($A95,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A95,60),0))","v":0.1796603722859039},null,{"$f":"IF(DS95<DV$7, HLOOKUP(DU$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(DS95<$DV$5, HLOOKUP(DU$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(DU$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.5354762128534456},{"$f":"IF(DS95<DV$7, HLOOKUP(DU$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(DS95<$DV$5, HLOOKUP(DU$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(DU$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":3.1520108385212411},118.38756076934783,243.02484894742736,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A95,60),0),EC95:OFFSET(EC95,-MIN($A95,60),0))","v":4180.6688310579439},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A95,60),0),ED95:OFFSET(ED95,-MIN($A95,60),0))","v":8720.7684143394072},null,2032,{"$f":"$C95*$EM$4*$DK$4*IF(EI$5=\"Base\", 1, VLOOKUP(EJ$5, Assumptions!$B$239:$P$245, EK$3, FALSE))^Assumptions!$D$213","v":20.419723486746598},657.25165700628645,{"$f":"SUMPRODUCT(EI95:OFFSET(EI95,-MIN($A95,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A95,60),0))","v":22.125626352700891},20.419723486746598,20.419723486746598,{"$f":"SUMPRODUCT(EL95:OFFSET(EL95,-MIN($A95,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A95,60),0))","v":416.81494141329466},null,{"$f":"IF(EH95<EK$7, HLOOKUP(EJ$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(EH95<$EK$5, HLOOKUP(EJ$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(EJ$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":0.83815436125699083},{"$f":"IF(EH95<EK$7, HLOOKUP(EJ$3, Assumptions!$C$494:$P$498, 3, FALSE), IF(EH95<$EK$5, HLOOKUP(EJ$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(EJ$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":1.8581899925317562},149926.35139364738,332387.03830004251,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A95,60),0),ER95:OFFSET(ER95,-MIN($A95,60),0))","v":5831277.7077236064},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A95,60),0),ES95:OFFSET(ES95,-MIN($A95,60),0))","v":12977497.160655623}]
[83,2033,{"$f":"'Base Case Medium Dry'!$C96","v":279.43303172488498},8920.1066883688272,{"$f":"SUMPRODUCT(C96:OFFSET(C96,-MIN(A96,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A96,60),0))","v":298.94063697580503},279.43303172488498,279.43303172488498,{"$f":"SUMPRODUCT(F96:OFFSET(F96,-MIN($A96,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A96,60),0))","v":5911.8950306014931},null,4.7266237015114031E-2,2033,277.62186234260201,8883.5993983885837,298.54785992240716,277.62186234260201,277.62186234260201,5873.5765712389712,null,2522589.1494437885,3641936.5455489862,97083374.574342892,147525510.77014187,4.7266237015114031E-2,2033,41.337870811313771,1320.156072203019,44.26445558719648,41.337870811313771,41.337870811313771,874.57503329692634,null,370770.37165669346,481191.64282695227,15802403.19265829,17672498.174756333,null,2033,{"$f":"$C96*$AP$4*$AC$4*IF(AL$5=\"Base\", 1, VLOOKUP(AM$5, Assumptions!$B$239:$P$245, AN$3, FALSE))^Assumptions!$D$213","v":2.0405401963336307},65.166189692259408,{"$f":"SUMPRODUCT(AL96:OFFSET(AL96,-MIN($A96,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A96,60),0))","v":2.1850037053620697},2.0405401963336307,2.0405401963336307,{"$f":"SUMPRODUCT(AO96:OFFSET(AO96,-MIN($A96,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A96,60),0))","v":43.171200526945697},null,{"$f":"IF(AK96<AN$7, HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(AK96<$AN$5, HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.9955962562675422},{"$f":"IF(AK96<AN$7, HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AK96<$AN$5, HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":1.8896537670955529},35671.546738725425,33777.810747666881,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A96,60),0),AU96:OFFSET(AU96,-MIN($A96,60),0))","v":1268578.5873064138},{"$f":"SUMPRODUCT( Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A96,60),0),AV96:OFFSET(AV96,-MIN($A96,60),0))","v":1235259.295878361},null,2033,{"$f":"$C96*$BE$4*$AC$4*IF(BA$5=\"Base\", 1, VLOOKUP(BB$5, Assumptions!$B$239:$P$245, BC$3, FALSE))^Assumptions!$D$213","v":39.29733061498014},1254.9898825107596,{"$f":"SUMPRODUCT(BA96:OFFSET(BA96,-MIN($A96,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A96,60),0))","v":42.079451881834409},39.29733061498014,39.29733061498014,{"$f":"SUMPRODUCT(BD96:OFFSET(BD96,-MIN($A96,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A96,60),0))","v":831.40383276998068},null,{"$f":"IF(AZ96<BC$7, HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(AZ96<$AN$5, HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":0.97343228960105566},{"$f":"IF(AZ96<BC$7, HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AZ96<$AN$5, HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":1.2996973984219065},335098.82491796801,447413.83207928541,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A96,60),0),BJ96:OFFSET(BJ96,-MIN($A96,60),0))","v":14533824.605351876},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A96,60),0),BK96:OFFSET(BK96,-MIN($A96,60),0))","v":16437238.878877971},null,2033,215.7957396401973,6907.6150111709994,232.23441825714175,215.7957396401973,215.7957396401973,{"$f":"SUMPRODUCT(BS96:OFFSET(BS96,-MIN($A96,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A96,60),0))","v":4565.5366973933978},{"$f":"IF(BU96>0, SUMPRODUCT(BT96:OFFSET(BT96,-MIN($A96,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A96,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A96,60),0)) / BU96, 0)","v":0.12849205736875391},2001335.3531650796,2827142.3293582052,75505470.603065133,117015882.96583459,null,2033,{"$f":"$C96*$CG$4*$BT$4*IF(CC$5=\"Base\", 1, VLOOKUP(CD$5, Assumptions!$B$239:$P$245, CE$3, FALSE))^Assumptions!$D$213","v":3.3131229013056434},106.05296251479027,{"$f":"SUMPRODUCT(CC96:OFFSET(CC96,-MIN($A96,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A96,60),0))","v":3.5655067652494368},3.3131229013056434,3.3131229013056434,{"$f":"SUMPRODUCT(CF96:OFFSET(CF96,-MIN($A96,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A96,60),0))","v":70.094915748131712},null,{"$f":"IF(CB96<=CE$7, HLOOKUP(CD$3, Assumptions!$C$484:$P$488, 3, FALSE), IF(CB96<=$AN$5, HLOOKUP(CD$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(CD$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":2.0196302194991484},{"$f":"IF(CB96<=CE$7, HLOOKUP(CD$3, Assumptions!$C$494:$P$498, 3, FALSE), IF(CB96<=$AN$5, HLOOKUP(CD$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(CD$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.137240647988913},58615.640239750166,62029.042603331611,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A96,60),0),CL96:OFFSET(CL96,-MIN($A96,60),0))","v":2238616.573682501},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A96,60),0),CM96:OFFSET(CM96,-MIN($A96,60),0))","v":2631669.8790182229},null,2033,{"$f":"$C96*$CV$4*$BT$4*IF(CR$5=\"Base\", 1, VLOOKUP(CS$5, Assumptions!$B$239:$P$245, CT$3, FALSE))^Assumptions!$D$213","v":212.48261673889166},6801.5620486562093,{"$f":"SUMPRODUCT(CR96:OFFSET(CR96,-MIN($A96,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A96,60),0))","v":228.66891149189232},212.48261673889166,212.48261673889166,{"$f":"SUMPRODUCT(CU96:OFFSET(CU96,-MIN($A96,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A96,60),0))","v":4495.4417816452669},null,{"$f":"IF(CQ96<CT$7, HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(CQ96<$CT$5, HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.0437167055371823},{"$f":"IF(CQ96<CT$7, HLOOKUP(CS$3, Assumptions!$C$494:$P$498,2, FALSE), IF(CQ96<$CT$5, HLOOKUP(CS$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(CS$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":1.4855436483645821},1942719.7129253293,2765113.2867548736,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A96,60),0),DA96:OFFSET(DA96,-MIN($A96,60),0))","v":73266854.029382631},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A96,60),0),DB96:OFFSET(DB96,-MIN($A96,60),0))","v":114384213.08681637},null,2033,20.488251891090961,655.82831501456565,22.048986078068914,20.488251891090961,20.488251891090961,{"$f":"SUMPRODUCT(DJ96:OFFSET(DJ96,-MIN($A96,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A96,60),0))","v":433.46484054864709},null,150483.42462201565,333602.57336382876,5775500.7786194747,12837129.629550973,null,2033,{"$f":"$C96*$DX$4*$DK$4*IF(DT$5=\"Base\", 1, VLOOKUP(DU$5, Assumptions!$B$239:$P$245, DV$3, FALSE))^Assumptions!$D$213","v":8.8272772512616778E-3},0.28256087423342818,{"$f":"SUMPRODUCT(DT96:OFFSET(DT96,-MIN($A96,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A96,60),0))","v":9.4997130187059308E-3},8.8272772512616778E-3,8.8272772512616778E-3,{"$f":"SUMPRODUCT(DW96:OFFSET(DW96,-MIN($A96,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A96,60),0))","v":0.18675650546158418},null,{"$f":"IF(DS96<DV$7, HLOOKUP(DU$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(DS96<$DV$5, HLOOKUP(DU$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(DU$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.5354762128534456},{"$f":"IF(DS96<DV$7, HLOOKUP(DU$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(DS96<$DV$5, HLOOKUP(DU$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(DU$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":3.1520108385212411},118.73369037371397,243.73538047853305,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A96,60),0),EC96:OFFSET(EC96,-MIN($A96,60),0))","v":4157.1092900989797},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A96,60),0),ED96:OFFSET(ED96,-MIN($A96,60),0))","v":8656.1693456228422},null,2033,{"$f":"$C96*$EM$4*$DK$4*IF(EI$5=\"Base\", 1, VLOOKUP(EJ$5, Assumptions!$B$239:$P$245, EK$3, FALSE))^Assumptions!$D$213","v":20.479424613839701},655.54575414033218,{"$f":"SUMPRODUCT(EI96:OFFSET(EI96,-MIN($A96,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A96,60),0))","v":22.039486365050209},20.479424613839701,20.479424613839701,{"$f":"SUMPRODUCT(EL96:OFFSET(EL96,-MIN($A96,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A96,60),0))","v":433.27808404318552},null,{"$f":"IF(EH96<EK$7, HLOOKUP(EJ$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(EH96<$EK$5, HLOOKUP(EJ$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(EJ$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":0.83815436125699083},{"$f":"IF(EH96<EK$7, HLOOKUP(EJ$3, Assumptions!$C$494:$P$498, 3, FALSE), IF(EH96<$EK$5, HLOOKUP(EJ$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(EJ$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":1.8581899925317562},150364.69093164193,333358.83798335021,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A96,60),0),ER96:OFFSET(ER96,-MIN($A96,60),0))","v":5771343.669329376},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A96,60),0),ES96:OFFSET(ES96,-MIN($A96,60),0))","v":12828473.46020535}]
[84,2034,{"$f":"'Base Case Medium Dry'!$C97","v":280.3231216125464},8900.599083117906,{"$f":"SUMPRODUCT(C97:OFFSET(C97,-MIN(A97,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A97,60),0))","v":297.71041870777515},280.3231216125464,280.3231216125464,{"$f":"SUMPRODUCT(F97:OFFSET(F97,-MIN($A97,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A97,60),0))","v":6131.6192463929692},null,4.5717633523551113E-2,2034,278.5061830356122,8862.6734008087788,297.27770432192301,278.5061830356122,278.5061830356122,6091.8766255069104,null,2530624.4596531233,3653537.3604944777,96051170.616103366,145493568.76189759,4.571763352355112E-2,2034,41.469546084489167,1317.2294874271365,44.081200265940744,41.469546084489167,41.469546084489167,907.07989211922825,null,371951.40224716777,482724.40297582798,15554520.06997746,17508789.940882359,null,2034,{"$f":"$C97*$AP$4*$AC$4*IF(AL$5=\"Base\", 1, VLOOKUP(AM$5, Assumptions!$B$239:$P$245, AN$3, FALSE))^Assumptions!$D$213","v":2.047040015567283},65.021726183230967,{"$f":"SUMPRODUCT(AL97:OFFSET(AL97,-MIN($A97,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A97,60),0))","v":2.1759577665685317},2.047040015567283,2.047040015567283,{"$f":"SUMPRODUCT(AO97:OFFSET(AO97,-MIN($A97,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A97,60),0))","v":44.775721265466743},null,{"$f":"IF(AK97<AN$7, HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(AK97<$AN$5, HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.9955962562675422},{"$f":"IF(AK97<AN$7, HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AK97<$AN$5, HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":1.8896537670955529},35785.17282950427,33885.40464087361,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A97,60),0),AU97:OFFSET(AU97,-MIN($A97,60),0))","v":1260279.1967965891},{"$f":"SUMPRODUCT( Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A97,60),0),AV97:OFFSET(AV97,-MIN($A97,60),0))","v":1224244.0264027873},null,2034,{"$f":"$C97*$BE$4*$AC$4*IF(BA$5=\"Base\", 1, VLOOKUP(BB$5, Assumptions!$B$239:$P$245, BC$3, FALSE))^Assumptions!$D$213","v":39.422506068921884},1252.2077612439055,{"$f":"SUMPRODUCT(BA97:OFFSET(BA97,-MIN($A97,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A97,60),0))","v":41.905242499372214},39.422506068921884,39.422506068921884,{"$f":"SUMPRODUCT(BD97:OFFSET(BD97,-MIN($A97,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A97,60),0))","v":862.30417085376155},null,{"$f":"IF(AZ97<BC$7, HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(AZ97<$AN$5, HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":0.97343228960105566},{"$f":"IF(AZ97<BC$7, HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AZ97<$AN$5, HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":1.2996973984219065},336166.22941766353,448838.99833495438,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A97,60),0),BJ97:OFFSET(BJ97,-MIN($A97,60),0))","v":14294240.873180872},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A97,60),0),BK97:OFFSET(BK97,-MIN($A97,60),0))","v":16284545.91447957},null,2034,216.48312296230674,6891.1763325540551,231.24176340925644,216.48312296230674,216.48312296230674,{"$f":"SUMPRODUCT(BS97:OFFSET(BS97,-MIN($A97,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A97,60),0))","v":4735.2215387698698},{"$f":"IF(BU97>0, SUMPRODUCT(BT97:OFFSET(BT97,-MIN($A97,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A97,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A97,60),0)) / BU97, 0)","v":0.13332464385426177},2007710.291548976,2836147.7457286618,74779102.684830025,115291332.65837783,null,2034,{"$f":"$C97*$CG$4*$BT$4*IF(CC$5=\"Base\", 1, VLOOKUP(CD$5, Assumptions!$B$239:$P$245, CE$3, FALSE))^Assumptions!$D$213","v":3.323676332204017},105.80057865084648,{"$f":"SUMPRODUCT(CC97:OFFSET(CC97,-MIN($A97,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A97,60),0))","v":3.5502664851813313},3.323676332204017,3.323676332204017,{"$f":"SUMPRODUCT(CF97:OFFSET(CF97,-MIN($A97,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A97,60),0))","v":72.700095697032268},null,{"$f":"IF(CB97<=CE$7, HLOOKUP(CD$3, Assumptions!$C$484:$P$488, 3, FALSE), IF(CB97<=$AN$5, HLOOKUP(CD$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(CD$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":2.0196302194991484},{"$f":"IF(CB97<=CE$7, HLOOKUP(CD$3, Assumptions!$C$494:$P$498, 3, FALSE), IF(CB97<=$AN$5, HLOOKUP(CD$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(CD$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.137240647988913},58802.351124695109,62226.62634359931,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A97,60),0),CL97:OFFSET(CL97,-MIN($A97,60),0))","v":2213094.8101149299},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A97,60),0),CM97:OFFSET(CM97,-MIN($A97,60),0))","v":2588109.5925049521},null,2034,{"$f":"$C97*$CV$4*$BT$4*IF(CR$5=\"Base\", 1, VLOOKUP(CS$5, Assumptions!$B$239:$P$245, CT$3, FALSE))^Assumptions!$D$213","v":213.15944663010271},6785.3757539032085,{"$f":"SUMPRODUCT(CR97:OFFSET(CR97,-MIN($A97,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A97,60),0))","v":227.6914969240751},213.15944663010271,213.15944663010271,{"$f":"SUMPRODUCT(CU97:OFFSET(CU97,-MIN($A97,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A97,60),0))","v":4662.5214430728383},null,{"$f":"IF(CQ97<CT$7, HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(CQ97<$CT$5, HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(CS$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.0437167055371823},{"$f":"IF(CQ97<CT$7, HLOOKUP(CS$3, Assumptions!$C$494:$P$498,2, FALSE), IF(CQ97<$CT$5, HLOOKUP(CS$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(CS$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":1.4855436483645821},1948907.9404242809,2773921.1193850623,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A97,60),0),DA97:OFFSET(DA97,-MIN($A97,60),0))","v":72566007.87471509},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A97,60),0),DB97:OFFSET(DB97,-MIN($A97,60),0))","v":112703223.06587288},null,2034,20.553513988816313,654.26758082758761,21.954740646725856,20.553513988816313,20.553513988816313,{"$f":"SUMPRODUCT(DJ97:OFFSET(DJ97,-MIN($A97,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A97,60),0))","v":449.57519461781226},null,150962.76585697956,334665.21178998775,5717547.8612958817,12693446.162637407,null,2034,{"$f":"$C97*$DX$4*$DK$4*IF(DT$5=\"Base\", 1, VLOOKUP(DU$5, Assumptions!$B$239:$P$245, DV$3, FALSE))^Assumptions!$D$213","v":8.8553951518850638E-3},0.28188843846598394,{"$f":"SUMPRODUCT(DT97:OFFSET(DT97,-MIN($A97,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A97,60),0))","v":9.4591077705592237E-3},8.8553951518850638E-3,8.8553951518850638E-3,{"$f":"SUMPRODUCT(DW97:OFFSET(DW97,-MIN($A97,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A97,60),0))","v":0.19369758382885827},null,{"$f":"IF(DS97<DV$7, HLOOKUP(DU$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(DS97<$DV$5, HLOOKUP(DU$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(DU$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.5354762128534456},{"$f":"IF(DS97<DV$7, HLOOKUP(DU$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(DS97<$DV$5, HLOOKUP(DU$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(DU$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":3.1520108385212411},119.11189783356222,244.51176112362032,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A97,60),0),EC97:OFFSET(EC97,-MIN($A97,60),0))","v":4134.6856852227538},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A97,60),0),ED97:OFFSET(ED97,-MIN($A97,60),0))","v":8594.6223267563364},null,2034,{"$f":"$C97*$EM$4*$DK$4*IF(EI$5=\"Base\", 1, VLOOKUP(EJ$5, Assumptions!$B$239:$P$245, EK$3, FALSE))^Assumptions!$D$213","v":20.544658593664426},653.9856923891216,{"$f":"SUMPRODUCT(EI97:OFFSET(EI97,-MIN($A97,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A97,60),0))","v":21.945281538955296},20.544658593664426,20.544658593664426,{"$f":"SUMPRODUCT(EL97:OFFSET(EL97,-MIN($A97,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A97,60),0))","v":449.38149703398346},null,{"$f":"IF(EH97<EK$7, HLOOKUP(EJ$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(EH97<$EK$5, HLOOKUP(EJ$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(EJ$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":0.83815436125699083},{"$f":"IF(EH97<EK$7, HLOOKUP(EJ$3, Assumptions!$C$494:$P$498, 3, FALSE), IF(EH97<$EK$5, HLOOKUP(EJ$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(EJ$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":1.8581899925317562},150843.653959146,334420.70002886414,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A97,60),0),ER97:OFFSET(ER97,-MIN($A97,60),0))","v":5713413.1756106587},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A97,60),0),ES97:OFFSET(ES97,-MIN($A97,60),0))","v":12684851.540310651}]
[85,2035,{"$f":"'Base Case Medium Dry'!$C98","v":0},8883.2117860226772,{"$f":"SUMPRODUCT(C98:OFFSET(C98,-MIN(A98,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A98,60),0))","v":296.38181348957738},{"$f":"IF(B98<$G$4, 0, C98)","v":0},0,{"$f":"SUMPRODUCT(F98:OFFSET(F98,-MIN($A98,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A98,60),0))","v":6064.8586805991836},null,null,2035,0,8843.9018795224692,295.90681358985415,0,0,6025.5487740989774,null,0,0,92519628.050366968,139870399.69279021,0,2035,0,1314.6178332456848,43.883311364721081,0,0,897.20368089595831,null,0,0,14941619.943106215,16868512.685203016,null,2035,{"$f":"$C98*$AP$4*$AC$4*IF(AL$5=\"Base\", 1, VLOOKUP(AM$5, Assumptions!$B$239:$P$245, AN$3, FALSE))^Assumptions!$D$213","v":0},64.892808432229714,{"$f":"SUMPRODUCT(AL98:OFFSET(AL98,-MIN($A98,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A98,60),0))","v":2.1661894778438877},{"$f":"IF(AK98<$G$4, 0, AL98)","v":0},0,{"$f":"SUMPRODUCT(AO98:OFFSET(AO98,-MIN($A98,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A98,60),0))","v":44.288206896849367},null,{"$f":"IF(AK98<AN$7, HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(AK98<$AN$5, HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.9955962562675422},{"$f":"IF(AK98<AN$7, HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AK98<$AN$5, HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":1.8896537670955529},0,0,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A98,60),0),AU98:OFFSET(AU98,-MIN($A98,60),0))","v":1216496.2419614708},{"$f":"SUMPRODUCT( Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A98,60),0),AV98:OFFSET(AV98,-MIN($A98,60),0))","v":1179756.6245407469},null,2035,{"$f":"$C98*$BE$4*$AC$4*IF(BA$5=\"Base\", 1, VLOOKUP(BB$5, Assumptions!$B$239:$P$245, BC$3, FALSE))^Assumptions!$D$213","v":0},1249.7250248134551,{"$f":"SUMPRODUCT(BA98:OFFSET(BA98,-MIN($A98,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A98,60),0))","v":41.717121886877194},{"$f":"IF(AZ98<$G$4, 0, BA98)","v":0},0,{"$f":"SUMPRODUCT(BD98:OFFSET(BD98,-MIN($A98,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A98,60),0))","v":852.91547399910894},null,{"$f":"IF(AZ98<BC$7, HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(AZ98<$AN$5, HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":0.97343228960105566},{"$f":"IF(AZ98<BC$7, HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AZ98<$AN$5, HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":1.2996973984219065},0,0,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A98,60),0),BJ98:OFFSET(BJ98,-MIN($A98,60),0))","v":13725123.701144744},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A98,60),0),BK98:OFFSET(BK98,-MIN($A98,60),0))","v":15688756.060662268},null,2035,0,6876.4176921071057,230.17047289970068,0,0,{"$f":"SUMPRODUCT(BS98:OFFSET(BS98,-MIN($A98,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A98,60),0))","v":4683.6648363093964},{"$f":"IF(BU98>0, SUMPRODUCT(BT98:OFFSET(BT98,-MIN($A98,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A98,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A98,60),0)) / BU98, 0)","v":0.14403210030322769},0,0,72067728.457300901,110782113.92691557,null,2035,{"$f":"$C98*$CG$4*$BT$4*IF(CC$5=\"Base\", 1, VLOOKUP(CD$5, Assumptions!$B$239:$P$245, CE$3, FALSE))^Assumptions!$D$213","v":0},105.57398849786917,{"$f":"SUMPRODUCT(CC98:OFFSET(CC98,-MIN($A98,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A98,60),0))","v":3.5338189078237883},{"$f":"IF(CB98<$G$4, 0, CC98)","v":0},0,{"$f":"SUMPRODUCT(CF98:OFFSET(CF98,-MIN($A98,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A98,60),0))","v":71.908543037455217},null,{"$f":"IF(CB98<=CE$5, HLOOKUP(CD$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(CD$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":2.0196302194991484},{"$f":"IF(CB98<=CE$5, HLOOKUP(CD$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(CD$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":2.137240647988913},0,0,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A98,60),0),CL98:OFFSET(CL98,-MIN($A98,60),0))","v":2129665.695697655},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A98,60),0),CM98:OFFSET(CM98,-MIN($A98,60),0))","v":2483675.5440829233},null,2035,{"$f":"$C98*$CV$4*$BT$4*IF(CR$5=\"Base\", 1, VLOOKUP(CS$5, Assumptions!$B$239:$P$245, CT$3, FALSE))^Assumptions!$D$213","v":0},6770.8437036092364,{"$f":"SUMPRODUCT(CR98:OFFSET(CR98,-MIN($A98,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A98,60),0))","v":226.6366539918769},{"$f":"IF(CQ98<$G$4, 0, CR98)","v":0},0,{"$f":"SUMPRODUCT(CU98:OFFSET(CU98,-MIN($A98,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A98,60),0))","v":4611.7562932719411},null,{"$f":"IF(CQ98<=CT$5, HLOOKUP(CS$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(CS$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.0437167055371823},{"$f":"IF(CQ98<CT$7, HLOOKUP(CS$3, Assumptions!$C$494:$P$498,2, FALSE), IF(CQ98<$CT$5, HLOOKUP(CS$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(CS$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":1.4855436483645821},0,0,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A98,60),0),DA98:OFFSET(DA98,-MIN($A98,60),0))","v":69938062.761603251},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A98,60),0),DB98:OFFSET(DB98,-MIN($A98,60),0))","v":108298438.38283265},null,2035,0,652.86635416967795,21.853029325432349,0,0,{"$f":"SUMPRODUCT(DJ98:OFFSET(DJ98,-MIN($A98,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A98,60),0))","v":444.68025689362264},null,0,0,5510279.6499598492,12219773.08067162,null,2035,{"$f":"$C98*$DX$4*$DK$4*IF(DT$5=\"Base\", 1, VLOOKUP(DU$5, Assumptions!$B$239:$P$245, DV$3, FALSE))^Assumptions!$D$213","v":0},0.28128472584730974,{"$f":"SUMPRODUCT(DT98:OFFSET(DT98,-MIN($A98,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A98,60),0))","v":9.4152858750933474E-3},{"$f":"IF(DS98<$G$4, 0, DT98)","v":0},0,{"$f":"SUMPRODUCT(DW98:OFFSET(DW98,-MIN($A98,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A98,60),0))","v":0.19158862047518777},null,{"$f":"IF(DS98<DV$7, HLOOKUP(DU$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(DS98<$DV$5, HLOOKUP(DU$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(DU$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.5354762128534456},{"$f":"IF(DS98<DV$7, HLOOKUP(DU$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(DS98<$DV$5, HLOOKUP(DU$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(DU$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":3.1520108385212411},{"$f":"DT98*EA98*(1+DZ98)^2*8760","v":0},{"$f":"DT98*EB98*8760","v":0},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A98,60),0),EC98:OFFSET(EC98,-MIN($A98,60),0))","v":3993.9728909323162},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A98,60),0),ED98:OFFSET(ED98,-MIN($A98,60),0))","v":8291.0201586564508},null,2035,{"$f":"$C98*$EM$4*$DK$4*IF(EI$5=\"Base\", 1, VLOOKUP(EJ$5, Assumptions!$B$239:$P$245, EK$3, FALSE))^Assumptions!$D$213","v":0},652.58506944383066,{"$f":"SUMPRODUCT(EI98:OFFSET(EI98,-MIN($A98,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A98,60),0))","v":21.843614039557256},{"$f":"IF(EH98<$G$4, 0, EI98)","v":0},0,{"$f":"SUMPRODUCT(EL98:OFFSET(EL98,-MIN($A98,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A98,60),0))","v":444.48866827314748},null,{"$f":"IF(EH98<EK$7, HLOOKUP(EJ$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(EH98<$EK$5, HLOOKUP(EJ$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(EJ$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":0.83815436125699083},{"$f":"IF(EH98<EK$7, HLOOKUP(EJ$3, Assumptions!$C$494:$P$498, 3, FALSE), IF(EH98<$EK$5, HLOOKUP(EJ$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(EJ$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":1.8581899925317562},0,0,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A98,60),0),ER98:OFFSET(ER98,-MIN($A98,60),0))","v":5506285.6770689171},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A98,60),0),ES98:OFFSET(ES98,-MIN($A98,60),0))","v":12211482.060512964}]
[86,2036,{"$f":"'Base Case Medium Dry'!$C99","v":0},8586.8299725330999,{"$f":"SUMPRODUCT(C99:OFFSET(C99,-MIN(A99,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A99,60),0))","v":293.56528624088401},0,0,{"$f":"SUMPRODUCT(F99:OFFSET(F99,-MIN($A99,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A99,60),0))","v":5991.574169858749},null,null,2036,0,8547.9950659326132,293.05482472549483,0,0,5952.7392632582669,null,0,0,89021584.643956676,134313801.17457765,0,2036,0,1270.7345218809637,43.46523265213726,0,0,886.36235115495242,null,0,0,14336131.698960813,16234812.290420802,null,2036,{"$f":"$C99*$AP$4*$AC$4*IF(AL$5=\"Base\", 1, VLOOKUP(AM$5, Assumptions!$B$239:$P$245, AN$3, FALSE))^Assumptions!$D$213","v":0},62.726618954385827,{"$f":"SUMPRODUCT(AL99:OFFSET(AL99,-MIN($A99,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A99,60),0))","v":2.1455520719612102},0,0,{"$f":"SUMPRODUCT(AO99:OFFSET(AO99,-MIN($A99,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A99,60),0))","v":43.753051875943591},null,{"$f":"IF(AK99<AN$7, HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(AK99<$AN$5, HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.9955962562675422},{"$f":"IF(AK99<AN$7, HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AK99<$AN$5, HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":1.8896537670955529},0,0,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A99,60),0),AU99:OFFSET(AU99,-MIN($A99,60),0))","v":1173036.8634844811},{"$f":"SUMPRODUCT( Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A99,60),0),AV99:OFFSET(AV99,-MIN($A99,60),0))","v":1135710.9499476089},null,2036,{"$f":"$C99*$BE$4*$AC$4*IF(BA$5=\"Base\", 1, VLOOKUP(BB$5, Assumptions!$B$239:$P$245, BC$3, FALSE))^Assumptions!$D$213","v":0},1208.0079029265778,{"$f":"SUMPRODUCT(BA99:OFFSET(BA99,-MIN($A99,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A99,60),0))","v":41.319680580176048},0,0,{"$f":"SUMPRODUCT(BD99:OFFSET(BD99,-MIN($A99,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A99,60),0))","v":842.60929927900884},null,{"$f":"IF(AZ99<BC$7, HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(AZ99<$AN$5, HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":0.97343228960105566},{"$f":"IF(AZ99<BC$7, HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AZ99<$AN$5, HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":1.2996973984219065},0,0,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A99,60),0),BJ99:OFFSET(BJ99,-MIN($A99,60),0))","v":13163094.835476331},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A99,60),0),BK99:OFFSET(BK99,-MIN($A99,60),0))","v":15099101.340473194},null,2036,0,6646.2472192074047,227.94760778718785,0,0,{"$f":"SUMPRODUCT(BS99:OFFSET(BS99,-MIN($A99,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A99,60),0))","v":4627.0699337605383},{"$f":"IF(BU99>0, SUMPRODUCT(BT99:OFFSET(BT99,-MIN($A99,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A99,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A99,60),0)) / BU99, 0)","v":0.15479680652422551},0,0,69380674.555519477,106327890.26413117,null,2036,{"$f":"$C99*$CG$4*$BT$4*IF(CC$5=\"Base\", 1, VLOOKUP(CD$5, Assumptions!$B$239:$P$245, CE$3, FALSE))^Assumptions!$D$213","v":0},102.04016959004538,{"$f":"SUMPRODUCT(CC99:OFFSET(CC99,-MIN($A99,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A99,60),0))","v":3.4996911473635515},0,0,{"$f":"SUMPRODUCT(CF99:OFFSET(CF99,-MIN($A99,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A99,60),0))","v":71.039638637190336},null,{"$f":"IF(CB99<=CE$5, HLOOKUP(CD$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(CD$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":2.0196302194991484},{"$f":"IF(CB99<=CE$5, HLOOKUP(CD$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(CD$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":2.137240647988913},0,0,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A99,60),0),CL99:OFFSET(CL99,-MIN($A99,60),0))","v":2047192.255984199},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A99,60),0),CM99:OFFSET(CM99,-MIN($A99,60),0))","v":2380684.9510776573},null,2036,{"$f":"$C99*$CV$4*$BT$4*IF(CR$5=\"Base\", 1, VLOOKUP(CS$5, Assumptions!$B$239:$P$245, CT$3, FALSE))^Assumptions!$D$213","v":0},6544.2070496173592,{"$f":"SUMPRODUCT(CR99:OFFSET(CR99,-MIN($A99,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A99,60),0))","v":224.44791663982429},0,0,{"$f":"SUMPRODUCT(CU99:OFFSET(CU99,-MIN($A99,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A99,60),0))","v":4556.030295123348},null,{"$f":"IF(CQ99<=CT$5, HLOOKUP(CS$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(CS$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.0437167055371823},{"$f":"IF(CQ99<CT$7, HLOOKUP(CS$3, Assumptions!$C$494:$P$498,2, FALSE), IF(CQ99<$CT$5, HLOOKUP(CS$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(CS$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":1.4855436483645821},0,0,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A99,60),0),DA99:OFFSET(DA99,-MIN($A99,60),0))","v":67333482.299535275},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A99,60),0),DB99:OFFSET(DB99,-MIN($A99,60),0))","v":103947205.31305352},null,2036,0,631.01332484424563,21.641984286169681,0,0,{"$f":"SUMPRODUCT(DJ99:OFFSET(DJ99,-MIN($A99,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A99,60),0))","v":439.30697834277612},null,0,0,5304778.389476384,11751098.620025691,null,2036,{"$f":"$C99*$DX$4*$DK$4*IF(DT$5=\"Base\", 1, VLOOKUP(DU$5, Assumptions!$B$239:$P$245, DV$3, FALSE))^Assumptions!$D$213","v":0},0.27186943997221641,{"$f":"SUMPRODUCT(DT99:OFFSET(DT99,-MIN($A99,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A99,60),0))","v":9.3243580065773858E-3},0,0,{"$f":"SUMPRODUCT(DW99:OFFSET(DW99,-MIN($A99,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A99,60),0))","v":0.1892735659859755},null,{"$f":"IF(DS99<DV$7, HLOOKUP(DU$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(DS99<$DV$5, HLOOKUP(DU$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(DU$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.5354762128534456},{"$f":"IF(DS99<DV$7, HLOOKUP(DU$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(DS99<$DV$5, HLOOKUP(DU$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(DU$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":3.1520108385212411},0,0,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A99,60),0),EC99:OFFSET(EC99,-MIN($A99,60),0))","v":3854.144835578606},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A99,60),0),ED99:OFFSET(ED99,-MIN($A99,60),0))","v":7990.0468657215142},null,2036,{"$f":"$C99*$EM$4*$DK$4*IF(EI$5=\"Base\", 1, VLOOKUP(EJ$5, Assumptions!$B$239:$P$245, EK$3, FALSE))^Assumptions!$D$213","v":0},630.74145540427344,{"$f":"SUMPRODUCT(EI99:OFFSET(EI99,-MIN($A99,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A99,60),0))","v":21.632659928163104},0,0,{"$f":"SUMPRODUCT(EL99:OFFSET(EL99,-MIN($A99,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A99,60),0))","v":439.11770477679022},null,{"$f":"IF(EH99<EK$7, HLOOKUP(EJ$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(EH99<$EK$5, HLOOKUP(EJ$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(EJ$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":0.83815436125699083},{"$f":"IF(EH99<EK$7, HLOOKUP(EJ$3, Assumptions!$C$494:$P$498, 3, FALSE), IF(EH99<$EK$5, HLOOKUP(EJ$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(EJ$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":1.8581899925317562},0,0,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A99,60),0),ER99:OFFSET(ER99,-MIN($A99,60),0))","v":5300924.2446408058},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A99,60),0),ES99:OFFSET(ES99,-MIN($A99,60),0))","v":11743108.573159968}]
[87,2037,{"$f":"'Base Case Medium Dry'!$C100","v":0},8293.2646862922156,{"$f":"SUMPRODUCT(C100:OFFSET(C100,-MIN(A100,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A100,60),0))","v":290.68175465983546},0,0,{"$f":"SUMPRODUCT(F100:OFFSET(F100,-MIN($A100,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A100,60),0))","v":5912.8185271124466},null,null,2037,0,8254.9402412071195,290.13344289629327,0,0,5874.4940820273523,null,0,0,85571766.778316915,128846037.67300013,0,2037,0,1227.2692892288264,43.037167237556702,0,0,874.71165057237454,null,0,0,13740367.705806322,15610489.364286132,null,2037,{"$f":"$C100*$AP$4*$AC$4*IF(AL$5=\"Base\", 1, VLOOKUP(AM$5, Assumptions!$B$239:$P$245, AN$3, FALSE))^Assumptions!$D$213","v":0},60.581066882424615,{"$f":"SUMPRODUCT(AL100:OFFSET(AL100,-MIN($A100,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A100,60),0))","v":2.1244216976103192},0,0,{"$f":"SUMPRODUCT(AO100:OFFSET(AO100,-MIN($A100,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A100,60),0))","v":43.177944295712543},null,{"$f":"IF(AK100<AN$7, HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(AK100<$AN$5, HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.9955962562675422},{"$f":"IF(AK100<AN$7, HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AK100<$AN$5, HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":1.8896537670955529},0,0,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A100,60),0),AU100:OFFSET(AU100,-MIN($A100,60),0))","v":1130100.1422734181},{"$f":"SUMPRODUCT( Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A100,60),0),AV100:OFFSET(AV100,-MIN($A100,60),0))","v":1092302.5520255927},null,2037,{"$f":"$C100*$BE$4*$AC$4*IF(BA$5=\"Base\", 1, VLOOKUP(BB$5, Assumptions!$B$239:$P$245, BC$3, FALSE))^Assumptions!$D$213","v":0},1166.6882223464017,{"$f":"SUMPRODUCT(BA100:OFFSET(BA100,-MIN($A100,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A100,60),0))","v":40.912745539946386},0,0,{"$f":"SUMPRODUCT(BD100:OFFSET(BD100,-MIN($A100,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A100,60),0))","v":831.53370627666197},null,{"$f":"IF(AZ100<BC$7, HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(AZ100<$AN$5, HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":0.97343228960105566},{"$f":"IF(AZ100<BC$7, HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AZ100<$AN$5, HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":1.2996973984219065},0,0,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A100,60),0),BJ100:OFFSET(BJ100,-MIN($A100,60),0))","v":12610267.563532904},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A100,60),0),BK100:OFFSET(BK100,-MIN($A100,60),0))","v":14518186.81226054},null,2037,0,6418.2996114202169,225.6704875457223,0,0,{"$f":"SUMPRODUCT(BS100:OFFSET(BS100,-MIN($A100,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A100,60),0))","v":4566.2498794084449},{"$f":"IF(BU100>0, SUMPRODUCT(BT100:OFFSET(BT100,-MIN($A100,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A100,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A100,60),0)) / BU100, 0)","v":0.16558606484199123},0,0,66729487.673177056,101946151.40844044,null,2037,{"$f":"$C100*$CG$4*$BT$4*IF(CC$5=\"Base\", 1, VLOOKUP(CD$5, Assumptions!$B$239:$P$245, CE$3, FALSE))^Assumptions!$D$213","v":0},98.540478442681831,{"$f":"SUMPRODUCT(CC100:OFFSET(CC100,-MIN($A100,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A100,60),0))","v":3.4647304051653744},0,0,{"$f":"SUMPRODUCT(CF100:OFFSET(CF100,-MIN($A100,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A100,60),0))","v":70.105865267667156},null,{"$f":"IF(CB100<=CE$5, HLOOKUP(CD$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(CD$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":2.0196302194991484},{"$f":"IF(CB100<=CE$5, HLOOKUP(CD$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(CD$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":2.137240647988913},0,0,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A100,60),0),CL100:OFFSET(CL100,-MIN($A100,60),0))","v":1966024.6365011996},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A100,60),0),CM100:OFFSET(CM100,-MIN($A100,60),0))","v":2279533.9599765181},null,2037,{"$f":"$C100*$CV$4*$BT$4*IF(CR$5=\"Base\", 1, VLOOKUP(CS$5, Assumptions!$B$239:$P$245, CT$3, FALSE))^Assumptions!$D$213","v":0},6319.759132977535,{"$f":"SUMPRODUCT(CR100:OFFSET(CR100,-MIN($A100,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A100,60),0))","v":222.20575714055693},0,0,{"$f":"SUMPRODUCT(CU100:OFFSET(CU100,-MIN($A100,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A100,60),0))","v":4496.1440141407775},null,{"$f":"IF(CQ100<=CT$5, HLOOKUP(CS$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(CS$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.0437167055371823},{"$f":"IF(CQ100<CT$7, HLOOKUP(CS$3, Assumptions!$C$494:$P$498,2, FALSE), IF(CQ100<$CT$5, HLOOKUP(CS$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(CS$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":1.4855436483645821},0,0,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A100,60),0),DA100:OFFSET(DA100,-MIN($A100,60),0))","v":64763463.036675856},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A100,60),0),DB100:OFFSET(DB100,-MIN($A100,60),0))","v":99666617.448463917},null,2037,0,609.37134055807599,21.425788113014281,0,0,{"$f":"SUMPRODUCT(DJ100:OFFSET(DJ100,-MIN($A100,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A100,60),0))","v":433.53255204653328},null,0,0,5101911.3993335404,11289396.900273565,null,2037,{"$f":"$C100*$DX$4*$DK$4*IF(DT$5=\"Base\", 1, VLOOKUP(DU$5, Assumptions!$B$239:$P$245, DV$3, FALSE))^Assumptions!$D$213","v":0},0.26254508196563903,{"$f":"SUMPRODUCT(DT100:OFFSET(DT100,-MIN($A100,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A100,60),0))","v":9.2312107936648839E-3},0,0,{"$f":"SUMPRODUCT(DW100:OFFSET(DW100,-MIN($A100,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A100,60),0))","v":0.1867856786759764},null,{"$f":"IF(DS100<DV$7, HLOOKUP(DU$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(DS100<$DV$5, HLOOKUP(DU$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(DU$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.5354762128534456},{"$f":"IF(DS100<DV$7, HLOOKUP(DU$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(DS100<$DV$5, HLOOKUP(DU$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(DU$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":3.1520108385212411},0,0,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A100,60),0),EC100:OFFSET(EC100,-MIN($A100,60),0))","v":3715.8538184280901},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A100,60),0),ED100:OFFSET(ED100,-MIN($A100,60),0))","v":7693.0820748151236},null,2037,{"$f":"$C100*$EM$4*$DK$4*IF(EI$5=\"Base\", 1, VLOOKUP(EJ$5, Assumptions!$B$239:$P$245, EK$3, FALSE))^Assumptions!$D$213","v":0},609.10879547611034,{"$f":"SUMPRODUCT(EI100:OFFSET(EI100,-MIN($A100,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A100,60),0))","v":21.416556902220616},0,0,{"$f":"SUMPRODUCT(EL100:OFFSET(EL100,-MIN($A100,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A100,60),0))","v":433.34576636785721},null,{"$f":"IF(EH100<EK$7, HLOOKUP(EJ$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(EH100<$EK$5, HLOOKUP(EJ$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(EJ$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":0.83815436125699083},{"$f":"IF(EH100<EK$7, HLOOKUP(EJ$3, Assumptions!$C$494:$P$498, 3, FALSE), IF(EH100<$EK$5, HLOOKUP(EJ$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(EJ$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":1.8581899925317562},0,0,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A100,60),0),ER100:OFFSET(ER100,-MIN($A100,60),0))","v":5098195.5455151126},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A100,60),0),ES100:OFFSET(ES100,-MIN($A100,60),0))","v":11281703.81819875}]
[88,2038,{"$f":"'Base Case Medium Dry'!$C101","v":0},8002.5829316323798,{"$f":"SUMPRODUCT(C101:OFFSET(C101,-MIN(A101,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A101,60),0))","v":287.75199628115848},0,0,{"$f":"SUMPRODUCT(F101:OFFSET(F101,-MIN($A101,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A101,60),0))","v":5828.2232264653585},null,null,2038,0,7964.8067983108258,287.16350808614504,0,0,5790.4470931438073,null,0,0,82172139.211056992,123470946.9668324,0,2038,0,1184.2321219912697,42.602194038784631,0,0,862.19706134214903,null,0,0,13154771.069855075,14995898.332677633,null,2038,{"$f":"$C101*$AP$4*$AC$4*IF(AL$5=\"Base\", 1, VLOOKUP(AM$5, Assumptions!$B$239:$P$245, AN$3, FALSE))^Assumptions!$D$213","v":0},58.456645184814299,{"$f":"SUMPRODUCT(AL101:OFFSET(AL101,-MIN($A101,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A101,60),0))","v":2.1029503378377363},0,0,{"$f":"SUMPRODUCT(AO101:OFFSET(AO101,-MIN($A101,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A101,60),0))","v":42.560193021549424},null,{"$f":"IF(AK101<AN$7, HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(AK101<$AN$5, HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.9955962562675422},{"$f":"IF(AK101<AN$7, HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AK101<$AN$5, HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":1.8896537670955529},0,0,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A101,60),0),AU101:OFFSET(AU101,-MIN($A101,60),0))","v":1087704.1593369078},{"$f":"SUMPRODUCT( Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A101,60),0),AV101:OFFSET(AV101,-MIN($A101,60),0))","v":1049555.3058912046},null,2038,{"$f":"$C101*$BE$4*$AC$4*IF(BA$5=\"Base\", 1, VLOOKUP(BB$5, Assumptions!$B$239:$P$245, BC$3, FALSE))^Assumptions!$D$213","v":0},1125.7754768064553,{"$f":"SUMPRODUCT(BA101:OFFSET(BA101,-MIN($A101,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A101,60),0))","v":40.499243700946892},0,0,{"$f":"SUMPRODUCT(BD101:OFFSET(BD101,-MIN($A101,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A101,60),0))","v":819.63686832059955},null,{"$f":"IF(AZ101<BC$7, HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(AZ101<$AN$5, HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":0.97343228960105566},{"$f":"IF(AZ101<BC$7, HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AZ101<$AN$5, HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":1.2996973984219065},0,0,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A101,60),0),BJ101:OFFSET(BJ101,-MIN($A101,60),0))","v":12067066.910518168},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A101,60),0),BK101:OFFSET(BK101,-MIN($A101,60),0))","v":13946343.026786428},null,2038,0,6192.6291238744952,223.35533317431836,0,0,{"$f":"SUMPRODUCT(BS101:OFFSET(BS101,-MIN($A101,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A101,60),0))","v":4500.9200744081672},{"$f":"IF(BU101>0, SUMPRODUCT(BT101:OFFSET(BT101,-MIN($A101,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A101,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A101,60),0)) / BU101, 0)","v":0.17639533858869905},0,0,64115582.401670828,97640097.316455945,null,2038,{"$f":"$C101*$CG$4*$BT$4*IF(CC$5=\"Base\", 1, VLOOKUP(CD$5, Assumptions!$B$239:$P$245, CE$3, FALSE))^Assumptions!$D$213","v":0},95.075748037516462,{"$f":"SUMPRODUCT(CC101:OFFSET(CC101,-MIN($A101,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A101,60),0))","v":3.42918572304725},0,0,{"$f":"SUMPRODUCT(CF101:OFFSET(CF101,-MIN($A101,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A101,60),0))","v":69.102853468429871},null,{"$f":"IF(CB101<=CE$5, HLOOKUP(CD$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(CD$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":2.0196302194991484},{"$f":"IF(CB101<=CE$5, HLOOKUP(CD$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(CD$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":2.137240647988913},0,0,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A101,60),0),CL101:OFFSET(CL101,-MIN($A101,60),0))","v":1886215.2849389403},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A101,60),0),CM101:OFFSET(CM101,-MIN($A101,60),0))","v":2180304.7565293899},null,2038,{"$f":"$C101*$CV$4*$BT$4*IF(CR$5=\"Base\", 1, VLOOKUP(CS$5, Assumptions!$B$239:$P$245, CT$3, FALSE))^Assumptions!$D$213","v":0},6097.5533758369784,{"$f":"SUMPRODUCT(CR101:OFFSET(CR101,-MIN($A101,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A101,60),0))","v":219.92614745127111},0,0,{"$f":"SUMPRODUCT(CU101:OFFSET(CU101,-MIN($A101,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A101,60),0))","v":4431.8172209397371},null,{"$f":"IF(CQ101<=CT$5, HLOOKUP(CS$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(CS$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.0437167055371823},{"$f":"IF(CQ101<CT$7, HLOOKUP(CS$3, Assumptions!$C$494:$P$498,2, FALSE), IF(CQ101<$CT$5, HLOOKUP(CS$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(CS$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":1.4855436483645821},0,0,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A101,60),0),DA101:OFFSET(DA101,-MIN($A101,60),0))","v":62229367.11673189},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A101,60),0),DB101:OFFSET(DB101,-MIN($A101,60),0))","v":95459792.559926555},null,2038,0,587.94555244506171,21.205980873042023,0,0,{"$f":"SUMPRODUCT(DJ101:OFFSET(DJ101,-MIN($A101,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A101,60),0))","v":427.32995739349121},null,0,0,4901785.7395310896,10834951.317698821,null,2038,{"$f":"$C101*$DX$4*$DK$4*IF(DT$5=\"Base\", 1, VLOOKUP(DU$5, Assumptions!$B$239:$P$245, DV$3, FALSE))^Assumptions!$D$213","v":0},0.25331387117197413,{"$f":"SUMPRODUCT(DT101:OFFSET(DT101,-MIN($A101,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A101,60),0))","v":9.1365077677852801E-3},0,0,{"$f":"SUMPRODUCT(DW101:OFFSET(DW101,-MIN($A101,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A101,60),0))","v":0.18411331682828724},null,{"$f":"IF(DS101<DV$7, HLOOKUP(DU$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(DS101<$DV$5, HLOOKUP(DU$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(DU$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.5354762128534456},{"$f":"IF(DS101<DV$7, HLOOKUP(DU$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(DS101<$DV$5, HLOOKUP(DU$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(DU$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":3.1520108385212411},0,0,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A101,60),0),EC101:OFFSET(EC101,-MIN($A101,60),0))","v":3579.1498596063047},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A101,60),0),ED101:OFFSET(ED101,-MIN($A101,60),0))","v":7400.2663074973261},null,2038,{"$f":"$C101*$EM$4*$DK$4*IF(EI$5=\"Base\", 1, VLOOKUP(EJ$5, Assumptions!$B$239:$P$245, EK$3, FALSE))^Assumptions!$D$213","v":0},587.69223857388977,{"$f":"SUMPRODUCT(EI101:OFFSET(EI101,-MIN($A101,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A101,60),0))","v":21.196844365274238},0,0,{"$f":"SUMPRODUCT(EL101:OFFSET(EL101,-MIN($A101,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A101,60),0))","v":427.14584407666291},null,{"$f":"IF(EH101<EK$7, HLOOKUP(EJ$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(EH101<$EK$5, HLOOKUP(EJ$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(EJ$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":0.83815436125699083},{"$f":"IF(EH101<EK$7, HLOOKUP(EJ$3, Assumptions!$C$494:$P$498, 3, FALSE), IF(EH101<$EK$5, HLOOKUP(EJ$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(EJ$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":1.8581899925317562},0,0,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A101,60),0),ER101:OFFSET(ER101,-MIN($A101,60),0))","v":4898206.5896714833},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A101,60),0),ES101:OFFSET(ES101,-MIN($A101,60),0))","v":10827551.051391324}]
[89,2039,{"$f":"'Base Case Medium Dry'!$C102","v":0},7714.8309353512213,{"$f":"SUMPRODUCT(C102:OFFSET(C102,-MIN(A102,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A102,60),0))","v":284.795300112387},0,0,{"$f":"SUMPRODUCT(F102:OFFSET(F102,-MIN($A102,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A102,60),0))","v":5737.4293768809321},null,null,2039,0,7677.6432902246816,284.16446662870959,0,0,5700.241731754395,null,0,0,78824451.778862953,118191983.14995949,0,2039,0,1141.6299279524851,42.163174015791498,0,0,848.76549098908436,null,0,0,12579749.135095518,14391341.619802045,null,2039,{"$f":"$C102*$AP$4*$AC$4*IF(AL$5=\"Base\", 1, VLOOKUP(AM$5, Assumptions!$B$239:$P$245, AN$3, FALSE))^Assumptions!$D$213","v":0},56.353694846976566,{"$f":"SUMPRODUCT(AL102:OFFSET(AL102,-MIN($A102,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A102,60),0))","v":2.0812792167487517},0,0,{"$f":"SUMPRODUCT(AO102:OFFSET(AO102,-MIN($A102,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A102,60),0))","v":41.897177276727611},null,{"$f":"IF(AK102<AN$7, HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(AK102<$AN$5, HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.9955962562675422},{"$f":"IF(AK102<AN$7, HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AK102<$AN$5, HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":1.8896537670955529},0,0,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A102,60),0),AU102:OFFSET(AU102,-MIN($A102,60),0))","v":1045864.077551174},{"$f":"SUMPRODUCT( Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A102,60),0),AV102:OFFSET(AV102,-MIN($A102,60),0))","v":1007489.5476864682},null,2039,{"$f":"$C102*$BE$4*$AC$4*IF(BA$5=\"Base\", 1, VLOOKUP(BB$5, Assumptions!$B$239:$P$245, BC$3, FALSE))^Assumptions!$D$213","v":0},1085.2762331055085,{"$f":"SUMPRODUCT(BA102:OFFSET(BA102,-MIN($A102,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A102,60),0))","v":40.081894799042743},0,0,{"$f":"SUMPRODUCT(BD102:OFFSET(BD102,-MIN($A102,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A102,60),0))","v":806.86831371235678},null,{"$f":"IF(AZ102<BC$7, HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(AZ102<$AN$5, HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":0.97343228960105566},{"$f":"IF(AZ102<BC$7, HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AZ102<$AN$5, HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":1.2996973984219065},0,0,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A102,60),0),BJ102:OFFSET(BJ102,-MIN($A102,60),0))","v":11533885.057544345},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A102,60),0),BK102:OFFSET(BK102,-MIN($A102,60),0))","v":13383852.072115576},null,2039,0,5969.2737907001765,221.01729192421072,0,0,{"$f":"SUMPRODUCT(BS102:OFFSET(BS102,-MIN($A102,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A102,60),0))","v":4430.8033605575938},{"$f":"IF(BU102>0, SUMPRODUCT(BT102:OFFSET(BT102,-MIN($A102,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A102,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A102,60),0)) / BU102, 0)","v":0.18722009976899567},0,0,61540205.198368341,93412629.55186598,null,2039,{"$f":"$C102*$CG$4*$BT$4*IF(CC$5=\"Base\", 1, VLOOKUP(CD$5, Assumptions!$B$239:$P$245, CE$3, FALSE))^Assumptions!$D$213","v":0},91.646562314469207,{"$f":"SUMPRODUCT(CC102:OFFSET(CC102,-MIN($A102,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A102,60),0))","v":3.3932896575232294},0,0,{"$f":"SUMPRODUCT(CF102:OFFSET(CF102,-MIN($A102,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A102,60),0))","v":68.026348015588397},null,{"$f":"IF(CB102<=CE$5, HLOOKUP(CD$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(CD$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":2.0196302194991484},{"$f":"IF(CB102<=CE$5, HLOOKUP(CD$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(CD$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":2.137240647988913},0,0,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A102,60),0),CL102:OFFSET(CL102,-MIN($A102,60),0))","v":1807809.9514412745},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A102,60),0),CM102:OFFSET(CM102,-MIN($A102,60),0))","v":2083071.6745291816},null,2039,{"$f":"$C102*$CV$4*$BT$4*IF(CR$5=\"Base\", 1, VLOOKUP(CS$5, Assumptions!$B$239:$P$245, CT$3, FALSE))^Assumptions!$D$213","v":0},5877.627228385707,{"$f":"SUMPRODUCT(CR102:OFFSET(CR102,-MIN($A102,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A102,60),0))","v":217.62400226668748},0,0,{"$f":"SUMPRODUCT(CU102:OFFSET(CU102,-MIN($A102,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A102,60),0))","v":4362.7770125420057},null,{"$f":"IF(CQ102<=CT$5, HLOOKUP(CS$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(CS$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.0437167055371823},{"$f":"IF(CQ102<CT$7, HLOOKUP(CS$3, Assumptions!$C$494:$P$498,2, FALSE), IF(CQ102<$CT$5, HLOOKUP(CS$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(CS$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":1.4855436483645821},0,0,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A102,60),0),DA102:OFFSET(DA102,-MIN($A102,60),0))","v":59732395.246927068},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A102,60),0),DB102:OFFSET(DB102,-MIN($A102,60),0))","v":91329557.8773368},null,2039,0,566.73957157201971,20.984000688707351,0,0,{"$f":"SUMPRODUCT(DJ102:OFFSET(DJ102,-MIN($A102,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A102,60),0))","v":420.67288020771662},null,0,0,4704497.4453990925,10388011.978291469,null,2039,{"$f":"$C102*$DX$4*$DK$4*IF(DT$5=\"Base\", 1, VLOOKUP(DU$5, Assumptions!$B$239:$P$245, DV$3, FALSE))^Assumptions!$D$213","v":0},0.24417736340418886,{"$f":"SUMPRODUCT(DT102:OFFSET(DT102,-MIN($A102,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A102,60),0))","v":9.0408685379561975E-3},0,0,{"$f":"SUMPRODUCT(DW102:OFFSET(DW102,-MIN($A102,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A102,60),0))","v":0.18124514309075954},null,{"$f":"IF(DS102<DV$7, HLOOKUP(DU$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(DS102<$DV$5, HLOOKUP(DU$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(DU$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.5354762128534456},{"$f":"IF(DS102<DV$7, HLOOKUP(DU$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(DS102<$DV$5, HLOOKUP(DU$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(DU$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":3.1520108385212411},0,0,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A102,60),0),EC102:OFFSET(EC102,-MIN($A102,60),0))","v":3444.0741790160355},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A102,60),0),ED102:OFFSET(ED102,-MIN($A102,60),0))","v":7111.7164515578006},null,2039,{"$f":"$C102*$EM$4*$DK$4*IF(EI$5=\"Base\", 1, VLOOKUP(EJ$5, Assumptions!$B$239:$P$245, EK$3, FALSE))^Assumptions!$D$213","v":0},566.49539420861549,{"$f":"SUMPRODUCT(EI102:OFFSET(EI102,-MIN($A102,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A102,60),0))","v":20.974959820169396},0,0,{"$f":"SUMPRODUCT(EL102:OFFSET(EL102,-MIN($A102,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A102,60),0))","v":420.49163506462594},null,{"$f":"IF(EH102<EK$7, HLOOKUP(EJ$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(EH102<$EK$5, HLOOKUP(EJ$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(EJ$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":0.83815436125699083},{"$f":"IF(EH102<EK$7, HLOOKUP(EJ$3, Assumptions!$C$494:$P$498, 3, FALSE), IF(EH102<$EK$5, HLOOKUP(EJ$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(EJ$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":1.8581899925317562},0,0,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A102,60),0),ER102:OFFSET(ER102,-MIN($A102,60),0))","v":4701053.3712200765},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A102,60),0),ES102:OFFSET(ES102,-MIN($A102,60),0))","v":10380900.261839911}]
[90,2040,{"$f":"'Base Case Medium Dry'!$C103","v":0},7430.0356352388344,{"$f":"SUMPRODUCT(C103:OFFSET(C103,-MIN(A103,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A103,60),0))","v":281.82732419976617},0,0,{"$f":"SUMPRODUCT(F103:OFFSET(F103,-MIN($A103,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A103,60),0))","v":5640.10236010275},null,null,2040,0,7393.4788235959722,281.15221122645221,0,0,5603.5455484598897,null,0,0,75530218.146675617,113012155.39473724,0,2040,0,1099.4667539366937,41.722432401376899,0,0,834.3674378269651,null,0,0,12015666.322486535,13797065.038636355,null,2040,{"$f":"$C103*$AP$4*$AC$4*IF(AL$5=\"Base\", 1, VLOOKUP(AM$5, Assumptions!$B$239:$P$245, AN$3, FALSE))^Assumptions!$D$213","v":0},54.272415630227812,{"$f":"SUMPRODUCT(AL103:OFFSET(AL103,-MIN($A103,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A103,60),0))","v":2.0595231136220327},0,0,{"$f":"SUMPRODUCT(AO103:OFFSET(AO103,-MIN($A103,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A103,60),0))","v":41.186453534802041},null,{"$f":"IF(AK103<AN$7, HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(AK103<$AN$5, HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.9955962562675422},{"$f":"IF(AK103<AN$7, HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AK103<$AN$5, HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":1.8896537670955529},0,0,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A103,60),0),AU103:OFFSET(AU103,-MIN($A103,60),0))","v":1004592.0816674841},{"$f":"SUMPRODUCT( Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A103,60),0),AV103:OFFSET(AV103,-MIN($A103,60),0))","v":966121.78520765423},null,2040,{"$f":"$C103*$BE$4*$AC$4*IF(BA$5=\"Base\", 1, VLOOKUP(BB$5, Assumptions!$B$239:$P$245, BC$3, FALSE))^Assumptions!$D$213","v":0},1045.1943383064659,{"$f":"SUMPRODUCT(BA103:OFFSET(BA103,-MIN($A103,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A103,60),0))","v":39.662909287754864},0,0,{"$f":"SUMPRODUCT(BD103:OFFSET(BD103,-MIN($A103,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A103,60),0))","v":793.18098429216309},null,{"$f":"IF(AZ103<BC$7, HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(AZ103<$AN$5, HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":0.97343228960105566},{"$f":"IF(AZ103<BC$7, HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AZ103<$AN$5, HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":1.2996973984219065},0,0,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A103,60),0),BJ103:OFFSET(BJ103,-MIN($A103,60),0))","v":11011074.24081905},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A103,60),0),BK103:OFFSET(BK103,-MIN($A103,60),0))","v":12830943.253428701},null,2040,0,5748.2564987759661,218.66875482592403,0,0,{"$f":"SUMPRODUCT(BS103:OFFSET(BS103,-MIN($A103,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A103,60),0))","v":4355.6413246201246},{"$f":"IF(BU103>0, SUMPRODUCT(BT103:OFFSET(BT103,-MIN($A103,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A103,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A103,60),0)) / BU103, 0)","v":0.19805592134619987},0,0,59004421.155492611,89266298.483687416,null,2040,{"$f":"$C103*$CG$4*$BT$4*IF(CC$5=\"Base\", 1, VLOOKUP(CD$5, Assumptions!$B$239:$P$245, CE$3, FALSE))^Assumptions!$D$213","v":0},88.253272656945981,{"$f":"SUMPRODUCT(CC103:OFFSET(CC103,-MIN($A103,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A103,60),0))","v":3.3572324487114491},0,0,{"$f":"SUMPRODUCT(CF103:OFFSET(CF103,-MIN($A103,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A103,60),0))","v":66.872381477655878},null,{"$f":"IF(CB103<=CE$5, HLOOKUP(CD$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(CD$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":2.0196302194991484},{"$f":"IF(CB103<=CE$5, HLOOKUP(CD$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(CD$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":2.137240647988913},0,0,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A103,60),0),CL103:OFFSET(CL103,-MIN($A103,60),0))","v":1730846.8739090881},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A103,60),0),CM103:OFFSET(CM103,-MIN($A103,60),0))","v":1987899.6315558369},null,2040,{"$f":"$C103*$CV$4*$BT$4*IF(CR$5=\"Base\", 1, VLOOKUP(CS$5, Assumptions!$B$239:$P$245, CT$3, FALSE))^Assumptions!$D$213","v":0},5660.0032261190199,{"$f":"SUMPRODUCT(CR103:OFFSET(CR103,-MIN($A103,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A103,60),0))","v":215.31152237721258},0,0,{"$f":"SUMPRODUCT(CU103:OFFSET(CU103,-MIN($A103,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A103,60),0))","v":4288.7689431424687},null,{"$f":"IF(CQ103<=CT$5, HLOOKUP(CS$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(CS$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.0437167055371823},{"$f":"IF(CQ103<CT$7, HLOOKUP(CS$3, Assumptions!$C$494:$P$498,2, FALSE), IF(CQ103<$CT$5, HLOOKUP(CS$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(CS$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":1.4855436483645821},0,0,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A103,60),0),DA103:OFFSET(DA103,-MIN($A103,60),0))","v":57273574.281583525},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A103,60),0),DB103:OFFSET(DB103,-MIN($A103,60),0))","v":87278398.852131575},null,2040,0,545.75557088331232,20.76102399915132,0,0,{"$f":"SUMPRODUCT(DJ103:OFFSET(DJ103,-MIN($A103,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A103,60),0))","v":413.53678601280023},null,0,0,4510130.6686964668,9948791.8724134769,null,2040,{"$f":"$C103*$DX$4*$DK$4*IF(DT$5=\"Base\", 1, VLOOKUP(DU$5, Assumptions!$B$239:$P$245, DV$3, FALSE))^Assumptions!$D$213","v":0},0.23513649486623267,{"$f":"SUMPRODUCT(DT103:OFFSET(DT103,-MIN($A103,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A103,60),0))","v":8.9447999680390359E-3},0,0,{"$f":"SUMPRODUCT(DW103:OFFSET(DW103,-MIN($A103,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A103,60),0))","v":0.17817058688730728},null,{"$f":"IF(DS103<DV$7, HLOOKUP(DU$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(DS103<$DV$5, HLOOKUP(DU$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(DU$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.5354762128534456},{"$f":"IF(DS103<DV$7, HLOOKUP(DU$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(DS103<$DV$5, HLOOKUP(DU$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(DU$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":3.1520108385212411},0,0,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A103,60),0),EC103:OFFSET(EC103,-MIN($A103,60),0))","v":3310.6593226286091},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A103,60),0),ED103:OFFSET(ED103,-MIN($A103,60),0))","v":6827.5246021312905},null,2040,{"$f":"$C103*$EM$4*$DK$4*IF(EI$5=\"Base\", 1, VLOOKUP(EJ$5, Assumptions!$B$239:$P$245, EK$3, FALSE))^Assumptions!$D$213","v":0},545.52043438844612,{"$f":"SUMPRODUCT(EI103:OFFSET(EI103,-MIN($A103,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A103,60),0))","v":20.752079199183282},0,0,{"$f":"SUMPRODUCT(EL103:OFFSET(EL103,-MIN($A103,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A103,60),0))","v":413.358615425913},null,{"$f":"IF(EH103<EK$7, HLOOKUP(EJ$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(EH103<$EK$5, HLOOKUP(EJ$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(EJ$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":0.83815436125699083},{"$f":"IF(EH103<EK$7, HLOOKUP(EJ$3, Assumptions!$C$494:$P$498, 3, FALSE), IF(EH103<$EK$5, HLOOKUP(EJ$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(EJ$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":1.8581899925317562},0,0,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A103,60),0),ER103:OFFSET(ER103,-MIN($A103,60),0))","v":4506820.0093738381},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A103,60),0),ES103:OFFSET(ES103,-MIN($A103,60),0))","v":9941964.347811345}]
[91,2041,{"$f":"'Base Case Medium Dry'!$C104","v":0},7148.2083110390686,{"$f":"SUMPRODUCT(C104:OFFSET(C104,-MIN(A104,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A104,60),0))","v":278.76855258472091},0,0,{"$f":"SUMPRODUCT(F104:OFFSET(F104,-MIN($A104,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A104,60),0))","v":5535.9437613900773},null,null,2041,0,7112.3266123695194,278.04752155296114,0,0,5500.0620627205308,null,0,0,72290729.046497136,107934027.65705305,0,2041,0,1057.7443215353169,41.268200223667122,0,0,818.95875592957555,null,0,0,11462843.757499155,13213259.532481613,null,2041,{"$f":"$C104*$AP$4*$AC$4*IF(AL$5=\"Base\", 1, VLOOKUP(AM$5, Assumptions!$B$239:$P$245, AN$3, FALSE))^Assumptions!$D$213","v":0},52.212892516605777,{"$f":"SUMPRODUCT(AL104:OFFSET(AL104,-MIN($A104,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A104,60),0))","v":2.0371010827120295},0,0,{"$f":"SUMPRODUCT(AO104:OFFSET(AO104,-MIN($A104,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A104,60),0))","v":40.425842642972157},null,{"$f":"IF(AK104<AN$7, HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(AK104<$AN$5, HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.9955962562675422},{"$f":"IF(AK104<AN$7, HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AK104<$AN$5, HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":1.8896537670955529},0,0,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A104,60),0),AU104:OFFSET(AU104,-MIN($A104,60),0))","v":963897.69794281491},{"$f":"SUMPRODUCT( Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A104,60),0),AV104:OFFSET(AV104,-MIN($A104,60),0))","v":925464.84317974164},null,2041,{"$f":"$C104*$BE$4*$AC$4*IF(BA$5=\"Base\", 1, VLOOKUP(BB$5, Assumptions!$B$239:$P$245, BC$3, FALSE))^Assumptions!$D$213","v":0},1005.531429018711,{"$f":"SUMPRODUCT(BA104:OFFSET(BA104,-MIN($A104,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A104,60),0))","v":39.231099140955095},0,0,{"$f":"SUMPRODUCT(BD104:OFFSET(BD104,-MIN($A104,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A104,60),0))","v":778.53291328660339},null,{"$f":"IF(AZ104<BC$7, HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(AZ104<$AN$5, HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":0.97343228960105566},{"$f":"IF(AZ104<BC$7, HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AZ104<$AN$5, HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":1.2996973984219065},0,0,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A104,60),0),BJ104:OFFSET(BJ104,-MIN($A104,60),0))","v":10498946.059556339},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A104,60),0),BK104:OFFSET(BK104,-MIN($A104,60),0))","v":12287794.689301871},null,2041,0,5529.5877439500418,216.24811925099431,0,0,{"$f":"SUMPRODUCT(BS104:OFFSET(BS104,-MIN($A104,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A104,60),0))","v":4275.2035119880893},{"$f":"IF(BU104>0, SUMPRODUCT(BT104:OFFSET(BT104,-MIN($A104,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A104,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A104,60),0)) / BU104, 0)","v":0.20889855136582947},0,0,56509126.525705479,85203300.25190872,null,2041,{"$f":"$C104*$CG$4*$BT$4*IF(CC$5=\"Base\", 1, VLOOKUP(CD$5, Assumptions!$B$239:$P$245, CE$3, FALSE))^Assumptions!$D$213","v":0},84.896040208234538,{"$f":"SUMPRODUCT(CC104:OFFSET(CC104,-MIN($A104,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A104,60),0))","v":3.3200683083424765},0,0,{"$f":"SUMPRODUCT(CF104:OFFSET(CF104,-MIN($A104,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A104,60),0))","v":65.637415673388986},null,{"$f":"IF(CB104<=CE$5, HLOOKUP(CD$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(CD$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":2.0196302194991484},{"$f":"IF(CB104<=CE$5, HLOOKUP(CD$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(CD$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":2.137240647988913},0,0,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A104,60),0),CL104:OFFSET(CL104,-MIN($A104,60),0))","v":1655356.8402465601},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A104,60),0),CM104:OFFSET(CM104,-MIN($A104,60),0))","v":1894843.7899615949},null,2041,{"$f":"$C104*$CV$4*$BT$4*IF(CR$5=\"Base\", 1, VLOOKUP(CS$5, Assumptions!$B$239:$P$245, CT$3, FALSE))^Assumptions!$D$213","v":0},5444.691703741807,{"$f":"SUMPRODUCT(CR104:OFFSET(CR104,-MIN($A104,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A104,60),0))","v":212.92805094265182},0,0,{"$f":"SUMPRODUCT(CU104:OFFSET(CU104,-MIN($A104,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A104,60),0))","v":4209.5660963147002},null,{"$f":"IF(CQ104<=CT$5, HLOOKUP(CS$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(CS$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.0437167055371823},{"$f":"IF(CQ104<CT$7, HLOOKUP(CS$3, Assumptions!$C$494:$P$498,2, FALSE), IF(CQ104<$CT$5, HLOOKUP(CS$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(CS$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":1.4855436483645821},0,0,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A104,60),0),DA104:OFFSET(DA104,-MIN($A104,60),0))","v":54853769.685458921},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A104,60),0),DB104:OFFSET(DB104,-MIN($A104,60),0))","v":83308456.461947128},null,2041,0,524.99454688416097,20.531202078299742,0,0,{"$f":"SUMPRODUCT(DJ104:OFFSET(DJ104,-MIN($A104,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A104,60),0))","v":405.89979480286564},null,0,0,4318758.7632925129,9517467.8726627305,null,2041,{"$f":"$C104*$DX$4*$DK$4*IF(DT$5=\"Base\", 1, VLOOKUP(DU$5, Assumptions!$B$239:$P$245, DV$3, FALSE))^Assumptions!$D$213","v":0},0.22619169489819363,{"$f":"SUMPRODUCT(DT104:OFFSET(DT104,-MIN($A104,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A104,60),0))","v":8.8457821589766443E-3},0,0,{"$f":"SUMPRODUCT(DW104:OFFSET(DW104,-MIN($A104,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A104,60),0))","v":0.17488022130932182},null,{"$f":"IF(DS104<DV$7, HLOOKUP(DU$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(DS104<$DV$5, HLOOKUP(DU$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(DU$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.5354762128534456},{"$f":"IF(DS104<DV$7, HLOOKUP(DU$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(DS104<$DV$5, HLOOKUP(DU$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(DU$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":3.1520108385212411},0,0,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A104,60),0),EC104:OFFSET(EC104,-MIN($A104,60),0))","v":3178.9304392161871},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A104,60),0),ED104:OFFSET(ED104,-MIN($A104,60),0))","v":6547.7596854983531},null,2041,{"$f":"$C104*$EM$4*$DK$4*IF(EI$5=\"Base\", 1, VLOOKUP(EJ$5, Assumptions!$B$239:$P$245, EK$3, FALSE))^Assumptions!$D$213","v":0},524.76835518926282,{"$f":"SUMPRODUCT(EI104:OFFSET(EI104,-MIN($A104,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A104,60),0))","v":20.522356296140767},0,0,{"$f":"SUMPRODUCT(EL104:OFFSET(EL104,-MIN($A104,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A104,60),0))","v":405.72491458155639},null,{"$f":"IF(EH104<EK$7, HLOOKUP(EJ$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(EH104<$EK$5, HLOOKUP(EJ$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(EJ$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":0.83815436125699083},{"$f":"IF(EH104<EK$7, HLOOKUP(EJ$3, Assumptions!$C$494:$P$498, 3, FALSE), IF(EH104<$EK$5, HLOOKUP(EJ$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(EJ$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":1.8581899925317562},0,0,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A104,60),0),ER104:OFFSET(ER104,-MIN($A104,60),0))","v":4315579.8328532968},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A104,60),0),ES104:OFFSET(ES104,-MIN($A104,60),0))","v":9510920.1129772328}]
[92,2042,{"$f":"'Base Case Medium Dry'!$C105","v":0},6869.4397584543476,{"$f":"SUMPRODUCT(C105:OFFSET(C105,-MIN(A105,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A105,60),0))","v":275.61914365176455},0,0,{"$f":"SUMPRODUCT(F105:OFFSET(F105,-MIN($A105,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A105,60),0))","v":5424.7007770821374},null,null,2042,0,6834.2790908165589,274.8509210811664,0,0,5389.5401094443505,null,0,0,69108204.332015082,102961577.79954289,0,2042,0,1016.4761213116498,40.800510566222535,0,0,802.50204683687912,null,0,0,10921761.438979981,12640272.314822769,null,2042,{"$f":"$C105*$AP$4*$AC$4*IF(AL$5=\"Base\", 1, VLOOKUP(AM$5, Assumptions!$B$239:$P$245, AN$3, FALSE))^Assumptions!$D$213","v":0},50.17579143389375,{"$f":"SUMPRODUCT(AL105:OFFSET(AL105,-MIN($A105,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A105,60),0))","v":2.0140147571056315},0,0,{"$f":"SUMPRODUCT(AO105:OFFSET(AO105,-MIN($A105,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A105,60),0))","v":39.613498520162977},null,{"$f":"IF(AK105<AN$7, HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(AK105<$AN$5, HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.9955962562675422},{"$f":"IF(AK105<AN$7, HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AK105<$AN$5, HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":1.8896537670955529},0,0,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A105,60),0),AU105:OFFSET(AU105,-MIN($A105,60),0))","v":923801.96814051666},{"$f":"SUMPRODUCT( Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A105,60),0),AV105:OFFSET(AV105,-MIN($A105,60),0))","v":885542.50199971534},null,2042,{"$f":"$C105*$BE$4*$AC$4*IF(BA$5=\"Base\", 1, VLOOKUP(BB$5, Assumptions!$B$239:$P$245, BC$3, FALSE))^Assumptions!$D$213","v":0},966.30032987775598,{"$f":"SUMPRODUCT(BA105:OFFSET(BA105,-MIN($A105,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A105,60),0))","v":38.7864958091169},0,0,{"$f":"SUMPRODUCT(BD105:OFFSET(BD105,-MIN($A105,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A105,60),0))","v":762.8885483167162},null,{"$f":"IF(AZ105<BC$7, HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(AZ105<$AN$5, HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":0.97343228960105566},{"$f":"IF(AZ105<BC$7, HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AZ105<$AN$5, HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":1.2996973984219065},0,0,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A105,60),0),BJ105:OFFSET(BJ105,-MIN($A105,60),0))","v":9997959.470839465},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A105,60),0),BK105:OFFSET(BK105,-MIN($A105,60),0))","v":11754729.812823053},null,2042,0,5313.3396246990478,213.75583306698996,0,0,{"$f":"SUMPRODUCT(BS105:OFFSET(BS105,-MIN($A105,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A105,60),0))","v":4189.2946917948148},{"$f":"IF(BU105>0, SUMPRODUCT(BT105:OFFSET(BT105,-MIN($A105,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A105,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A105,60),0)) / BU105, 0)","v":0.2197439958335182},0,0,54055931.477371193,81226968.950878277,null,2042,{"$f":"$C105*$CG$4*$BT$4*IF(CC$5=\"Base\", 1, VLOOKUP(CD$5, Assumptions!$B$239:$P$245, CE$3, FALSE))^Assumptions!$D$213","v":0},81.575971899892068,{"$f":"SUMPRODUCT(CC105:OFFSET(CC105,-MIN($A105,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A105,60),0))","v":3.2818041125497315},0,0,{"$f":"SUMPRODUCT(CF105:OFFSET(CF105,-MIN($A105,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A105,60),0))","v":64.31845321342081},null,{"$f":"IF(CB105<=CE$5, HLOOKUP(CD$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(CD$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":2.0196302194991484},{"$f":"IF(CB105<=CE$5, HLOOKUP(CD$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(CD$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":2.137240647988913},0,0,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A105,60),0),CL105:OFFSET(CL105,-MIN($A105,60),0))","v":1581390.8398293504},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A105,60),0),CM105:OFFSET(CM105,-MIN($A105,60),0))","v":1803984.4808825874},null,2042,{"$f":"$C105*$CV$4*$BT$4*IF(CR$5=\"Base\", 1, VLOOKUP(CS$5, Assumptions!$B$239:$P$245, CT$3, FALSE))^Assumptions!$D$213","v":0},5231.7636527991554,{"$f":"SUMPRODUCT(CR105:OFFSET(CR105,-MIN($A105,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A105,60),0))","v":210.47402895444023},0,0,{"$f":"SUMPRODUCT(CU105:OFFSET(CU105,-MIN($A105,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A105,60),0))","v":4124.9762385813947},null,{"$f":"IF(CQ105<=CT$5, HLOOKUP(CS$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(CS$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.0437167055371823},{"$f":"IF(CQ105<CT$7, HLOOKUP(CS$3, Assumptions!$C$494:$P$498,2, FALSE), IF(CQ105<$CT$5, HLOOKUP(CS$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(CS$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":1.4855436483645821},0,0,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A105,60),0),DA105:OFFSET(DA105,-MIN($A105,60),0))","v":52474540.637541845},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A105,60),0),DB105:OFFSET(DB105,-MIN($A105,60),0))","v":79422984.469995692},null,2042,0,504.46334480586131,20.29457744795392,0,0,{"$f":"SUMPRODUCT(DJ105:OFFSET(DJ105,-MIN($A105,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A105,60),0))","v":397.74337081265639},null,0,0,4130511.4156639003,9094336.533841854,null,2042,{"$f":"$C105*$DX$4*$DK$4*IF(DT$5=\"Base\", 1, VLOOKUP(DU$5, Assumptions!$B$239:$P$245, DV$3, FALSE))^Assumptions!$D$213","v":0},0.217345912739217,{"$f":"SUMPRODUCT(DT105:OFFSET(DT105,-MIN($A105,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A105,60),0))","v":8.7438334311084383E-3},0,0,{"$f":"SUMPRODUCT(DW105:OFFSET(DW105,-MIN($A105,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A105,60),0))","v":0.17136606030021556},null,{"$f":"IF(DS105<DV$7, HLOOKUP(DU$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(DS105<$DV$5, HLOOKUP(DU$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(DU$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.5354762128534456},{"$f":"IF(DS105<DV$7, HLOOKUP(DU$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(DS105<$DV$5, HLOOKUP(DU$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(DU$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":3.1520108385212411},0,0,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A105,60),0),EC105:OFFSET(EC105,-MIN($A105,60),0))","v":3048.9505329183421},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A105,60),0),ED105:OFFSET(ED105,-MIN($A105,60),0))","v":6272.5667194173539},null,2042,{"$f":"$C105*$EM$4*$DK$4*IF(EI$5=\"Base\", 1, VLOOKUP(EJ$5, Assumptions!$B$239:$P$245, EK$3, FALSE))^Assumptions!$D$213","v":0},504.24599889312208,{"$f":"SUMPRODUCT(EI105:OFFSET(EI105,-MIN($A105,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A105,60),0))","v":20.285833614522812},0,0,{"$f":"SUMPRODUCT(EL105:OFFSET(EL105,-MIN($A105,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A105,60),0))","v":397.57200475235629},null,{"$f":"IF(EH105<EK$7, HLOOKUP(EJ$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(EH105<$EK$5, HLOOKUP(EJ$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(EJ$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":0.83815436125699083},{"$f":"IF(EH105<EK$7, HLOOKUP(EJ$3, Assumptions!$C$494:$P$498, 3, FALSE), IF(EH105<$EK$5, HLOOKUP(EJ$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(EJ$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":1.8581899925317562},0,0,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A105,60),0),ER105:OFFSET(ER105,-MIN($A105,60),0))","v":4127462.465130982},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A105,60),0),ES105:OFFSET(ES105,-MIN($A105,60),0))","v":9088063.9671224374}]
[93,2043,{"$f":"'Base Case Medium Dry'!$C106","v":0},6593.8206148025829,{"$f":"SUMPRODUCT(C106:OFFSET(C106,-MIN(A106,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A106,60),0))","v":272.57303736440883},0,0,{"$f":"SUMPRODUCT(F106:OFFSET(F106,-MIN($A106,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A106,60),0))","v":5306.1769305321577},null,null,2043,0,6559.4281697353917,271.75675673224765,0,0,5271.7844854649675,null,0,0,65984776.706315421,98098523.341309547,0,2043,0,975.67561074542721,40.348097772438237,0,0,784.96824481462261,null,0,0,10392875.394788133,12078419.954063119,null,2043,{"$f":"$C106*$AP$4*$AC$4*IF(AL$5=\"Base\", 1, VLOOKUP(AM$5, Assumptions!$B$239:$P$245, AN$3, FALSE))^Assumptions!$D$213","v":0},48.161776676788115,{"$f":"SUMPRODUCT(AL106:OFFSET(AL106,-MIN($A106,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A106,60),0))","v":1.9916825355147756},0,0,{"$f":"SUMPRODUCT(AO106:OFFSET(AO106,-MIN($A106,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A106,60),0))","v":38.747986409384922},null,{"$f":"IF(AK106<AN$7, HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(AK106<$AN$5, HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.9955962562675422},{"$f":"IF(AK106<AN$7, HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AK106<$AN$5, HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":1.8896537670955529},0,0,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A106,60),0),AU106:OFFSET(AU106,-MIN($A106,60),0))","v":884325.21386714489},{"$f":"SUMPRODUCT( Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A106,60),0),AV106:OFFSET(AV106,-MIN($A106,60),0))","v":846376.57640594931},null,2043,{"$f":"$C106*$BE$4*$AC$4*IF(BA$5=\"Base\", 1, VLOOKUP(BB$5, Assumptions!$B$239:$P$245, BC$3, FALSE))^Assumptions!$D$213","v":0},927.51383406863908,{"$f":"SUMPRODUCT(BA106:OFFSET(BA106,-MIN($A106,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A106,60),0))","v":38.356415236923461},0,0,{"$f":"SUMPRODUCT(BD106:OFFSET(BD106,-MIN($A106,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A106,60),0))","v":746.2202584052377},null,{"$f":"IF(AZ106<BC$7, HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(AZ106<$AN$5, HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":0.97343228960105566},{"$f":"IF(AZ106<BC$7, HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AZ106<$AN$5, HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":1.2996973984219065},0,0,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A106,60),0),BJ106:OFFSET(BJ106,-MIN($A106,60),0))","v":9508550.1809209883},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A106,60),0),BK106:OFFSET(BK106,-MIN($A106,60),0))","v":11232043.377657169},null,2043,0,5099.583791632057,211.34314853812549,0,0,{"$f":"SUMPRODUCT(BS106:OFFSET(BS106,-MIN($A106,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A106,60),0))","v":4097.7631324320118},{"$f":"IF(BU106>0, SUMPRODUCT(BT106:OFFSET(BT106,-MIN($A106,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A106,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A106,60),0)) / BU106, 0)","v":0.23058861165370939},0,0,51646385.423740715,77340427.878485948,null,2043,{"$f":"$C106*$CG$4*$BT$4*IF(CC$5=\"Base\", 1, VLOOKUP(CD$5, Assumptions!$B$239:$P$245, CE$3, FALSE))^Assumptions!$D$213","v":0},78.294167787342332,{"$f":"SUMPRODUCT(CC106:OFFSET(CC106,-MIN($A106,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A106,60),0))","v":3.2447620449930015},0,0,{"$f":"SUMPRODUCT(CF106:OFFSET(CF106,-MIN($A106,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A106,60),0))","v":62.913164554697765},null,{"$f":"IF(CB106<=CE$5, HLOOKUP(CD$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(CD$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":2.0196302194991484},{"$f":"IF(CB106<=CE$5, HLOOKUP(CD$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(CD$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":2.137240647988913},0,0,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A106,60),0),CL106:OFFSET(CL106,-MIN($A106,60),0))","v":1508995.3077953476},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A106,60),0),CM106:OFFSET(CM106,-MIN($A106,60),0))","v":1715395.2286794744},null,2043,{"$f":"$C106*$CV$4*$BT$4*IF(CR$5=\"Base\", 1, VLOOKUP(CS$5, Assumptions!$B$239:$P$245, CT$3, FALSE))^Assumptions!$D$213","v":0},5021.2896238447147,{"$f":"SUMPRODUCT(CR106:OFFSET(CR106,-MIN($A106,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A106,60),0))","v":208.09838649313249},0,0,{"$f":"SUMPRODUCT(CU106:OFFSET(CU106,-MIN($A106,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A106,60),0))","v":4034.8499678773146},null,{"$f":"IF(CQ106<=CT$5, HLOOKUP(CS$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(CS$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.0437167055371823},{"$f":"IF(CQ106<CT$7, HLOOKUP(CS$3, Assumptions!$C$494:$P$498,2, FALSE), IF(CQ106<$CT$5, HLOOKUP(CS$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(CS$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":1.4855436483645821},0,0,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A106,60),0),DA106:OFFSET(DA106,-MIN($A106,60),0))","v":50137390.115945369},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A106,60),0),DB106:OFFSET(DB106,-MIN($A106,60),0))","v":75625032.64980647},null,2043,0,484.16876735790737,20.065510421683925,0,0,{"$f":"SUMPRODUCT(DJ106:OFFSET(DJ106,-MIN($A106,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A106,60),0))","v":389.05310821833359},null,0,0,3945515.8877865751,8679675.5087604895,null,2043,{"$f":"$C106*$DX$4*$DK$4*IF(DT$5=\"Base\", 1, VLOOKUP(DU$5, Assumptions!$B$239:$P$245, DV$3, FALSE))^Assumptions!$D$213","v":0},0.20860207930810856,{"$f":"SUMPRODUCT(DT106:OFFSET(DT106,-MIN($A106,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A106,60),0))","v":8.6451408652050248E-3},0,0,{"$f":"SUMPRODUCT(DW106:OFFSET(DW106,-MIN($A106,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A106,60),0))","v":0.16762189717130979},null,{"$f":"IF(DS106<DV$7, HLOOKUP(DU$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(DS106<$DV$5, HLOOKUP(DU$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(DU$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.5354762128534456},{"$f":"IF(DS106<DV$7, HLOOKUP(DU$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(DS106<$DV$5, HLOOKUP(DU$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(DU$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":3.1520108385212411},0,0,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A106,60),0),EC106:OFFSET(EC106,-MIN($A106,60),0))","v":2920.7818013239125},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A106,60),0),ED106:OFFSET(ED106,-MIN($A106,60),0))","v":6002.0802346080745},null,2043,{"$f":"$C106*$EM$4*$DK$4*IF(EI$5=\"Base\", 1, VLOOKUP(EJ$5, Assumptions!$B$239:$P$245, EK$3, FALSE))^Assumptions!$D$213","v":0},483.96016527859928,{"$f":"SUMPRODUCT(EI106:OFFSET(EI106,-MIN($A106,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A106,60),0))","v":20.05686528081872},0,0,{"$f":"SUMPRODUCT(EL106:OFFSET(EL106,-MIN($A106,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A106,60),0))","v":388.88548632116226},null,{"$f":"IF(EH106<EK$7, HLOOKUP(EJ$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(EH106<$EK$5, HLOOKUP(EJ$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(EJ$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":0.83815436125699083},{"$f":"IF(EH106<EK$7, HLOOKUP(EJ$3, Assumptions!$C$494:$P$498, 3, FALSE), IF(EH106<$EK$5, HLOOKUP(EJ$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(EJ$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":1.8581899925317562},0,0,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A106,60),0),ER106:OFFSET(ER106,-MIN($A106,60),0))","v":3942595.1059852513},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A106,60),0),ES106:OFFSET(ES106,-MIN($A106,60),0))","v":8673673.4285258818}]
[94,2044,{"$f":"'Base Case Medium Dry'!$C107","v":0},6321.2475774381737,{"$f":"SUMPRODUCT(C107:OFFSET(C107,-MIN(A107,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A107,60),0))","v":269.57646963558238},0,0,{"$f":"SUMPRODUCT(F107:OFFSET(F107,-MIN($A107,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A107,60),0))","v":5180.2385318299885},null,null,2044,0,6287.6714130031442,268.71172478785792,0,0,5146.6623673949607,null,0,626186.2302957736,62920076.239734255,93970562.176911041,0,2044,0,935.32751297298898,39.903011212770167,0,0,766.337572472136,null,0,626186.2302957736,9876187.7064697575,12153730.719020989,null,2044,{"$f":"$C107*$AP$4*$AC$4*IF(AL$5=\"Base\", 1, VLOOKUP(AM$5, Assumptions!$B$239:$P$245, AN$3, FALSE))^Assumptions!$D$213","v":0},46.170094141273339,{"$f":"SUMPRODUCT(AL107:OFFSET(AL107,-MIN($A107,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A107,60),0))","v":1.9697119550754465},0,0,{"$f":"SUMPRODUCT(AO107:OFFSET(AO107,-MIN($A107,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A107,60),0))","v":37.828330049407128},null,{"$f":"IF(AK107<AN$7, HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(AK107<$AN$5, HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(AM$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.9955962562675422},{"$f":"IF(AK107<AN$7, HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AK107<$AN$5, HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(AM$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":1.8896537670955529},{"$f":"IF(AK107<AN$7, 0, (AQ107*AS107*(AR107)^2)*(8760))","v":0},{"$f":"IF(AK107<AN$7,0,AQ107*AT107*8760)","v":626186.2302957736},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A107,60),0),AU107:OFFSET(AU107,-MIN($A107,60),0))","v":845457.67697414011},{"$f":"SUMPRODUCT( Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A107,60),0),AV107:OFFSET(AV107,-MIN($A107,60),0))","v":1434142.42353458},null,2044,{"$f":"$C107*$BE$4*$AC$4*IF(BA$5=\"Base\", 1, VLOOKUP(BB$5, Assumptions!$B$239:$P$245, BC$3, FALSE))^Assumptions!$D$213","v":0},889.15741883171563,{"$f":"SUMPRODUCT(BA107:OFFSET(BA107,-MIN($A107,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A107,60),0))","v":37.933299257694721},0,0,{"$f":"SUMPRODUCT(BD107:OFFSET(BD107,-MIN($A107,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A107,60),0))","v":728.5092424227289},null,{"$f":"IF(AZ107<BC$7, HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(AZ107<$AN$5, HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(BB$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":0.97343228960105566},{"$f":"IF(AZ107<BC$7, HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AZ107<$AN$5, HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(BB$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":1.2996973984219065},0,0,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A107,60),0),BJ107:OFFSET(BJ107,-MIN($A107,60),0))","v":9030730.0294956174},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A107,60),0),BK107:OFFSET(BK107,-MIN($A107,60),0))","v":10719588.295486409},null,2044,0,4888.2406430939318,208.96864515478549,0,0,{"$f":"SUMPRODUCT(BS107:OFFSET(BS107,-MIN($A107,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A107,60),0))","v":4000.5055901533542},{"$f":"IF(BU107>0, SUMPRODUCT(BT107:OFFSET(BT107,-MIN($A107,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A107,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A107,60),0)) / BU107, 0)","v":0.24142924263450283},0,0,49280131.60318052,73543416.232938826,null,2044,{"$f":"$C107*$CG$4*$BT$4*IF(CC$5=\"Base\", 1, VLOOKUP(CD$5, Assumptions!$B$239:$P$245, CE$3, FALSE))^Assumptions!$D$213","v":0},75.049405742349336,{"$f":"SUMPRODUCT(CC107:OFFSET(CC107,-MIN($A107,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A107,60),0))","v":3.2083061744939427},0,0,{"$f":"SUMPRODUCT(CF107:OFFSET(CF107,-MIN($A107,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A107,60),0))","v":61.419964590762518},null,{"$f":"IF(CB107<=CE$5, HLOOKUP(CD$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(CD$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":2.0196302194991484},{"$f":"IF(CB107<=CE$5, HLOOKUP(CD$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(CD$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":2.137240647988913},0,0,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A107,60),0),CL107:OFFSET(CL107,-MIN($A107,60),0))","v":1438153.6180015288},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A107,60),0),CM107:OFFSET(CM107,-MIN($A107,60),0))","v":1629067.9038634372},null,2044,{"$f":"$C107*$CV$4*$BT$4*IF(CR$5=\"Base\", 1, VLOOKUP(CS$5, Assumptions!$B$239:$P$245, CT$3, FALSE))^Assumptions!$D$213","v":0},4813.1912373515825,{"$f":"SUMPRODUCT(CR107:OFFSET(CR107,-MIN($A107,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A107,60),0))","v":205.76033898029155},0,0,{"$f":"SUMPRODUCT(CU107:OFFSET(CU107,-MIN($A107,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A107,60),0))","v":3939.0856255625927},null,{"$f":"IF(CQ107<=CT$5, HLOOKUP(CS$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(CS$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.0437167055371823},{"$f":"IF(CQ107<CT$7, HLOOKUP(CS$3, Assumptions!$C$494:$P$498,2, FALSE), IF(CQ107<$CT$5, HLOOKUP(CS$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(CS$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":1.4855436483645821},0,0,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A107,60),0),DA107:OFFSET(DA107,-MIN($A107,60),0))","v":47841977.985178992},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A107,60),0),DB107:OFFSET(DB107,-MIN($A107,60),0))","v":71914348.329075396},null,2044,0,464.10325693622343,19.840068420302277,0,0,{"$f":"SUMPRODUCT(DJ107:OFFSET(DJ107,-MIN($A107,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A107,60),0))","v":379.81920476947056},null,0,0,3763756.930083978,8273415.2249512244,null,2044,{"$f":"$C107*$DX$4*$DK$4*IF(DT$5=\"Base\", 1, VLOOKUP(DU$5, Assumptions!$B$239:$P$245, DV$3, FALSE))^Assumptions!$D$213","v":0},0.19995693844290355,{"$f":"SUMPRODUCT(DT107:OFFSET(DT107,-MIN($A107,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A107,60),0))","v":8.5480101260451604E-3},0,0,{"$f":"SUMPRODUCT(DW107:OFFSET(DW107,-MIN($A107,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A107,60),0))","v":0.16364350866418981},null,{"$f":"IF(DS107<DV$7, HLOOKUP(DU$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(DS107<$DV$5, HLOOKUP(DU$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(DU$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.5354762128534456},{"$f":"IF(DS107<DV$7, HLOOKUP(DU$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(DS107<$DV$5, HLOOKUP(DU$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(DU$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":3.1520108385212411},0,0,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A107,60),0),EC107:OFFSET(EC107,-MIN($A107,60),0))","v":2794.3924609491883},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A107,60),0),ED107:OFFSET(ED107,-MIN($A107,60),0))","v":5736.2173792035737},null,2044,{"$f":"$C107*$EM$4*$DK$4*IF(EI$5=\"Base\", 1, VLOOKUP(EJ$5, Assumptions!$B$239:$P$245, EK$3, FALSE))^Assumptions!$D$213","v":0},463.90329999778055,{"$f":"SUMPRODUCT(EI107:OFFSET(EI107,-MIN($A107,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A107,60),0))","v":19.831520410176232},0,0,{"$f":"SUMPRODUCT(EL107:OFFSET(EL107,-MIN($A107,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A107,60),0))","v":379.65556126080634},null,{"$f":"IF(EH107<EK$7, HLOOKUP(EJ$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(EH107<$EK$5, HLOOKUP(EJ$3, Assumptions!$C$484:$P$488, 4, FALSE), HLOOKUP(EJ$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":0.83815436125699083},{"$f":"IF(EH107<EK$7, HLOOKUP(EJ$3, Assumptions!$C$494:$P$498, 3, FALSE), IF(EH107<$EK$5, HLOOKUP(EJ$3, Assumptions!$C$494:$P$498, 4, FALSE), HLOOKUP(EJ$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":1.8581899925317562},0,0,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A107,60),0),ER107:OFFSET(ER107,-MIN($A107,60),0))","v":3760962.5376230287},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A107,60),0),ES107:OFFSET(ES107,-MIN($A107,60),0))","v":8267679.0075720204}]
[95,2045,{"$f":"'Base Case Medium Dry'!$C108","v":0},6051.671107802591,{"$f":"SUMPRODUCT(C108:OFFSET(C108,-MIN(A108,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A108,60),0))","v":266.50034794012379},0,0,{"$f":"SUMPRODUCT(F108:OFFSET(F108,-MIN($A108,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A108,60),0))","v":5046.8229182314808},{"$f":"IF(H108>0, SUMPRODUCT(G108:OFFSET(G108,-MIN($A108,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A108,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A108,60),0)) / H108, 0)","v":0.25226337473231586},null,2045,0,6018.9596882152855,265.58725946907555,0,0,5014.111498644178,null,{"$f":"IF(K108<$P$4, VLOOKUP($K108, 'Base Case Medium Dry'!$B$13:$K$168, 9, FALSE), SUM(AF108, BW108, DN108))","v":2232982.9945260077},{"$f":"IF(K108<$P$4,VLOOKUP($K108,'Base Case Medium Dry'!$B$13:$K$168,10,FALSE),SUM(AG108,BX108,DO108))","v":65776793.499909468},null,null,0,2045,0,895.42450176021885,39.446145436920652,0,0,746.60075980863849,null,0,8690772.869942883,null,null,null,2045,{"$f":"$C108*$AP$4*$AC$4*IF(AL$5=\"Base\", 1, VLOOKUP(AM$5, Assumptions!$B$239:$P$245, AN$3, FALSE))^Assumptions!$D$213","v":0},44.200382186197892,{"$f":"SUMPRODUCT(AL108:OFFSET(AL108,-MIN($A108,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A108,60),0))","v":1.9471599232060415},0,0,{"$f":"SUMPRODUCT(AO108:OFFSET(AO108,-MIN($A108,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A108,60),0))","v":36.854071849917297},null,{"$f":"IF(AK108<=AN$5, HLOOKUP(AM$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(AM$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.9955962562675422},{"$f":"IF(AK108<=AN$5, HLOOKUP(AM$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(AM$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.8896537670955529},0,610058.97676709609,null,null,null,2045,{"$f":"$C108*$BE$4*$AC$4*IF(BA$5=\"Base\", 1, VLOOKUP(BB$5, Assumptions!$B$239:$P$245, BC$3, FALSE))^Assumptions!$D$213","v":0},851.22411957402096,{"$f":"SUMPRODUCT(BA108:OFFSET(BA108,-MIN($A108,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A108,60),0))","v":37.498985513714608},0,0,{"$f":"SUMPRODUCT(BD108:OFFSET(BD108,-MIN($A108,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A108,60),0))","v":709.74668795872117},null,{"$f":"IF(AZ108<=BC$5, HLOOKUP(BB$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(BB$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":0.97343228960105566},{"$f":"IF(AZ108<=BC$5, HLOOKUP(BB$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(BB$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.2996973984219065},{"$f":"IF(AZ108<BC$7, 0, (BF108*BH108*(BG108)^2)*(8760))","v":0},{"$f":"IF(AZ108<BC$7,0,BF108*BI108*8760)","v":8080713.8931757873},null,null,null,2045,0,4679.2719979391459,206.53235392447235,0,0,{"$f":"SUMPRODUCT(BS108:OFFSET(BS108,-MIN($A108,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A108,60),0))","v":3897.4736728516582},{"$f":"IF(BU108>0, SUMPRODUCT(BT108:OFFSET(BT108,-MIN($A108,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A108,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A108,60),0)) / BU108, 0)","v":0.25226337473231586},2232846.529081882,51060844.928866275,null,null,null,2045,{"$f":"$C108*$CG$4*$BT$4*IF(CC$5=\"Base\", 1, VLOOKUP(CD$5, Assumptions!$B$239:$P$245, CE$3, FALSE))^Assumptions!$D$213","v":0},71.841099567855395,{"$f":"SUMPRODUCT(CC108:OFFSET(CC108,-MIN($A108,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A108,60),0))","v":3.1709016720563215},0,0,{"$f":"SUMPRODUCT(CF108:OFFSET(CF108,-MIN($A108,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A108,60),0))","v":59.838110355146767},null,{"$f":"IF(CB108<=CE$5, HLOOKUP(CD$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(CD$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":2.0196302194991484},{"$f":"IF(CB108<=CE$5, HLOOKUP(CD$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(CD$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":2.137240647988913},{"$f":"IF(CB108<CE$7, 0, (CH108*CJ108*(CI108)^2)*(8760))","v":0},{"$f":"IF(CB108<CE$7,0,CH108*CK108*8760)","v":1120302.7497288259},null,null,null,2045,{"$f":"$C108*$CV$4*$BT$4*IF(CR$5=\"Base\", 1, VLOOKUP(CS$5, Assumptions!$B$239:$P$245, CT$3, FALSE))^Assumptions!$D$213","v":0},4607.4308983712908,{"$f":"SUMPRODUCT(CR108:OFFSET(CR108,-MIN($A108,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A108,60),0))","v":203.36145225241603},0,0,{"$f":"SUMPRODUCT(CU108:OFFSET(CU108,-MIN($A108,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A108,60),0))","v":3837.6355624965104},{"$f":"IF(CW108>0, SUMPRODUCT(CV108:OFFSET(CV108,-MIN($A108,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A108,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A108,60),0)) / CW108, 0)","v":0.25226337473231591},{"$f":"IF(CQ108<=CT$5, HLOOKUP(CS$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(CS$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.0437167055371823},{"$f":"IF(CQ108<=CT$5, HLOOKUP(CS$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(CS$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.4855436483645821},{"$f":"IF(CQ108<CT$7, 0, (CW108*CY108*(CX108)^2)*(8760))","v":2232846.529081882},{"$f":"IF(CQ108<CT$7,0,CW108*CZ108*8760)","v":49940542.179137446},null,null,null,2045,0,444.26318851592117,19.608760107682514,0,0,{"$f":"SUMPRODUCT(DJ108:OFFSET(DJ108,-MIN($A108,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A108,60),0))","v":370.03706598388163},null,{"$f":"SUM(EC108, ER108)","v":136.46544412566021},{"$f":"SUM(ED108, ES108)","v":6025175.7011003131},null,null,null,2045,{"$f":"$C108*$DX$4*$DK$4*IF(DT$5=\"Base\", 1, VLOOKUP(DU$5, Assumptions!$B$239:$P$245, DV$3, FALSE))^Assumptions!$D$213","v":0},0.19140892831685838,{"$f":"SUMPRODUCT(DT108:OFFSET(DT108,-MIN($A108,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A108,60),0))","v":8.4483519113341225E-3},0,0,{"$f":"SUMPRODUCT(DW108:OFFSET(DW108,-MIN($A108,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A108,60),0))","v":0.15942891526550845},{"$f":"IF(DY108>0, SUMPRODUCT(DX108:OFFSET(DX108,-MIN($A108,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A108,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A108,60),0)) / DY108, 0)","v":0.25226337473231591},{"$f":"IF(DS108<=DV$5, HLOOKUP(DU$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(DU$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.5354762128534456},{"$f":"IF(DS108<=DV$5, HLOOKUP(DU$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(DU$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":3.1520108385212411},{"$f":"IF(DS108<DV$7, 0, (DY108*EA108*(DZ108)^2)*(8760))","v":136.46544412566021},{"$f":"IF(DS108<DV$7,0,DY108*EB108*8760)","v":4402.0898194813681},null,null,null,2045,{"$f":"$C108*$EM$4*$DK$4*IF(EI$5=\"Base\", 1, VLOOKUP(EJ$5, Assumptions!$B$239:$P$245, EK$3, FALSE))^Assumptions!$D$213","v":0},444.07177958760434,{"$f":"SUMPRODUCT(EI108:OFFSET(EI108,-MIN($A108,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A108,60),0))","v":19.60031175577118},0,0,{"$f":"SUMPRODUCT(EL108:OFFSET(EL108,-MIN($A108,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A108,60),0))","v":369.87763706861608},null,{"$f":"IF(EH108<=EK$5, HLOOKUP(EJ$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(EJ$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":0.83815436125699083},{"$f":"IF(EH108<=EK$5, HLOOKUP(EJ$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(EJ$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.8581899925317562},{"$f":"IF(EH108<EK$7, 0, (EN108*EP108*(EO108)^2)*(8760))","v":0},{"$f":"IF(EH108<EK$7,0,EN108*EQ108*8760)","v":6020773.6112808315}]
[96,2046,{"$f":"'Base Case Medium Dry'!$C109","v":0},5785.1707598624671,{"$f":"SUMPRODUCT(C109:OFFSET(C109,-MIN(A109,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A109,60),0))","v":263.3993281007273},0,0,{"$f":"SUMPRODUCT(F109:OFFSET(F109,-MIN($A109,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A109,60),0))","v":4905.9486950947967},{"$f":"IF(H109>0, SUMPRODUCT(G109:OFFSET(G109,-MIN($A109,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A109,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A109,60),0)) / H109, 0)","v":0.26308927958998141},null,2046,0,5753.372428746211,262.43858629215805,0,0,4874.1503639785415,{"$f":"IF(Q109>0, SUMPRODUCT(P109:OFFSET(P109,-MIN($A109,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A109,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A109,60),0)) / Q109, 0)","v":0.26308927958998152},{"$f":"IF(K109<$P$4, VLOOKUP($K109, 'Base Case Medium Dry'!$B$13:$K$168, 9, FALSE), SUM(AF109, BW109, DN109))","v":2994246.8219617042},{"$f":"IF(K109<$P$4,VLOOKUP($K109,'Base Case Medium Dry'!$B$13:$K$168,10,FALSE),SUM(AG109,BX109,DO109))","v":63940736.472576931},null,null,0,2046,0,855.97835632329816,38.985610304155038,0,0,725.76055920414478,{"$f":"IF(AD109>0, SUMPRODUCT(AC109:OFFSET(AC109,-MIN($A109,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A109,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A109,60),0)) / AD109, 0)","v":0.26308927958998141},450564.10016731324,8448183.4436153192,null,null,null,2046,{"$f":"$C109*$AP$4*$AC$4*IF(AL$5=\"Base\", 1, VLOOKUP(AM$5, Assumptions!$B$239:$P$245, AN$3, FALSE))^Assumptions!$D$213","v":0},42.253222262991848,{"$f":"SUMPRODUCT(AL109:OFFSET(AL109,-MIN($A109,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A109,60),0))","v":1.9244267627459517},0,0,{"$f":"SUMPRODUCT(AO109:OFFSET(AO109,-MIN($A109,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A109,60),0))","v":35.825347675243876},{"$f":"IF(AQ109>0, SUMPRODUCT(AP109:OFFSET(AP109,-MIN($A109,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A109,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A109,60),0)) / AQ109, 0)","v":0.26308927958998141},{"$f":"IF(AK109<=AN$5, HLOOKUP(AM$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(AM$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.9955962562675422},{"$f":"IF(AK109<=AN$5, HLOOKUP(AM$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(AM$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.8896537670955529},43348.443097259878,593030.12796220474,null,null,null,2046,{"$f":"$C109*$BE$4*$AC$4*IF(BA$5=\"Base\", 1, VLOOKUP(BB$5, Assumptions!$B$239:$P$245, BC$3, FALSE))^Assumptions!$D$213","v":0},813.72513406030635,{"$f":"SUMPRODUCT(BA109:OFFSET(BA109,-MIN($A109,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A109,60),0))","v":37.061183541409086},0,0,{"$f":"SUMPRODUCT(BD109:OFFSET(BD109,-MIN($A109,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A109,60),0))","v":689.93521152890094},{"$f":"IF(BF109>0, SUMPRODUCT(BE109:OFFSET(BE109,-MIN($A109,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A109,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A109,60),0)) / BF109, 0)","v":0.26308927958998146},{"$f":"IF(AZ109<=BC$5, HLOOKUP(BB$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(BB$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":0.97343228960105566},{"$f":"IF(AZ109<=BC$5, HLOOKUP(BB$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(BB$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.2996973984219065},407215.65707005339,7855153.3156531146,null,null,null,2046,0,4472.739644014674,204.07730509220357,0,0,{"$f":"SUMPRODUCT(BS109:OFFSET(BS109,-MIN($A109,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A109,60),0))","v":3788.681748753188},{"$f":"IF(BU109>0, SUMPRODUCT(BT109:OFFSET(BT109,-MIN($A109,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A109,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A109,60),0)) / BU109, 0)","v":0.26308927958998141},{"$f":"SUM(CL109, DA109)","v":2360813.6632394795},{"$f":"SUM(CM109, DB109)","v":49635560.749373533},null,null,null,2046,{"$f":"$C109*$CG$4*$BT$4*IF(CC$5=\"Base\", 1, VLOOKUP(CD$5, Assumptions!$B$239:$P$245, CE$3, FALSE))^Assumptions!$D$213","v":0},68.670197895799078,{"$f":"SUMPRODUCT(CC109:OFFSET(CC109,-MIN($A109,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A109,60),0))","v":3.1332091832074878},0,0,{"$f":"SUMPRODUCT(CF109:OFFSET(CF109,-MIN($A109,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A109,60),0))","v":58.167822443954826},null,{"$f":"IF(CB109<=CE$5, HLOOKUP(CD$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(CD$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":2.0196302194991484},{"$f":"IF(CB109<=CE$5, HLOOKUP(CD$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(CD$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":2.137240647988913},0,1089031.2385022652,null,null,null,2046,{"$f":"$C109*$CV$4*$BT$4*IF(CR$5=\"Base\", 1, VLOOKUP(CS$5, Assumptions!$B$239:$P$245, CT$3, FALSE))^Assumptions!$D$213","v":0},4404.069446118875,{"$f":"SUMPRODUCT(CR109:OFFSET(CR109,-MIN($A109,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A109,60),0))","v":200.94409590899608},0,0,{"$f":"SUMPRODUCT(CU109:OFFSET(CU109,-MIN($A109,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A109,60),0))","v":3730.5139263092333},{"$f":"IF(CW109>0, SUMPRODUCT(CV109:OFFSET(CV109,-MIN($A109,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A109,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A109,60),0)) / CW109, 0)","v":0.26308927958998141},{"$f":"IF(CQ109<=CT$5, HLOOKUP(CS$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(CS$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.0437167055371823},{"$f":"IF(CQ109<=CT$5, HLOOKUP(CS$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(CS$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.4855436483645821},2360813.6632394795,48546529.510871269,null,null,null,2046,0,424.65442840823869,19.375670895799455,0,0,{"$f":"SUMPRODUCT(DJ109:OFFSET(DJ109,-MIN($A109,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A109,60),0))","v":359.70805602120902},{"$f":"IF(DL109>0, SUMPRODUCT(DK109:OFFSET(DK109,-MIN($A109,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A109,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A109,60),0)) / DL109, 0)","v":0.26308927958998146},182869.05855491149,5856992.2795880781,null,null,null,2046,{"$f":"$C109*$DX$4*$DK$4*IF(DT$5=\"Base\", 1, VLOOKUP(DU$5, Assumptions!$B$239:$P$245, DV$3, FALSE))^Assumptions!$D$213","v":0},0.18296057640552427,{"$f":"SUMPRODUCT(DT109:OFFSET(DT109,-MIN($A109,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A109,60),0))","v":8.3479264036574758E-3},0,0,{"$f":"SUMPRODUCT(DW109:OFFSET(DW109,-MIN($A109,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A109,60),0))","v":0.15497870471771633},{"$f":"IF(DY109>0, SUMPRODUCT(DX109:OFFSET(DX109,-MIN($A109,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A109,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A109,60),0)) / DY109, 0)","v":0.26308927958998152},{"$f":"IF(DS109<=DV$5, HLOOKUP(DU$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(DU$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.5354762128534456},{"$f":"IF(DS109<=DV$5, HLOOKUP(DU$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(DU$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":3.1520108385212411},144.28644371916351,4279.2123194095702,null,null,null,2046,{"$f":"$C109*$EM$4*$DK$4*IF(EI$5=\"Base\", 1, VLOOKUP(EJ$5, Assumptions!$B$239:$P$245, EK$3, FALSE))^Assumptions!$D$213","v":0},424.47146783183314,{"$f":"SUMPRODUCT(EI109:OFFSET(EI109,-MIN($A109,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A109,60),0))","v":19.367322969395797},0,0,{"$f":"SUMPRODUCT(EL109:OFFSET(EL109,-MIN($A109,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A109,60),0))","v":359.55307731649134},{"$f":"IF(EN109>0, SUMPRODUCT(EM109:OFFSET(EM109,-MIN($A109,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A109,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A109,60),0)) / EN109, 0)","v":0.26308927958998135},{"$f":"IF(EH109<=EK$5, HLOOKUP(EJ$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(EJ$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":0.83815436125699083},{"$f":"IF(EH109<=EK$5, HLOOKUP(EJ$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(EJ$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.8581899925317562},182724.77211119232,5852713.0672686687]
[97,2047,{"$f":"'Base Case Medium Dry'!$C110","v":0},5521.7714317617401,{"$f":"SUMPRODUCT(C110:OFFSET(C110,-MIN(A110,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A110,60),0))","v":260.18504739249073},0,0,{"$f":"SUMPRODUCT(F110:OFFSET(F110,-MIN($A110,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A110,60),0))","v":4757.7223619315455},{"$f":"IF(H110>0, SUMPRODUCT(G110:OFFSET(G110,-MIN($A110,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A110,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A110,60),0)) / H110, 0)","v":0.27390619575177483},null,2047,0,5490.9338424540529,259.17800440271304,0,{"$f":"SUM(AC110, BT110, DK110)","v":0},{"$f":"SUM(AD110, BU110, DL110)","v":4726.884772623861},{"$f":"IF(Q110>0, SUMPRODUCT(P110:OFFSET(P110,-MIN($A110,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A110,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A110,60),0)) / Q110, 0)","v":0.27390619575177483},{"$f":"IF(K110<$P$4, VLOOKUP($K110, 'Base Case Medium Dry'!$B$13:$K$168, 9, FALSE), SUM(AF110, BW110, DN110))","v":3222341.6735409433},{"$f":"IF(K110<$P$4,VLOOKUP($K110,'Base Case Medium Dry'!$B$13:$K$168,10,FALSE),SUM(AG110,BX110,DO110))","v":62008857.136667021},null,null,0,2047,0,816.99274601914317,38.508336242333179,0,{"$f":"SUM(AP110, BE110)","v":0},{"$f":"SUM(AQ110, BF110)","v":703.83272564304343},{"$f":"IF(AD110>0, SUMPRODUCT(AC110:OFFSET(AC110,-MIN($A110,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A110,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A110,60),0)) / AD110, 0)","v":0.27390619575177477},473620.05825128546,8192933.4743301449,null,null,null,2047,{"$f":"$C110*$AP$4*$AC$4*IF(AL$5=\"Base\", 1, VLOOKUP(AM$5, Assumptions!$B$239:$P$245, AN$3, FALSE))^Assumptions!$D$213","v":0},40.328795500245896,{"$f":"SUMPRODUCT(AL110:OFFSET(AL110,-MIN($A110,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A110,60),0))","v":1.9008673270831844},0,0,{"$f":"SUMPRODUCT(AO110:OFFSET(AO110,-MIN($A110,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A110,60),0))","v":34.742935230631588},{"$f":"IF(AQ110>0, SUMPRODUCT(AP110:OFFSET(AP110,-MIN($A110,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A110,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A110,60),0)) / AQ110, 0)","v":0.27390619575177483},{"$f":"IF(AK110<=AN$5, HLOOKUP(AM$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(AM$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.9955962562675422},{"$f":"IF(AK110<=AN$5, HLOOKUP(AM$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(AM$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.8896537670955529},45566.639990187519,575112.55752143322,null,null,null,2047,{"$f":"$C110*$BE$4*$AC$4*IF(BA$5=\"Base\", 1, VLOOKUP(BB$5, Assumptions!$B$239:$P$245, BC$3, FALSE))^Assumptions!$D$213","v":0},776.66395051889731,{"$f":"SUMPRODUCT(BA110:OFFSET(BA110,-MIN($A110,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A110,60),0))","v":36.607468915249996},0,0,{"$f":"SUMPRODUCT(BD110:OFFSET(BD110,-MIN($A110,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A110,60),0))","v":669.08979041241184},{"$f":"IF(BF110>0, SUMPRODUCT(BE110:OFFSET(BE110,-MIN($A110,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A110,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A110,60),0)) / BF110, 0)","v":0.27390619575177488},{"$f":"IF(AZ110<=BC$5, HLOOKUP(BB$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(BB$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":0.97343228960105566},{"$f":"IF(AZ110<=BC$5, HLOOKUP(BB$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(BB$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.2996973984219065},428053.41826109792,7617820.9168087114,null,null,null,2047,0,4268.6623389224706,201.53533867536845,0,0,{"$f":"SUMPRODUCT(BS110:OFFSET(BS110,-MIN($A110,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A110,60),0))","v":3674.2120634705607},{"$f":"IF(BU110>0, SUMPRODUCT(BT110:OFFSET(BT110,-MIN($A110,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A110,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A110,60),0)) / BU110, 0)","v":0.27390619575177477},2556494.9062975901,48135892.158925861,null,null,null,2047,{"$f":"$C110*$CG$4*$BT$4*IF(CC$5=\"Base\", 1, VLOOKUP(CD$5, Assumptions!$B$239:$P$245, CE$3, FALSE))^Assumptions!$D$213","v":0},65.536988712591594,{"$f":"SUMPRODUCT(CC110:OFFSET(CC110,-MIN($A110,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A110,60),0))","v":3.094182244288266},0,0,{"$f":"SUMPRODUCT(CF110:OFFSET(CF110,-MIN($A110,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A110,60),0))","v":56.410363578235504},{"$f":"IF(CH110>0, SUMPRODUCT(CG110:OFFSET(CG110,-MIN($A110,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A110,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A110,60),0)) / CH110, 0)","v":0.27390619575177483},{"$f":"IF(CB110<=CE$5, HLOOKUP(CD$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(CD$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":2.0196302194991484},{"$f":"IF(CB110<=CE$5, HLOOKUP(CD$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(CD$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":2.137240647988913},74875.300366481359,1056127.6927834069,null,null,null,2047,{"$f":"$C110*$CV$4*$BT$4*IF(CR$5=\"Base\", 1, VLOOKUP(CS$5, Assumptions!$B$239:$P$245, CT$3, FALSE))^Assumptions!$D$213","v":0},4203.1253502098789,{"$f":"SUMPRODUCT(CR110:OFFSET(CR110,-MIN($A110,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A110,60),0))","v":198.44115643108017},0,0,{"$f":"SUMPRODUCT(CU110:OFFSET(CU110,-MIN($A110,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A110,60),0))","v":3617.8016998923254},{"$f":"IF(CW110>0, SUMPRODUCT(CV110:OFFSET(CV110,-MIN($A110,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A110,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A110,60),0)) / CW110, 0)","v":0.27390619575177477},{"$f":"IF(CQ110<=CT$5, HLOOKUP(CS$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(CS$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.0437167055371823},{"$f":"IF(CQ110<=CT$5, HLOOKUP(CS$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(CS$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.4855436483645821},2481619.6059311088,47079764.466142453,null,null,null,2047,0,405.2787575124392,19.134329485011431,0,0,{"$f":"SUMPRODUCT(DJ110:OFFSET(DJ110,-MIN($A110,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A110,60),0))","v":348.83998351025622},{"$f":"IF(DL110>0, SUMPRODUCT(DK110:OFFSET(DK110,-MIN($A110,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A110,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A110,60),0)) / DL110, 0)","v":0.27390619575177472},192226.70899206755,5680031.5034110174,null,null,null,2047,{"$f":"$C110*$DX$4*$DK$4*IF(DT$5=\"Base\", 1, VLOOKUP(DU$5, Assumptions!$B$239:$P$245, DV$3, FALSE))^Assumptions!$D$213","v":0},0.17461265000186679,{"$f":"SUMPRODUCT(DT110:OFFSET(DT110,-MIN($A110,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A110,60),0))","v":8.2439454707520753E-3},0,0,{"$f":"SUMPRODUCT(DW110:OFFSET(DW110,-MIN($A110,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A110,60),0))","v":0.1502962413357275},{"$f":"IF(DY110>0, SUMPRODUCT(DX110:OFFSET(DX110,-MIN($A110,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A110,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A110,60),0)) / DY110, 0)","v":0.27390619575177483},{"$f":"IF(DS110<=DV$5, HLOOKUP(DU$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(DU$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.5354762128534456},{"$f":"IF(DS110<=DV$5, HLOOKUP(DU$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(DU$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":3.1520108385212411},151.66977096880251,4149.921943509943,null,null,null,2047,{"$f":"$C110*$EM$4*$DK$4*IF(EI$5=\"Base\", 1, VLOOKUP(EJ$5, Assumptions!$B$239:$P$245, EK$3, FALSE))^Assumptions!$D$213","v":0},405.10414486243735,{"$f":"SUMPRODUCT(EI110:OFFSET(EI110,-MIN($A110,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A110,60),0))","v":19.126085539540679},0,0,{"$f":"SUMPRODUCT(EL110:OFFSET(EL110,-MIN($A110,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A110,60),0))","v":348.68968726892041},{"$f":"IF(EN110>0, SUMPRODUCT(EM110:OFFSET(EM110,-MIN($A110,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A110,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A110,60),0)) / EN110, 0)","v":0.27390619575177477},{"$f":"IF(EH110<=EK$5, HLOOKUP(EJ$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(EJ$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":0.83815436125699083},{"$f":"IF(EH110<=EK$5, HLOOKUP(EJ$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(EJ$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.8581899925317562},192075.03922109873,5675881.5814675074]
[{"$f":"A110+1","v":98},2048,{"$f":"'Base Case Medium Dry'!$C111","v":0},5261.5863843692496,{"$f":"SUMPRODUCT(C111:OFFSET(C111,-MIN(A111,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A111,60),0))","v":256.9979262913406},0,0,{"$f":"SUMPRODUCT(F111:OFFSET(F111,-MIN($A111,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A111,60),0))","v":4602.3525337622104},{"$f":"IF(H111>0, SUMPRODUCT(G111:OFFSET(G111,-MIN($A111,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A111,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A111,60),0)) / H111, 0)","v":0.28471435757649943},null,2048,0,5231.7558380513401,255.94655546391775,0,0,4572.5219874443037,{"$f":"IF(Q111>0, SUMPRODUCT(P111:OFFSET(P111,-MIN($A111,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A111,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A111,60),0)) / Q111, 0)","v":0.28471435757649943},{"$f":"IF(K111<$P$4, VLOOKUP($K111, 'Base Case Medium Dry'!$B$13:$K$168, 9, FALSE), SUM(AF111, BW111, DN111))","v":3367963.6783633772},{"$f":"IF(K111<$P$4,VLOOKUP($K111,'Base Case Medium Dry'!$B$13:$K$168,10,FALSE),SUM(AG111,BX111,DO111))","v":59983874.43582917},null,null,0,2048,0,778.48440977681003,38.035136702185504,0,0,680.84812054752513,{"$f":"IF(AD111>0, SUMPRODUCT(AC111:OFFSET(AC111,-MIN($A111,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A111,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A111,60),0)) / AD111, 0)","v":0.28471435757649938},495023.59313183097,7925382.2030969355,null,null,null,2048,{"$f":"$C111*$AP$4*$AC$4*IF(AL$5=\"Base\", 1, VLOOKUP(AM$5, Assumptions!$B$239:$P$245, AN$3, FALSE))^Assumptions!$D$213","v":0},38.427928173162712,{"$f":"SUMPRODUCT(AL111:OFFSET(AL111,-MIN($A111,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A111,60),0))","v":1.8775090199520474},0,0,{"$f":"SUMPRODUCT(AO111:OFFSET(AO111,-MIN($A111,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A111,60),0))","v":33.608357912696192},{"$f":"IF(AQ111>0, SUMPRODUCT(AP111:OFFSET(AP111,-MIN($A111,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A111,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A111,60),0)) / AQ111, 0)","v":0.28471435757649949},{"$f":"IF(AK111<=AN$5, HLOOKUP(AM$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(AM$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.9955962562675422},{"$f":"IF(AK111<=AN$5, HLOOKUP(AM$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(AM$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.8896537670955529},47625.858453232016,556331.48278804868,null,null,null,2048,{"$f":"$C111*$BE$4*$AC$4*IF(BA$5=\"Base\", 1, VLOOKUP(BB$5, Assumptions!$B$239:$P$245, BC$3, FALSE))^Assumptions!$D$213","v":0},740.05648160364728,{"$f":"SUMPRODUCT(BA111:OFFSET(BA111,-MIN($A111,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A111,60),0))","v":36.157627682233453},0,0,{"$f":"SUMPRODUCT(BD111:OFFSET(BD111,-MIN($A111,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A111,60),0))","v":647.23976263482894},{"$f":"IF(BF111>0, SUMPRODUCT(BE111:OFFSET(BE111,-MIN($A111,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A111,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A111,60),0)) / BF111, 0)","v":0.28471435757649938},{"$f":"IF(AZ111<=BC$5, HLOOKUP(BB$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(BB$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":0.97343228960105566},{"$f":"IF(AZ111<=BC$5, HLOOKUP(BB$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(BB$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.2996973984219065},447397.73467859894,7369050.7203088868,null,null,null,2048,0,4067.1270002471019,199.01625786402843,0,0,{"$f":"SUMPRODUCT(BS111:OFFSET(BS111,-MIN($A111,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A111,60),0))","v":3554.2257226267125},{"$f":"IF(BU111>0, SUMPRODUCT(BT111:OFFSET(BT111,-MIN($A111,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A111,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A111,60),0)) / BU111, 0)","v":0.28471435757649943},2672026.3896999406,46563949.804039545,null,null,null,2048,{"$f":"$C111*$CG$4*$BT$4*IF(CC$5=\"Base\", 1, VLOOKUP(CD$5, Assumptions!$B$239:$P$245, CE$3, FALSE))^Assumptions!$D$213","v":0},62.442806468303331,{"$f":"SUMPRODUCT(CC111:OFFSET(CC111,-MIN($A111,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A111,60),0))","v":3.055506669227305},0,0,{"$f":"SUMPRODUCT(CF111:OFFSET(CF111,-MIN($A111,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A111,60),0))","v":54.568207220763249},{"$f":"IF(CH111>0, SUMPRODUCT(CG111:OFFSET(CG111,-MIN($A111,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A111,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A111,60),0)) / CH111, 0)","v":0.28471435757649943},{"$f":"IF(CB111<=CE$5, HLOOKUP(CD$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(CD$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":2.0196302194991484},{"$f":"IF(CB111<=CE$5, HLOOKUP(CD$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(CD$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":2.137240647988913},78259.017071813665,1021638.4213064526,null,null,null,2048,{"$f":"$C111*$CV$4*$BT$4*IF(CR$5=\"Base\", 1, VLOOKUP(CS$5, Assumptions!$B$239:$P$245, CT$3, FALSE))^Assumptions!$D$213","v":0},4004.6841937787985,{"$f":"SUMPRODUCT(CR111:OFFSET(CR111,-MIN($A111,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A111,60),0))","v":195.96075119480113},0,0,{"$f":"SUMPRODUCT(CU111:OFFSET(CU111,-MIN($A111,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A111,60),0))","v":3499.6575154059487},{"$f":"IF(CW111>0, SUMPRODUCT(CV111:OFFSET(CV111,-MIN($A111,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A111,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A111,60),0)) / CW111, 0)","v":0.28471435757649949},{"$f":"IF(CQ111<=CT$5, HLOOKUP(CS$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(CS$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.0437167055371823},{"$f":"IF(CQ111<=CT$5, HLOOKUP(CS$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(CS$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.4855436483645821},2593767.3726281268,45542311.382733092,null,null,null,2048,0,386.14442802742781,18.895160897703811,0,0,{"$f":"SUMPRODUCT(DJ111:OFFSET(DJ111,-MIN($A111,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A111,60),0))","v":337.44814427006594},{"$f":"IF(DL111>0, SUMPRODUCT(DK111:OFFSET(DK111,-MIN($A111,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A111,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A111,60),0)) / DL111, 0)","v":0.28471435757649943},200913.69553160574,5494542.428692692,null,null,null,2048,{"$f":"$C111*$DX$4*$DK$4*IF(DT$5=\"Base\", 1, VLOOKUP(DU$5, Assumptions!$B$239:$P$245, DV$3, FALSE))^Assumptions!$D$213","v":0},0.16636870453111471,{"$f":"SUMPRODUCT(DT111:OFFSET(DT111,-MIN($A111,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A111,60),0))","v":8.1409006897146564E-3},0,0,{"$f":"SUMPRODUCT(DW111:OFFSET(DW111,-MIN($A111,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A111,60),0))","v":0.14538811525891529},{"$f":"IF(DY111>0, SUMPRODUCT(DX111:OFFSET(DX111,-MIN($A111,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A111,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A111,60),0)) / DY111, 0)","v":0.28471435757649949},{"$f":"IF(DS111<=DV$5, HLOOKUP(DU$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(DU$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.5354762128534456},{"$f":"IF(DS111<=DV$5, HLOOKUP(DU$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(DU$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":3.1520108385212411},158.52393429381277,4014.4006561733017,null,null,null,2048,{"$f":"$C111*$EM$4*$DK$4*IF(EI$5=\"Base\", 1, VLOOKUP(EJ$5, Assumptions!$B$239:$P$245, EK$3, FALSE))^Assumptions!$D$213","v":0},385.97805932289668,{"$f":"SUMPRODUCT(EI111:OFFSET(EI111,-MIN($A111,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A111,60),0))","v":18.887019997014097},0,0,{"$f":"SUMPRODUCT(EL111:OFFSET(EL111,-MIN($A111,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A111,60),0))","v":337.30275615480713},{"$f":"IF(EN111>0, SUMPRODUCT(EM111:OFFSET(EM111,-MIN($A111,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A111,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A111,60),0)) / EN111, 0)","v":0.28471435757649938},{"$f":"IF(EH111<=EK$5, HLOOKUP(EJ$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(EJ$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":0.83815436125699083},{"$f":"IF(EH111<=EK$5, HLOOKUP(EJ$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(EJ$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.8581899925317562},200755.17159731194,5490528.028036519]
[99,2049,{"$f":"'Base Case Medium Dry'!$C112","v":0},5004.5884580779093,{"$f":"SUMPRODUCT(C112:OFFSET(C112,-MIN(A112,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A112,60),0))","v":253.68106880437483},0,0,{"$f":"SUMPRODUCT(F112:OFFSET(F112,-MIN($A112,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A112,60),0))","v":4440.1436643722254},{"$f":"IF(H112>0, SUMPRODUCT(G112:OFFSET(G112,-MIN($A112,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A112,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A112,60),0)) / H112, 0)","v":0.29551534412089797},null,2049,0,4975.8092825874219,252.58797773104212,0,0,4411.3644888817416,{"$f":"IF(Q112>0, SUMPRODUCT(P112:OFFSET(P112,-MIN($A112,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A112,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A112,60),0)) / Q112, 0)","v":0.29551534412089797},{"$f":"IF(K112<$P$4, VLOOKUP($K112, 'Base Case Medium Dry'!$B$13:$K$168, 9, FALSE), SUM(AF112, BW112, DN112))","v":3500466.08719366},{"$f":"IF(K112<$P$4,VLOOKUP($K112,'Base Case Medium Dry'!$B$13:$K$168,10,FALSE),SUM(AG112,BX112,DO112))","v":57869756.409778506},null,null,0,2049,0,740.44927307462444,37.542791215826007,0,0,656.85178322869911,{"$f":"IF(AD112>0, SUMPRODUCT(AC112:OFFSET(AC112,-MIN($A112,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A112,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A112,60),0)) / AD112, 0)","v":0.29551534412089808},514498.80865721445,7646053.9080093401,null,null,null,2049,{"$f":"$C112*$AP$4*$AC$4*IF(AL$5=\"Base\", 1, VLOOKUP(AM$5, Assumptions!$B$239:$P$245, AN$3, FALSE))^Assumptions!$D$213","v":0},36.550419153210662,{"$f":"SUMPRODUCT(AL112:OFFSET(AL112,-MIN($A112,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A112,60),0))","v":1.8532056212601877},0,0,{"$f":"SUMPRODUCT(AO112:OFFSET(AO112,-MIN($A112,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A112,60),0))","v":32.42383897394032},{"$f":"IF(AQ112>0, SUMPRODUCT(AP112:OFFSET(AP112,-MIN($A112,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A112,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A112,60),0)) / AQ112, 0)","v":0.29551534412089797},{"$f":"IF(AK112<=AN$5, HLOOKUP(AM$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(AM$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.9955962562675422},{"$f":"IF(AK112<=AN$5, HLOOKUP(AM$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(AM$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.8896537670955529},49499.554719080668,536723.70607665996,null,null,null,2049,{"$f":"$C112*$BE$4*$AC$4*IF(BA$5=\"Base\", 1, VLOOKUP(BB$5, Assumptions!$B$239:$P$245, BC$3, FALSE))^Assumptions!$D$213","v":0},703.89885392141377,{"$f":"SUMPRODUCT(BA112:OFFSET(BA112,-MIN($A112,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A112,60),0))","v":35.68958559456582},0,0,{"$f":"SUMPRODUCT(BD112:OFFSET(BD112,-MIN($A112,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A112,60),0))","v":624.42794425475881},{"$f":"IF(BF112>0, SUMPRODUCT(BE112:OFFSET(BE112,-MIN($A112,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A112,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A112,60),0)) / BF112, 0)","v":0.29551534412089797},{"$f":"IF(AZ112<=BC$5, HLOOKUP(BB$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(BB$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":0.97343228960105566},{"$f":"IF(AZ112<=BC$5, HLOOKUP(BB$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(BB$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.2996973984219065},464999.25393813377,7109330.2019326799,null,null,null,2049,0,3868.1107423830736,196.39855742817122,0,0,{"$f":"SUMPRODUCT(BS112:OFFSET(BS112,-MIN($A112,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A112,60),0))","v":3428.9578445589718},{"$f":"IF(BU112>0, SUMPRODUCT(BT112:OFFSET(BT112,-MIN($A112,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A112,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A112,60),0)) / BU112, 0)","v":0.29551534412089797},2777149.2374811764,44922813.972606197,null,null,null,2049,{"$f":"$C112*$CG$4*$BT$4*IF(CC$5=\"Base\", 1, VLOOKUP(CD$5, Assumptions!$B$239:$P$245, CE$3, FALSE))^Assumptions!$D$213","v":0},59.387299799076025,{"$f":"SUMPRODUCT(CC112:OFFSET(CC112,-MIN($A112,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A112,60),0))","v":3.0153169820849333},0,0,{"$f":"SUMPRODUCT(CF112:OFFSET(CF112,-MIN($A112,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A112,60),0))","v":52.644963155258594},{"$f":"IF(CH112>0, SUMPRODUCT(CG112:OFFSET(CG112,-MIN($A112,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A112,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A112,60),0)) / CH112, 0)","v":0.29551534412089803},{"$f":"IF(CB112<=CE$5, HLOOKUP(CD$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(CD$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":2.0196302194991484},{"$f":"IF(CB112<=CE$5, HLOOKUP(CD$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(CD$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":2.137240647988913},81337.882898461947,985631.00726552459,null,null,null,2049,{"$f":"$C112*$CV$4*$BT$4*IF(CR$5=\"Base\", 1, VLOOKUP(CS$5, Assumptions!$B$239:$P$245, CT$3, FALSE))^Assumptions!$D$213","v":0},3808.7234425839974,{"$f":"SUMPRODUCT(CR112:OFFSET(CR112,-MIN($A112,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A112,60),0))","v":193.38324044608629},0,0,{"$f":"SUMPRODUCT(CU112:OFFSET(CU112,-MIN($A112,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A112,60),0))","v":3376.3128814037136},{"$f":"IF(CW112>0, SUMPRODUCT(CV112:OFFSET(CV112,-MIN($A112,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A112,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A112,60),0)) / CW112, 0)","v":0.29551534412089792},{"$f":"IF(CQ112<=CT$5, HLOOKUP(CS$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(CS$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.0437167055371823},{"$f":"IF(CQ112<=CT$5, HLOOKUP(CS$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(CS$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.4855436483645821},2695811.3545827144,43937182.965340674,null,null,null,2049,0,367.24926712972399,18.646629087044886,0,0,{"$f":"SUMPRODUCT(DJ112:OFFSET(DJ112,-MIN($A112,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A112,60),0))","v":325.55486109407008},{"$f":"IF(DL112>0, SUMPRODUCT(DK112:OFFSET(DK112,-MIN($A112,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A112,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A112,60),0)) / DL112, 0)","v":0.29551534412089797},208818.04105526907,5300888.5291629685,null,null,null,2049,{"$f":"$C112*$DX$4*$DK$4*IF(DT$5=\"Base\", 1, VLOOKUP(DU$5, Assumptions!$B$239:$P$245, DV$3, FALSE))^Assumptions!$D$213","v":0},0.15822780384140006,{"$f":"SUMPRODUCT(DT112:OFFSET(DT112,-MIN($A112,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A112,60),0))","v":8.0338218032334537E-3},0,0,{"$f":"SUMPRODUCT(DW112:OFFSET(DW112,-MIN($A112,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A112,60),0))","v":0.14026394416904631},{"$f":"IF(DY112>0, SUMPRODUCT(DX112:OFFSET(DX112,-MIN($A112,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A112,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A112,60),0)) / DY112, 0)","v":0.29551534412089803},{"$f":"IF(DS112<=DV$5, HLOOKUP(DU$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(DU$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.5354762128534456},{"$f":"IF(DS112<=DV$5, HLOOKUP(DU$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(DU$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":3.1520108385212411},164.76058205997597,3872.9140171252525,null,null,null,2049,{"$f":"$C112*$EM$4*$DK$4*IF(EI$5=\"Base\", 1, VLOOKUP(EJ$5, Assumptions!$B$239:$P$245, EK$3, FALSE))^Assumptions!$D$213","v":0},367.0910393258826,{"$f":"SUMPRODUCT(EI112:OFFSET(EI112,-MIN($A112,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A112,60),0))","v":18.638595265241651},0,0,{"$f":"SUMPRODUCT(EL112:OFFSET(EL112,-MIN($A112,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A112,60),0))","v":325.41459714990106},{"$f":"IF(EN112>0, SUMPRODUCT(EM112:OFFSET(EM112,-MIN($A112,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A112,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A112,60),0)) / EN112, 0)","v":0.29551534412089797},{"$f":"IF(EH112<=EK$5, HLOOKUP(EJ$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(EJ$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":0.83815436125699083},{"$f":"IF(EH112<=EK$5, HLOOKUP(EJ$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(EJ$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.8581899925317562},208653.2804732091,5297015.6151458435]
[100,2050,{"$f":"'Base Case Medium Dry'!$C113","v":0},4750.9073892735341,{"$f":"SUMPRODUCT(C113:OFFSET(C113,-MIN(A113,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A113,60),0))","v":250.2401758857153},0,0,{"$f":"SUMPRODUCT(F113:OFFSET(F113,-MIN($A113,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A113,60),0))","v":4271.4980613929274},{"$f":"IF(H113>0, SUMPRODUCT(G113:OFFSET(G113,-MIN($A113,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A113,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A113,60),0)) / H113, 0)","v":0.30631230518348723},null,2050,0,4723.2213048563799,249.10859135932228,0,0,4243.8119769757759,{"$f":"IF(Q113>0, SUMPRODUCT(P113:OFFSET(P113,-MIN($A113,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A113,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A113,60),0)) / Q113, 0)","v":0.30631230518348718},{"$f":"IF(K113<$P$4, VLOOKUP($K113, 'Base Case Medium Dry'!$B$13:$K$168, 9, FALSE), SUM(AF113, BW113, DN113))","v":3618077.6353000333},{"$f":"IF(K113<$P$4,VLOOKUP($K113,'Base Case Medium Dry'!$B$13:$K$168,10,FALSE),SUM(AG113,BX113,DO113))","v":55671746.457464933},null,null,0,2050,0,702.90648185879843,37.032160452881271,0,0,631.90322898720206,{"$f":"IF(AD113>0, SUMPRODUCT(AC113:OFFSET(AC113,-MIN($A113,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A113,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A113,60),0)) / AD113, 0)","v":0.30631230518348712},531785.36418375885,7355641.3742719302,null,null,null,2050,{"$f":"$C113*$AP$4*$AC$4*IF(AL$5=\"Base\", 1, VLOOKUP(AM$5, Assumptions!$B$239:$P$245, AN$3, FALSE))^Assumptions!$D$213","v":0},34.697213531950474,{"$f":"SUMPRODUCT(AL113:OFFSET(AL113,-MIN($A113,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A113,60),0))","v":1.8279996158026437},0,0,{"$f":"SUMPRODUCT(AO113:OFFSET(AO113,-MIN($A113,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A113,60),0))","v":31.192316237741444},{"$f":"IF(AQ113>0, SUMPRODUCT(AP113:OFFSET(AP113,-MIN($A113,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A113,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A113,60),0)) / AQ113, 0)","v":0.30631230518348712},{"$f":"IF(AK113<=AN$5, HLOOKUP(AM$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(AM$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.9955962562675422},{"$f":"IF(AK113<=AN$5, HLOOKUP(AM$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(AM$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.8896537670955529},51162.681604493358,516337.85825581499,null,null,null,2050,{"$f":"$C113*$BE$4*$AC$4*IF(BA$5=\"Base\", 1, VLOOKUP(BB$5, Assumptions!$B$239:$P$245, BC$3, FALSE))^Assumptions!$D$213","v":0},668.2092683268479,{"$f":"SUMPRODUCT(BA113:OFFSET(BA113,-MIN($A113,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A113,60),0))","v":35.204160837078625},0,0,{"$f":"SUMPRODUCT(BD113:OFFSET(BD113,-MIN($A113,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A113,60),0))","v":600.71091274946059},{"$f":"IF(BF113>0, SUMPRODUCT(BE113:OFFSET(BE113,-MIN($A113,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A113,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A113,60),0)) / BF113, 0)","v":0.30631230518348712},{"$f":"IF(AZ113<=BC$5, HLOOKUP(BB$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(BB$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":0.97343228960105566},{"$f":"IF(AZ113<=BC$5, HLOOKUP(BB$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(BB$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.2996973984219065},480622.68257926544,6839303.5160161154,null,null,null,2050,0,3671.7121849549021,193.68722345986143,0,0,{"$f":"SUMPRODUCT(BS113:OFFSET(BS113,-MIN($A113,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A113,60),0))","v":3298.7191164911492},{"$f":"IF(BU113>0, SUMPRODUCT(BT113:OFFSET(BT113,-MIN($A113,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A113,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A113,60),0)) / BU113, 0)","v":0.30631230518348718},2870458.1892055031,43216554.98132012,null,null,null,2050,{"$f":"$C113*$CG$4*$BT$4*IF(CC$5=\"Base\", 1, VLOOKUP(CD$5, Assumptions!$B$239:$P$245, CE$3, FALSE))^Assumptions!$D$213","v":0},56.371982816991093,{"$f":"SUMPRODUCT(CC113:OFFSET(CC113,-MIN($A113,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A113,60),0))","v":2.9736897345847142},0,0,{"$f":"SUMPRODUCT(CF113:OFFSET(CF113,-MIN($A113,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A113,60),0))","v":50.645401378377045},{"$f":"IF(CH113>0, SUMPRODUCT(CG113:OFFSET(CG113,-MIN($A113,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A113,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A113,60),0)) / CH113, 0)","v":0.30631230518348712},{"$f":"IF(CB113<=CE$5, HLOOKUP(CD$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(CD$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":2.0196302194991484},{"$f":"IF(CB113<=CE$5, HLOOKUP(CD$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(CD$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":2.137240647988913},84070.74020634465,948194.75562593085,null,null,null,2050,{"$f":"$C113*$CV$4*$BT$4*IF(CR$5=\"Base\", 1, VLOOKUP(CS$5, Assumptions!$B$239:$P$245, CT$3, FALSE))^Assumptions!$D$213","v":0},3615.3402021379111,{"$f":"SUMPRODUCT(CR113:OFFSET(CR113,-MIN($A113,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A113,60),0))","v":190.7135337252767},0,0,{"$f":"SUMPRODUCT(CU113:OFFSET(CU113,-MIN($A113,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A113,60),0))","v":3248.0737151127714},{"$f":"IF(CW113>0, SUMPRODUCT(CV113:OFFSET(CV113,-MIN($A113,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A113,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A113,60),0)) / CW113, 0)","v":0.30631230518348723},{"$f":"IF(CQ113<=CT$5, HLOOKUP(CS$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(CS$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.0437167055371823},{"$f":"IF(CQ113<=CT$5, HLOOKUP(CS$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(CS$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.4855436483645821},2786387.4489991586,42268360.225694187,null,null,null,2050,0,348.60263804267913,18.389207446579583,0,0,{"$f":"SUMPRODUCT(DJ113:OFFSET(DJ113,-MIN($A113,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A113,60),0))","v":313.18963149742513},{"$f":"IF(DL113>0, SUMPRODUCT(DK113:OFFSET(DK113,-MIN($A113,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A113,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A113,60),0)) / DL113, 0)","v":0.30631230518348729},215834.08191077126,5099550.1018728865,null,null,null,2050,{"$f":"$C113*$DX$4*$DK$4*IF(DT$5=\"Base\", 1, VLOOKUP(DU$5, Assumptions!$B$239:$P$245, DV$3, FALSE))^Assumptions!$D$213","v":0},0.15019398203816661,{"$f":"SUMPRODUCT(DT113:OFFSET(DT113,-MIN($A113,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A113,60),0))","v":7.9229127709284589E-3},0,0,{"$f":"SUMPRODUCT(DW113:OFFSET(DW113,-MIN($A113,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A113,60),0))","v":0.13493643694659976},{"$f":"IF(DY113>0, SUMPRODUCT(DX113:OFFSET(DX113,-MIN($A113,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A113,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A113,60),0)) / DY113, 0)","v":0.30631230518348712},{"$f":"IF(DS113<=DV$5, HLOOKUP(DU$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(DU$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.5354762128534456},{"$f":"IF(DS113<=DV$5, HLOOKUP(DU$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(DU$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":3.1520108385212411},170.29634405289264,3725.8129390799754,null,null,null,2050,{"$f":"$C113*$EM$4*$DK$4*IF(EI$5=\"Base\", 1, VLOOKUP(EJ$5, Assumptions!$B$239:$P$245, EK$3, FALSE))^Assumptions!$D$213","v":0},348.45244406064097,{"$f":"SUMPRODUCT(EI113:OFFSET(EI113,-MIN($A113,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A113,60),0))","v":18.381284533808653},0,0,{"$f":"SUMPRODUCT(EL113:OFFSET(EL113,-MIN($A113,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A113,60),0))","v":313.05469506047859},{"$f":"IF(EN113>0, SUMPRODUCT(EM113:OFFSET(EM113,-MIN($A113,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A113,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A113,60),0)) / EN113, 0)","v":0.30631230518348723},{"$f":"IF(EH113<=EK$5, HLOOKUP(EJ$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(EJ$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":0.83815436125699083},{"$f":"IF(EH113<=EK$5, HLOOKUP(EJ$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(EJ$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.8581899925317562},215663.78556671838,5095824.2889338061]
[101,2051,{"$f":"'Base Case Medium Dry'!$C114","v":0},4500.6672133878192,{"$f":"SUMPRODUCT(C114:OFFSET(C114,-MIN(A114,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A114,60),0))","v":245.36387069718666},0,0,{"$f":"SUMPRODUCT(F114:OFFSET(F114,-MIN($A114,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A114,60),0))","v":4096.913564793058},{"$f":"IF(H114>0, SUMPRODUCT(G114:OFFSET(G114,-MIN($A114,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A114,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A114,60),0)) / H114, 0)","v":0.31711026369459616},null,2051,0,4474.1127134970575,244.20583110797227,0,0,4070.359064902299,{"$f":"IF(Q114>0, SUMPRODUCT(P114:OFFSET(P114,-MIN($A114,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A114,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A114,60),0)) / Q114, 0)","v":0.31711026369459594},{"$f":"IF(K114<$P$4, VLOOKUP($K114, 'Base Case Medium Dry'!$B$13:$K$168, 9, FALSE), SUM(AF114, BW114, DN114))","v":3719171.2814436117},{"$f":"IF(K114<$P$4,VLOOKUP($K114,'Base Case Medium Dry'!$B$13:$K$168,10,FALSE),SUM(AG114,BX114,DO114))","v":53396333.080139741},null,null,0,2051,0,665.87432140591716,36.309254358451803,0,0,606.07610568128905,{"$f":"IF(AD114>0, SUMPRODUCT(AC114:OFFSET(AC114,-MIN($A114,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A114,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A114,60),0)) / AD114, 0)","v":0.317110263694596},546644.11704926216,7055001.8964963797,null,null,null,2051,{"$f":"$C114*$AP$4*$AC$4*IF(AL$5=\"Base\", 1, VLOOKUP(AM$5, Assumptions!$B$239:$P$245, AN$3, FALSE))^Assumptions!$D$213","v":0},32.869213916147828,{"$f":"SUMPRODUCT(AL114:OFFSET(AL114,-MIN($A114,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A114,60),0))","v":1.7923151716136561},0,0,{"$f":"SUMPRODUCT(AO114:OFFSET(AO114,-MIN($A114,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A114,60),0))","v":29.917425145698147},{"$f":"IF(AQ114>0, SUMPRODUCT(AP114:OFFSET(AP114,-MIN($A114,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A114,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A114,60),0)) / AQ114, 0)","v":0.317110263694596},{"$f":"IF(AK114<=AN$5, HLOOKUP(AM$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(AM$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.9955962562675422},{"$f":"IF(AK114<=AN$5, HLOOKUP(AM$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(AM$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.8896537670955529},52592.23136854983,495234.11812450126,null,null,null,2051,{"$f":"$C114*$BE$4*$AC$4*IF(BA$5=\"Base\", 1, VLOOKUP(BB$5, Assumptions!$B$239:$P$245, BC$3, FALSE))^Assumptions!$D$213","v":0},633.00510748976933,{"$f":"SUMPRODUCT(BA114:OFFSET(BA114,-MIN($A114,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A114,60),0))","v":34.516939186838144},0,0,{"$f":"SUMPRODUCT(BD114:OFFSET(BD114,-MIN($A114,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A114,60),0))","v":576.15868053559086},{"$f":"IF(BF114>0, SUMPRODUCT(BE114:OFFSET(BE114,-MIN($A114,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A114,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A114,60),0)) / BF114, 0)","v":0.31711026369459611},{"$f":"IF(AZ114<=BC$5, HLOOKUP(BB$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(BB$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":0.97343228960105566},{"$f":"IF(AZ114<=BC$5, HLOOKUP(BB$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(BB$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.2996973984219065},494051.88568071229,6559767.7783718789,null,null,null,2051,0,3478.0249614950408,189.86980564185669,0,0,{"$f":"SUMPRODUCT(BS114:OFFSET(BS114,-MIN($A114,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A114,60),0))","v":3163.8940017188452},{"$f":"IF(BU114>0, SUMPRODUCT(BT114:OFFSET(BT114,-MIN($A114,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A114,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A114,60),0)) / BU114, 0)","v":0.31711026369459605},2950662.40638931,41450209.68799369,null,null,null,2051,{"$f":"$C114*$CG$4*$BT$4*IF(CC$5=\"Base\", 1, VLOOKUP(CD$5, Assumptions!$B$239:$P$245, CE$3, FALSE))^Assumptions!$D$213","v":0},53.398293082406376,{"$f":"SUMPRODUCT(CC114:OFFSET(CC114,-MIN($A114,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A114,60),0))","v":2.9150807258166487},0,0,{"$f":"SUMPRODUCT(CF114:OFFSET(CF114,-MIN($A114,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A114,60),0))","v":48.575424574534381},{"$f":"IF(CH114>0, SUMPRODUCT(CG114:OFFSET(CG114,-MIN($A114,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A114,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A114,60),0)) / CH114, 0)","v":0.317110263694596},{"$f":"IF(CB114<=CE$5, HLOOKUP(CD$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(CD$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":2.0196302194991484},{"$f":"IF(CB114<=CE$5, HLOOKUP(CD$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(CD$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":2.137240647988913},86419.782575841571,909440.17779156636,null,null,null,2051,{"$f":"$C114*$CV$4*$BT$4*IF(CR$5=\"Base\", 1, VLOOKUP(CS$5, Assumptions!$B$239:$P$245, CT$3, FALSE))^Assumptions!$D$213","v":0},3424.6266684126344,{"$f":"SUMPRODUCT(CR114:OFFSET(CR114,-MIN($A114,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A114,60),0))","v":186.95472491604005},0,0,{"$f":"SUMPRODUCT(CU114:OFFSET(CU114,-MIN($A114,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A114,60),0))","v":3115.3185771443109},{"$f":"IF(CW114>0, SUMPRODUCT(CV114:OFFSET(CV114,-MIN($A114,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A114,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A114,60),0)) / CW114, 0)","v":0.31711026369459605},{"$f":"IF(CQ114<=CT$5, HLOOKUP(CS$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(CS$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.0437167055371823},{"$f":"IF(CQ114<=CT$5, HLOOKUP(CS$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(CS$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.4855436483645821},2864242.6238134685,40540769.510202125,null,null,null,2051,0,330.21343059609956,18.026771107663784,0,0,{"$f":"SUMPRODUCT(DJ114:OFFSET(DJ114,-MIN($A114,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A114,60),0))","v":300.38895750216506},{"$f":"IF(DL114>0, SUMPRODUCT(DK114:OFFSET(DK114,-MIN($A114,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A114,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A114,60),0)) / DL114, 0)","v":0.317110263694596},221864.75800503971,4891121.4956496703,null,null,null,2051,{"$f":"$C114*$DX$4*$DK$4*IF(DT$5=\"Base\", 1, VLOOKUP(DU$5, Assumptions!$B$239:$P$245, DV$3, FALSE))^Assumptions!$D$213","v":0},0.14227106926723815,{"$f":"SUMPRODUCT(DT114:OFFSET(DT114,-MIN($A114,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A114,60),0))","v":7.7667585969877755E-3},0,0,{"$f":"SUMPRODUCT(DW114:OFFSET(DW114,-MIN($A114,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A114,60),0))","v":0.12942132033441522},{"$f":"IF(DY114>0, SUMPRODUCT(DX114:OFFSET(DX114,-MIN($A114,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A114,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A114,60),0)) / DY114, 0)","v":0.317110263694596},{"$f":"IF(DS114<=DV$5, HLOOKUP(DU$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(DU$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.5354762128534456},{"$f":"IF(DS114<=DV$5, HLOOKUP(DU$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(DU$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":3.1520108385212411},175.05463839607097,3573.5316628051032,null,null,null,2051,{"$f":"$C114*$EM$4*$DK$4*IF(EI$5=\"Base\", 1, VLOOKUP(EJ$5, Assumptions!$B$239:$P$245, EK$3, FALSE))^Assumptions!$D$213","v":0},330.07115952683233,{"$f":"SUMPRODUCT(EI114:OFFSET(EI114,-MIN($A114,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A114,60),0))","v":18.019004349066797},0,0,{"$f":"SUMPRODUCT(EL114:OFFSET(EL114,-MIN($A114,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A114,60),0))","v":300.25953618183053},{"$f":"IF(EN114>0, SUMPRODUCT(EM114:OFFSET(EM114,-MIN($A114,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A114,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A114,60),0)) / EN114, 0)","v":0.31711026369459605},{"$f":"IF(EH114<=EK$5, HLOOKUP(EJ$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(EJ$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":0.83815436125699083},{"$f":"IF(EH114<=EK$5, HLOOKUP(EJ$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(EJ$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.8581899925317562},221689.70336664363,4887547.9639868652]
[102,2052,{"$f":"'Base Case Medium Dry'!$C115","v":0},4255.3033426906322,{"$f":"SUMPRODUCT(C115:OFFSET(C115,-MIN(A115,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A115,60),0))","v":240.4662934498007},0,0,{"$f":"SUMPRODUCT(F115:OFFSET(F115,-MIN($A115,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A115,60),0))","v":3918.2474960989593},{"$f":"IF(H115>0, SUMPRODUCT(G115:OFFSET(G115,-MIN($A115,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A115,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A115,60),0)) / H115, 0)","v":0.32787380873029831},null,2052,0,4229.9068823890857,239.2859754853082,0,0,3892.8510357974155,{"$f":"IF(Q115>0, SUMPRODUCT(P115:OFFSET(P115,-MIN($A115,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A115,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A115,60),0)) / Q115, 0)","v":0.3278738087302982},{"$f":"IF(K115<$P$4, VLOOKUP($K115, 'Base Case Medium Dry'!$B$13:$K$168, 9, FALSE), SUM(AF115, BW115, DN115))","v":3802542.6750901849},{"$f":"IF(K115<$P$4,VLOOKUP($K115,'Base Case Medium Dry'!$B$13:$K$168,10,FALSE),SUM(AG115,BX115,DO115))","v":51067723.319833241},null,null,0,2052,0,629.56506704746539,35.583307873342029,0,0,579.64517580713778,{"$f":"IF(AD115>0, SUMPRODUCT(AC115:OFFSET(AC115,-MIN($A115,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A115,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A115,60),0)) / AD115, 0)","v":0.3278738087302982},558898.05170790106,6747333.8352737892,null,null,null,2052,{"$f":"$C115*$AP$4*$AC$4*IF(AL$5=\"Base\", 1, VLOOKUP(AM$5, Assumptions!$B$239:$P$245, AN$3, FALSE))^Assumptions!$D$213","v":0},31.076898744534173,{"$f":"SUMPRODUCT(AL115:OFFSET(AL115,-MIN($A115,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A115,60),0))","v":1.7564806461729265},0,0,{"$f":"SUMPRODUCT(AO115:OFFSET(AO115,-MIN($A115,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A115,60),0))","v":28.612728658526382},{"$f":"IF(AQ115>0, SUMPRODUCT(AP115:OFFSET(AP115,-MIN($A115,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A115,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A115,60),0)) / AQ115, 0)","v":0.32787380873029814},{"$f":"IF(AK115<=AN$5, HLOOKUP(AM$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(AM$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.9955962562675422},{"$f":"IF(AK115<=AN$5, HLOOKUP(AM$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(AM$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.8896537670955529},53771.173474834621,473636.9983490532,null,null,null,2052,{"$f":"$C115*$BE$4*$AC$4*IF(BA$5=\"Base\", 1, VLOOKUP(BB$5, Assumptions!$B$239:$P$245, BC$3, FALSE))^Assumptions!$D$213","v":0},598.48816830293117,{"$f":"SUMPRODUCT(BA115:OFFSET(BA115,-MIN($A115,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A115,60),0))","v":33.826827227169105},0,0,{"$f":"SUMPRODUCT(BD115:OFFSET(BD115,-MIN($A115,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A115,60),0))","v":551.03244714861137},{"$f":"IF(BF115>0, SUMPRODUCT(BE115:OFFSET(BE115,-MIN($A115,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A115,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A115,60),0)) / BF115, 0)","v":0.32787380873029814},{"$f":"IF(AZ115<=BC$5, HLOOKUP(BB$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(BB$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":0.97343228960105566},{"$f":"IF(AZ115<=BC$5, HLOOKUP(BB$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(BB$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.2996973984219065},505126.87823306641,6273696.8369247364,null,null,null,2052,0,3288.1551558531842,186.03955155457348,0,0,{"$f":"SUMPRODUCT(BS115:OFFSET(BS115,-MIN($A115,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A115,60),0))","v":3025.9168405920645},{"$f":"IF(BU115>0, SUMPRODUCT(BT115:OFFSET(BT115,-MIN($A115,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A115,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A115,60),0)) / BU115, 0)","v":0.32787380873029809},3016806.3987966031,39642569.401134491,null,null,null,2052,{"$f":"$C115*$CG$4*$BT$4*IF(CC$5=\"Base\", 1, VLOOKUP(CD$5, Assumptions!$B$239:$P$245, CE$3, FALSE))^Assumptions!$D$213","v":0},50.483212356589725,{"$f":"SUMPRODUCT(CC115:OFFSET(CC115,-MIN($A115,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A115,60),0))","v":2.8562746411573503},0,0,{"$f":"SUMPRODUCT(CF115:OFFSET(CF115,-MIN($A115,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A115,60),0))","v":46.457054243644293},{"$f":"IF(CH115>0, SUMPRODUCT(CG115:OFFSET(CG115,-MIN($A115,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A115,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A115,60),0)) / CH115, 0)","v":0.3278738087302982},{"$f":"IF(CB115<=CE$5, HLOOKUP(CD$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(CD$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":2.0196302194991484},{"$f":"IF(CB115<=CE$5, HLOOKUP(CD$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(CD$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":2.137240647988913},88357.025355686128,869779.5653063996,null,null,null,2052,{"$f":"$C115*$CV$4*$BT$4*IF(CR$5=\"Base\", 1, VLOOKUP(CS$5, Assumptions!$B$239:$P$245, CT$3, FALSE))^Assumptions!$D$213","v":0},3237.6719434965944,{"$f":"SUMPRODUCT(CR115:OFFSET(CR115,-MIN($A115,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A115,60),0))","v":183.18327691341614},0,0,{"$f":"SUMPRODUCT(CU115:OFFSET(CU115,-MIN($A115,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A115,60),0))","v":2979.4597863484196},{"$f":"IF(CW115>0, SUMPRODUCT(CV115:OFFSET(CV115,-MIN($A115,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A115,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A115,60),0)) / CW115, 0)","v":0.32787380873029826},{"$f":"IF(CQ115<=CT$5, HLOOKUP(CS$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(CS$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.0437167055371823},{"$f":"IF(CQ115<=CT$5, HLOOKUP(CS$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(CS$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.4855436483645821},2928449.3734409171,38772789.835828088,null,null,null,2052,0,312.18665948843579,17.663116057392713,0,0,{"$f":"SUMPRODUCT(DJ115:OFFSET(DJ115,-MIN($A115,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A115,60),0))","v":287.28901939821299},{"$f":"IF(DL115>0, SUMPRODUCT(DK115:OFFSET(DK115,-MIN($A115,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A115,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A115,60),0)) / DL115, 0)","v":0.32787380873029826},226838.22458568087,4677820.0834249612,null,null,null,2052,{"$f":"$C115*$DX$4*$DK$4*IF(DT$5=\"Base\", 1, VLOOKUP(DU$5, Assumptions!$B$239:$P$245, DV$3, FALSE))^Assumptions!$D$213","v":0},0.13450431067025037,{"$f":"SUMPRODUCT(DT115:OFFSET(DT115,-MIN($A115,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A115,60),0))","v":7.6100793463797674E-3},0,0,{"$f":"SUMPRODUCT(DW115:OFFSET(DW115,-MIN($A115,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A115,60),0))","v":0.12377726703828046},{"$f":"IF(DY115>0, SUMPRODUCT(DX115:OFFSET(DX115,-MIN($A115,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A115,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A115,60),0)) / DY115, 0)","v":0.32787380873029814},{"$f":"IF(DS115<=DV$5, HLOOKUP(DU$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(DU$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.5354762128534456},{"$f":"IF(DS115<=DV$5, HLOOKUP(DU$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(DU$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":3.1520108385212411},178.97877849690349,3417.690236460654,null,null,null,2052,{"$f":"$C115*$EM$4*$DK$4*IF(EI$5=\"Base\", 1, VLOOKUP(EJ$5, Assumptions!$B$239:$P$245, EK$3, FALSE))^Assumptions!$D$213","v":0},312.05215517776554,{"$f":"SUMPRODUCT(EI115:OFFSET(EI115,-MIN($A115,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A115,60),0))","v":17.655505978046335},0,0,{"$f":"SUMPRODUCT(EL115:OFFSET(EL115,-MIN($A115,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A115,60),0))","v":287.16524213117464},{"$f":"IF(EN115>0, SUMPRODUCT(EM115:OFFSET(EM115,-MIN($A115,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A115,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A115,60),0)) / EN115, 0)","v":0.32787380873029826},{"$f":"IF(EH115<=EK$5, HLOOKUP(EJ$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(EJ$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":0.83815436125699083},{"$f":"IF(EH115<=EK$5, HLOOKUP(EJ$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(EJ$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.8581899925317562},226659.24580718396,4674402.3931885008]
[103,2053,{"$f":"'Base Case Medium Dry'!$C116","v":0},4014.8370492408317,{"$f":"SUMPRODUCT(C116:OFFSET(C116,-MIN(A116,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A116,60),0))","v":235.33370611184546},0,0,{"$f":"SUMPRODUCT(F116:OFFSET(F116,-MIN($A116,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A116,60),0))","v":3736.1442480848318},{"$f":"IF(H116>0, SUMPRODUCT(G116:OFFSET(G116,-MIN($A116,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A116,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A116,60),0)) / H116, 0)","v":0.33860466484713647},null,2053,0,3990.6209069037764,234.13576453442772,0,0,3711.9281057477801,{"$f":"IF(Q116>0, SUMPRODUCT(P116:OFFSET(P116,-MIN($A116,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A116,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A116,60),0)) / Q116, 0)","v":0.33860466484713642},{"$f":"IF(K116<$P$4, VLOOKUP($K116, 'Base Case Medium Dry'!$B$13:$K$168, 9, FALSE), SUM(AF116, BW116, DN116))","v":3867036.6669238196},{"$f":"IF(K116<$P$4,VLOOKUP($K116,'Base Case Medium Dry'!$B$13:$K$168,10,FALSE),SUM(AG116,BX116,DO116))","v":48694315.745531932},null,null,0,2053,0,593.98175917412323,34.822677782200621,0,0,552.70576748357178,{"$f":"IF(AD116>0, SUMPRODUCT(AC116:OFFSET(AC116,-MIN($A116,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A116,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A116,60),0)) / AD116, 0)","v":0.33860466484713647},568377.38421317772,6433746.8533227276,null,null,null,2053,{"$f":"$C116*$AP$4*$AC$4*IF(AL$5=\"Base\", 1, VLOOKUP(AM$5, Assumptions!$B$239:$P$245, AN$3, FALSE))^Assumptions!$D$213","v":0},29.320418098361245,{"$f":"SUMPRODUCT(AL116:OFFSET(AL116,-MIN($A116,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A116,60),0))","v":1.7189340516083564},0,0,{"$f":"SUMPRODUCT(AO116:OFFSET(AO116,-MIN($A116,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A116,60),0))","v":27.282932409450193},{"$f":"IF(AQ116>0, SUMPRODUCT(AP116:OFFSET(AP116,-MIN($A116,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A116,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A116,60),0)) / AQ116, 0)","v":0.33860466484713642},{"$f":"IF(AK116<=AN$5, HLOOKUP(AM$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(AM$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.9955962562675422},{"$f":"IF(AK116<=AN$5, HLOOKUP(AM$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(AM$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.8896537670955529},54683.173133822995,451624.39300319477,null,null,null,2053,{"$f":"$C116*$BE$4*$AC$4*IF(BA$5=\"Base\", 1, VLOOKUP(BB$5, Assumptions!$B$239:$P$245, BC$3, FALSE))^Assumptions!$D$213","v":0},564.66134107576204,{"$f":"SUMPRODUCT(BA116:OFFSET(BA116,-MIN($A116,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A116,60),0))","v":33.103743730592264},0,0,{"$f":"SUMPRODUCT(BD116:OFFSET(BD116,-MIN($A116,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A116,60),0))","v":525.42283507412162},{"$f":"IF(BF116>0, SUMPRODUCT(BE116:OFFSET(BE116,-MIN($A116,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A116,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A116,60),0)) / BF116, 0)","v":0.33860466484713642},{"$f":"IF(AZ116<=BC$5, HLOOKUP(BB$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(BB$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":0.97343228960105566},{"$f":"IF(AZ116<=BC$5, HLOOKUP(BB$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(BB$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.2996973984219065},513694.21107935475,5982122.460319533,null,null,null,2053,0,3102.1156042986104,182.03059249560812,0,0,{"$f":"SUMPRODUCT(BS116:OFFSET(BS116,-MIN($A116,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A116,60),0))","v":2885.2852736884752},{"$f":"IF(BU116>0, SUMPRODUCT(BT116:OFFSET(BT116,-MIN($A116,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A116,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A116,60),0)) / BU116, 0)","v":0.33860466484713647},3067973.710743478,37800153.71535676,null,null,null,2053,{"$f":"$C116*$CG$4*$BT$4*IF(CC$5=\"Base\", 1, VLOOKUP(CD$5, Assumptions!$B$239:$P$245, CE$3, FALSE))^Assumptions!$D$213","v":0},47.626937715432376,{"$f":"SUMPRODUCT(CC116:OFFSET(CC116,-MIN($A116,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A116,60),0))","v":2.7947248900325086},0,0,{"$f":"SUMPRODUCT(CF116:OFFSET(CF116,-MIN($A116,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A116,60),0))","v":44.2979306866564},{"$f":"IF(CH116>0, SUMPRODUCT(CG116:OFFSET(CG116,-MIN($A116,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A116,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A116,60),0)) / CH116, 0)","v":0.33860466484713631},{"$f":"IF(CB116<=CE$5, HLOOKUP(CD$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(CD$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":2.0196302194991484},{"$f":"IF(CB116<=CE$5, HLOOKUP(CD$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(CD$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":2.137240647988913},89855.62714891872,829355.96162738116,null,null,null,2053,{"$f":"$C116*$CV$4*$BT$4*IF(CR$5=\"Base\", 1, VLOOKUP(CS$5, Assumptions!$B$239:$P$245, CT$3, FALSE))^Assumptions!$D$213","v":0},3054.4886665831782,{"$f":"SUMPRODUCT(CR116:OFFSET(CR116,-MIN($A116,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A116,60),0))","v":179.23586760557561},0,0,{"$f":"SUMPRODUCT(CU116:OFFSET(CU116,-MIN($A116,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A116,60),0))","v":2840.9873430018192},{"$f":"IF(CW116>0, SUMPRODUCT(CV116:OFFSET(CV116,-MIN($A116,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A116,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A116,60),0)) / CW116, 0)","v":0.33860466484713642},{"$f":"IF(CQ116<=CT$5, HLOOKUP(CS$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(CS$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.0437167055371823},{"$f":"IF(CQ116<=CT$5, HLOOKUP(CS$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(CS$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.4855436483645821},2978118.0835945592,36970797.753729381,null,null,null,2053,0,294.52354343104309,17.282494256618971,0,0,{"$f":"SUMPRODUCT(DJ116:OFFSET(DJ116,-MIN($A116,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A116,60),0))","v":273.93706457573319},{"$f":"IF(DL116>0, SUMPRODUCT(DK116:OFFSET(DK116,-MIN($A116,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A116,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A116,60),0)) / DL116, 0)","v":0.33860466484713631},230685.57196716371,4460415.1768524433,null,null,null,2053,{"$f":"$C116*$DX$4*$DK$4*IF(DT$5=\"Base\", 1, VLOOKUP(DU$5, Assumptions!$B$239:$P$245, DV$3, FALSE))^Assumptions!$D$213","v":0},0.12689423132387059,{"$f":"SUMPRODUCT(DT116:OFFSET(DT116,-MIN($A116,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A116,60),0))","v":7.44609004259903E-3},0,0,{"$f":"SUMPRODUCT(DW116:OFFSET(DW116,-MIN($A116,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A116,60),0))","v":0.11802463339775006},{"$f":"IF(DY116>0, SUMPRODUCT(DX116:OFFSET(DX116,-MIN($A116,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A116,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A116,60),0)) / DY116, 0)","v":0.33860466484713647},{"$f":"IF(DS116<=DV$5, HLOOKUP(DU$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(DU$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.5354762128534456},{"$f":"IF(DS116<=DV$5, HLOOKUP(DU$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(DU$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":3.1520108385212411},182.01439357478023,3258.8507314561093,null,null,null,2053,{"$f":"$C116*$EM$4*$DK$4*IF(EI$5=\"Base\", 1, VLOOKUP(EJ$5, Assumptions!$B$239:$P$245, EK$3, FALSE))^Assumptions!$D$213","v":0},294.39664919971921,{"$f":"SUMPRODUCT(EI116:OFFSET(EI116,-MIN($A116,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A116,60),0))","v":17.275048166576372},0,0,{"$f":"SUMPRODUCT(EL116:OFFSET(EL116,-MIN($A116,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A116,60),0))","v":273.81903994233539},{"$f":"IF(EN116>0, SUMPRODUCT(EM116:OFFSET(EM116,-MIN($A116,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A116,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A116,60),0)) / EN116, 0)","v":0.33860466484713642},{"$f":"IF(EH116<=EK$5, HLOOKUP(EJ$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(EJ$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":0.83815436125699083},{"$f":"IF(EH116<=EK$5, HLOOKUP(EJ$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(EJ$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.8581899925317562},230503.55757358891,4457156.3261209875]
[104,2054,{"$f":"'Base Case Medium Dry'!$C117","v":0},3779.5033431289862,{"$f":"SUMPRODUCT(C117:OFFSET(C117,-MIN(A117,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A117,60),0))","v":230.17952539878971},0,0,{"$f":"SUMPRODUCT(F117:OFFSET(F117,-MIN($A117,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A117,60),0))","v":3551.3219724425553},{"$f":"IF(H117>0, SUMPRODUCT(G117:OFFSET(G117,-MIN($A117,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A117,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A117,60),0)) / H117, 0)","v":0.34930592687533618},null,2054,0,3756.485142369349,228.96902404964172,0,0,3528.3037716829199,{"$f":"IF(Q117>0, SUMPRODUCT(P117:OFFSET(P117,-MIN($A117,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A117,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A117,60),0)) / Q117, 0)","v":0.34930592687533635},{"$f":"IF(K117<$P$4, VLOOKUP($K117, 'Base Case Medium Dry'!$B$13:$K$168, 9, FALSE), SUM(AF117, BW117, DN117))","v":3911746.8211718248},{"$f":"IF(K117<$P$4,VLOOKUP($K117,'Base Case Medium Dry'!$B$13:$K$168,10,FALSE),SUM(AG117,BX117,DO117))","v":46285470.248855464},null,null,0,2054,0,559.15908139192265,34.058983102282269,0,0,525.36412034045372,{"$f":"IF(AD117>0, SUMPRODUCT(AC117:OFFSET(AC117,-MIN($A117,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A117,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A117,60),0)) / AD117, 0)","v":0.34930592687533646},574948.88655671896,6115477.6283197068,null,null,null,2054,{"$f":"$C117*$AP$4*$AC$4*IF(AL$5=\"Base\", 1, VLOOKUP(AM$5, Assumptions!$B$239:$P$245, AN$3, FALSE))^Assumptions!$D$213","v":0},27.601484046752887,{"$f":"SUMPRODUCT(AL117:OFFSET(AL117,-MIN($A117,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A117,60),0))","v":1.6812361813137642},0,0,{"$f":"SUMPRODUCT(AO117:OFFSET(AO117,-MIN($A117,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A117,60),0))","v":25.933280651038071},{"$f":"IF(AQ117>0, SUMPRODUCT(AP117:OFFSET(AP117,-MIN($A117,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A117,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A117,60),0)) / AQ117, 0)","v":0.34930592687533629},{"$f":"IF(AK117<=AN$5, HLOOKUP(AM$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(AM$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.9955962562675422},{"$f":"IF(AK117<=AN$5, HLOOKUP(AM$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(AM$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.8896537670955529},55315.412576105933,429283.11212433147,null,null,null,2054,{"$f":"$C117*$BE$4*$AC$4*IF(BA$5=\"Base\", 1, VLOOKUP(BB$5, Assumptions!$B$239:$P$245, BC$3, FALSE))^Assumptions!$D$213","v":0},531.55759734516982,{"$f":"SUMPRODUCT(BA117:OFFSET(BA117,-MIN($A117,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A117,60),0))","v":32.377746920968505},0,0,{"$f":"SUMPRODUCT(BD117:OFFSET(BD117,-MIN($A117,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A117,60),0))","v":499.43083968941568},{"$f":"IF(BF117>0, SUMPRODUCT(BE117:OFFSET(BE117,-MIN($A117,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A117,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A117,60),0)) / BF117, 0)","v":0.34930592687533635},{"$f":"IF(AZ117<=BC$5, HLOOKUP(BB$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(BB$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":0.97343228960105566},{"$f":"IF(AZ117<=BC$5, HLOOKUP(BB$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(BB$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.2996973984219065},519633.47398061299,5686194.5161953755,null,null,null,2054,0,2920.0850118030025,178.00933604072355,0,0,{"$f":"SUMPRODUCT(BS117:OFFSET(BS117,-MIN($A117,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A117,60),0))","v":2742.5539028551325},{"$f":"IF(BU117>0, SUMPRODUCT(BT117:OFFSET(BT117,-MIN($A117,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A117,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A117,60),0)) / BU117, 0)","v":0.34930592687533635},3103445.2073055422,35930228.475483768,null,null,null,2054,{"$f":"$C117*$CG$4*$BT$4*IF(CC$5=\"Base\", 1, VLOOKUP(CD$5, Assumptions!$B$239:$P$245, CE$3, FALSE))^Assumptions!$D$213","v":0},44.832212825399864,{"$f":"SUMPRODUCT(CC117:OFFSET(CC117,-MIN($A117,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A117,60),0))","v":2.732986336366368},0,0,{"$f":"SUMPRODUCT(CF117:OFFSET(CF117,-MIN($A117,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A117,60),0))","v":42.106568733769123},{"$f":"IF(CH117>0, SUMPRODUCT(CG117:OFFSET(CG117,-MIN($A117,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A117,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A117,60),0)) / CH117, 0)","v":0.34930592687533629},{"$f":"IF(CB117<=CE$5, HLOOKUP(CD$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(CD$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":2.0196302194991484},{"$f":"IF(CB117<=CE$5, HLOOKUP(CD$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(CD$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":2.137240647988913},90894.52574128077,788328.78334751772,null,null,null,2054,{"$f":"$C117*$CV$4*$BT$4*IF(CR$5=\"Base\", 1, VLOOKUP(CS$5, Assumptions!$B$239:$P$245, CT$3, FALSE))^Assumptions!$D$213","v":0},2875.2527989776027,{"$f":"SUMPRODUCT(CR117:OFFSET(CR117,-MIN($A117,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A117,60),0))","v":175.27634970435719},0,0,{"$f":"SUMPRODUCT(CU117:OFFSET(CU117,-MIN($A117,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A117,60),0))","v":2700.4473341213638},{"$f":"IF(CW117>0, SUMPRODUCT(CV117:OFFSET(CV117,-MIN($A117,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A117,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A117,60),0)) / CW117, 0)","v":0.34930592687533629},{"$f":"IF(CQ117<=CT$5, HLOOKUP(CS$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(CS$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.0437167055371823},{"$f":"IF(CQ117<=CT$5, HLOOKUP(CS$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(CS$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.4855436483645821},3012550.6815642612,35141899.69213625,null,null,null,2054,0,277.24104917442412,16.900704906635887,0,0,{"$f":"SUMPRODUCT(DJ117:OFFSET(DJ117,-MIN($A117,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A117,60),0))","v":260.38574848733379},{"$f":"IF(DL117>0, SUMPRODUCT(DK117:OFFSET(DK117,-MIN($A117,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A117,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A117,60),0)) / DL117, 0)","v":0.3493059268753364},233352.72730956349,4239764.1450519962,null,null,null,2054,{"$f":"$C117*$DX$4*$DK$4*IF(DT$5=\"Base\", 1, VLOOKUP(DU$5, Assumptions!$B$239:$P$245, DV$3, FALSE))^Assumptions!$D$213","v":0},0.11944814128127157,{"$f":"SUMPRODUCT(DT117:OFFSET(DT117,-MIN($A117,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A117,60),0))","v":7.2815977051466059E-3},0,0,{"$f":"SUMPRODUCT(DW117:OFFSET(DW117,-MIN($A117,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A117,60),0))","v":0.11218610579336231},{"$f":"IF(DY117>0, SUMPRODUCT(DX117:OFFSET(DX117,-MIN($A117,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A117,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A117,60),0)) / DY117, 0)","v":0.34930592687533635},{"$f":"IF(DS117<=DV$5, HLOOKUP(DU$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(DU$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.5354762128534456},{"$f":"IF(DS117<=DV$5, HLOOKUP(DU$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(DU$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":3.1520108385212411},184.11881934392068,3097.6395553953971,null,null,null,2054,{"$f":"$C117*$EM$4*$DK$4*IF(EI$5=\"Base\", 1, VLOOKUP(EJ$5, Assumptions!$B$239:$P$245, EK$3, FALSE))^Assumptions!$D$213","v":0},277.12160103314284,{"$f":"SUMPRODUCT(EI117:OFFSET(EI117,-MIN($A117,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A117,60),0))","v":16.893423308930739},0,0,{"$f":"SUMPRODUCT(EL117:OFFSET(EL117,-MIN($A117,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A117,60),0))","v":260.27356238154039},{"$f":"IF(EN117>0, SUMPRODUCT(EM117:OFFSET(EM117,-MIN($A117,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A117,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A117,60),0)) / EN117, 0)","v":0.34930592687533646},{"$f":"IF(EH117<=EK$5, HLOOKUP(EJ$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(EJ$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":0.83815436125699083},{"$f":"IF(EH117<=EK$5, HLOOKUP(EJ$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(EJ$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.8581899925317562},233168.60849021957,4236666.5054966006]
[105,2055,{"$f":"'Base Case Medium Dry'!$C118","v":0},3549.3238177301964,{"$f":"SUMPRODUCT(C118:OFFSET(C118,-MIN(A118,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A118,60),0))","v":224.74475123370277},0,0,{"$f":"SUMPRODUCT(F118:OFFSET(F118,-MIN($A118,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A118,60),0))","v":3364.5619348622481},{"$f":"IF(H118>0, SUMPRODUCT(G118:OFFSET(G118,-MIN($A118,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A118,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A118,60),0)) / H118, 0)","v":0.35998212966863252},null,2055,0,3527.5161183197074,223.52708355408515,0,0,3342.7542354517614,{"$f":"IF(Q118>0, SUMPRODUCT(P118:OFFSET(P118,-MIN($A118,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A118,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A118,60),0)) / Q118, 0)","v":0.35998212966863258},{"$f":"IF(K118<$P$4, VLOOKUP($K118, 'Base Case Medium Dry'!$B$13:$K$168, 9, FALSE), SUM(AF118, BW118, DN118))","v":3936037.1763584069},{"$f":"IF(K118<$P$4,VLOOKUP($K118,'Base Case Medium Dry'!$B$13:$K$168,10,FALSE),SUM(AG118,BX118,DO118))","v":43851369.305551536},null,null,0,2055,0,525.10009828964041,33.253873136779184,0,0,497.73581076461312,{"$f":"IF(AD118>0, SUMPRODUCT(AC118:OFFSET(AC118,-MIN($A118,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A118,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A118,60),0)) / AD118, 0)","v":0.35998212966863269},578519.08506573411,5793871.5220445916,null,null,null,2055,{"$f":"$C118*$AP$4*$AC$4*IF(AL$5=\"Base\", 1, VLOOKUP(AM$5, Assumptions!$B$239:$P$245, AN$3, FALSE))^Assumptions!$D$213","v":0},25.920247865439123,{"$f":"SUMPRODUCT(AL118:OFFSET(AL118,-MIN($A118,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A118,60),0))","v":1.6414939494369307},0,0,{"$f":"SUMPRODUCT(AO118:OFFSET(AO118,-MIN($A118,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A118,60),0))","v":24.569478521422283},{"$f":"IF(AQ118>0, SUMPRODUCT(AP118:OFFSET(AP118,-MIN($A118,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A118,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A118,60),0)) / AQ118, 0)","v":0.35998212966863252},{"$f":"IF(AK118<=AN$5, HLOOKUP(AM$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(AM$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.9955962562675422},{"$f":"IF(AK118<=AN$5, HLOOKUP(AM$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(AM$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.8896537670955529},55658.898767874205,406707.59495775111,null,null,null,2055,{"$f":"$C118*$BE$4*$AC$4*IF(BA$5=\"Base\", 1, VLOOKUP(BB$5, Assumptions!$B$239:$P$245, BC$3, FALSE))^Assumptions!$D$213","v":0},499.17985042420133,{"$f":"SUMPRODUCT(BA118:OFFSET(BA118,-MIN($A118,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A118,60),0))","v":31.612379187342253},0,0,{"$f":"SUMPRODUCT(BD118:OFFSET(BD118,-MIN($A118,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A118,60),0))","v":473.16633224319082},{"$f":"IF(BF118>0, SUMPRODUCT(BE118:OFFSET(BE118,-MIN($A118,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A118,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A118,60),0)) / BF118, 0)","v":0.35998212966863263},{"$f":"IF(AZ118<=BC$5, HLOOKUP(BB$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(BB$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":0.97343228960105566},{"$f":"IF(AZ118<=BC$5, HLOOKUP(BB$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(BB$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.2996973984219065},522860.18629785994,5387163.9270868404,null,null,null,2055,0,2742.0756757622789,173.77456640045091,0,0,{"$f":"SUMPRODUCT(BS118:OFFSET(BS118,-MIN($A118,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A118,60),0))","v":2598.3260705330304},{"$f":"IF(BU118>0, SUMPRODUCT(BT118:OFFSET(BT118,-MIN($A118,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A118,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A118,60),0)) / BU118, 0)","v":0.35998212966863269},3122716.3385504233,34040698.077389486,null,null,null,2055,{"$f":"$C118*$CG$4*$BT$4*IF(CC$5=\"Base\", 1, VLOOKUP(CD$5, Assumptions!$B$239:$P$245, CE$3, FALSE))^Assumptions!$D$213","v":0},42.099226489033498,{"$f":"SUMPRODUCT(CC118:OFFSET(CC118,-MIN($A118,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A118,60),0))","v":2.6679697039697574},0,0,{"$f":"SUMPRODUCT(CF118:OFFSET(CF118,-MIN($A118,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A118,60),0))","v":39.892231531983995},{"$f":"IF(CH118>0, SUMPRODUCT(CG118:OFFSET(CG118,-MIN($A118,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A118,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A118,60),0)) / CH118, 0)","v":0.35998212966863252},{"$f":"IF(CB118<=CE$5, HLOOKUP(CD$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(CD$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":2.0196302194991484},{"$f":"IF(CB118<=CE$5, HLOOKUP(CD$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(CD$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":2.137240647988913},91458.943740631294,746871.45721767715,null,null,null,2055,{"$f":"$C118*$CV$4*$BT$4*IF(CR$5=\"Base\", 1, VLOOKUP(CS$5, Assumptions!$B$239:$P$245, CT$3, FALSE))^Assumptions!$D$213","v":0},2699.9764492732456,{"$f":"SUMPRODUCT(CR118:OFFSET(CR118,-MIN($A118,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A118,60),0))","v":171.10659669648115},0,0,{"$f":"SUMPRODUCT(CU118:OFFSET(CU118,-MIN($A118,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A118,60),0))","v":2558.4338390010471},{"$f":"IF(CW118>0, SUMPRODUCT(CV118:OFFSET(CV118,-MIN($A118,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A118,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A118,60),0)) / CW118, 0)","v":0.35998212966863258},{"$f":"IF(CQ118<=CT$5, HLOOKUP(CS$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(CS$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.0437167055371823},{"$f":"IF(CQ118<=CT$5, HLOOKUP(CS$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(CS$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.4855436483645821},3031257.3948097918,33293826.620171811,null,null,null,2055,0,260.34034426778823,16.498644016855049,0,0,{"$f":"SUMPRODUCT(DJ118:OFFSET(DJ118,-MIN($A118,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A118,60),0))","v":246.69235415411765},{"$f":"IF(DL118>0, SUMPRODUCT(DK118:OFFSET(DK118,-MIN($A118,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A118,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A118,60),0)) / DL118, 0)","v":0.35998212966863247},234801.75274224943,4016799.7061174586,null,null,null,2055,{"$f":"$C118*$DX$4*$DK$4*IF(DT$5=\"Base\", 1, VLOOKUP(DU$5, Assumptions!$B$239:$P$245, DV$3, FALSE))^Assumptions!$D$213","v":0},0.11216654357612496,{"$f":"SUMPRODUCT(DT118:OFFSET(DT118,-MIN($A118,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A118,60),0))","v":7.1083714599378713E-3},0,0,{"$f":"SUMPRODUCT(DW118:OFFSET(DW118,-MIN($A118,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A118,60),0))","v":0.10628636437409973},{"$f":"IF(DY118>0, SUMPRODUCT(DX118:OFFSET(DX118,-MIN($A118,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A118,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A118,60),0)) / DY118, 0)","v":0.35998212966863258},{"$f":"IF(DS118<=DV$5, HLOOKUP(DU$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(DU$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.5354762128534456},{"$f":"IF(DS118<=DV$5, HLOOKUP(DU$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(DU$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":3.1520108385212411},185.26212225253218,2934.738167049019,null,null,null,2055,{"$f":"$C118*$EM$4*$DK$4*IF(EI$5=\"Base\", 1, VLOOKUP(EJ$5, Assumptions!$B$239:$P$245, EK$3, FALSE))^Assumptions!$D$213","v":0},260.22817772421212,{"$f":"SUMPRODUCT(EI118:OFFSET(EI118,-MIN($A118,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A118,60),0))","v":16.491535645395111},0,0,{"$f":"SUMPRODUCT(EL118:OFFSET(EL118,-MIN($A118,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A118,60),0))","v":246.58606778974354},{"$f":"IF(EN118>0, SUMPRODUCT(EM118:OFFSET(EM118,-MIN($A118,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A118,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A118,60),0)) / EN118, 0)","v":0.35998212966863263},{"$f":"IF(EH118<=EK$5, HLOOKUP(EJ$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(EJ$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":0.83815436125699083},{"$f":"IF(EH118<=EK$5, HLOOKUP(EJ$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(EJ$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.8581899925317562},234616.49061999691,4013864.9679504097]
[106,2056,{"$f":"'Base Case Medium Dry'!$C119","v":0},3324.5790664964939,{"$f":"SUMPRODUCT(C119:OFFSET(C119,-MIN(A119,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A119,60),0))","v":218.986423202401},0,0,{"$f":"SUMPRODUCT(F119:OFFSET(F119,-MIN($A119,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A119,60),0))","v":3176.6962527910937},{"$f":"IF(H119>0, SUMPRODUCT(G119:OFFSET(G119,-MIN($A119,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A119,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A119,60),0)) / H119, 0)","v":0.37063929095798709},null,2056,0,3303.9890347656228,217.76722482493318,0,0,3156.1062210602245,{"$f":"IF(Q119>0, SUMPRODUCT(P119:OFFSET(P119,-MIN($A119,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A119,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A119,60),0)) / Q119, 0)","v":0.37063929095798709},{"$f":"IF(K119<$P$4, VLOOKUP($K119, 'Base Case Medium Dry'!$B$13:$K$168, 9, FALSE), SUM(AF119, BW119, DN119))","v":3939556.9605451981},{"$f":"IF(K119<$P$4,VLOOKUP($K119,'Base Case Medium Dry'!$B$13:$K$168,10,FALSE),SUM(AG119,BX119,DO119))","v":41402858.157939449},null,null,0,2056,0,491.84622515286128,32.400991589196742,0,0,469.94393788759879,{"$f":"IF(AD119>0, SUMPRODUCT(AC119:OFFSET(AC119,-MIN($A119,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A119,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A119,60),0)) / AD119, 0)","v":0.3706392909579872},579036.42325034365,5470361.4644518774,null,null,null,2056,{"$f":"$C119*$AP$4*$AC$4*IF(AL$5=\"Base\", 1, VLOOKUP(AM$5, Assumptions!$B$239:$P$245, AN$3, FALSE))^Assumptions!$D$213","v":0},24.278753916002191,{"$f":"SUMPRODUCT(AL119:OFFSET(AL119,-MIN($A119,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A119,60),0))","v":1.5993935933615782},0,0,{"$f":"SUMPRODUCT(AO119:OFFSET(AO119,-MIN($A119,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A119,60),0))","v":23.197602500139126},{"$f":"IF(AQ119>0, SUMPRODUCT(AP119:OFFSET(AP119,-MIN($A119,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A119,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A119,60),0)) / AQ119, 0)","v":0.37063929095798703},{"$f":"IF(AK119<=AN$5, HLOOKUP(AM$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(AM$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.9955962562675422},{"$f":"IF(AK119<=AN$5, HLOOKUP(AM$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(AM$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.8896537670955529},55708.671496880474,383998.42769928451,null,null,null,2056,{"$f":"$C119*$BE$4*$AC$4*IF(BA$5=\"Base\", 1, VLOOKUP(BB$5, Assumptions!$B$239:$P$245, BC$3, FALSE))^Assumptions!$D$213","v":0},467.56747123685909,{"$f":"SUMPRODUCT(BA119:OFFSET(BA119,-MIN($A119,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A119,60),0))","v":30.801597995835163},0,0,{"$f":"SUMPRODUCT(BD119:OFFSET(BD119,-MIN($A119,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A119,60),0))","v":446.74633538745968},{"$f":"IF(BF119>0, SUMPRODUCT(BE119:OFFSET(BE119,-MIN($A119,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A119,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A119,60),0)) / BF119, 0)","v":0.37063929095798714},{"$f":"IF(AZ119<=BC$5, HLOOKUP(BB$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(BB$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":0.97343228960105566},{"$f":"IF(AZ119<=BC$5, HLOOKUP(BB$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(BB$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.2996973984219065},523327.75175346312,5086363.0367525928,null,null,null,2056,0,2568.3011093618284,169.29307460140052,0,0,{"$f":"SUMPRODUCT(BS119:OFFSET(BS119,-MIN($A119,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A119,60),0))","v":2453.24439008421},{"$f":"IF(BU119>0, SUMPRODUCT(BT119:OFFSET(BT119,-MIN($A119,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A119,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A119,60),0)) / BU119, 0)","v":0.37063929095798709},3125508.8141028089,32139981.405711144,null,null,null,2056,{"$f":"$C119*$CG$4*$BT$4*IF(CC$5=\"Base\", 1, VLOOKUP(CD$5, Assumptions!$B$239:$P$245, CE$3, FALSE))^Assumptions!$D$213","v":0},39.431256785063738,{"$f":"SUMPRODUCT(CC119:OFFSET(CC119,-MIN($A119,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A119,60),0))","v":2.5991651337951867},0,0,{"$f":"SUMPRODUCT(CF119:OFFSET(CF119,-MIN($A119,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A119,60),0))","v":37.664785156738873},{"$f":"IF(CH119>0, SUMPRODUCT(CG119:OFFSET(CG119,-MIN($A119,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A119,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A119,60),0)) / CH119, 0)","v":0.3706392909579872},{"$f":"IF(CB119<=CE$5, HLOOKUP(CD$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(CD$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":2.0196302194991484},{"$f":"IF(CB119<=CE$5, HLOOKUP(CD$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(CD$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":2.137240647988913},91540.730504702733,705168.69815242558,null,null,null,2056,{"$f":"$C119*$CV$4*$BT$4*IF(CR$5=\"Base\", 1, VLOOKUP(CS$5, Assumptions!$B$239:$P$245, CT$3, FALSE))^Assumptions!$D$213","v":0},2528.8698525767645,{"$f":"SUMPRODUCT(CR119:OFFSET(CR119,-MIN($A119,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A119,60),0))","v":166.69390946760532},0,0,{"$f":"SUMPRODUCT(CU119:OFFSET(CU119,-MIN($A119,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A119,60),0))","v":2415.5796049274713},{"$f":"IF(CW119>0, SUMPRODUCT(CV119:OFFSET(CV119,-MIN($A119,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A119,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A119,60),0)) / CW119, 0)","v":0.37063929095798698},{"$f":"IF(CQ119<=CT$5, HLOOKUP(CS$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(CS$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.0437167055371823},{"$f":"IF(CQ119<=CT$5, HLOOKUP(CS$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(CS$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.4855436483645821},3033968.0835981062,31434812.707558718,null,null,null,2056,0,243.84170025093317,16.073158634335936,0,0,{"$f":"SUMPRODUCT(DJ119:OFFSET(DJ119,-MIN($A119,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A119,60),0))","v":232.91789308841595},{"$f":"IF(DL119>0, SUMPRODUCT(DK119:OFFSET(DK119,-MIN($A119,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A119,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A119,60),0)) / DL119, 0)","v":0.37063929095798709},235011.72319204541,3792515.2877764227,null,null,null,2056,{"$f":"$C119*$DX$4*$DK$4*IF(DT$5=\"Base\", 1, VLOOKUP(DU$5, Assumptions!$B$239:$P$245, DV$3, FALSE))^Assumptions!$D$213","v":0},0.10505817211618709,{"$f":"SUMPRODUCT(DT119:OFFSET(DT119,-MIN($A119,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A119,60),0))","v":6.9250528704447156E-3},0,0,{"$f":"SUMPRODUCT(DW119:OFFSET(DW119,-MIN($A119,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A119,60),0))","v":0.10035169569372634},{"$f":"IF(DY119>0, SUMPRODUCT(DX119:OFFSET(DX119,-MIN($A119,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A119,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A119,60),0)) / DY119, 0)","v":0.37063929095798709},{"$f":"IF(DS119<=DV$5, HLOOKUP(DU$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(DU$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.5354762128534456},{"$f":"IF(DS119<=DV$5, HLOOKUP(DU$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(DU$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":3.1520108385212411},185.4277921024597,2770.8723806177504,null,null,null,2056,{"$f":"$C119*$EM$4*$DK$4*IF(EI$5=\"Base\", 1, VLOOKUP(EJ$5, Assumptions!$B$239:$P$245, EK$3, FALSE))^Assumptions!$D$213","v":0},243.736642078817,{"$f":"SUMPRODUCT(EI119:OFFSET(EI119,-MIN($A119,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A119,60),0))","v":16.066233581465493},0,0,{"$f":"SUMPRODUCT(EL119:OFFSET(EL119,-MIN($A119,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A119,60),0))","v":232.81754139272218},{"$f":"IF(EN119>0, SUMPRODUCT(EM119:OFFSET(EM119,-MIN($A119,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A119,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A119,60),0)) / EN119, 0)","v":0.37063929095798714},{"$f":"IF(EH119<=EK$5, HLOOKUP(EJ$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(EJ$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":0.83815436125699083},{"$f":"IF(EH119<=EK$5, HLOOKUP(EJ$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(EJ$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.8581899925317562},234826.29539994296,3789744.4153958051]
[107,2057,{"$f":"'Base Case Medium Dry'!$C120","v":0},3105.5926432940928,{"$f":"SUMPRODUCT(C120:OFFSET(C120,-MIN(A120,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A120,60),0))","v":213.01658267095922},0,0,{"$f":"SUMPRODUCT(F120:OFFSET(F120,-MIN($A120,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A120,60),0))","v":2988.5944097373736},{"$f":"IF(H120>0, SUMPRODUCT(G120:OFFSET(G120,-MIN($A120,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A120,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A120,60),0)) / H120, 0)","v":0.38128492147131854},null,2057,0,3086.2218099406896,211.80163893392995,0,0,2969.2235763839726,{"$f":"IF(Q120>0, SUMPRODUCT(P120:OFFSET(P120,-MIN($A120,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A120,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A120,60),0)) / Q120, 0)","v":0.38128492147131848},{"$f":"IF(K120<$P$4, VLOOKUP($K120, 'Base Case Medium Dry'!$B$13:$K$168, 9, FALSE), SUM(AF120, BW120, DN120))","v":3922247.7440967043},{"$f":"IF(K120<$P$4,VLOOKUP($K120,'Base Case Medium Dry'!$B$13:$K$168,10,FALSE),SUM(AG120,BX120,DO120))","v":38951269.05169186},null,null,0,2057,0,459.44523356366454,31.516936371336818,0,0,442.11712858188918,{"$f":"IF(AD120>0, SUMPRODUCT(AC120:OFFSET(AC120,-MIN($A120,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A120,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A120,60),0)) / AD120, 0)","v":0.38128492147131854},576492.31311766093,5146444.7309179856,null,null,null,2057,{"$f":"$C120*$AP$4*$AC$4*IF(AL$5=\"Base\", 1, VLOOKUP(AM$5, Assumptions!$B$239:$P$245, AN$3, FALSE))^Assumptions!$D$213","v":0},22.679360322640612,{"$f":"SUMPRODUCT(AL120:OFFSET(AL120,-MIN($A120,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A120,60),0))","v":1.5557544273277069},0,0,{"$f":"SUMPRODUCT(AO120:OFFSET(AO120,-MIN($A120,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A120,60),0))","v":21.824001929776156},{"$f":"IF(AQ120>0, SUMPRODUCT(AP120:OFFSET(AP120,-MIN($A120,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A120,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A120,60),0)) / AQ120, 0)","v":0.38128492147131859},{"$f":"IF(AK120<=AN$5, HLOOKUP(AM$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(AM$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.9955962562675422},{"$f":"IF(AK120<=AN$5, HLOOKUP(AM$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(AM$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.8896537670955529},55463.904518599702,361260.71334699064,null,null,null,2057,{"$f":"$C120*$BE$4*$AC$4*IF(BA$5=\"Base\", 1, VLOOKUP(BB$5, Assumptions!$B$239:$P$245, BC$3, FALSE))^Assumptions!$D$213","v":0},436.76587324102394,{"$f":"SUMPRODUCT(BA120:OFFSET(BA120,-MIN($A120,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A120,60),0))","v":29.961181944009112},0,0,{"$f":"SUMPRODUCT(BD120:OFFSET(BD120,-MIN($A120,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A120,60),0))","v":420.29312665211302},{"$f":"IF(BF120>0, SUMPRODUCT(BE120:OFFSET(BE120,-MIN($A120,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A120,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A120,60),0)) / BF120, 0)","v":0.38128492147131854},{"$f":"IF(AZ120<=BC$5, HLOOKUP(BB$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(BB$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":0.97343228960105566},{"$f":"IF(AZ120<=BC$5, HLOOKUP(BB$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(BB$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.2996973984219065},521028.40859906119,4785184.0175709948,null,null,null,2057,0,2399.0080347604276,164.65216489351576,0,0,{"$f":"SUMPRODUCT(BS120:OFFSET(BS120,-MIN($A120,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A120,60),0))","v":2307.9803312902368},{"$f":"IF(BU120>0, SUMPRODUCT(BT120:OFFSET(BT120,-MIN($A120,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A120,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A120,60),0)) / BU120, 0)","v":0.38128492147131865},3111776.2779022176,30236875.393351667,null,null,null,2057,{"$f":"$C120*$CG$4*$BT$4*IF(CC$5=\"Base\", 1, VLOOKUP(CD$5, Assumptions!$B$239:$P$245, CE$3, FALSE))^Assumptions!$D$213","v":0},36.832091651268549,{"$f":"SUMPRODUCT(CC120:OFFSET(CC120,-MIN($A120,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A120,60),0))","v":2.5279130124061306},0,0,{"$f":"SUMPRODUCT(CF120:OFFSET(CF120,-MIN($A120,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A120,60),0))","v":35.434538717539617},{"$f":"IF(CH120>0, SUMPRODUCT(CG120:OFFSET(CG120,-MIN($A120,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A120,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A120,60),0)) / CH120, 0)","v":0.38128492147131865},{"$f":"IF(CB120<=CE$5, HLOOKUP(CD$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(CD$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":2.0196302194991484},{"$f":"IF(CB120<=CE$5, HLOOKUP(CD$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(CD$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":2.137240647988913},91138.528344909617,663413.51565119636,null,null,null,2057,{"$f":"$C120*$CV$4*$BT$4*IF(CR$5=\"Base\", 1, VLOOKUP(CS$5, Assumptions!$B$239:$P$245, CT$3, FALSE))^Assumptions!$D$213","v":0},2362.1759431091591,{"$f":"SUMPRODUCT(CR120:OFFSET(CR120,-MIN($A120,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A120,60),0))","v":162.12425188110964},0,0,{"$f":"SUMPRODUCT(CU120:OFFSET(CU120,-MIN($A120,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A120,60),0))","v":2272.5457925726978},{"$f":"IF(CW120>0, SUMPRODUCT(CV120:OFFSET(CV120,-MIN($A120,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A120,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A120,60),0)) / CW120, 0)","v":0.38128492147131854},{"$f":"IF(CQ120<=CT$5, HLOOKUP(CS$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(CS$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.0437167055371823},{"$f":"IF(CQ120<=CT$5, HLOOKUP(CS$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(CS$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.4855436483645821},3020637.7495573079,29573461.87770047,null,null,null,2057,0,227.76854161659725,15.632537669077367,0,0,{"$f":"SUMPRODUCT(DJ120:OFFSET(DJ120,-MIN($A120,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A120,60),0))","v":219.12611651184648},{"$f":"IF(DL120>0, SUMPRODUCT(DK120:OFFSET(DK120,-MIN($A120,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A120,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A120,60),0)) / DL120, 0)","v":0.38128492147131848},233979.15307682552,3567948.9274222138,null,null,null,2057,{"$f":"$C120*$DX$4*$DK$4*IF(DT$5=\"Base\", 1, VLOOKUP(DU$5, Assumptions!$B$239:$P$245, DV$3, FALSE))^Assumptions!$D$213","v":0},9.8133119245742376E-2,{"$f":"SUMPRODUCT(DT120:OFFSET(DT120,-MIN($A120,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A120,60),0))","v":6.7352131787164404E-3},0,0,{"$f":"SUMPRODUCT(DW120:OFFSET(DW120,-MIN($A120,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A120,60),0))","v":9.4409566698242145E-2},{"$f":"IF(DY120>0, SUMPRODUCT(DX120:OFFSET(DX120,-MIN($A120,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A120,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A120,60),0)) / DY120, 0)","v":0.38128492147131854},{"$f":"IF(DS120<=DV$5, HLOOKUP(DU$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(DU$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.5354762128534456},{"$f":"IF(DS120<=DV$5, HLOOKUP(DU$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(DU$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":3.1520108385212411},184.61307871686518,2606.8006028382706,null,null,null,2057,{"$f":"$C120*$EM$4*$DK$4*IF(EI$5=\"Base\", 1, VLOOKUP(EJ$5, Assumptions!$B$239:$P$245, EK$3, FALSE))^Assumptions!$D$213","v":0},227.6704084973515,{"$f":"SUMPRODUCT(EI120:OFFSET(EI120,-MIN($A120,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A120,60),0))","v":15.625802455898651},0,0,{"$f":"SUMPRODUCT(EL120:OFFSET(EL120,-MIN($A120,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A120,60),0))","v":219.03170694514822},{"$f":"IF(EN120>0, SUMPRODUCT(EM120:OFFSET(EM120,-MIN($A120,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A120,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A120,60),0)) / EN120, 0)","v":0.38128492147131854},{"$f":"IF(EH120<=EK$5, HLOOKUP(EJ$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(EJ$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":0.83815436125699083},{"$f":"IF(EH120<=EK$5, HLOOKUP(EJ$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(EJ$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.8581899925317562},233794.53999810867,3565342.1268193754]
[108,2058,{"$f":"'Base Case Medium Dry'!$C121","v":0},2892.5760606231333,{"$f":"SUMPRODUCT(C121:OFFSET(C121,-MIN(A121,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A121,60),0))","v":206.84109627157699},0,0,{"$f":"SUMPRODUCT(F121:OFFSET(F121,-MIN($A121,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A121,60),0))","v":2801.1489862809972},{"$f":"IF(H121>0, SUMPRODUCT(G121:OFFSET(G121,-MIN($A121,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A121,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A121,60),0)) / H121, 0)","v":0.39192799723966931},null,2058,0,2874.4201710067596,205.6362476270325,0,0,2782.9930966646257,{"$f":"IF(Q121>0, SUMPRODUCT(P121:OFFSET(P121,-MIN($A121,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A121,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A121,60),0)) / Q121, 0)","v":0.39192799723966937},{"$f":"IF(K121<$P$4, VLOOKUP($K121, 'Base Case Medium Dry'!$B$13:$K$168, 9, FALSE), SUM(AF121, BW121, DN121))","v":3884342.9387949207},{"$f":"IF(K121<$P$4,VLOOKUP($K121,'Base Case Medium Dry'!$B$13:$K$168,10,FALSE),SUM(AG121,BX121,DO121))","v":36508235.263711497},null,null,0,2058,0,427.9282971923277,30.602577817980926,0,0,414.38742658072937,{"$f":"IF(AD121>0, SUMPRODUCT(AC121:OFFSET(AC121,-MIN($A121,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A121,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A121,60),0)) / AD121, 0)","v":0.39192799723966915},570921.0615516199,4823658.3706348147,null,null,null,2058,{"$f":"$C121*$AP$4*$AC$4*IF(AL$5=\"Base\", 1, VLOOKUP(AM$5, Assumptions!$B$239:$P$245, AN$3, FALSE))^Assumptions!$D$213","v":0},21.123605895312906,{"$f":"SUMPRODUCT(AL121:OFFSET(AL121,-MIN($A121,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A121,60),0))","v":1.5106194132264597},0,0,{"$f":"SUMPRODUCT(AO121:OFFSET(AO121,-MIN($A121,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A121,60),0))","v":20.455194817673195},{"$f":"IF(AQ121>0, SUMPRODUCT(AP121:OFFSET(AP121,-MIN($A121,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A121,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A121,60),0)) / AQ121, 0)","v":0.39192799723966931},{"$f":"IF(AK121<=AN$5, HLOOKUP(AM$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(AM$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.9955962562675422},{"$f":"IF(AK121<=AN$5, HLOOKUP(AM$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(AM$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.8896537670955529},54927.898473285932,338602.34686847276,null,null,null,2058,{"$f":"$C121*$BE$4*$AC$4*IF(BA$5=\"Base\", 1, VLOOKUP(BB$5, Assumptions!$B$239:$P$245, BC$3, FALSE))^Assumptions!$D$213","v":0},406.80469129701481,{"$f":"SUMPRODUCT(BA121:OFFSET(BA121,-MIN($A121,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A121,60),0))","v":29.091958404754465},0,0,{"$f":"SUMPRODUCT(BD121:OFFSET(BD121,-MIN($A121,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A121,60),0))","v":393.93223176305617},{"$f":"IF(BF121>0, SUMPRODUCT(BE121:OFFSET(BE121,-MIN($A121,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A121,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A121,60),0)) / BF121, 0)","v":0.39192799723966926},{"$f":"IF(AZ121<=BC$5, HLOOKUP(BB$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(BB$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":0.97343228960105566},{"$f":"IF(AZ121<=BC$5, HLOOKUP(BB$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(BB$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.2996973984219065},515993.16307833401,4485056.0237663416,null,null,null,2058,0,2234.3558698669121,159.85645067867716,0,0,{"$f":"SUMPRODUCT(BS121:OFFSET(BS121,-MIN($A121,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A121,60),0))","v":2163.2232009422273},{"$f":"IF(BU121>0, SUMPRODUCT(BT121:OFFSET(BT121,-MIN($A121,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A121,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A121,60),0)) / BU121, 0)","v":0.39192799723966931},3081703.9108177777,28340410.656069849,null,null,null,2058,{"$f":"$C121*$CG$4*$BT$4*IF(CC$5=\"Base\", 1, VLOOKUP(CD$5, Assumptions!$B$239:$P$245, CE$3, FALSE))^Assumptions!$D$213","v":0},34.304178638862417,{"$f":"SUMPRODUCT(CC121:OFFSET(CC121,-MIN($A121,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A121,60),0))","v":2.4542841695949122},0,0,{"$f":"SUMPRODUCT(CF121:OFFSET(CF121,-MIN($A121,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A121,60),0))","v":33.212075176401477},{"$f":"IF(CH121>0, SUMPRODUCT(CG121:OFFSET(CG121,-MIN($A121,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A121,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A121,60),0)) / CH121, 0)","v":0.39192799723966931},{"$f":"IF(CB121<=CE$5, HLOOKUP(CD$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(CD$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":2.0196302194991484},{"$f":"IF(CB121<=CE$5, HLOOKUP(CD$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(CD$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":2.137240647988913},90257.760887625904,621804.04634256253,null,null,null,2058,{"$f":"$C121*$CV$4*$BT$4*IF(CR$5=\"Base\", 1, VLOOKUP(CS$5, Assumptions!$B$239:$P$245, CT$3, FALSE))^Assumptions!$D$213","v":0},2200.0516912280495,{"$f":"SUMPRODUCT(CR121:OFFSET(CR121,-MIN($A121,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A121,60),0))","v":157.40216650908226},0,0,{"$f":"SUMPRODUCT(CU121:OFFSET(CU121,-MIN($A121,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A121,60),0))","v":2130.0111257658259},{"$f":"IF(CW121>0, SUMPRODUCT(CV121:OFFSET(CV121,-MIN($A121,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A121,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A121,60),0)) / CW121, 0)","v":0.39192799723966926},{"$f":"IF(CQ121<=CT$5, HLOOKUP(CS$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(CS$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.0437167055371823},{"$f":"IF(CQ121<=CT$5, HLOOKUP(CS$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(CS$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.4855436483645821},2991446.1499301516,27718606.609727286,null,null,null,2058,0,212.13600394751987,15.177219130374413,0,0,{"$f":"SUMPRODUCT(DJ121:OFFSET(DJ121,-MIN($A121,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A121,60),0))","v":205.38246914166891},{"$f":"IF(DL121>0, SUMPRODUCT(DK121:OFFSET(DK121,-MIN($A121,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A121,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A121,60),0)) / DL121, 0)","v":0.39192799723966931},231717.96642552313,3344166.2370068375,null,null,null,2058,{"$f":"$C121*$DX$4*$DK$4*IF(DT$5=\"Base\", 1, VLOOKUP(DU$5, Assumptions!$B$239:$P$245, DV$3, FALSE))^Assumptions!$D$213","v":0},9.1397906067025941E-2,{"$f":"SUMPRODUCT(DT121:OFFSET(DT121,-MIN($A121,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A121,60),0))","v":6.5390410992176504E-3},0,0,{"$f":"SUMPRODUCT(DW121:OFFSET(DW121,-MIN($A121,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A121,60),0))","v":8.8488173969129696E-2},{"$f":"IF(DY121>0, SUMPRODUCT(DX121:OFFSET(DX121,-MIN($A121,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A121,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A121,60),0)) / DY121, 0)","v":0.39192799723966926},{"$f":"IF(DS121<=DV$5, HLOOKUP(DU$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(DU$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.5354762128534456},{"$f":"IF(DS121<=DV$5, HLOOKUP(DU$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(DU$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":3.1520108385212411},182.82896836446392,2443.3013868612538,null,null,null,2058,{"$f":"$C121*$EM$4*$DK$4*IF(EI$5=\"Base\", 1, VLOOKUP(EJ$5, Assumptions!$B$239:$P$245, EK$3, FALSE))^Assumptions!$D$213","v":0},212.04460604145285,{"$f":"SUMPRODUCT(EI121:OFFSET(EI121,-MIN($A121,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A121,60),0))","v":15.170680089275194},0,0,{"$f":"SUMPRODUCT(EL121:OFFSET(EL121,-MIN($A121,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A121,60),0))","v":205.29398096769975},{"$f":"IF(EN121>0, SUMPRODUCT(EM121:OFFSET(EM121,-MIN($A121,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A121,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A121,60),0)) / EN121, 0)","v":0.39192799723966942},{"$f":"IF(EH121<=EK$5, HLOOKUP(EJ$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(EJ$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":0.83815436125699083},{"$f":"IF(EH121<=EK$5, HLOOKUP(EJ$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(EJ$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.8581899925317562},231535.13745715868,3341722.9356199764]
[109,2059,{"$f":"'Base Case Medium Dry'!$C122","v":0},2685.7349643515563,{"$f":"SUMPRODUCT(C122:OFFSET(C122,-MIN(A122,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A122,60),0))","v":200.36912343194143},0,0,{"$f":"SUMPRODUCT(F122:OFFSET(F122,-MIN($A122,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A122,60),0))","v":2615.2610661294793},{"$f":"IF(H122>0, SUMPRODUCT(G122:OFFSET(G122,-MIN($A122,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A122,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A122,60),0)) / H122, 0)","v":0.40257889031430799},null,2059,0,2668.7839233797272,199.1801716420791,0,0,2598.310025157652,{"$f":"IF(Q122>0, SUMPRODUCT(P122:OFFSET(P122,-MIN($A122,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A122,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A122,60),0)) / Q122, 0)","v":0.40257889031430805},{"$f":"IF(K122<$P$4, VLOOKUP($K122, 'Base Case Medium Dry'!$B$13:$K$168, 9, FALSE), SUM(AF122, BW122, DN122))","v":3826359.9830484744},{"$f":"IF(K122<$P$4,VLOOKUP($K122,'Base Case Medium Dry'!$B$13:$K$168,10,FALSE),SUM(AG122,BX122,DO122))","v":34085500.894775346},null,null,0,2059,0,397.32571937434682,29.644460902714005,0,0,386.88813352588119,{"$f":"IF(AD122>0, SUMPRODUCT(AC122:OFFSET(AC122,-MIN($A122,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A122,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A122,60),0)) / AD122, 0)","v":0.4025788903143081},562398.72169433348,4503554.0754222851,null,null,null,2059,{"$f":"$C122*$AP$4*$AC$4*IF(AL$5=\"Base\", 1, VLOOKUP(AM$5, Assumptions!$B$239:$P$245, AN$3, FALSE))^Assumptions!$D$213","v":0},19.612986482086445,{"$f":"SUMPRODUCT(AL122:OFFSET(AL122,-MIN($A122,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A122,60),0))","v":1.4633243774634124},0,0,{"$f":"SUMPRODUCT(AO122:OFFSET(AO122,-MIN($A122,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A122,60),0))","v":19.097761264665476},{"$f":"IF(AQ122>0, SUMPRODUCT(AP122:OFFSET(AP122,-MIN($A122,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A122,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A122,60),0)) / AQ122, 0)","v":0.40257889031430805},{"$f":"IF(AK122<=AN$5, HLOOKUP(AM$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(AM$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.9955962562675422},{"$f":"IF(AK122<=AN$5, HLOOKUP(AM$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(AM$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.8896537670955529},54107.970378211518,316132.25108775182,null,null,null,2059,{"$f":"$C122*$BE$4*$AC$4*IF(BA$5=\"Base\", 1, VLOOKUP(BB$5, Assumptions!$B$239:$P$245, BC$3, FALSE))^Assumptions!$D$213","v":0},377.71273289226036,{"$f":"SUMPRODUCT(BA122:OFFSET(BA122,-MIN($A122,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A122,60),0))","v":28.181136525250594},0,0,{"$f":"SUMPRODUCT(BD122:OFFSET(BD122,-MIN($A122,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A122,60),0))","v":367.79037226121574},{"$f":"IF(BF122>0, SUMPRODUCT(BE122:OFFSET(BE122,-MIN($A122,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A122,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A122,60),0)) / BF122, 0)","v":0.40257889031430816},{"$f":"IF(AZ122<=BC$5, HLOOKUP(BB$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(BB$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":0.97343228960105566},{"$f":"IF(AZ122<=BC$5, HLOOKUP(BB$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(BB$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.2996973984219065},508290.75131612201,4187421.8243345334,null,null,null,2059,0,2074.4994191882347,154.83522119856903,0,0,{"$f":"SUMPRODUCT(BS122:OFFSET(BS122,-MIN($A122,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A122,60),0))","v":2019.668872480556},{"$f":"IF(BU122>0, SUMPRODUCT(BT122:OFFSET(BT122,-MIN($A122,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A122,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A122,60),0)) / BU122, 0)","v":0.40257889031430799},3035702.2306623086,26459703.839367788,null,null,null,2059,{"$f":"$C122*$CG$4*$BT$4*IF(CC$5=\"Base\", 1, VLOOKUP(CD$5, Assumptions!$B$239:$P$245, CE$3, FALSE))^Assumptions!$D$213","v":0},31.849894469267504,{"$f":"SUMPRODUCT(CC122:OFFSET(CC122,-MIN($A122,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A122,60),0))","v":2.3771929795139815},0,0,{"$f":"SUMPRODUCT(CF122:OFFSET(CF122,-MIN($A122,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A122,60),0))","v":31.008078313437821},{"$f":"IF(CH122>0, SUMPRODUCT(CG122:OFFSET(CG122,-MIN($A122,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A122,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A122,60),0)) / CH122, 0)","v":0.40257889031430805},{"$f":"IF(CB122<=CE$5, HLOOKUP(CD$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(CD$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":2.0196302194991484},{"$f":"IF(CB122<=CE$5, HLOOKUP(CD$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(CD$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":2.137240647988913},88910.451487353363,580540.31439452467,null,null,null,2059,{"$f":"$C122*$CV$4*$BT$4*IF(CR$5=\"Base\", 1, VLOOKUP(CS$5, Assumptions!$B$239:$P$245, CT$3, FALSE))^Assumptions!$D$213","v":0},2042.6495247189673,{"$f":"SUMPRODUCT(CR122:OFFSET(CR122,-MIN($A122,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A122,60),0))","v":152.45802821905505},0,0,{"$f":"SUMPRODUCT(CU122:OFFSET(CU122,-MIN($A122,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A122,60),0))","v":1988.6607941671182},{"$f":"IF(CW122>0, SUMPRODUCT(CV122:OFFSET(CV122,-MIN($A122,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A122,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A122,60),0)) / CW122, 0)","v":0.40257889031430794},{"$f":"IF(CQ122<=CT$5, HLOOKUP(CS$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(CS$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.0437167055371823},{"$f":"IF(CQ122<=CT$5, HLOOKUP(CS$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(CS$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.4855436483645821},2946791.7791749551,25879163.524973262,null,null,null,2059,0,196.95878481714547,14.70048954079606,0,0,{"$f":"SUMPRODUCT(DJ122:OFFSET(DJ122,-MIN($A122,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A122,60),0))","v":191.75301915121474},{"$f":"IF(DL122>0, SUMPRODUCT(DK122:OFFSET(DK122,-MIN($A122,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A122,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A122,60),0)) / DL122, 0)","v":0.40257889031430805},228259.03069183216,3122242.9799852739,null,null,null,2059,{"$f":"$C122*$DX$4*$DK$4*IF(DT$5=\"Base\", 1, VLOOKUP(DU$5, Assumptions!$B$239:$P$245, DV$3, FALSE))^Assumptions!$D$213","v":0},8.4858864967808284E-2,{"$f":"SUMPRODUCT(DT122:OFFSET(DT122,-MIN($A122,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A122,60),0))","v":6.333644158402112E-3},0,0,{"$f":"SUMPRODUCT(DW122:OFFSET(DW122,-MIN($A122,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A122,60),0))","v":8.2615982701300716E-2},{"$f":"IF(DY122>0, SUMPRODUCT(DX122:OFFSET(DX122,-MIN($A122,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A122,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A122,60),0)) / DY122, 0)","v":0.4025788903143081},{"$f":"IF(DS122<=DV$5, HLOOKUP(DU$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(DU$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.5354762128534456},{"$f":"IF(DS122<=DV$5, HLOOKUP(DU$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(DU$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":3.1520108385212411},180.09981593150863,2281.1607026879492,null,null,null,2059,{"$f":"$C122*$EM$4*$DK$4*IF(EI$5=\"Base\", 1, VLOOKUP(EJ$5, Assumptions!$B$239:$P$245, EK$3, FALSE))^Assumptions!$D$213","v":0},196.87392595217767,{"$f":"SUMPRODUCT(EI122:OFFSET(EI122,-MIN($A122,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A122,60),0))","v":14.694155896637657},0,0,{"$f":"SUMPRODUCT(EL122:OFFSET(EL122,-MIN($A122,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A122,60),0))","v":191.67040316851342},{"$f":"IF(EN122>0, SUMPRODUCT(EM122:OFFSET(EM122,-MIN($A122,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A122,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A122,60),0)) / EN122, 0)","v":0.4025788903143081},{"$f":"IF(EH122<=EK$5, HLOOKUP(EJ$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(EJ$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":0.83815436125699083},{"$f":"IF(EH122<=EK$5, HLOOKUP(EJ$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(EJ$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.8581899925317562},228078.93087590064,3119961.8192825858]
[110,2060,{"$f":"'Base Case Medium Dry'!$C123","v":0},2485.365840919615,{"$f":"SUMPRODUCT(C123:OFFSET(C123,-MIN(A123,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A123,60),0))","v":193.67745596002484},0,0,{"$f":"SUMPRODUCT(F123:OFFSET(F123,-MIN($A123,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A123,60),0))","v":2431.8257637961415},{"$f":"IF(H123>0, SUMPRODUCT(G123:OFFSET(G123,-MIN($A123,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A123,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A123,60),0)) / H123, 0)","v":0.4132492559675815},null,2060,0,2469.6037517376481,192.510073714301,0,0,2416.0636746141763,{"$f":"IF(Q123>0, SUMPRODUCT(P123:OFFSET(P123,-MIN($A123,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A123,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A123,60),0)) / Q123, 0)","v":0.4132492559675815},{"$f":"IF(K123<$P$4, VLOOKUP($K123, 'Base Case Medium Dry'!$B$13:$K$168, 9, FALSE), SUM(AF123, BW123, DN123))","v":3749085.946238074},{"$f":"IF(K123<$P$4,VLOOKUP($K123,'Base Case Medium Dry'!$B$13:$K$168,10,FALSE),SUM(AG123,BX123,DO123))","v":31694732.247318711},null,null,0,2060,0,367.68125847163282,28.653955526686097,0,0,359.75166800753323,{"$f":"IF(AD123>0, SUMPRODUCT(AC123:OFFSET(AC123,-MIN($A123,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A123,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A123,60),0)) / AD123, 0)","v":0.41324925596758144},551040.97707154276,4187673.2579778363,null,null,null,2060,{"$f":"$C123*$AP$4*$AC$4*IF(AL$5=\"Base\", 1, VLOOKUP(AM$5, Assumptions!$B$239:$P$245, AN$3, FALSE))^Assumptions!$D$213","v":0},18.149662104623033,{"$f":"SUMPRODUCT(AL123:OFFSET(AL123,-MIN($A123,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A123,60),0))","v":1.4144305666598731},0,0,{"$f":"SUMPRODUCT(AO123:OFFSET(AO123,-MIN($A123,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A123,60),0))","v":17.758237781964581},{"$f":"IF(AQ123>0, SUMPRODUCT(AP123:OFFSET(AP123,-MIN($A123,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A123,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A123,60),0)) / AQ123, 0)","v":0.41324925596758144},{"$f":"IF(AK123<=AN$5, HLOOKUP(AM$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(AM$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.9955962562675422},{"$f":"IF(AK123<=AN$5, HLOOKUP(AM$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(AM$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.8896537670955529},53015.250060921615,293958.6272738112,null,null,null,2060,{"$f":"$C123*$BE$4*$AC$4*IF(BA$5=\"Base\", 1, VLOOKUP(BB$5, Assumptions!$B$239:$P$245, BC$3, FALSE))^Assumptions!$D$213","v":0},349.5315963670098,{"$f":"SUMPRODUCT(BA123:OFFSET(BA123,-MIN($A123,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A123,60),0))","v":27.239524960026223},0,0,{"$f":"SUMPRODUCT(BD123:OFFSET(BD123,-MIN($A123,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A123,60),0))","v":341.99343022556866},{"$f":"IF(BF123>0, SUMPRODUCT(BE123:OFFSET(BE123,-MIN($A123,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A123,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A123,60),0)) / BF123, 0)","v":0.41324925596758161},{"$f":"IF(AZ123<=BC$5, HLOOKUP(BB$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(BB$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":0.97343228960105566},{"$f":"IF(AZ123<=BC$5, HLOOKUP(BB$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(BB$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.2996973984219065},498025.72701062117,3893714.6307040253,null,null,null,2060,0,1919.6641979896658,149.64810772711917,0,0,{"$f":"SUMPRODUCT(BS123:OFFSET(BS123,-MIN($A123,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A123,60),0))","v":1878.0086095588886},{"$f":"IF(BU123>0, SUMPRODUCT(BT123:OFFSET(BT123,-MIN($A123,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A123,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A123,60),0)) / BU123, 0)","v":0.41324925596758166},2974395.6711757854,24603811.195881803,null,null,null,2060,{"$f":"$C123*$CG$4*$BT$4*IF(CC$5=\"Base\", 1, VLOOKUP(CD$5, Assumptions!$B$239:$P$245, CE$3, FALSE))^Assumptions!$D$213","v":0},29.472701489753522,{"$f":"SUMPRODUCT(CC123:OFFSET(CC123,-MIN($A123,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A123,60),0))","v":2.2975549641269053},0,0,{"$f":"SUMPRODUCT(CF123:OFFSET(CF123,-MIN($A123,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A123,60),0))","v":28.83316113447361},{"$f":"IF(CH123>0, SUMPRODUCT(CG123:OFFSET(CG123,-MIN($A123,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A123,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A123,60),0)) / CH123, 0)","v":0.41324925596758155},{"$f":"IF(CB123<=CE$5, HLOOKUP(CD$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(CD$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":2.0196302194991484},{"$f":"IF(CB123<=CE$5, HLOOKUP(CD$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(CD$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":2.137240647988913},87114.888724962846,539821.01892271335,null,null,null,2060,{"$f":"$C123*$CV$4*$BT$4*IF(CR$5=\"Base\", 1, VLOOKUP(CS$5, Assumptions!$B$239:$P$245, CT$3, FALSE))^Assumptions!$D$213","v":0},1890.1914964999123,{"$f":"SUMPRODUCT(CR123:OFFSET(CR123,-MIN($A123,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A123,60),0))","v":147.35055276299227},0,0,{"$f":"SUMPRODUCT(CU123:OFFSET(CU123,-MIN($A123,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A123,60),0))","v":1849.1754484244152},{"$f":"IF(CW123>0, SUMPRODUCT(CV123:OFFSET(CV123,-MIN($A123,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A123,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A123,60),0)) / CW123, 0)","v":0.41324925596758155},{"$f":"IF(CQ123<=CT$5, HLOOKUP(CS$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(CS$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.0437167055371823},{"$f":"IF(CQ123<=CT$5, HLOOKUP(CS$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(CS$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.4855436483645821},2887280.7824508226,24063990.17695909,null,null,null,2060,0,182.25829527634943,14.208010460495716,0,0,{"$f":"SUMPRODUCT(DJ123:OFFSET(DJ123,-MIN($A123,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A123,60),0))","v":178.30339704775474},{"$f":"IF(DL123>0, SUMPRODUCT(DK123:OFFSET(DK123,-MIN($A123,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A123,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A123,60),0)) / DL123, 0)","v":0.41324925596758161},223649.29799074566,2903247.7934590732,null,null,null,2060,{"$f":"$C123*$DX$4*$DK$4*IF(DT$5=\"Base\", 1, VLOOKUP(DU$5, Assumptions!$B$239:$P$245, DV$3, FALSE))^Assumptions!$D$213","v":0},7.8525220809406174E-2,{"$f":"SUMPRODUCT(DT123:OFFSET(DT123,-MIN($A123,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A123,60),0))","v":6.1214616156763536E-3},0,0,{"$f":"SUMPRODUCT(DW123:OFFSET(DW123,-MIN($A123,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A123,60),0))","v":7.6821269523083519E-2},{"$f":"IF(DY123>0, SUMPRODUCT(DX123:OFFSET(DX123,-MIN($A123,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A123,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A123,60),0)) / DY123, 0)","v":0.41324925596758155},{"$f":"IF(DS123<=DV$5, HLOOKUP(DU$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(DU$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.5354762128534456},{"$f":"IF(DS123<=DV$5, HLOOKUP(DU$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(DU$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":3.1520108385212411},176.4626673444721,2121.1593136917136,null,null,null,2060,{"$f":"$C123*$EM$4*$DK$4*IF(EI$5=\"Base\", 1, VLOOKUP(EJ$5, Assumptions!$B$239:$P$245, EK$3, FALSE))^Assumptions!$D$213","v":0},182.17977005554002,{"$f":"SUMPRODUCT(EI123:OFFSET(EI123,-MIN($A123,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A123,60),0))","v":14.20188899888004},0,0,{"$f":"SUMPRODUCT(EL123:OFFSET(EL123,-MIN($A123,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A123,60),0))","v":178.22657577823173},{"$f":"IF(EN123>0, SUMPRODUCT(EM123:OFFSET(EM123,-MIN($A123,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A123,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A123,60),0)) / EN123, 0)","v":0.4132492559675815},{"$f":"IF(EH123<=EK$5, HLOOKUP(EJ$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(EJ$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":0.83815436125699083},{"$f":"IF(EH123<=EK$5, HLOOKUP(EJ$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(EJ$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.8581899925317562},223472.8353234012,2901126.6341453814]
[111,2061,{"$f":"'Base Case Medium Dry'!$C124","v":0},2291.6883849595902,{"$f":"SUMPRODUCT(C124:OFFSET(C124,-MIN(A124,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A124,60),0))","v":186.56582051361545},0,0,{"$f":"SUMPRODUCT(F124:OFFSET(F124,-MIN($A124,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A124,60),0))","v":2251.7182800370888},{"$f":"IF(H124>0, SUMPRODUCT(G124:OFFSET(G124,-MIN($A124,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A124,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A124,60),0)) / H124, 0)","v":0.42395187677546048},null,2061,0,2277.0936780233469,185.42546667981568,0,0,2237.1235731008474,{"$f":"IF(Q124>0, SUMPRODUCT(P124:OFFSET(P124,-MIN($A124,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A124,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A124,60),0)) / Q124, 0)","v":0.42395187677546053},{"$f":"IF(K124<$P$4, VLOOKUP($K124, 'Base Case Medium Dry'!$B$13:$K$168, 9, FALSE), SUM(AF124, BW124, DN124))","v":3653557.599675098},{"$f":"IF(K124<$P$4,VLOOKUP($K124,'Base Case Medium Dry'!$B$13:$K$168,10,FALSE),SUM(AG124,BX124,DO124))","v":29347336.081661507},null,null,0,2061,0,339.02730294494671,27.601394429251005,0,0,333.10750267810039,{"$f":"IF(AD124>0, SUMPRODUCT(AC124:OFFSET(AC124,-MIN($A124,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A124,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A124,60),0)) / AD124, 0)","v":0.42395187677546037},537000.21242038498,3877523.0389415491,null,null,null,2061,{"$f":"$C124*$AP$4*$AC$4*IF(AL$5=\"Base\", 1, VLOOKUP(AM$5, Assumptions!$B$239:$P$245, AN$3, FALSE))^Assumptions!$D$213","v":0},16.735231537963159,{"$f":"SUMPRODUCT(AL124:OFFSET(AL124,-MIN($A124,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A124,60),0))","v":1.3624735309862914},0,0,{"$f":"SUMPRODUCT(AO124:OFFSET(AO124,-MIN($A124,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A124,60),0))","v":16.443015461960943},{"$f":"IF(AQ124>0, SUMPRODUCT(AP124:OFFSET(AP124,-MIN($A124,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A124,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A124,60),0)) / AQ124, 0)","v":0.42395187677546037},{"$f":"IF(AK124<=AN$5, HLOOKUP(AM$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(AM$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.9955962562675422},{"$f":"IF(AK124<=AN$5, HLOOKUP(AM$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(AM$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.8896537670955529},51664.39834571239,272187.2695245191,null,null,null,2061,{"$f":"$C124*$BE$4*$AC$4*IF(BA$5=\"Base\", 1, VLOOKUP(BB$5, Assumptions!$B$239:$P$245, BC$3, FALSE))^Assumptions!$D$213","v":0},322.29207140698355,{"$f":"SUMPRODUCT(BA124:OFFSET(BA124,-MIN($A124,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A124,60),0))","v":26.238920898264713},0,0,{"$f":"SUMPRODUCT(BD124:OFFSET(BD124,-MIN($A124,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A124,60),0))","v":316.66448721613943},{"$f":"IF(BF124>0, SUMPRODUCT(BE124:OFFSET(BE124,-MIN($A124,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A124,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A124,60),0)) / BF124, 0)","v":0.42395187677546037},{"$f":"IF(AZ124<=BC$5, HLOOKUP(BB$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(BB$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":0.97343228960105566},{"$f":"IF(AZ124<=BC$5, HLOOKUP(BB$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(BB$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.2996973984219065},485335.81407467258,3605335.7694170298,null,null,null,2061,0,1770.0160902625466,144.13910220332755,0,0,{"$f":"SUMPRODUCT(BS124:OFFSET(BS124,-MIN($A124,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A124,60),0))","v":1738.9182971766879},{"$f":"IF(BU124>0, SUMPRODUCT(BT124:OFFSET(BT124,-MIN($A124,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A124,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A124,60),0)) / BU124, 0)","v":0.42395187677546059},2898606.7710102377,22781587.502332453,null,null,null,2061,{"$f":"$C124*$CG$4*$BT$4*IF(CC$5=\"Base\", 1, VLOOKUP(CD$5, Assumptions!$B$239:$P$245, CE$3, FALSE))^Assumptions!$D$213","v":0},27.175146525626616,{"$f":"SUMPRODUCT(CC124:OFFSET(CC124,-MIN($A124,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A124,60),0))","v":2.212974923785398},0,0,{"$f":"SUMPRODUCT(CF124:OFFSET(CF124,-MIN($A124,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A124,60),0))","v":26.697700536078248},{"$f":"IF(CH124>0, SUMPRODUCT(CG124:OFFSET(CG124,-MIN($A124,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A124,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A124,60),0)) / CH124, 0)","v":0.42395187677546037},{"$f":"IF(CB124<=CE$5, HLOOKUP(CD$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(CD$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":2.0196302194991484},{"$f":"IF(CB124<=CE$5, HLOOKUP(CD$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(CD$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":2.137240647988913},84895.163330493306,499840.43855142634,null,null,null,2061,{"$f":"$C124*$CV$4*$BT$4*IF(CR$5=\"Base\", 1, VLOOKUP(CS$5, Assumptions!$B$239:$P$245, CT$3, FALSE))^Assumptions!$D$213","v":0},1742.8409437369201,{"$f":"SUMPRODUCT(CR124:OFFSET(CR124,-MIN($A124,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A124,60),0))","v":141.92612727954216},0,0,{"$f":"SUMPRODUCT(CU124:OFFSET(CU124,-MIN($A124,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A124,60),0))","v":1712.2205966406102},{"$f":"IF(CW124>0, SUMPRODUCT(CV124:OFFSET(CV124,-MIN($A124,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A124,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A124,60),0)) / CW124, 0)","v":0.42395187677546042},{"$f":"IF(CQ124<=CT$5, HLOOKUP(CS$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(CS$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.0437167055371823},{"$f":"IF(CQ124<=CT$5, HLOOKUP(CS$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(CS$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.4855436483645821},2813711.6076797443,22281747.063781027,null,null,null,2061,0,168.0502848158537,13.684970047237121,0,0,{"$f":"SUMPRODUCT(DJ124:OFFSET(DJ124,-MIN($A124,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A124,60),0))","v":165.09777324605938},{"$f":"IF(DL124>0, SUMPRODUCT(DK124:OFFSET(DK124,-MIN($A124,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A124,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A124,60),0)) / DL124, 0)","v":0.42395187677546048},217950.61624447518,2688225.5403875043,null,null,null,2061,{"$f":"$C124*$DX$4*$DK$4*IF(DT$5=\"Base\", 1, VLOOKUP(DU$5, Assumptions!$B$239:$P$245, DV$3, FALSE))^Assumptions!$D$213","v":0},7.2403759193729822E-2,{"$f":"SUMPRODUCT(DT124:OFFSET(DT124,-MIN($A124,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A124,60),0))","v":5.8961118510409546E-3},0,0,{"$f":"SUMPRODUCT(DW124:OFFSET(DW124,-MIN($A124,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A124,60),0))","v":7.1131681988086726E-2},{"$f":"IF(DY124>0, SUMPRODUCT(DX124:OFFSET(DX124,-MIN($A124,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A124,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A124,60),0)) / DY124, 0)","v":0.42395187677546042},{"$f":"IF(DS124<=DV$5, HLOOKUP(DU$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(DU$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.5354762128534456},{"$f":"IF(DS124<=DV$5, HLOOKUP(DU$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(DU$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":3.1520108385212411},171.96632154625829,1964.0606134769725,null,null,null,2061,{"$f":"$C124*$EM$4*$DK$4*IF(EI$5=\"Base\", 1, VLOOKUP(EJ$5, Assumptions!$B$239:$P$245, EK$3, FALSE))^Assumptions!$D$213","v":0},167.97788105665998,{"$f":"SUMPRODUCT(EI124:OFFSET(EI124,-MIN($A124,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A124,60),0))","v":13.67907393538608},0,0,{"$f":"SUMPRODUCT(EL124:OFFSET(EL124,-MIN($A124,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A124,60),0))","v":165.02664156407133},{"$f":"IF(EN124>0, SUMPRODUCT(EM124:OFFSET(EM124,-MIN($A124,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A124,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A124,60),0)) / EN124, 0)","v":0.42395187677546042},{"$f":"IF(EH124<=EK$5, HLOOKUP(EJ$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(EJ$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":0.83815436125699083},{"$f":"IF(EH124<=EK$5, HLOOKUP(EJ$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(EJ$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.8581899925317562},217778.64992292892,2686261.4797740271]
[112,2062,{"$f":"'Base Case Medium Dry'!$C125","v":0},2105.1225644459746,{"$f":"SUMPRODUCT(C125:OFFSET(C125,-MIN(A125,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A125,60),0))","v":179.11688985062042},0,0,{"$f":"SUMPRODUCT(F125:OFFSET(F125,-MIN($A125,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A125,60),0))","v":2075.780826514047},{"$f":"IF(H125>0, SUMPRODUCT(G125:OFFSET(G125,-MIN($A125,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A125,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A125,60),0)) / H125, 0)","v":0.43470046664063983},null,2062,0,2091.6682113435313,178.00873204426208,0,0,2062.326473411606,{"$f":"IF(Q125>0, SUMPRODUCT(P125:OFFSET(P125,-MIN($A125,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A125,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A125,60),0)) / Q125, 0)","v":0.43470046664063972},{"$f":"IF(K125<$P$4, VLOOKUP($K125, 'Base Case Medium Dry'!$B$13:$K$168, 9, FALSE), SUM(AF125, BW125, DN125))","v":3541037.2032525637},{"$f":"IF(K125<$P$4,VLOOKUP($K125,'Base Case Medium Dry'!$B$13:$K$168,10,FALSE),SUM(AG125,BX125,DO125))","v":27054289.20112218},null,null,0,2062,0,311.42590851569571,26.499014237729416,0,0,307.08022995478274,{"$f":"IF(AD125>0, SUMPRODUCT(AC125:OFFSET(AC125,-MIN($A125,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A125,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A125,60),0)) / AD125, 0)","v":0.43470046664063977},520461.95480925567,3574553.7307929876,null,null,null,2062,{"$f":"$C125*$AP$4*$AC$4*IF(AL$5=\"Base\", 1, VLOOKUP(AM$5, Assumptions!$B$239:$P$245, AN$3, FALSE))^Assumptions!$D$213","v":0},15.372758006976868,{"$f":"SUMPRODUCT(AL125:OFFSET(AL125,-MIN($A125,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A125,60),0))","v":1.3080573008251071},0,0,{"$f":"SUMPRODUCT(AO125:OFFSET(AO125,-MIN($A125,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A125,60),0))","v":15.158244496487521},{"$f":"IF(AQ125>0, SUMPRODUCT(AP125:OFFSET(AP125,-MIN($A125,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A125,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A125,60),0)) / AQ125, 0)","v":0.43470046664063972},{"$f":"IF(AK125<=AN$5, HLOOKUP(AM$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(AM$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.9955962562675422},{"$f":"IF(AK125<=AN$5, HLOOKUP(AM$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(AM$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.8896537670955529},50073.264656371284,250919.98422240533,null,null,null,2062,{"$f":"$C125*$BE$4*$AC$4*IF(BA$5=\"Base\", 1, VLOOKUP(BB$5, Assumptions!$B$239:$P$245, BC$3, FALSE))^Assumptions!$D$213","v":0},296.05315050871883,{"$f":"SUMPRODUCT(BA125:OFFSET(BA125,-MIN($A125,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A125,60),0))","v":25.190956936904307},0,0,{"$f":"SUMPRODUCT(BD125:OFFSET(BD125,-MIN($A125,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A125,60),0))","v":291.92198545829524},{"$f":"IF(BF125>0, SUMPRODUCT(BE125:OFFSET(BE125,-MIN($A125,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A125,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A125,60),0)) / BF125, 0)","v":0.43470046664063988},{"$f":"IF(AZ125<=BC$5, HLOOKUP(BB$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(BB$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":0.97343228960105566},{"$f":"IF(AZ125<=BC$5, HLOOKUP(BB$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(BB$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.2996973984219065},470388.6901528844,3323633.7465705825,null,null,null,2062,0,1625.876988059219,138.37226722322768,0,0,{"$f":"SUMPRODUCT(BS125:OFFSET(BS125,-MIN($A125,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A125,60),0))","v":1603.0483440825333},{"$f":"IF(BU125>0, SUMPRODUCT(BT125:OFFSET(BT125,-MIN($A125,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A125,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A125,60),0)) / BU125, 0)","v":0.43470046664063972},2809336.9636925375,21001553.770800676,null,null,null,2062,{"$f":"$C125*$CG$4*$BT$4*IF(CC$5=\"Base\", 1, VLOOKUP(CD$5, Assumptions!$B$239:$P$245, CE$3, FALSE))^Assumptions!$D$213","v":0},24.962171601841217,{"$f":"SUMPRODUCT(CC125:OFFSET(CC125,-MIN($A125,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A125,60),0))","v":2.1244364147653596},0,0,{"$f":"SUMPRODUCT(CF125:OFFSET(CF125,-MIN($A125,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A125,60),0))","v":24.611682276653283},{"$f":"IF(CH125>0, SUMPRODUCT(CG125:OFFSET(CG125,-MIN($A125,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A125,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A125,60),0)) / CH125, 0)","v":0.43470046664063972},{"$f":"IF(CB125<=CE$5, HLOOKUP(CD$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(CD$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":2.0196302194991484},{"$f":"IF(CB125<=CE$5, HLOOKUP(CD$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(CD$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":2.137240647988913},82280.605554491005,460785.528926973,null,null,null,2062,{"$f":"$C125*$CV$4*$BT$4*IF(CR$5=\"Base\", 1, VLOOKUP(CS$5, Assumptions!$B$239:$P$245, CT$3, FALSE))^Assumptions!$D$213","v":0},1600.9148164573778,{"$f":"SUMPRODUCT(CR125:OFFSET(CR125,-MIN($A125,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A125,60),0))","v":136.24783080846231},0,0,{"$f":"SUMPRODUCT(CU125:OFFSET(CU125,-MIN($A125,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A125,60),0))","v":1578.4366618058798},{"$f":"IF(CW125>0, SUMPRODUCT(CV125:OFFSET(CV125,-MIN($A125,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A125,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A125,60),0)) / CW125, 0)","v":0.43470046664063983},{"$f":"IF(CQ125<=CT$5, HLOOKUP(CS$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(CS$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.0437167055371823},{"$f":"IF(CQ125<=CT$5, HLOOKUP(CS$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(CS$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.4855436483645821},2727056.3581380467,20540768.241873704,null,null,null,2062,0,154.3653147686166,13.137450583304972,0,0,{"$f":"SUMPRODUCT(DJ125:OFFSET(DJ125,-MIN($A125,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A125,60),0))","v":152.19789937428988},{"$f":"IF(DL125>0, SUMPRODUCT(DK125:OFFSET(DK125,-MIN($A125,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A125,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A125,60),0)) / DL125, 0)","v":0.43470046664063972},211238.28475077031,2478181.6995285172,null,null,null,2062,{"$f":"$C125*$DX$4*$DK$4*IF(DT$5=\"Base\", 1, VLOOKUP(DU$5, Assumptions!$B$239:$P$245, DV$3, FALSE))^Assumptions!$D$213","v":0},6.6507647342688866E-2,{"$f":"SUMPRODUCT(DT125:OFFSET(DT125,-MIN($A125,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A125,60),0))","v":5.6602153902651654E-3},0,0,{"$f":"SUMPRODUCT(DW125:OFFSET(DW125,-MIN($A125,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A125,60),0))","v":6.5573825525870377E-2},{"$f":"IF(DY125>0, SUMPRODUCT(DX125:OFFSET(DX125,-MIN($A125,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A125,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A125,60),0)) / DY125, 0)","v":0.43470046664063988},{"$f":"IF(DS125<=DV$5, HLOOKUP(DU$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(DU$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.5354762128534456},{"$f":"IF(DS125<=DV$5, HLOOKUP(DU$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(DU$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":3.1520108385212411},166.67019081783334,1810.5992209201956,null,null,null,2062,{"$f":"$C125*$EM$4*$DK$4*IF(EI$5=\"Base\", 1, VLOOKUP(EJ$5, Assumptions!$B$239:$P$245, EK$3, FALSE))^Assumptions!$D$213","v":0},154.29880712127391,{"$f":"SUMPRODUCT(EI125:OFFSET(EI125,-MIN($A125,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A125,60),0))","v":13.131790367914707},0,0,{"$f":"SUMPRODUCT(EL125:OFFSET(EL125,-MIN($A125,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A125,60),0))","v":152.13232554876399},{"$f":"IF(EN125>0, SUMPRODUCT(EM125:OFFSET(EM125,-MIN($A125,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A125,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A125,60),0)) / EN125, 0)","v":0.43470046664063983},{"$f":"IF(EH125<=EK$5, HLOOKUP(EJ$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(EJ$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":0.83815436125699083},{"$f":"IF(EH125<=EK$5, HLOOKUP(EJ$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(EJ$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.8581899925317562},211071.61455995249,2476371.1003075968]
[113,2063,{"$f":"'Base Case Medium Dry'!$C126","v":0},1926.0056745953541,{"$f":"SUMPRODUCT(C126:OFFSET(C126,-MIN(A126,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A126,60),0))","v":171.49681226168104},0,0,{"$f":"SUMPRODUCT(F126:OFFSET(F126,-MIN($A126,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A126,60),0))","v":1904.8106795529711},{"$f":"IF(H126>0, SUMPRODUCT(G126:OFFSET(G126,-MIN($A126,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A126,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A126,60),0)) / H126, 0)","v":0.44550944060006276},null,2063,0,1913.6594792992692,170.42565784031316,0,0,1892.4644842568885,{"$f":"IF(Q126>0, SUMPRODUCT(P126:OFFSET(P126,-MIN($A126,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A126,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A126,60),0)) / Q126, 0)","v":0.4455094406000627},{"$f":"IF(K126<$P$4, VLOOKUP($K126, 'Base Case Medium Dry'!$B$13:$K$168, 9, FALSE), SUM(AF126, BW126, DN126))","v":3412985.3242766634},{"$f":"IF(K126<$P$4,VLOOKUP($K126,'Base Case Medium Dry'!$B$13:$K$168,10,FALSE),SUM(AG126,BX126,DO126))","v":24825982.752983782},null,null,0,2063,0,284.92689427796631,25.371412962035471,0,0,281.78779475468588,{"$f":"IF(AD126>0, SUMPRODUCT(AC126:OFFSET(AC126,-MIN($A126,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A126,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A126,60),0)) / AD126, 0)","v":0.4455094406000627},501640.87854731234,3280138.2660831339,null,null,null,2063,{"$f":"$C126*$AP$4*$AC$4*IF(AL$5=\"Base\", 1, VLOOKUP(AM$5, Assumptions!$B$239:$P$245, AN$3, FALSE))^Assumptions!$D$213","v":0},14.064700706151761,{"$f":"SUMPRODUCT(AL126:OFFSET(AL126,-MIN($A126,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A126,60),0))","v":1.2523960951719886},0,0,{"$f":"SUMPRODUCT(AO126:OFFSET(AO126,-MIN($A126,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A126,60),0))","v":13.909746940226441},{"$f":"IF(AQ126>0, SUMPRODUCT(AP126:OFFSET(AP126,-MIN($A126,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A126,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A126,60),0)) / AQ126, 0)","v":0.44550944060006265},{"$f":"IF(AK126<=AN$5, HLOOKUP(AM$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(AM$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.9955962562675422},{"$f":"IF(AK126<=AN$5, HLOOKUP(AM$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(AM$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.8896537670955529},48262.502651437761,230253.14597531589,null,null,null,2063,{"$f":"$C126*$BE$4*$AC$4*IF(BA$5=\"Base\", 1, VLOOKUP(BB$5, Assumptions!$B$239:$P$245, BC$3, FALSE))^Assumptions!$D$213","v":0},270.86219357181454,{"$f":"SUMPRODUCT(BA126:OFFSET(BA126,-MIN($A126,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A126,60),0))","v":24.119016866863483},0,0,{"$f":"SUMPRODUCT(BD126:OFFSET(BD126,-MIN($A126,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A126,60),0))","v":267.87804781445942},{"$f":"IF(BF126>0, SUMPRODUCT(BE126:OFFSET(BE126,-MIN($A126,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A126,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A126,60),0)) / BF126, 0)","v":0.44550944060006276},{"$f":"IF(AZ126<=BC$5, HLOOKUP(BB$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(BB$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":0.97343228960105566},{"$f":"IF(AZ126<=BC$5, HLOOKUP(BB$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(BB$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.2996973984219065},453378.37589587457,3049885.1201078179,null,null,null,2063,0,1487.5047208359913,132.47655018267827,0,0,{"$f":"SUMPRODUCT(BS126:OFFSET(BS126,-MIN($A126,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A126,60),0))","v":1471.0144571361143},{"$f":"IF(BU126>0, SUMPRODUCT(BT126:OFFSET(BT126,-MIN($A126,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A126,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A126,60),0)) / BU126, 0)","v":0.44550944060006265},2707745.0130214617,19271776.383544117,null,null,null,2063,{"$f":"$C126*$CG$4*$BT$4*IF(CC$5=\"Base\", 1, VLOOKUP(CD$5, Assumptions!$B$239:$P$245, CE$3, FALSE))^Assumptions!$D$213","v":0},22.837735187075857,{"$f":"SUMPRODUCT(CC126:OFFSET(CC126,-MIN($A126,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A126,60),0))","v":2.0339191729549775},0,0,{"$f":"SUMPRODUCT(CF126:OFFSET(CF126,-MIN($A126,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A126,60),0))","v":22.584559334745599},{"$f":"IF(CH126>0, SUMPRODUCT(CG126:OFFSET(CG126,-MIN($A126,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A126,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A126,60),0)) / CH126, 0)","v":0.44550944060006259},{"$f":"IF(CB126<=CE$5, HLOOKUP(CD$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(CD$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":2.0196302194991484},{"$f":"IF(CB126<=CE$5, HLOOKUP(CD$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(CD$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":2.137240647988913},79305.15357820291,422833.27086970909,null,null,null,2063,{"$f":"$C126*$CV$4*$BT$4*IF(CR$5=\"Base\", 1, VLOOKUP(CS$5, Assumptions!$B$239:$P$245, CT$3, FALSE))^Assumptions!$D$213","v":0},1464.6669856489154,{"$f":"SUMPRODUCT(CR126:OFFSET(CR126,-MIN($A126,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A126,60),0))","v":130.4426310097233},0,0,{"$f":"SUMPRODUCT(CU126:OFFSET(CU126,-MIN($A126,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A126,60),0))","v":1448.4298978013685},{"$f":"IF(CW126>0, SUMPRODUCT(CV126:OFFSET(CV126,-MIN($A126,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A126,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A126,60),0)) / CW126, 0)","v":0.44550944060006276},{"$f":"IF(CQ126<=CT$5, HLOOKUP(CS$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(CS$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.0437167055371823},{"$f":"IF(CQ126<=CT$5, HLOOKUP(CS$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(CS$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.4855436483645821},2628439.859443259,18848943.112674408,null,null,null,2063,0,141.22786418531163,12.57769469559943,0,0,{"$f":"SUMPRODUCT(DJ126:OFFSET(DJ126,-MIN($A126,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A126,60),0))","v":139.66223236608835},{"$f":"IF(DL126>0, SUMPRODUCT(DK126:OFFSET(DK126,-MIN($A126,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A126,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A126,60),0)) / DL126, 0)","v":0.44550944060006281},203599.43270788956,2274068.1033565314,null,null,null,2063,{"$f":"$C126*$DX$4*$DK$4*IF(DT$5=\"Base\", 1, VLOOKUP(DU$5, Assumptions!$B$239:$P$245, DV$3, FALSE))^Assumptions!$D$213","v":0},6.0847431952423703E-2,{"$f":"SUMPRODUCT(DT126:OFFSET(DT126,-MIN($A126,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A126,60),0))","v":5.4190469177147326E-3},0,0,{"$f":"SUMPRODUCT(DW126:OFFSET(DW126,-MIN($A126,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A126,60),0))","v":6.017288606070275E-2},{"$f":"IF(DY126>0, SUMPRODUCT(DX126:OFFSET(DX126,-MIN($A126,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A126,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A126,60),0)) / DY126, 0)","v":0.44550944060006265},{"$f":"IF(DS126<=DV$5, HLOOKUP(DU$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(DU$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.5354762128534456},{"$f":"IF(DS126<=DV$5, HLOOKUP(DU$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(DU$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":3.1520108385212411},160.64302140998529,1661.4705600643238,null,null,null,2063,{"$f":"$C126*$EM$4*$DK$4*IF(EI$5=\"Base\", 1, VLOOKUP(EJ$5, Assumptions!$B$239:$P$245, EK$3, FALSE))^Assumptions!$D$213","v":0},141.16701675335921,{"$f":"SUMPRODUCT(EI126:OFFSET(EI126,-MIN($A126,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A126,60),0))","v":12.572275648681716},0,0,{"$f":"SUMPRODUCT(EL126:OFFSET(EL126,-MIN($A126,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A126,60),0))","v":139.60205948002766},{"$f":"IF(EN126>0, SUMPRODUCT(EM126:OFFSET(EM126,-MIN($A126,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A126,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A126,60),0)) / EN126, 0)","v":0.44550944060006265},{"$f":"IF(EH126<=EK$5, HLOOKUP(EJ$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(EJ$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":0.83815436125699083},{"$f":"IF(EH126<=EK$5, HLOOKUP(EJ$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(EJ$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.8581899925317562},203438.78968647958,2272406.6327964668]
[{"$f":"A126+1","v":114},2064,{"$f":"'Base Case Medium Dry'!$C127","v":0},1754.5088623336731,{"$f":"SUMPRODUCT(C127:OFFSET(C127,-MIN(A127,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A127,60),0))","v":163.56714891409075},0,0,{"$f":"SUMPRODUCT(F127:OFFSET(F127,-MIN($A127,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A127,60),0))","v":1739.5495337229493},{"$f":"IF(H127>0, SUMPRODUCT(G127:OFFSET(G127,-MIN($A127,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A127,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A127,60),0)) / H127, 0)","v":0.45639365890361761},null,2064,0,1743.2338214589561,162.53738494316698,0,0,1728.2744928482343,{"$f":"IF(Q127>0, SUMPRODUCT(P127:OFFSET(P127,-MIN($A127,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A127,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A127,60),0)) / Q127, 0)","v":0.45639365890361749},{"$f":"IF(K127<$P$4, VLOOKUP($K127, 'Base Case Medium Dry'!$B$13:$K$168, 9, FALSE), SUM(AF127, BW127, DN127))","v":3271031.9334333502},{"$f":"IF(K127<$P$4,VLOOKUP($K127,'Base Case Medium Dry'!$B$13:$K$168,10,FALSE),SUM(AG127,BX127,DO127))","v":22672083.470417123},null,null,0,2064,0,259.55548131593082,24.198075940886227,0,0,257.33991951860031,{"$f":"IF(AD127>0, SUMPRODUCT(AC127:OFFSET(AC127,-MIN($A127,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A127,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A127,60),0)) / AD127, 0)","v":0.45639365890361744},480776.55686714139,2995553.8639938836,null,null,null,2064,{"$f":"$C127*$AP$4*$AC$4*IF(AL$5=\"Base\", 1, VLOOKUP(AM$5, Assumptions!$B$239:$P$245, AN$3, FALSE))^Assumptions!$D$213","v":0},12.812304610979773,{"$f":"SUMPRODUCT(AL127:OFFSET(AL127,-MIN($A127,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A127,60),0))","v":1.1944772592834665},0,0,{"$f":"SUMPRODUCT(AO127:OFFSET(AO127,-MIN($A127,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A127,60),0))","v":12.702938965962595},{"$f":"IF(AQ127>0, SUMPRODUCT(AP127:OFFSET(AP127,-MIN($A127,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A127,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A127,60),0)) / AQ127, 0)","v":0.45639365890361744},{"$f":"IF(AK127<=AN$5, HLOOKUP(AM$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(AM$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.9955962562675422},{"$f":"IF(AK127<=AN$5, HLOOKUP(AM$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(AM$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.8896537670955529},46255.161496694273,210276.4106790931,null,null,null,2064,{"$f":"$C127*$BE$4*$AC$4*IF(BA$5=\"Base\", 1, VLOOKUP(BB$5, Assumptions!$B$239:$P$245, BC$3, FALSE))^Assumptions!$D$213","v":0},246.74317670495105,{"$f":"SUMPRODUCT(BA127:OFFSET(BA127,-MIN($A127,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A127,60),0))","v":23.00359868160276},0,0,{"$f":"SUMPRODUCT(BD127:OFFSET(BD127,-MIN($A127,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A127,60),0))","v":244.63698055263771},{"$f":"IF(BF127>0, SUMPRODUCT(BE127:OFFSET(BE127,-MIN($A127,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A127,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A127,60),0)) / BF127, 0)","v":0.45639365890361755},{"$f":"IF(AZ127<=BC$5, HLOOKUP(BB$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(BB$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":0.97343228960105566},{"$f":"IF(AZ127<=BC$5, HLOOKUP(BB$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(BB$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.2996973984219065},434521.39537044714,2785277.4533147905,null,null,null,2064,0,1355.0281706533131,126.34386830014212,0,0,{"$f":"SUMPRODUCT(BS127:OFFSET(BS127,-MIN($A127,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A127,60),0))","v":1343.3894194731092},{"$f":"IF(BU127>0, SUMPRODUCT(BT127:OFFSET(BT127,-MIN($A127,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A127,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A127,60),0)) / BU127, 0)","v":0.45639365890361749},2595124.0816030325,17599759.378645819,null,null,null,2064,{"$f":"$C127*$CG$4*$BT$4*IF(CC$5=\"Base\", 1, VLOOKUP(CD$5, Assumptions!$B$239:$P$245, CE$3, FALSE))^Assumptions!$D$213","v":0},20.80381601412088,{"$f":"SUMPRODUCT(CC127:OFFSET(CC127,-MIN($A127,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A127,60),0))","v":1.9397637979446543},0,0,{"$f":"SUMPRODUCT(CF127:OFFSET(CF127,-MIN($A127,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A127,60),0))","v":20.625125678797126},{"$f":"IF(CH127>0, SUMPRODUCT(CG127:OFFSET(CG127,-MIN($A127,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A127,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A127,60),0)) / CH127, 0)","v":0.45639365890361755},{"$f":"IF(CB127<=CE$5, HLOOKUP(CD$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(CD$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":2.0196302194991484},{"$f":"IF(CB127<=CE$5, HLOOKUP(CD$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(CD$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":2.137240647988913},76006.681890762688,386148.30706250103,null,null,null,2064,{"$f":"$C127*$CV$4*$BT$4*IF(CR$5=\"Base\", 1, VLOOKUP(CS$5, Assumptions!$B$239:$P$245, CT$3, FALSE))^Assumptions!$D$213","v":0},1334.2243546391921,{"$f":"SUMPRODUCT(CR127:OFFSET(CR127,-MIN($A127,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A127,60),0))","v":124.40410450219747},0,0,{"$f":"SUMPRODUCT(CU127:OFFSET(CU127,-MIN($A127,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A127,60),0))","v":1322.7642937943124},{"$f":"IF(CW127>0, SUMPRODUCT(CV127:OFFSET(CV127,-MIN($A127,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A127,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A127,60),0)) / CW127, 0)","v":0.45639365890361755},{"$f":"IF(CQ127<=CT$5, HLOOKUP(CS$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(CS$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.0437167055371823},{"$f":"IF(CQ127<=CT$5, HLOOKUP(CS$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(CS$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.4855436483645821},2519117.3997122697,17213611.071583319,null,null,null,2064,0,128.6501694897122,11.995440702138637,0,0,{"$f":"SUMPRODUCT(DJ127:OFFSET(DJ127,-MIN($A127,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A127,60),0))","v":127.54515385652478},{"$f":"IF(DL127>0, SUMPRODUCT(DK127:OFFSET(DK127,-MIN($A127,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A127,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A127,60),0)) / DL127, 0)","v":0.45639365890361749},195131.29496317619,2076770.2277774198,null,null,null,2064,{"$f":"$C127*$DX$4*$DK$4*IF(DT$5=\"Base\", 1, VLOOKUP(DU$5, Assumptions!$B$239:$P$245, DV$3, FALSE))^Assumptions!$D$213","v":0},5.5428385034708968E-2,{"$f":"SUMPRODUCT(DT127:OFFSET(DT127,-MIN($A127,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A127,60),0))","v":5.1681852308195393E-3},0,0,{"$f":"SUMPRODUCT(DW127:OFFSET(DW127,-MIN($A127,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A127,60),0))","v":5.4952293691583512E-2},{"$f":"IF(DY127>0, SUMPRODUCT(DX127:OFFSET(DX127,-MIN($A127,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A127,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A127,60),0)) / DY127, 0)","v":0.45639365890361755},{"$f":"IF(DS127<=DV$5, HLOOKUP(DU$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(DU$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.5354762128534456},{"$f":"IF(DS127<=DV$5, HLOOKUP(DU$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(DU$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":3.1520108385212411},153.96153308296022,1517.3215737810692,null,null,null,2064,{"$f":"$C127*$EM$4*$DK$4*IF(EI$5=\"Base\", 1, VLOOKUP(EJ$5, Assumptions!$B$239:$P$245, EK$3, FALSE))^Assumptions!$D$213","v":0},128.5947411046775,{"$f":"SUMPRODUCT(EI127:OFFSET(EI127,-MIN($A127,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A127,60),0))","v":11.990272516907817},0,0,{"$f":"SUMPRODUCT(EL127:OFFSET(EL127,-MIN($A127,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A127,60),0))","v":127.49020156283319},{"$f":"IF(EN127>0, SUMPRODUCT(EM127:OFFSET(EM127,-MIN($A127,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A127,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A127,60),0)) / EN127, 0)","v":0.45639365890361749},{"$f":"IF(EH127<=EK$5, HLOOKUP(EJ$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(EJ$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":0.83815436125699083},{"$f":"IF(EH127<=EK$5, HLOOKUP(EJ$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(EJ$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.8581899925317562},194977.33343009322,2075252.9062036388]
[115,2065,{"$f":"'Base Case Medium Dry'!$C128","v":0},1590.9417134195824,{"$f":"SUMPRODUCT(C128:OFFSET(C128,-MIN(A128,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A128,60),0))","v":155.45200818368218},0,0,{"$f":"SUMPRODUCT(F128:OFFSET(F128,-MIN($A128,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A128,60),0))","v":1580.6742395781416},{"$f":"IF(H128>0, SUMPRODUCT(G128:OFFSET(G128,-MIN($A128,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A128,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A128,60),0)) / H128, 0)","v":0.46736815606018611},null,2065,0,1580.6964365157892,154.46755044267226,0,0,1570.4289626743503,{"$f":"IF(Q128>0, SUMPRODUCT(P128:OFFSET(P128,-MIN($A128,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A128,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A128,60),0)) / Q128, 0)","v":0.46736815606018595},{"$f":"IF(K128<$P$4, VLOOKUP($K128, 'Base Case Medium Dry'!$B$13:$K$168, 9, FALSE), SUM(AF128, BW128, DN128))","v":3116946.8260697536},{"$f":"IF(K128<$P$4,VLOOKUP($K128,'Base Case Medium Dry'!$B$13:$K$168,10,FALSE),SUM(AG128,BX128,DO128))","v":20601412.954626087},null,null,0,2065,0,235.35740537504461,22.997371905930486,0,0,233.83673400067048,{"$f":"IF(AD128>0, SUMPRODUCT(AC128:OFFSET(AC128,-MIN($A128,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A128,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A128,60),0)) / AD128, 0)","v":0.467368156060186},458129.11444213969,2721966.0804657596,null,null,null,2065,{"$f":"$C128*$AP$4*$AC$4*IF(AL$5=\"Base\", 1, VLOOKUP(AM$5, Assumptions!$B$239:$P$245, AN$3, FALSE))^Assumptions!$D$213","v":0},11.617827351696306,{"$f":"SUMPRODUCT(AL128:OFFSET(AL128,-MIN($A128,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A128,60),0))","v":1.135207519474889},0,0,{"$f":"SUMPRODUCT(AO128:OFFSET(AO128,-MIN($A128,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A128,60),0))","v":11.542763227591079},{"$f":"IF(AQ128>0, SUMPRODUCT(AP128:OFFSET(AP128,-MIN($A128,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A128,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A128,60),0)) / AQ128, 0)","v":0.46736815606018595},{"$f":"IF(AK128<=AN$5, HLOOKUP(AM$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(AM$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.9955962562675422},{"$f":"IF(AK128<=AN$5, HLOOKUP(AM$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(AM$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.8896537670955529},44076.267597038051,191071.59589761528,null,null,null,2065,{"$f":"$C128*$BE$4*$AC$4*IF(BA$5=\"Base\", 1, VLOOKUP(BB$5, Assumptions!$B$239:$P$245, BC$3, FALSE))^Assumptions!$D$213","v":0},223.73957802334829,{"$f":"SUMPRODUCT(BA128:OFFSET(BA128,-MIN($A128,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A128,60),0))","v":21.862164386455596},0,0,{"$f":"SUMPRODUCT(BD128:OFFSET(BD128,-MIN($A128,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A128,60),0))","v":222.29397077307939},{"$f":"IF(BF128>0, SUMPRODUCT(BE128:OFFSET(BE128,-MIN($A128,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A128,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A128,60),0)) / BF128, 0)","v":0.46736815606018595},{"$f":"IF(AZ128<=BC$5, HLOOKUP(BB$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(BB$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":0.97343228960105566},{"$f":"IF(AZ128<=BC$5, HLOOKUP(BB$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(BB$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.2996973984219065},414052.84684510162,2530894.4845681442,null,null,null,2065,0,1228.684302353171,120.07036208463657,0,0,{"$f":"SUMPRODUCT(BS128:OFFSET(BS128,-MIN($A128,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A128,60),0))","v":1220.6959376077029},{"$f":"IF(BU128>0, SUMPRODUCT(BT128:OFFSET(BT128,-MIN($A128,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A128,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A128,60),0)) / BU128, 0)","v":0.46736815606018595},2472878.2641138877,15992350.739826608,null,null,null,2065,{"$f":"$C128*$CG$4*$BT$4*IF(CC$5=\"Base\", 1, VLOOKUP(CD$5, Assumptions!$B$239:$P$245, CE$3, FALSE))^Assumptions!$D$213","v":0},18.864052216176226,{"$f":"SUMPRODUCT(CC128:OFFSET(CC128,-MIN($A128,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A128,60),0))","v":1.8434463398301892},0,0,{"$f":"SUMPRODUCT(CF128:OFFSET(CF128,-MIN($A128,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A128,60),0))","v":18.741406448348119},{"$f":"IF(CH128>0, SUMPRODUCT(CG128:OFFSET(CG128,-MIN($A128,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A128,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A128,60),0)) / CH128, 0)","v":0.46736815606018606},{"$f":"IF(CB128<=CE$5, HLOOKUP(CD$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(CD$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":2.0196302194991484},{"$f":"IF(CB128<=CE$5, HLOOKUP(CD$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(CD$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":2.137240647988913},72426.313989188522,350880.88599816622,null,null,null,2065,{"$f":"$C128*$CV$4*$BT$4*IF(CR$5=\"Base\", 1, VLOOKUP(CS$5, Assumptions!$B$239:$P$245, CT$3, FALSE))^Assumptions!$D$213","v":0},1209.8202501369947,{"$f":"SUMPRODUCT(CR128:OFFSET(CR128,-MIN($A128,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A128,60),0))","v":118.22691574480638},0,0,{"$f":"SUMPRODUCT(CU128:OFFSET(CU128,-MIN($A128,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A128,60),0))","v":1201.9545311593547},{"$f":"IF(CW128>0, SUMPRODUCT(CV128:OFFSET(CV128,-MIN($A128,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A128,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A128,60),0)) / CW128, 0)","v":0.46736815606018606},{"$f":"IF(CQ128<=CT$5, HLOOKUP(CS$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(CS$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.0437167055371823},{"$f":"IF(CQ128<=CT$5, HLOOKUP(CS$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(CS$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.4855436483645821},2400451.9501246992,15641469.853828441,null,null,null,2065,0,116.65472878757356,11.399816452105203,0,0,{"$f":"SUMPRODUCT(DJ128:OFFSET(DJ128,-MIN($A128,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A128,60),0))","v":115.89629106597692},{"$f":"IF(DL128>0, SUMPRODUCT(DK128:OFFSET(DK128,-MIN($A128,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A128,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A128,60),0)) / DL128, 0)","v":0.46736815606018589},185939.44751372631,1887096.1343337172,null,null,null,2065,{"$f":"$C128*$DX$4*$DK$4*IF(DT$5=\"Base\", 1, VLOOKUP(DU$5, Assumptions!$B$239:$P$245, DV$3, FALSE))^Assumptions!$D$213","v":0},5.0260199803889433E-2,{"$f":"SUMPRODUCT(DT128:OFFSET(DT128,-MIN($A128,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A128,60),0))","v":4.9115630250516473E-3},0,0,{"$f":"SUMPRODUCT(DW128:OFFSET(DW128,-MIN($A128,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A128,60),0))","v":4.993343009791669E-2},{"$f":"IF(DY128>0, SUMPRODUCT(DX128:OFFSET(DX128,-MIN($A128,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A128,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A128,60),0)) / DY128, 0)","v":0.46736815606018595},{"$f":"IF(DS128<=DV$5, HLOOKUP(DU$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(DU$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.5354762128534456},{"$f":"IF(DS128<=DV$5, HLOOKUP(DU$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(DU$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":3.1520108385212411},146.70902688989119,1378.7426447690232,null,null,null,2065,{"$f":"$C128*$EM$4*$DK$4*IF(EI$5=\"Base\", 1, VLOOKUP(EJ$5, Assumptions!$B$239:$P$245, EK$3, FALSE))^Assumptions!$D$213","v":0},116.60446858776967,{"$f":"SUMPRODUCT(EI128:OFFSET(EI128,-MIN($A128,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A128,60),0))","v":11.39490488908015},0,0,{"$f":"SUMPRODUCT(EL128:OFFSET(EL128,-MIN($A128,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A128,60),0))","v":115.84635763587902},{"$f":"IF(EN128>0, SUMPRODUCT(EM128:OFFSET(EM128,-MIN($A128,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A128,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A128,60),0)) / EN128, 0)","v":0.467368156060186},{"$f":"IF(EH128<=EK$5, HLOOKUP(EJ$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(EJ$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":0.83815436125699083},{"$f":"IF(EH128<=EK$5, HLOOKUP(EJ$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(EJ$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.8581899925317562},185792.7384868364,1885717.391688948]
[116,2066,{"$f":"'Base Case Medium Dry'!$C129","v":0},1435.4897052359001,{"$f":"SUMPRODUCT(C129:OFFSET(C129,-MIN(A129,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A129,60),0))","v":146.96314598473839},0,0,{"$f":"SUMPRODUCT(F129:OFFSET(F129,-MIN($A129,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A129,60),0))","v":1428.7889361568336},{"$f":"IF(H129>0, SUMPRODUCT(G129:OFFSET(G129,-MIN($A129,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A129,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A129,60),0)) / H129, 0)","v":0.47844786704652764},null,2066,0,1426.2288860731169,146.02739673802273,0,0,1419.5281169940522,{"$f":"IF(Q129>0, SUMPRODUCT(P129:OFFSET(P129,-MIN($A129,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A129,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A129,60),0)) / Q129, 0)","v":0.4784478670465277},{"$f":"IF(K129<$P$4, VLOOKUP($K129, 'Base Case Medium Dry'!$B$13:$K$168, 9, FALSE), SUM(AF129, BW129, DN129))","v":2952610.1262468775},{"$f":"IF(K129<$P$4,VLOOKUP($K129,'Base Case Medium Dry'!$B$13:$K$168,10,FALSE),SUM(AG129,BX129,DO129))","v":18621845.135290872},null,null,0,2066,0,212.36003346911411,21.741407296236353,0,0,211.36761139118312,{"$f":"IF(AD129>0, SUMPRODUCT(AC129:OFFSET(AC129,-MIN($A129,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A129,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A129,60),0)) / AD129, 0)","v":0.4784478670465277},433974.89206962334,2460415.2601370956,null,null,null,2066,{"$f":"$C129*$AP$4*$AC$4*IF(AL$5=\"Base\", 1, VLOOKUP(AM$5, Assumptions!$B$239:$P$245, AN$3, FALSE))^Assumptions!$D$213","v":0},10.482619832221417,{"$f":"SUMPRODUCT(AL129:OFFSET(AL129,-MIN($A129,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A129,60),0))","v":1.0732099801494737},0,0,{"$f":"SUMPRODUCT(AO129:OFFSET(AO129,-MIN($A129,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A129,60),0))","v":10.433631408241077},{"$f":"IF(AQ129>0, SUMPRODUCT(AP129:OFFSET(AP129,-MIN($A129,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A129,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A129,60),0)) / AQ129, 0)","v":0.47844786704652759},{"$f":"IF(AK129<=AN$5, HLOOKUP(AM$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(AM$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.9955962562675422},{"$f":"IF(AK129<=AN$5, HLOOKUP(AM$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(AM$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.8896537670955529},41752.407498808367,172711.72984080642,null,null,null,2066,{"$f":"$C129*$BE$4*$AC$4*IF(BA$5=\"Base\", 1, VLOOKUP(BB$5, Assumptions!$B$239:$P$245, BC$3, FALSE))^Assumptions!$D$213","v":0},201.8774136368927,{"$f":"SUMPRODUCT(BA129:OFFSET(BA129,-MIN($A129,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A129,60),0))","v":20.668197316086879},0,0,{"$f":"SUMPRODUCT(BD129:OFFSET(BD129,-MIN($A129,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A129,60),0))","v":200.93397998294205},{"$f":"IF(BF129>0, SUMPRODUCT(BE129:OFFSET(BE129,-MIN($A129,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A129,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A129,60),0)) / BF129, 0)","v":0.47844786704652753},{"$f":"IF(AZ129<=BC$5, HLOOKUP(BB$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(BB$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":0.97343228960105566},{"$f":"IF(AZ129<=BC$5, HLOOKUP(BB$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(BB$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.2996973984219065},392222.484570815,2287703.5302962894,null,null,null,2066,0,1108.6139402685344,113.50911606278896,0,0,{"$f":"SUMPRODUCT(BS129:OFFSET(BS129,-MIN($A129,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A129,60),0))","v":1103.4005656541585},{"$f":"IF(BU129>0, SUMPRODUCT(BT129:OFFSET(BT129,-MIN($A129,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A129,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A129,60),0)) / BU129, 0)","v":0.4784478670465277},2342499.18623253,14455662.797605949,null,null,null,2066,{"$f":"$C129*$CG$4*$BT$4*IF(CC$5=\"Base\", 1, VLOOKUP(CD$5, Assumptions!$B$239:$P$245, CE$3, FALSE))^Assumptions!$D$213","v":0},17.020605876346036,{"$f":"SUMPRODUCT(CC129:OFFSET(CC129,-MIN($A129,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A129,60),0))","v":1.74271119792086},0,0,{"$f":"SUMPRODUCT(CF129:OFFSET(CF129,-MIN($A129,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A129,60),0))","v":16.940564672303793},{"$f":"IF(CH129>0, SUMPRODUCT(CG129:OFFSET(CG129,-MIN($A129,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A129,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A129,60),0)) / CH129, 0)","v":0.4784478670465277},{"$f":"IF(CB129<=CE$5, HLOOKUP(CD$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(CD$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":2.0196302194991484},{"$f":"IF(CB129<=CE$5, HLOOKUP(CD$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(CD$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":2.137240647988913},68607.737001679692,317165.11553758598,null,null,null,2066,{"$f":"$C129*$CV$4*$BT$4*IF(CR$5=\"Base\", 1, VLOOKUP(CS$5, Assumptions!$B$239:$P$245, CT$3, FALSE))^Assumptions!$D$213","v":0},1091.5933343921884,{"$f":"SUMPRODUCT(CR129:OFFSET(CR129,-MIN($A129,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A129,60),0))","v":111.76640486486811},0,0,{"$f":"SUMPRODUCT(CU129:OFFSET(CU129,-MIN($A129,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A129,60),0))","v":1086.4600009818548},{"$f":"IF(CW129>0, SUMPRODUCT(CV129:OFFSET(CV129,-MIN($A129,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A129,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A129,60),0)) / CW129, 0)","v":0.47844786704652764},{"$f":"IF(CQ129<=CT$5, HLOOKUP(CS$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(CS$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.0437167055371823},{"$f":"IF(CQ129<=CT$5, HLOOKUP(CS$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(CS$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.4855436483645821},2273891.4492308502,14138497.682068363,null,null,null,2066,0,105.25491233546836,10.776873378997413,0,0,{"$f":"SUMPRODUCT(DJ129:OFFSET(DJ129,-MIN($A129,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A129,60),0))","v":104.7599399487106},{"$f":"IF(DL129>0, SUMPRODUCT(DK129:OFFSET(DK129,-MIN($A129,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A129,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A129,60),0)) / DL129, 0)","v":0.47844786704652764},176136.04794472421,1705767.0775478294,null,null,null,2066,{"$f":"$C129*$DX$4*$DK$4*IF(DT$5=\"Base\", 1, VLOOKUP(DU$5, Assumptions!$B$239:$P$245, DV$3, FALSE))^Assumptions!$D$213","v":0},4.5348636778837784E-2,{"$f":"SUMPRODUCT(DT129:OFFSET(DT129,-MIN($A129,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A129,60),0))","v":4.6431706191350387E-3},0,0,{"$f":"SUMPRODUCT(DW129:OFFSET(DW129,-MIN($A129,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A129,60),0))","v":4.5135380005499902E-2},{"$f":"IF(DY129>0, SUMPRODUCT(DX129:OFFSET(DX129,-MIN($A129,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A129,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A129,60),0)) / DY129, 0)","v":0.47844786704652753},{"$f":"IF(DS129<=DV$5, HLOOKUP(DU$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(DU$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.5354762128534456},{"$f":"IF(DS129<=DV$5, HLOOKUP(DU$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(DU$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":3.1520108385212411},138.97399685612226,1246.2607331282488,null,null,null,2066,{"$f":"$C129*$EM$4*$DK$4*IF(EI$5=\"Base\", 1, VLOOKUP(EJ$5, Assumptions!$B$239:$P$245, EK$3, FALSE))^Assumptions!$D$213","v":0},105.20956369868952,{"$f":"SUMPRODUCT(EI129:OFFSET(EI129,-MIN($A129,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A129,60),0))","v":10.772230208378279},0,0,{"$f":"SUMPRODUCT(EL129:OFFSET(EL129,-MIN($A129,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A129,60),0))","v":104.71480456870509},{"$f":"IF(EN129>0, SUMPRODUCT(EM129:OFFSET(EM129,-MIN($A129,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A129,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A129,60),0)) / EN129, 0)","v":0.47844786704652764},{"$f":"IF(EH129<=EK$5, HLOOKUP(EJ$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(EJ$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":0.83815436125699083},{"$f":"IF(EH129<=EK$5, HLOOKUP(EJ$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(EJ$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.8581899925317562},175997.07394786808,1704520.8168147011]
[117,2067,{"$f":"'Base Case Medium Dry'!$C130","v":0},1288.5265592511619,{"$f":"SUMPRODUCT(C130:OFFSET(C130,-MIN(A130,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A130,60),0))","v":138.41463369860088},0,0,{"$f":"SUMPRODUCT(F130:OFFSET(F130,-MIN($A130,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A130,60),0))","v":1284.4185357393687},{"$f":"IF(H130>0, SUMPRODUCT(G130:OFFSET(G130,-MIN($A130,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A130,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A130,60),0)) / H130, 0)","v":0.48964736344569443},null,2067,0,1280.201489335094,137.53044777764953,0,0,1276.0934658233029,{"$f":"IF(Q130>0, SUMPRODUCT(P130:OFFSET(P130,-MIN($A130,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A130,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A130,60),0)) / Q130, 0)","v":0.48964736344569454},{"$f":"IF(K130<$P$4, VLOOKUP($K130, 'Base Case Medium Dry'!$B$13:$K$168, 9, FALSE), SUM(AF130, BW130, DN130))","v":2779983.291567971},{"$f":"IF(K130<$P$4,VLOOKUP($K130,'Base Case Medium Dry'!$B$13:$K$168,10,FALSE),SUM(AG130,BX130,DO130))","v":16740221.3554166},null,null,0,2067,0,190.61862617287775,20.476683439186068,0,0,190.01020448550793,{"$f":"IF(AD130>0, SUMPRODUCT(AC130:OFFSET(AC130,-MIN($A130,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A130,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A130,60),0)) / AD130, 0)","v":0.48964736344569448},408602.18495799182,2211805.316911553,null,null,null,2067,{"$f":"$C130*$AP$4*$AC$4*IF(AL$5=\"Base\", 1, VLOOKUP(AM$5, Assumptions!$B$239:$P$245, AN$3, FALSE))^Assumptions!$D$213","v":0},9.4094098520719438,{"$f":"SUMPRODUCT(AL130:OFFSET(AL130,-MIN($A130,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A130,60),0))","v":1.0107800625721297},0,0,{"$f":"SUMPRODUCT(AO130:OFFSET(AO130,-MIN($A130,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A130,60),0))","v":9.3793766431757195},{"$f":"IF(AQ130>0, SUMPRODUCT(AP130:OFFSET(AP130,-MIN($A130,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A130,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A130,60),0)) / AQ130, 0)","v":0.48964736344569437},{"$f":"IF(AK130<=AN$5, HLOOKUP(AM$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(AM$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.9955962562675422},{"$f":"IF(AK130<=AN$5, HLOOKUP(AM$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(AM$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.8896537670955529},39311.317873506254,155260.26380343694,null,null,null,2067,{"$f":"$C130*$BE$4*$AC$4*IF(BA$5=\"Base\", 1, VLOOKUP(BB$5, Assumptions!$B$239:$P$245, BC$3, FALSE))^Assumptions!$D$213","v":0},181.20921632080581,{"$f":"SUMPRODUCT(BA130:OFFSET(BA130,-MIN($A130,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A130,60),0))","v":19.465903376613937},0,0,{"$f":"SUMPRODUCT(BD130:OFFSET(BD130,-MIN($A130,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A130,60),0))","v":180.6308278423322},{"$f":"IF(BF130>0, SUMPRODUCT(BE130:OFFSET(BE130,-MIN($A130,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A130,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A130,60),0)) / BF130, 0)","v":0.48964736344569448},{"$f":"IF(AZ130<=BC$5, HLOOKUP(BB$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(BB$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":0.97343228960105566},{"$f":"IF(AZ130<=BC$5, HLOOKUP(BB$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(BB$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.2996973984219065},369290.8670844856,2056545.0531081161,null,null,null,2067,0,995.10482420574533,106.90399924847736,0,0,{"$f":"SUMPRODUCT(BS130:OFFSET(BS130,-MIN($A130,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A130,60),0))","v":991.90867384764022},{"$f":"IF(BU130>0, SUMPRODUCT(BT130:OFFSET(BT130,-MIN($A130,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A130,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A130,60),0)) / BU130, 0)","v":0.48964736344569448},2205543.0008687517,12995006.311838521,null,null,null,2067,{"$f":"$C130*$CG$4*$BT$4*IF(CC$5=\"Base\", 1, VLOOKUP(CD$5, Assumptions!$B$239:$P$245, CE$3, FALSE))^Assumptions!$D$213","v":0},15.277894678425175,{"$f":"SUMPRODUCT(CC130:OFFSET(CC130,-MIN($A130,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A130,60),0))","v":1.6413025055167294},0,0,{"$f":"SUMPRODUCT(CF130:OFFSET(CF130,-MIN($A130,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A130,60),0))","v":15.228824020380099},{"$f":"IF(CH130>0, SUMPRODUCT(CG130:OFFSET(CG130,-MIN($A130,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A130,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A130,60),0)) / CH130, 0)","v":0.48964736344569448},{"$f":"IF(CB130<=CE$5, HLOOKUP(CD$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(CD$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":2.0196302194991484},{"$f":"IF(CB130<=CE$5, HLOOKUP(CD$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(CD$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":2.137240647988913},64596.527947087205,285117.51664465427,null,null,null,2067,{"$f":"$C130*$CV$4*$BT$4*IF(CR$5=\"Base\", 1, VLOOKUP(CS$5, Assumptions!$B$239:$P$245, CT$3, FALSE))^Assumptions!$D$213","v":0},979.8269295273202,{"$f":"SUMPRODUCT(CR130:OFFSET(CR130,-MIN($A130,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A130,60),0))","v":105.26269674296063},0,0,{"$f":"SUMPRODUCT(CU130:OFFSET(CU130,-MIN($A130,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A130,60),0))","v":976.67984982726011},{"$f":"IF(CW130>0, SUMPRODUCT(CV130:OFFSET(CV130,-MIN($A130,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A130,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A130,60),0)) / CW130, 0)","v":0.48964736344569454},{"$f":"IF(CQ130<=CT$5, HLOOKUP(CS$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(CS$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.0437167055371823},{"$f":"IF(CQ130<=CT$5, HLOOKUP(CS$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(CS$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.4855436483645821},2140946.4729216644,12709888.795193866,null,null,null,2067,0,94.478038956470954,10.149765089986097,0,0,{"$f":"SUMPRODUCT(DJ130:OFFSET(DJ130,-MIN($A130,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A130,60),0))","v":94.174587490154892},{"$f":"IF(DL130>0, SUMPRODUCT(DK130:OFFSET(DK130,-MIN($A130,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A130,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A130,60),0)) / DL130, 0)","v":0.48964736344569448},165838.10574122731,1533409.7266665252,null,null,null,2067,{"$f":"$C130*$DX$4*$DK$4*IF(DT$5=\"Base\", 1, VLOOKUP(DU$5, Assumptions!$B$239:$P$245, DV$3, FALSE))^Assumptions!$D$213","v":0},4.0705466159702747E-2,{"$f":"SUMPRODUCT(DT130:OFFSET(DT130,-MIN($A130,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A130,60),0))","v":4.3729836474454553E-3},0,0,{"$f":"SUMPRODUCT(DW130:OFFSET(DW130,-MIN($A130,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A130,60),0))","v":4.0574725370312273E-2},{"$f":"IF(DY130>0, SUMPRODUCT(DX130:OFFSET(DX130,-MIN($A130,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A130,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A130,60),0)) / DY130, 0)","v":0.48964736344569437},{"$f":"IF(DS130<=DV$5, HLOOKUP(DU$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(DU$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.5354762128534456},{"$f":"IF(DS130<=DV$5, HLOOKUP(DU$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(DU$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":3.1520108385212411},130.84876522913333,1120.3336934422844,null,null,null,2067,{"$f":"$C130*$EM$4*$DK$4*IF(EI$5=\"Base\", 1, VLOOKUP(EJ$5, Assumptions!$B$239:$P$245, EK$3, FALSE))^Assumptions!$D$213","v":0},94.437333490311246,{"$f":"SUMPRODUCT(EI130:OFFSET(EI130,-MIN($A130,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A130,60),0))","v":10.145392106338651},0,0,{"$f":"SUMPRODUCT(EL130:OFFSET(EL130,-MIN($A130,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A130,60),0))","v":94.134012764784586},{"$f":"IF(EN130>0, SUMPRODUCT(EM130:OFFSET(EM130,-MIN($A130,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A130,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A130,60),0)) / EN130, 0)","v":0.48964736344569448},{"$f":"IF(EH130<=EK$5, HLOOKUP(EJ$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(EJ$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":0.83815436125699083},{"$f":"IF(EH130<=EK$5, HLOOKUP(EJ$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(EJ$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.8581899925317562},165707.25697599817,1532289.3929730828]
[118,2068,{"$f":"'Base Case Medium Dry'!$C131","v":0},1150.1119255525609,{"$f":"SUMPRODUCT(C131:OFFSET(C131,-MIN(A131,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A131,60),0))","v":129.47821333181466},0,0,{"$f":"SUMPRODUCT(F131:OFFSET(F131,-MIN($A131,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A131,60),0))","v":1148.0034908977491},{"$f":"IF(H131>0, SUMPRODUCT(G131:OFFSET(G131,-MIN($A131,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A131,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A131,60),0)) / H131, 0)","v":0.50098061180538433},null,2068,0,1142.6710415574444,128.64787207035633,0,0,1140.562606902635,{"$f":"IF(Q131>0, SUMPRODUCT(P131:OFFSET(P131,-MIN($A131,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A131,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A131,60),0)) / Q131, 0)","v":0.50098061180538422},{"$f":"IF(K131<$P$4, VLOOKUP($K131, 'Base Case Medium Dry'!$B$13:$K$168, 9, FALSE), SUM(AF131, BW131, DN131))","v":2601080.7016752963},{"$f":"IF(K131<$P$4,VLOOKUP($K131,'Base Case Medium Dry'!$B$13:$K$168,10,FALSE),SUM(AG131,BX131,DO131))","v":14962282.168683171},null,null,0,2068,0,170.14194273369168,19.154568334887969,0,0,169.82967154860586,{"$f":"IF(AD131>0, SUMPRODUCT(AC131:OFFSET(AC131,-MIN($A131,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A131,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A131,60),0)) / AD131, 0)","v":0.50098061180538433},382307.06680152263,1976894.7226684261,null,null,null,2068,{"$f":"$C131*$AP$4*$AC$4*IF(AL$5=\"Base\", 1, VLOOKUP(AM$5, Assumptions!$B$239:$P$245, AN$3, FALSE))^Assumptions!$D$213","v":0},8.3986297894998145,{"$f":"SUMPRODUCT(AL131:OFFSET(AL131,-MIN($A131,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A131,60),0))","v":0.94551717017947845},0,0,{"$f":"SUMPRODUCT(AO131:OFFSET(AO131,-MIN($A131,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A131,60),0))","v":8.3832153065373287},{"$f":"IF(AQ131>0, SUMPRODUCT(AP131:OFFSET(AP131,-MIN($A131,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A131,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A131,60),0)) / AQ131, 0)","v":0.50098061180538422},{"$f":"IF(AK131<=AN$5, HLOOKUP(AM$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(AM$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.9955962562675422},{"$f":"IF(AK131<=AN$5, HLOOKUP(AM$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(AM$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.8896537670955529},36781.483755079695,138770.43960709314,null,null,null,2068,{"$f":"$C131*$BE$4*$AC$4*IF(BA$5=\"Base\", 1, VLOOKUP(BB$5, Assumptions!$B$239:$P$245, BC$3, FALSE))^Assumptions!$D$213","v":0},161.74331294419187,{"$f":"SUMPRODUCT(BA131:OFFSET(BA131,-MIN($A131,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A131,60),0))","v":18.209051164708491},0,0,{"$f":"SUMPRODUCT(BD131:OFFSET(BD131,-MIN($A131,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A131,60),0))","v":161.44645624206854},{"$f":"IF(BF131>0, SUMPRODUCT(BE131:OFFSET(BE131,-MIN($A131,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A131,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A131,60),0)) / BF131, 0)","v":0.50098061180538433},{"$f":"IF(AZ131<=BC$5, HLOOKUP(BB$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(BB$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":0.97343228960105566},{"$f":"IF(AZ131<=BC$5, HLOOKUP(BB$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(BB$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.2996973984219065},345525.58304644295,1838124.283061333,null,null,null,2068,0,888.20082495726797,99.999108327723391,0,0,{"$f":"SUMPRODUCT(BS131:OFFSET(BS131,-MIN($A131,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A131,60),0))","v":886.56040733120756},{"$f":"IF(BU131>0, SUMPRODUCT(BT131:OFFSET(BT131,-MIN($A131,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A131,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A131,60),0)) / BU131, 0)","v":0.50098061180538433},2063607.8474554622,11614837.527738774,null,null,null,2068,{"$f":"$C131*$CG$4*$BT$4*IF(CC$5=\"Base\", 1, VLOOKUP(CD$5, Assumptions!$B$239:$P$245, CE$3, FALSE))^Assumptions!$D$213","v":0},13.636592172908447,{"$f":"SUMPRODUCT(CC131:OFFSET(CC131,-MIN($A131,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A131,60),0))","v":1.5352913660998417},0,0,{"$f":"SUMPRODUCT(CF131:OFFSET(CF131,-MIN($A131,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A131,60),0))","v":13.611406758156134},{"$f":"IF(CH131>0, SUMPRODUCT(CG131:OFFSET(CG131,-MIN($A131,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A131,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A131,60),0)) / CH131, 0)","v":0.50098061180538433},{"$f":"IF(CB131<=CE$5, HLOOKUP(CD$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(CD$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":2.0196302194991484},{"$f":"IF(CB131<=CE$5, HLOOKUP(CD$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(CD$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":2.137240647988913},60439.49355667895,254835.86176661841,null,null,null,2068,{"$f":"$C131*$CV$4*$BT$4*IF(CR$5=\"Base\", 1, VLOOKUP(CS$5, Assumptions!$B$239:$P$245, CT$3, FALSE))^Assumptions!$D$213","v":0},874.56423278435955,{"$f":"SUMPRODUCT(CR131:OFFSET(CR131,-MIN($A131,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A131,60),0))","v":98.46381696162355},0,0,{"$f":"SUMPRODUCT(CU131:OFFSET(CU131,-MIN($A131,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A131,60),0))","v":872.94900057305153},{"$f":"IF(CW131>0, SUMPRODUCT(CV131:OFFSET(CV131,-MIN($A131,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A131,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A131,60),0)) / CW131, 0)","v":0.50098061180538433},{"$f":"IF(CQ131<=CT$5, HLOOKUP(CS$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(CS$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.0437167055371823},{"$f":"IF(CQ131<=CT$5, HLOOKUP(CS$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(CS$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.4855436483645821},2003168.3538987832,11360001.665972156,null,null,null,2068,0,84.328273866484849,9.4941954077449644,0,0,{"$f":"SUMPRODUCT(DJ131:OFFSET(DJ131,-MIN($A131,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A131,60),0))","v":84.172528022821453},{"$f":"IF(DL131>0, SUMPRODUCT(DK131:OFFSET(DK131,-MIN($A131,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A131,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A131,60),0)) / DL131, 0)","v":0.50098061180538433},155165.78741831149,1370549.918275971,null,null,null,2068,{"$f":"$C131*$DX$4*$DK$4*IF(DT$5=\"Base\", 1, VLOOKUP(DU$5, Assumptions!$B$239:$P$245, DV$3, FALSE))^Assumptions!$D$213","v":0},3.6332482512257291E-2,{"$f":"SUMPRODUCT(DT131:OFFSET(DT131,-MIN($A131,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A131,60),0))","v":4.0905342040558831E-3},0,0,{"$f":"SUMPRODUCT(DW131:OFFSET(DW131,-MIN($A131,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A131,60),0))","v":3.62653800698403E-2},{"$f":"IF(DY131>0, SUMPRODUCT(DX131:OFFSET(DX131,-MIN($A131,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A131,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A131,60),0)) / DY131, 0)","v":0.50098061180538411},{"$f":"IF(DS131<=DV$5, HLOOKUP(DU$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(DU$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.5354762128534456},{"$f":"IF(DS131<=DV$5, HLOOKUP(DU$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(DU$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":3.1520108385212411},122.42814520067726,1001.3457103386845,null,null,null,2068,{"$f":"$C131*$EM$4*$DK$4*IF(EI$5=\"Base\", 1, VLOOKUP(EJ$5, Assumptions!$B$239:$P$245, EK$3, FALSE))^Assumptions!$D$213","v":0},84.291941383972599,{"$f":"SUMPRODUCT(EI131:OFFSET(EI131,-MIN($A131,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A131,60),0))","v":9.4901048735409077},0,0,{"$f":"SUMPRODUCT(EL131:OFFSET(EL131,-MIN($A131,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A131,60),0))","v":84.136262642751603},{"$f":"IF(EN131>0, SUMPRODUCT(EM131:OFFSET(EM131,-MIN($A131,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A131,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A131,60),0)) / EN131, 0)","v":0.50098061180538433},{"$f":"IF(EH131<=EK$5, HLOOKUP(EJ$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(EJ$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":0.83815436125699083},{"$f":"IF(EH131<=EK$5, HLOOKUP(EJ$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(EJ$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.8581899925317562},155043.35927311081,1369548.5725656322]
[119,2069,{"$f":"'Base Case Medium Dry'!$C132","v":0},1020.6337122207462,{"$f":"SUMPRODUCT(C132:OFFSET(C132,-MIN(A132,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A132,60),0))","v":120.27769686337119},0,0,{"$f":"SUMPRODUCT(F132:OFFSET(F132,-MIN($A132,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A132,60),0))","v":1019.8957731297387},{"$f":"IF(H132>0, SUMPRODUCT(G132:OFFSET(G132,-MIN($A132,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A132,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A132,60),0)) / H132, 0)","v":0.51157342671292294},null,2069,0,1014.0231694870881,119.50288957624994,0,0,1013.2852303960825,{"$f":"IF(Q132>0, SUMPRODUCT(P132:OFFSET(P132,-MIN($A132,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A132,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A132,60),0)) / Q132, 0)","v":0.51157342671292305},{"$f":"IF(K132<$P$4, VLOOKUP($K132, 'Base Case Medium Dry'!$B$13:$K$168, 9, FALSE), SUM(AF132, BW132, DN132))","v":2409575.4357450497},{"$f":"IF(K132<$P$4,VLOOKUP($K132,'Base Case Medium Dry'!$B$13:$K$168,10,FALSE),SUM(AG132,BX132,DO132))","v":13292614.927748162},null,null,0,2069,0,150.98737439880372,17.793383633689508,0,0,150.87808141505235,{"$f":"IF(AD132>0, SUMPRODUCT(AC132:OFFSET(AC132,-MIN($A132,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A132,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A132,60),0)) / AD132, 0)","v":0.51157342671292305},354159.60622958315,1756289.5823559796,null,null,null,2069,{"$f":"$C132*$AP$4*$AC$4*IF(AL$5=\"Base\", 1, VLOOKUP(AM$5, Assumptions!$B$239:$P$245, AN$3, FALSE))^Assumptions!$D$213","v":0},7.4531126193203363,{"$f":"SUMPRODUCT(AL132:OFFSET(AL132,-MIN($A132,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A132,60),0))","v":0.87832570523664277},0,0,{"$f":"SUMPRODUCT(AO132:OFFSET(AO132,-MIN($A132,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A132,60),0))","v":7.4477176456038157},{"$f":"IF(AQ132>0, SUMPRODUCT(AP132:OFFSET(AP132,-MIN($A132,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A132,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A132,60),0)) / AQ132, 0)","v":0.51157342671292305},{"$f":"IF(AK132<=AN$5, HLOOKUP(AM$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(AM$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.9955962562675422},{"$f":"IF(AK132<=AN$5, HLOOKUP(AM$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(AM$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.8896537670955529},34073.437125350465,123284.80349824643,null,null,null,2069,{"$f":"$C132*$BE$4*$AC$4*IF(BA$5=\"Base\", 1, VLOOKUP(BB$5, Assumptions!$B$239:$P$245, BC$3, FALSE))^Assumptions!$D$213","v":0},143.53426177948339,{"$f":"SUMPRODUCT(BA132:OFFSET(BA132,-MIN($A132,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A132,60),0))","v":16.915057928452864},0,0,{"$f":"SUMPRODUCT(BD132:OFFSET(BD132,-MIN($A132,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A132,60),0))","v":143.43036376944855},{"$f":"IF(BF132>0, SUMPRODUCT(BE132:OFFSET(BE132,-MIN($A132,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A132,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A132,60),0)) / BF132, 0)","v":0.51157342671292305},{"$f":"IF(AZ132<=BC$5, HLOOKUP(BB$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(BB$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":0.97343228960105566},{"$f":"IF(AZ132<=BC$5, HLOOKUP(BB$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(BB$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.2996973984219065},320086.16910423269,1633004.7788577331,null,null,null,2069,0,788.20171662954453,92.890245848109004,0,0,{"$f":"SUMPRODUCT(BS132:OFFSET(BS132,-MIN($A132,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A132,60),0))","v":787.62758060446822},{"$f":"IF(BU132>0, SUMPRODUCT(BT132:OFFSET(BT132,-MIN($A132,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A132,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A132,60),0)) / BU132, 0)","v":0.51157342671292305},1911674.1649102925,10318717.490018969,null,null,null,2069,{"$f":"$C132*$CG$4*$BT$4*IF(CC$5=\"Base\", 1, VLOOKUP(CD$5, Assumptions!$B$239:$P$245, CE$3, FALSE))^Assumptions!$D$213","v":0},12.101300806808606,{"$f":"SUMPRODUCT(CC132:OFFSET(CC132,-MIN($A132,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A132,60),0))","v":1.426148641026989},0,0,{"$f":"SUMPRODUCT(CF132:OFFSET(CF132,-MIN($A132,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A132,60),0))","v":12.092486067387288},{"$f":"IF(CH132>0, SUMPRODUCT(CG132:OFFSET(CG132,-MIN($A132,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A132,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A132,60),0)) / CH132, 0)","v":0.51157342671292294},{"$f":"IF(CB132<=CE$5, HLOOKUP(CD$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(CD$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":2.0196302194991484},{"$f":"IF(CB132<=CE$5, HLOOKUP(CD$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(CD$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":2.137240647988913},55989.619595134274,226398.28216410705,null,null,null,2069,{"$f":"$C132*$CV$4*$BT$4*IF(CR$5=\"Base\", 1, VLOOKUP(CS$5, Assumptions!$B$239:$P$245, CT$3, FALSE))^Assumptions!$D$213","v":0},776.10041582273595,{"$f":"SUMPRODUCT(CR132:OFFSET(CR132,-MIN($A132,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A132,60),0))","v":91.46409720708202},0,0,{"$f":"SUMPRODUCT(CU132:OFFSET(CU132,-MIN($A132,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A132,60),0))","v":775.53509453708091},{"$f":"IF(CW132>0, SUMPRODUCT(CV132:OFFSET(CV132,-MIN($A132,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A132,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A132,60),0)) / CW132, 0)","v":0.51157342671292305},{"$f":"IF(CQ132<=CT$5, HLOOKUP(CS$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(CS$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.0437167055371823},{"$f":"IF(CQ132<=CT$5, HLOOKUP(CS$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(CS$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.4855436483645821},1855684.5453151583,10092319.207854863,null,null,null,2069,0,74.834078458739882,8.819260094451435,0,0,{"$f":"SUMPRODUCT(DJ132:OFFSET(DJ132,-MIN($A132,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A132,60),0))","v":74.779568376561969},{"$f":"IF(DL132>0, SUMPRODUCT(DK132:OFFSET(DK132,-MIN($A132,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A132,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A132,60),0)) / DL132, 0)","v":0.51157342671292294},143741.66460517424,1217607.855373214,null,null,null,2069,{"$f":"$C132*$DX$4*$DK$4*IF(DT$5=\"Base\", 1, VLOOKUP(DU$5, Assumptions!$B$239:$P$245, DV$3, FALSE))^Assumptions!$D$213","v":0},3.2241948308201408E-2,{"$f":"SUMPRODUCT(DT132:OFFSET(DT132,-MIN($A132,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A132,60),0))","v":3.7997411598870035E-3},0,0,{"$f":"SUMPRODUCT(DW132:OFFSET(DW132,-MIN($A132,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A132,60),0))","v":3.2218462868304931E-2},{"$f":"IF(DY132>0, SUMPRODUCT(DX132:OFFSET(DX132,-MIN($A132,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A132,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A132,60),0)) / DY132, 0)","v":0.51157342671292305},{"$f":"IF(DS132<=DV$5, HLOOKUP(DU$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(DU$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.5354762128534456},{"$f":"IF(DS132<=DV$5, HLOOKUP(DU$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(DU$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":3.1520108385212411},113.41434009693653,889.6037908537877,null,null,null,2069,{"$f":"$C132*$EM$4*$DK$4*IF(EI$5=\"Base\", 1, VLOOKUP(EJ$5, Assumptions!$B$239:$P$245, EK$3, FALSE))^Assumptions!$D$213","v":0},74.801836510431684,{"$f":"SUMPRODUCT(EI132:OFFSET(EI132,-MIN($A132,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A132,60),0))","v":8.8154603532915488},0,0,{"$f":"SUMPRODUCT(EL132:OFFSET(EL132,-MIN($A132,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A132,60),0))","v":74.747349913693654},{"$f":"IF(EN132>0, SUMPRODUCT(EM132:OFFSET(EM132,-MIN($A132,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A132,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A132,60),0)) / EN132, 0)","v":0.51157342671292305},{"$f":"IF(EH132<=EK$5, HLOOKUP(EJ$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(EJ$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":0.83815436125699083},{"$f":"IF(EH132<=EK$5, HLOOKUP(EJ$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(EJ$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.8581899925317562},143628.25026507731,1216718.2515823601]
[120,2070,{"$f":"'Base Case Medium Dry'!$C133","v":0},900.3560153573751,{"$f":"SUMPRODUCT(C133:OFFSET(C133,-MIN(A133,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A133,60),0))","v":111.31633530029305},0,{"$f":"F133","v":0},{"$f":"SUMPRODUCT(F133:OFFSET(F133,-MIN($A133,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A133,60),0))","v":900.35601535737555},{"$f":"IF(H133>0, SUMPRODUCT(G133:OFFSET(G133,-MIN($A133,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A133,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A133,60),0)) / H133, 0)","v":0.52239902939290339},null,2070,0,894.52027991083821,110.59482883772735,0,0,894.52027991084094,{"$f":"IF(Q133>0, SUMPRODUCT(P133:OFFSET(P133,-MIN($A133,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A133,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A133,60),0)) / Q133, 0)","v":0.5223990293929035},{"$f":"IF(K133<$P$4, VLOOKUP($K133, 'Base Case Medium Dry'!$B$13:$K$168, 9, FALSE), SUM(AF133, BW133, DN133))","v":2218133.9745862177},{"$f":"IF(K133<$P$4,VLOOKUP($K133,'Base Case Medium Dry'!$B$13:$K$168,10,FALSE),SUM(AG133,BX133,DO133))","v":11734616.541552108},null,null,{"$f":"O133/Q133","v":0},2070,0,133.19399076511422,16.46756025738172,0,0,133.19399076511502,{"$f":"IF(AD133>0, SUMPRODUCT(AC133:OFFSET(AC133,-MIN($A133,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A133,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A133,60),0)) / AD133, 0)","v":0.5223990293929035},326021.52368847205,1550438.7132924683,null,null,null,2070,{"$f":"$C133*$AP$4*$AC$4*IF(AL$5=\"Base\", 1, VLOOKUP(AM$5, Assumptions!$B$239:$P$245, AN$3, FALSE))^Assumptions!$D$213","v":0},6.5747869140836936,{"$f":"SUMPRODUCT(AL133:OFFSET(AL133,-MIN($A133,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A133,60),0))","v":0.8128797633074234},{"$f":"IF(AK133<$G$4, 0, AL133)","v":0},{"$f":"AO133","v":0},{"$f":"SUMPRODUCT(AO133:OFFSET(AO133,-MIN($A133,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A133,60),0))","v":6.574786914083683},{"$f":"IF(AQ133>0, SUMPRODUCT(AP133:OFFSET(AP133,-MIN($A133,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A133,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A133,60),0)) / AQ133, 0)","v":0.5223990293929035},{"$f":"IF(AK133<=AN$5, HLOOKUP(AM$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(AM$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.9955962562675422},{"$f":"IF(AK133<=AN$5, HLOOKUP(AM$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(AM$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.8896537670955529},31366.292749119832,108834.86073402729,null,null,null,2070,{"$f":"$C133*$BE$4*$AC$4*IF(BA$5=\"Base\", 1, VLOOKUP(BB$5, Assumptions!$B$239:$P$245, BC$3, FALSE))^Assumptions!$D$213","v":0},126.61920385103052,{"$f":"SUMPRODUCT(BA133:OFFSET(BA133,-MIN($A133,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A133,60),0))","v":15.654680494074297},{"$f":"IF(AZ133<$G$4, 0, BA133)","v":0},{"$f":"BD133","v":0},{"$f":"SUMPRODUCT(BD133:OFFSET(BD133,-MIN($A133,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A133,60),0))","v":126.61920385103134},{"$f":"IF(BF133>0, SUMPRODUCT(BE133:OFFSET(BE133,-MIN($A133,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A133,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A133,60),0)) / BF133, 0)","v":0.5223990293929035},{"$f":"IF(AZ133<=BC$5, HLOOKUP(BB$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(BB$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":0.97343228960105566},{"$f":"IF(AZ133<=BC$5, HLOOKUP(BB$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(BB$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.2996973984219065},294655.23093935224,1441603.852558441,null,null,null,2070,0,695.31147078143556,85.965466437100872,0,0,{"$f":"SUMPRODUCT(BS133:OFFSET(BS133,-MIN($A133,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A133,60),0))","v":695.31147078143692},{"$f":"IF(BU133>0, SUMPRODUCT(BT133:OFFSET(BT133,-MIN($A133,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A133,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A133,60),0)) / BU133, 0)","v":0.5223990293929035},1759791.1028733256,9109283.1323364209,null,null,null,2070,{"$f":"$C133*$CG$4*$BT$4*IF(CC$5=\"Base\", 1, VLOOKUP(CD$5, Assumptions!$B$239:$P$245, CE$3, FALSE))^Assumptions!$D$213","v":0},10.675152165781617,{"$f":"SUMPRODUCT(CC133:OFFSET(CC133,-MIN($A133,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A133,60),0))","v":1.3198321526136694},{"$f":"IF(CB133<$G$4, 0, CC133)","v":0},{"$f":"CF133","v":0},{"$f":"SUMPRODUCT(CF133:OFFSET(CF133,-MIN($A133,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A133,60),0))","v":10.67515216578157},{"$f":"IF(CH133>0, SUMPRODUCT(CG133:OFFSET(CG133,-MIN($A133,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A133,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A133,60),0)) / CH133, 0)","v":0.52239902939290339},{"$f":"IF(CB133<=CE$5, HLOOKUP(CD$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(CD$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":2.0196302194991484},{"$f":"IF(CB133<=CE$5, HLOOKUP(CD$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(CD$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":2.137240647988913},51541.228220449884,199862.63359785522,null,null,null,2070,{"$f":"$C133*$CV$4*$BT$4*IF(CR$5=\"Base\", 1, VLOOKUP(CS$5, Assumptions!$B$239:$P$245, CT$3, FALSE))^Assumptions!$D$213","v":0},684.63631861565398,{"$f":"SUMPRODUCT(CR133:OFFSET(CR133,-MIN($A133,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A133,60),0))","v":84.645634284487201},{"$f":"IF(CQ133<$G$4, 0, CR133)","v":0},{"$f":"CU133","v":0},{"$f":"SUMPRODUCT(CU133:OFFSET(CU133,-MIN($A133,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A133,60),0))","v":684.63631861565534},{"$f":"IF(CW133>0, SUMPRODUCT(CV133:OFFSET(CV133,-MIN($A133,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A133,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A133,60),0)) / CW133, 0)","v":0.52239902939290339},{"$f":"IF(CQ133<=CT$5, HLOOKUP(CS$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(CS$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.0437167055371823},{"$f":"IF(CQ133<=CT$5, HLOOKUP(CS$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(CS$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.4855436483645821},1708249.8746528756,8909420.4987385664,null,null,null,2070,0,66.014818364288459,8.161802143244751,0,0,{"$f":"SUMPRODUCT(DJ133:OFFSET(DJ133,-MIN($A133,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A133,60),0))","v":66.014818364288956},{"$f":"IF(DL133>0, SUMPRODUCT(DK133:OFFSET(DK133,-MIN($A133,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A133,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A133,60),0)) / DL133, 0)","v":0.5223990293929035},132321.34802442,1074894.6959232185,null,null,null,2070,{"$f":"$C133*$DX$4*$DK$4*IF(DT$5=\"Base\", 1, VLOOKUP(DU$5, Assumptions!$B$239:$P$245, DV$3, FALSE))^Assumptions!$D$213","v":0},2.8442207148314406E-2,{"$f":"SUMPRODUCT(DT133:OFFSET(DT133,-MIN($A133,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A133,60),0))","v":3.5164781637466907E-3},{"$f":"IF(DS133<$G$4, 0, DT133)","v":0},{"$f":"DW133","v":0},{"$f":"SUMPRODUCT(DW133:OFFSET(DW133,-MIN($A133,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A133,60),0))","v":2.8442207148314701E-2},{"$f":"IF(DY133>0, SUMPRODUCT(DX133:OFFSET(DX133,-MIN($A133,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A133,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A133,60),0)) / DY133, 0)","v":0.52239902939290339},{"$f":"IF(DS133<=DV$5, HLOOKUP(DU$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(DU$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.5354762128534456},{"$f":"IF(DS133<=DV$5, HLOOKUP(DU$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(DU$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":3.1520108385212411},104.40353816792005,785.33527197787942,null,null,null,2070,{"$f":"$C133*$EM$4*$DK$4*IF(EI$5=\"Base\", 1, VLOOKUP(EJ$5, Assumptions!$B$239:$P$245, EK$3, FALSE))^Assumptions!$D$213","v":0},65.986376157140143,{"$f":"SUMPRODUCT(EI133:OFFSET(EI133,-MIN($A133,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A133,60),0))","v":8.1582856650810047},{"$f":"IF(EH133<$G$4, 0, EI133)","v":0},{"$f":"EL133","v":0},{"$f":"SUMPRODUCT(EL133:OFFSET(EL133,-MIN($A133,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A133,60),0))","v":65.986376157140626},{"$f":"IF(EN133>0, SUMPRODUCT(EM133:OFFSET(EM133,-MIN($A133,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A133,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A133,60),0)) / EN133, 0)","v":0.5223990293929035},{"$f":"IF(EH133<=EK$5, HLOOKUP(EJ$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(EJ$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":0.83815436125699083},{"$f":"IF(EH133<=EK$5, HLOOKUP(EJ$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(EJ$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.8581899925317562},132216.94448625209,1074109.3606512407]
[121,2071,{"$f":"'Base Case Medium Dry'!$C134","v":0},789.03968005708202,{"$f":"SUMPRODUCT(C134:OFFSET(C134,-MIN(A134,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A134,60),0))","v":102.33152901301548},0,0,{"$f":"SUMPRODUCT(F134:OFFSET(F134,-MIN($A134,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A134,60),0))","v":789.03968005708248},{"$f":"IF(H134>0, SUMPRODUCT(G134:OFFSET(G134,-MIN($A134,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A134,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A134,60),0)) / H134, 0)","v":0.53380477360024359},null,2071,0,783.92545107311093,101.66825835010741,0,0,783.92545107311355,{"$f":"IF(Q134>0, SUMPRODUCT(P134:OFFSET(P134,-MIN($A134,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A134,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A134,60),0)) / Q134, 0)","v":0.53380477360024359},{"$f":"IF(K134<$P$4, VLOOKUP($K134, 'Base Case Medium Dry'!$B$13:$K$168, 9, FALSE), SUM(AF134, BW134, DN134))","v":2029703.1749280591},{"$f":"IF(K134<$P$4,VLOOKUP($K134,'Base Case Medium Dry'!$B$13:$K$168,10,FALSE),SUM(AG134,BX134,DO134))","v":10283796.546706744},null,null,0,2071,0,116.72643050773249,15.138394699267483,0,0,116.72643050773334,{"$f":"IF(AD134>0, SUMPRODUCT(AC134:OFFSET(AC134,-MIN($A134,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A134,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A134,60),0)) / AD134, 0)","v":0.53380477360024348},298325.94843547139,1358748.8120450005,null,null,null,2071,{"$f":"$C134*$AP$4*$AC$4*IF(AL$5=\"Base\", 1, VLOOKUP(AM$5, Assumptions!$B$239:$P$245, AN$3, FALSE))^Assumptions!$D$213","v":0},5.7619071507762705,{"$f":"SUMPRODUCT(AL134:OFFSET(AL134,-MIN($A134,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A134,60),0))","v":0.7472688429652945},0,0,{"$f":"SUMPRODUCT(AO134:OFFSET(AO134,-MIN($A134,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A134,60),0))","v":5.7619071507762607},{"$f":"IF(AQ134>0, SUMPRODUCT(AP134:OFFSET(AP134,-MIN($A134,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A134,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A134,60),0)) / AQ134, 0)","v":0.53380477360024348},{"$f":"IF(AK134<=AN$5, HLOOKUP(AM$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(AM$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.9955962562675422},{"$f":"IF(AK134<=AN$5, HLOOKUP(AM$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(AM$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.8896537670955529},28701.721675981156,95378.963685323892,null,null,null,2071,{"$f":"$C134*$BE$4*$AC$4*IF(BA$5=\"Base\", 1, VLOOKUP(BB$5, Assumptions!$B$239:$P$245, BC$3, FALSE))^Assumptions!$D$213","v":0},110.96452335695622,{"$f":"SUMPRODUCT(BA134:OFFSET(BA134,-MIN($A134,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A134,60),0))","v":14.391125856302189},0,0,{"$f":"SUMPRODUCT(BD134:OFFSET(BD134,-MIN($A134,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A134,60),0))","v":110.96452335695707},{"$f":"IF(BF134>0, SUMPRODUCT(BE134:OFFSET(BE134,-MIN($A134,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A134,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A134,60),0)) / BF134, 0)","v":0.53380477360024348},{"$f":"IF(AZ134<=BC$5, HLOOKUP(BB$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(BB$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":0.97343228960105566},{"$f":"IF(AZ134<=BC$5, HLOOKUP(BB$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(BB$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.2996973984219065},269624.22675949021,1263369.8483596765,null,null,null,2071,0,609.34600434433469,79.026834642861587,0,0,{"$f":"SUMPRODUCT(BS134:OFFSET(BS134,-MIN($A134,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A134,60),0))","v":609.34600434433605},{"$f":"IF(BU134>0, SUMPRODUCT(BT134:OFFSET(BT134,-MIN($A134,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A134,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A134,60),0)) / BU134, 0)","v":0.53380477360024359},1610296.5959837714,7983048.6226441879,null,null,null,2071,{"$f":"$C134*$CG$4*$BT$4*IF(CC$5=\"Base\", 1, VLOOKUP(CD$5, Assumptions!$B$239:$P$245, CE$3, FALSE))^Assumptions!$D$213","v":0},9.3553200131679475,{"$f":"SUMPRODUCT(CC134:OFFSET(CC134,-MIN($A134,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A134,60),0))","v":1.2133029878602264},0,0,{"$f":"SUMPRODUCT(CF134:OFFSET(CF134,-MIN($A134,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A134,60),0))","v":9.3553200131679013},{"$f":"IF(CH134>0, SUMPRODUCT(CG134:OFFSET(CG134,-MIN($A134,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A134,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A134,60),0)) / CH134, 0)","v":0.53380477360024348},{"$f":"IF(CB134<=CE$5, HLOOKUP(CD$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(CD$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":2.0196302194991484},{"$f":"IF(CB134<=CE$5, HLOOKUP(CD$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(CD$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":2.137240647988913},47162.793481964472,175152.43501407871,null,null,null,2071,{"$f":"$C134*$CV$4*$BT$4*IF(CR$5=\"Base\", 1, VLOOKUP(CS$5, Assumptions!$B$239:$P$245, CT$3, FALSE))^Assumptions!$D$213","v":0},599.99068433116679,{"$f":"SUMPRODUCT(CR134:OFFSET(CR134,-MIN($A134,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A134,60),0))","v":77.813531655001356},0,0,{"$f":"SUMPRODUCT(CU134:OFFSET(CU134,-MIN($A134,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A134,60),0))","v":599.99068433116804},{"$f":"IF(CW134>0, SUMPRODUCT(CV134:OFFSET(CV134,-MIN($A134,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A134,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A134,60),0)) / CW134, 0)","v":0.53380477360024359},{"$f":"IF(CQ134<=CT$5, HLOOKUP(CS$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(CS$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.0437167055371823},{"$f":"IF(CQ134<=CT$5, HLOOKUP(CS$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(CS$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.4855436483645821},1563133.802501807,7807896.1876301095,null,null,null,2071,0,57.85301622104371,7.5030290079783413,0,0,{"$f":"SUMPRODUCT(DJ134:OFFSET(DJ134,-MIN($A134,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A134,60),0))","v":57.8530162210442},{"$f":"IF(DL134>0, SUMPRODUCT(DK134:OFFSET(DK134,-MIN($A134,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A134,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A134,60),0)) / DL134, 0)","v":0.53380477360024359},121080.63050881631,941999.11201755458,null,null,null,2071,{"$f":"$C134*$DX$4*$DK$4*IF(DT$5=\"Base\", 1, VLOOKUP(DU$5, Assumptions!$B$239:$P$245, DV$3, FALSE))^Assumptions!$D$213","v":0},2.4925728984567717E-2,{"$f":"SUMPRODUCT(DT134:OFFSET(DT134,-MIN($A134,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A134,60),0))","v":3.2326485260796445E-3},0,0,{"$f":"SUMPRODUCT(DW134:OFFSET(DW134,-MIN($A134,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A134,60),0))","v":2.4925728984568012E-2},{"$f":"IF(DY134>0, SUMPRODUCT(DX134:OFFSET(DX134,-MIN($A134,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A134,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A134,60),0)) / DY134, 0)","v":0.53380477360024337},{"$f":"IF(DS134<=DV$5, HLOOKUP(DU$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(DU$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.5354762128534456},{"$f":"IF(DS134<=DV$5, HLOOKUP(DU$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(DU$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":3.1520108385212411},95.534442608535628,688.23963095643649,null,null,null,2071,{"$f":"$C134*$EM$4*$DK$4*IF(EI$5=\"Base\", 1, VLOOKUP(EJ$5, Assumptions!$B$239:$P$245, EK$3, FALSE))^Assumptions!$D$213","v":0},57.82809049205914,{"$f":"SUMPRODUCT(EI134:OFFSET(EI134,-MIN($A134,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A134,60),0))","v":7.4997963594522616},0,0,{"$f":"SUMPRODUCT(EL134:OFFSET(EL134,-MIN($A134,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A134,60),0))","v":57.82809049205963},{"$f":"IF(EN134>0, SUMPRODUCT(EM134:OFFSET(EM134,-MIN($A134,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A134,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A134,60),0)) / EN134, 0)","v":0.53380477360024359},{"$f":"IF(EH134<=EK$5, HLOOKUP(EJ$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(EJ$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":0.83815436125699083},{"$f":"IF(EH134<=EK$5, HLOOKUP(EJ$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(EJ$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.8581899925317562},120985.09606620777,941310.87238659814]
[122,2072,{"$f":"'Base Case Medium Dry'!$C135","v":0},686.70815104406654,{"$f":"SUMPRODUCT(C135:OFFSET(C135,-MIN(A135,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A135,60),0))","v":93.40265828213812},0,0,{"$f":"SUMPRODUCT(F135:OFFSET(F135,-MIN($A135,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A135,60),0))","v":686.70815104406711},{"$f":"IF(H135>0, SUMPRODUCT(G135:OFFSET(G135,-MIN($A135,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A135,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A135,60),0)) / H135, 0)","v":0.5453676843906069},null,2072,0,682.25719272300353,92.797260867737208,0,0,682.25719272300614,{"$f":"IF(Q135>0, SUMPRODUCT(P135:OFFSET(P135,-MIN($A135,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A135,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A135,60),0)) / Q135, 0)","v":0.54536768439060701},{"$f":"IF(K135<$P$4, VLOOKUP($K135, 'Base Case Medium Dry'!$B$13:$K$168, 9, FALSE), SUM(AF135, BW135, DN135))","v":1843825.3592199557},{"$f":"IF(K135<$P$4,VLOOKUP($K135,'Base Case Medium Dry'!$B$13:$K$168,10,FALSE),SUM(AG135,BX135,DO135))","v":8950078.2923761923},null,null,0,2072,0,101.58803580846501,13.817503956732338,0,0,101.58803580846583,{"$f":"IF(AD135>0, SUMPRODUCT(AC135:OFFSET(AC135,-MIN($A135,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A135,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A135,60),0)) / AD135, 0)","v":0.54536768439060701},271005.61098455358,1182531.0032383197,null,null,null,2072,{"$f":"$C135*$AP$4*$AC$4*IF(AL$5=\"Base\", 1, VLOOKUP(AM$5, Assumptions!$B$239:$P$245, AN$3, FALSE))^Assumptions!$D$213","v":0},5.0146383078109764,{"$f":"SUMPRODUCT(AL135:OFFSET(AL135,-MIN($A135,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A135,60),0))","v":0.68206638811679143},0,0,{"$f":"SUMPRODUCT(AO135:OFFSET(AO135,-MIN($A135,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A135,60),0))","v":5.0146383078109649},{"$f":"IF(AQ135>0, SUMPRODUCT(AP135:OFFSET(AP135,-MIN($A135,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A135,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A135,60),0)) / AQ135, 0)","v":0.54536768439060712},{"$f":"IF(AK135<=AN$5, HLOOKUP(AM$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(AM$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.9955962562675422},{"$f":"IF(AK135<=AN$5, HLOOKUP(AM$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(AM$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.8896537670955529},26073.251957800607,83009.148280235531,null,null,null,2072,{"$f":"$C135*$BE$4*$AC$4*IF(BA$5=\"Base\", 1, VLOOKUP(BB$5, Assumptions!$B$239:$P$245, BC$3, FALSE))^Assumptions!$D$213","v":0},96.573397500654039,{"$f":"SUMPRODUCT(BA135:OFFSET(BA135,-MIN($A135,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A135,60),0))","v":13.135437568615547},0,0,{"$f":"SUMPRODUCT(BD135:OFFSET(BD135,-MIN($A135,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A135,60),0))","v":96.573397500654863},{"$f":"IF(BF135>0, SUMPRODUCT(BE135:OFFSET(BE135,-MIN($A135,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A135,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A135,60),0)) / BF135, 0)","v":0.54536768439060712},{"$f":"IF(AZ135<=BC$5, HLOOKUP(BB$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(BB$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":0.97343228960105566},{"$f":"IF(AZ135<=BC$5, HLOOKUP(BB$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(BB$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.2996973984219065},244932.35902675299,1099521.8549580842,null,null,null,2072,0,530.31916970147313,72.131399798857785,0,0,{"$f":"SUMPRODUCT(BS135:OFFSET(BS135,-MIN($A135,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A135,60),0))","v":530.31916970147438},{"$f":"IF(BU135>0, SUMPRODUCT(BT135:OFFSET(BT135,-MIN($A135,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A135,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A135,60),0)) / BU135, 0)","v":0.54536768439060701},1462827.5386353901,6947717.2034672387,null,null,null,2072,{"$f":"$C135*$CG$4*$BT$4*IF(CC$5=\"Base\", 1, VLOOKUP(CD$5, Assumptions!$B$239:$P$245, CE$3, FALSE))^Assumptions!$D$213","v":0},8.1420170253077213,{"$f":"SUMPRODUCT(CC135:OFFSET(CC135,-MIN($A135,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A135,60),0))","v":1.1074370280677823},0,0,{"$f":"SUMPRODUCT(CF135:OFFSET(CF135,-MIN($A135,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A135,60),0))","v":8.1420170253076734},{"$f":"IF(CH135>0, SUMPRODUCT(CG135:OFFSET(CG135,-MIN($A135,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A135,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A135,60),0)) / CH135, 0)","v":0.54536768439060712},{"$f":"IF(CB135<=CE$5, HLOOKUP(CD$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(CD$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":2.0196302194991484},{"$f":"IF(CB135<=CE$5, HLOOKUP(CD$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(CD$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":2.137240647988913},42843.680646448192,152436.69974960273,null,null,null,2072,{"$f":"$C135*$CV$4*$BT$4*IF(CR$5=\"Base\", 1, VLOOKUP(CS$5, Assumptions!$B$239:$P$245, CT$3, FALSE))^Assumptions!$D$213","v":0},522.17715267616541,{"$f":"SUMPRODUCT(CR135:OFFSET(CR135,-MIN($A135,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A135,60),0))","v":71.023962770790007},0,0,{"$f":"SUMPRODUCT(CU135:OFFSET(CU135,-MIN($A135,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A135,60),0))","v":522.17715267616677},{"$f":"IF(CW135>0, SUMPRODUCT(CV135:OFFSET(CV135,-MIN($A135,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A135,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A135,60),0)) / CW135, 0)","v":0.54536768439060712},{"$f":"IF(CQ135<=CT$5, HLOOKUP(CS$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(CS$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.0437167055371823},{"$f":"IF(CQ135<=CT$5, HLOOKUP(CS$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(CS$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.4855436483645821},1419983.8579889419,6795280.5037176358,null,null,null,2072,0,50.349987213065369,6.848357112147089,0,0,{"$f":"SUMPRODUCT(DJ135:OFFSET(DJ135,-MIN($A135,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A135,60),0))","v":50.349987213065866},{"$f":"IF(DL135>0, SUMPRODUCT(DK135:OFFSET(DK135,-MIN($A135,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A135,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A135,60),0)) / DL135, 0)","v":0.5453676843906069},109992.20960001196,819830.08567063452,null,null,null,2072,{"$f":"$C135*$DX$4*$DK$4*IF(DT$5=\"Base\", 1, VLOOKUP(DU$5, Assumptions!$B$239:$P$245, DV$3, FALSE))^Assumptions!$D$213","v":0},2.169308045848807E-2,{"$f":"SUMPRODUCT(DT135:OFFSET(DT135,-MIN($A135,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A135,60),0))","v":2.9505858901929544E-3},0,0,{"$f":"SUMPRODUCT(DW135:OFFSET(DW135,-MIN($A135,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A135,60),0))","v":2.1693080458488365E-2},{"$f":"IF(DY135>0, SUMPRODUCT(DX135:OFFSET(DX135,-MIN($A135,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A135,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A135,60),0)) / DY135, 0)","v":0.54536768439060701},{"$f":"IF(DS135<=DV$5, HLOOKUP(DU$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(DU$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.5354762128534456},{"$f":"IF(DS135<=DV$5, HLOOKUP(DU$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(DU$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":3.1520108385212411},86.785511367594367,598.98098460036147,null,null,null,2072,{"$f":"$C135*$EM$4*$DK$4*IF(EI$5=\"Base\", 1, VLOOKUP(EJ$5, Assumptions!$B$239:$P$245, EK$3, FALSE))^Assumptions!$D$213","v":0},50.328294132606878,{"$f":"SUMPRODUCT(EI135:OFFSET(EI135,-MIN($A135,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A135,60),0))","v":6.8454065262568964},0,0,{"$f":"SUMPRODUCT(EL135:OFFSET(EL135,-MIN($A135,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A135,60),0))","v":50.328294132607375},{"$f":"IF(EN135>0, SUMPRODUCT(EM135:OFFSET(EM135,-MIN($A135,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A135,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A135,60),0)) / EN135, 0)","v":0.54536768439060701},{"$f":"IF(EH135<=EK$5, HLOOKUP(EJ$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(EJ$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":0.83815436125699083},{"$f":"IF(EH135<=EK$5, HLOOKUP(EJ$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(EJ$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.8581899925317562},109905.42408864437,819231.10468603414]
[123,2073,{"$f":"'Base Case Medium Dry'!$C136","v":0},593.30549276192846,{"$f":"SUMPRODUCT(C136:OFFSET(C136,-MIN(A136,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A136,60),0))","v":84.645518504039799},0,0,{"$f":"SUMPRODUCT(F136:OFFSET(F136,-MIN($A136,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A136,60),0))","v":593.30549276192892},{"$f":"IF(H136>0, SUMPRODUCT(G136:OFFSET(G136,-MIN($A136,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A136,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A136,60),0)) / H136, 0)","v":0.55704239235255992},null,2073,0,589.45993185526629,84.096881249110993,0,0,589.45993185526879,{"$f":"IF(Q136>0, SUMPRODUCT(P136:OFFSET(P136,-MIN($A136,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A136,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A136,60),0)) / Q136, 0)","v":0.55704239235255992},{"$f":"IF(K136<$P$4, VLOOKUP($K136, 'Base Case Medium Dry'!$B$13:$K$168, 9, FALSE), SUM(AF136, BW136, DN136))","v":1661971.7766244141},{"$f":"IF(K136<$P$4,VLOOKUP($K136,'Base Case Medium Dry'!$B$13:$K$168,10,FALSE),SUM(AG136,BX136,DO136))","v":7732732.753270234},null,null,0,2073,0,87.770531851732684,12.522018199056948,0,0,87.770531851733494,{"$f":"IF(AD136>0, SUMPRODUCT(AC136:OFFSET(AC136,-MIN($A136,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A136,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A136,60),0)) / AD136, 0)","v":0.55704239235255992},244276.75566504308,1021688.9642504718,null,null,null,2073,{"$f":"$C136*$AP$4*$AC$4*IF(AL$5=\"Base\", 1, VLOOKUP(AM$5, Assumptions!$B$239:$P$245, AN$3, FALSE))^Assumptions!$D$213","v":0},4.3325719196941854,{"$f":"SUMPRODUCT(AL136:OFFSET(AL136,-MIN($A136,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A136,60),0))","v":0.61811798655589478},0,0,{"$f":"SUMPRODUCT(AO136:OFFSET(AO136,-MIN($A136,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A136,60),0))","v":4.3325719196941739},{"$f":"IF(AQ136>0, SUMPRODUCT(AP136:OFFSET(AP136,-MIN($A136,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A136,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A136,60),0)) / AQ136, 0)","v":0.55704239235255992},{"$f":"IF(AK136<=AN$5, HLOOKUP(AM$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(AM$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.9955962562675422},{"$f":"IF(AK136<=AN$5, HLOOKUP(AM$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(AM$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.8896537670955529},23501.688303611485,71718.653039539553,null,null,null,2073,{"$f":"$C136*$BE$4*$AC$4*IF(BA$5=\"Base\", 1, VLOOKUP(BB$5, Assumptions!$B$239:$P$245, BC$3, FALSE))^Assumptions!$D$213","v":0},83.437959932038495,{"$f":"SUMPRODUCT(BA136:OFFSET(BA136,-MIN($A136,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A136,60),0))","v":11.903900212501053},0,0,{"$f":"SUMPRODUCT(BD136:OFFSET(BD136,-MIN($A136,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A136,60),0))","v":83.43795993203932},{"$f":"IF(BF136>0, SUMPRODUCT(BE136:OFFSET(BE136,-MIN($A136,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A136,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A136,60),0)) / BF136, 0)","v":0.55704239235255992},{"$f":"IF(AZ136<=BC$5, HLOOKUP(BB$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(BB$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":0.97343228960105566},{"$f":"IF(AZ136<=BC$5, HLOOKUP(BB$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(BB$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.2996973984219065},220775.0673614316,949970.31121093221,null,null,null,2073,0,458.18776990261529,65.368586383842981,0,0,{"$f":"SUMPRODUCT(BS136:OFFSET(BS136,-MIN($A136,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A136,60),0))","v":458.18776990261654},{"$f":"IF(BU136>0, SUMPRODUCT(BT136:OFFSET(BT136,-MIN($A136,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A136,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A136,60),0)) / BU136, 0)","v":0.55704239235256003},1318551.1692438736,6002722.9510912541,null,null,null,2073,{"$f":"$C136*$CG$4*$BT$4*IF(CC$5=\"Base\", 1, VLOOKUP(CD$5, Assumptions!$B$239:$P$245, CE$3, FALSE))^Assumptions!$D$213","v":0},7.0345799972399394,{"$f":"SUMPRODUCT(CC136:OFFSET(CC136,-MIN($A136,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A136,60),0))","v":1.0036072117799311},0,0,{"$f":"SUMPRODUCT(CF136:OFFSET(CF136,-MIN($A136,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A136,60),0))","v":7.0345799972398915},{"$f":"IF(CH136>0, SUMPRODUCT(CG136:OFFSET(CG136,-MIN($A136,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A136,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A136,60),0)) / CH136, 0)","v":0.55704239235255992},{"$f":"IF(CB136<=CE$5, HLOOKUP(CD$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(CD$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":2.0196302194991484},{"$f":"IF(CB136<=CE$5, HLOOKUP(CD$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(CD$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":2.137240647988913},38618.076101974395,131703.01112988609,null,null,null,2073,{"$f":"$C136*$CV$4*$BT$4*IF(CR$5=\"Base\", 1, VLOOKUP(CS$5, Assumptions!$B$239:$P$245, CT$3, FALSE))^Assumptions!$D$213","v":0},451.15318990537537,{"$f":"SUMPRODUCT(CR136:OFFSET(CR136,-MIN($A136,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A136,60),0))","v":64.364979172063045},0,0,{"$f":"SUMPRODUCT(CU136:OFFSET(CU136,-MIN($A136,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A136,60),0))","v":451.15318990537673},{"$f":"IF(CW136>0, SUMPRODUCT(CV136:OFFSET(CV136,-MIN($A136,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A136,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A136,60),0)) / CW136, 0)","v":0.55704239235255992},{"$f":"IF(CQ136<=CT$5, HLOOKUP(CS$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(CS$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.0437167055371823},{"$f":"IF(CQ136<=CT$5, HLOOKUP(CS$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(CS$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.4855436483645821},1279933.0931418992,5871019.9399613682,null,null,null,2073,0,43.501630100918277,6.2062766662110604,0,0,{"$f":"SUMPRODUCT(DJ136:OFFSET(DJ136,-MIN($A136,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A136,60),0))","v":43.501630100918767},{"$f":"IF(DL136>0, SUMPRODUCT(DK136:OFFSET(DK136,-MIN($A136,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A136,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A136,60),0)) / DL136, 0)","v":0.55704239235255981},99143.851715497338,708320.83792850818,null,null,null,2073,{"$f":"$C136*$DX$4*$DK$4*IF(DT$5=\"Base\", 1, VLOOKUP(DU$5, Assumptions!$B$239:$P$245, DV$3, FALSE))^Assumptions!$D$213","v":0},1.8742494568295118E-2,{"$f":"SUMPRODUCT(DT136:OFFSET(DT136,-MIN($A136,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A136,60),0))","v":2.6739482275939495E-3},0,0,{"$f":"SUMPRODUCT(DW136:OFFSET(DW136,-MIN($A136,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A136,60),0))","v":1.8742494568295409E-2},{"$f":"IF(DY136>0, SUMPRODUCT(DX136:OFFSET(DX136,-MIN($A136,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A136,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A136,60),0)) / DY136, 0)","v":0.55704239235255981},{"$f":"IF(DS136<=DV$5, HLOOKUP(DU$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(DU$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.5354762128534456},{"$f":"IF(DS136<=DV$5, HLOOKUP(DU$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(DU$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":3.1520108385212411},78.225993471463497,517.51054313688735,null,null,null,2073,{"$f":"$C136*$EM$4*$DK$4*IF(EI$5=\"Base\", 1, VLOOKUP(EJ$5, Assumptions!$B$239:$P$245, EK$3, FALSE))^Assumptions!$D$213","v":0},43.482887606349983,{"$f":"SUMPRODUCT(EI136:OFFSET(EI136,-MIN($A136,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A136,60),0))","v":6.2036027179834665},0,0,{"$f":"SUMPRODUCT(EL136:OFFSET(EL136,-MIN($A136,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A136,60),0))","v":43.482887606350474},{"$f":"IF(EN136>0, SUMPRODUCT(EM136:OFFSET(EM136,-MIN($A136,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A136,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A136,60),0)) / EN136, 0)","v":0.55704239235255992},{"$f":"IF(EH136<=EK$5, HLOOKUP(EJ$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(EJ$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":0.83815436125699083},{"$f":"IF(EH136<=EK$5, HLOOKUP(EJ$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(EJ$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.8581899925317562},99065.62572202587,707803.32738537132]
[124,2074,{"$f":"'Base Case Medium Dry'!$C137","v":0},508.65997425788868,{"$f":"SUMPRODUCT(C137:OFFSET(C137,-MIN(A137,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A137,60),0))","v":76.117137144964005},0,0,{"$f":"SUMPRODUCT(F137:OFFSET(F137,-MIN($A137,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A137,60),0))","v":508.65997425788908},{"$f":"IF(H137>0, SUMPRODUCT(G137:OFFSET(G137,-MIN($A137,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A137,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A137,60),0)) / H137, 0)","v":0.56884518500536296},null,2074,0,505.3630506061553,75.623777332013475,0,0,505.3630506061578,{"$f":"IF(Q137>0, SUMPRODUCT(P137:OFFSET(P137,-MIN($A137,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A137,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A137,60),0)) / Q137, 0)","v":0.56884518500536296},{"$f":"IF(K137<$P$4, VLOOKUP($K137, 'Base Case Medium Dry'!$B$13:$K$168, 9, FALSE), SUM(AF137, BW137, DN137))","v":1485882.6727403735},{"$f":"IF(K137<$P$4,VLOOKUP($K137,'Base Case Medium Dry'!$B$13:$K$168,10,FALSE),SUM(AG137,BX137,DO137))","v":6629521.7071247818},null,null,0,2074,0,75.248513652675726,11.260373773289167,0,0,75.248513652676536,{"$f":"IF(AD137>0, SUMPRODUCT(AC137:OFFSET(AC137,-MIN($A137,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A137,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A137,60),0)) / AD137, 0)","v":0.56884518500536296},218395.16392578755,875926.96948744962,null,null,null,2074,{"$f":"$C137*$AP$4*$AC$4*IF(AL$5=\"Base\", 1, VLOOKUP(AM$5, Assumptions!$B$239:$P$245, AN$3, FALSE))^Assumptions!$D$213","v":0},{"$f":"AM136 - AN136 + AL136","v":3.7144539331382909},{"$f":"SUMPRODUCT(AL137:OFFSET(AL137,-MIN($A137,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A137,60),0))","v":0.55584007737159258},0,0,{"$f":"SUMPRODUCT(AO137:OFFSET(AO137,-MIN($A137,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A137,60),0))","v":3.7144539331382793},{"$f":"IF(AQ137>0, SUMPRODUCT(AP137:OFFSET(AP137,-MIN($A137,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A137,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A137,60),0)) / AQ137, 0)","v":0.56884518500536296},{"$f":"IF(AK137<=AN$5, HLOOKUP(AM$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(AM$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.9955962562675422},{"$f":"IF(AK137<=AN$5, HLOOKUP(AM$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(AM$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.8896537670955529},21011.639259848318,61486.71915892895,null,null,null,2074,{"$f":"$C137*$BE$4*$AC$4*IF(BA$5=\"Base\", 1, VLOOKUP(BB$5, Assumptions!$B$239:$P$245, BC$3, FALSE))^Assumptions!$D$213","v":0},{"$f":"BB136 - BC136 + BA136","v":71.534059719537439},{"$f":"SUMPRODUCT(BA137:OFFSET(BA137,-MIN($A137,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A137,60),0))","v":10.704533695917574},0,0,{"$f":"SUMPRODUCT(BD137:OFFSET(BD137,-MIN($A137,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A137,60),0))","v":71.534059719538263},{"$f":"IF(BF137>0, SUMPRODUCT(BE137:OFFSET(BE137,-MIN($A137,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A137,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A137,60),0)) / BF137, 0)","v":0.56884518500536296},{"$f":"IF(AZ137<=BC$5, HLOOKUP(BB$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(BB$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":0.97343228960105566},{"$f":"IF(AZ137<=BC$5, HLOOKUP(BB$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(BB$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.2996973984219065},197383.52466593924,814440.25032852066,null,null,null,2074,0,392.81918351877232,58.782434589421683,0,0,{"$f":"SUMPRODUCT(BS137:OFFSET(BS137,-MIN($A137,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A137,60),0))","v":392.81918351877357},{"$f":"IF(BU137>0, SUMPRODUCT(BT137:OFFSET(BT137,-MIN($A137,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A137,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A137,60),0)) / BU137, 0)","v":0.56884518500536296},1178848.1387333393,5146328.3907342982,null,null,null,2074,{"$f":"$C137*$CG$4*$BT$4*IF(CC$5=\"Base\", 1, VLOOKUP(CD$5, Assumptions!$B$239:$P$245, CE$3, FALSE))^Assumptions!$D$213","v":0},{"$f":"CD136 - CE136 + CC136","v":6.0309727854600084},{"$f":"SUMPRODUCT(CC137:OFFSET(CC137,-MIN($A137,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A137,60),0))","v":0.90248969028504522},0,0,{"$f":"SUMPRODUCT(CF137:OFFSET(CF137,-MIN($A137,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A137,60),0))","v":6.0309727854599604},{"$f":"IF(CH137>0, SUMPRODUCT(CG137:OFFSET(CG137,-MIN($A137,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A137,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A137,60),0)) / CH137, 0)","v":0.56884518500536296},{"$f":"IF(CB137<=CE$5, HLOOKUP(CD$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(CD$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":2.0196302194991484},{"$f":"IF(CB137<=CE$5, HLOOKUP(CD$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(CD$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":2.137240647988913},34526.416718724155,112913.24801183953,null,null,null,2074,{"$f":"$C137*$CV$4*$BT$4*IF(CR$5=\"Base\", 1, VLOOKUP(CS$5, Assumptions!$B$239:$P$245, CT$3, FALSE))^Assumptions!$D$213","v":0},{"$f":"CS136 - CT136 + CR136","v":386.78821073331233},{"$f":"SUMPRODUCT(CR137:OFFSET(CR137,-MIN($A137,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A137,60),0))","v":57.879944899136639},0,0,{"$f":"SUMPRODUCT(CU137:OFFSET(CU137,-MIN($A137,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A137,60),0))","v":386.78821073331369},{"$f":"IF(CW137>0, SUMPRODUCT(CV137:OFFSET(CV137,-MIN($A137,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A137,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A137,60),0)) / CW137, 0)","v":0.56884518500536296},{"$f":"IF(CQ137<=CT$5, HLOOKUP(CS$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(CS$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.0437167055371823},{"$f":"IF(CQ137<=CT$5, HLOOKUP(CS$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(CS$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.4855436483645821},1144321.7220146151,5033415.1427224586,null,null,null,2074,0,37.295353434707216,5.5809689693026252,0,0,{"$f":"SUMPRODUCT(DJ137:OFFSET(DJ137,-MIN($A137,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A137,60),0))","v":37.295353434707707},{"$f":"IF(DL137>0, SUMPRODUCT(DK137:OFFSET(DK137,-MIN($A137,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A137,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A137,60),0)) / DL137, 0)","v":0.56884518500536296},88639.370081246627,607266.3469030346,null,null,null,2074,{"$f":"$C137*$DX$4*$DK$4*IF(DT$5=\"Base\", 1, VLOOKUP(DU$5, Assumptions!$B$239:$P$245, DV$3, FALSE))^Assumptions!$D$213","v":0},{"$f":"DU136 - DV136 + DT136","v":1.6068546340701168E-2},{"$f":"SUMPRODUCT(DT137:OFFSET(DT137,-MIN($A137,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A137,60),0))","v":2.4045370334471777E-3},0,0,{"$f":"SUMPRODUCT(DW137:OFFSET(DW137,-MIN($A137,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A137,60),0))","v":1.606854634070146E-2},{"$f":"IF(DY137>0, SUMPRODUCT(DX137:OFFSET(DX137,-MIN($A137,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A137,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A137,60),0)) / DY137, 0)","v":0.56884518500536285},{"$f":"IF(DS137<=DV$5, HLOOKUP(DU$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(DU$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.5354762128534456},{"$f":"IF(DS137<=DV$5, HLOOKUP(DU$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(DU$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":3.1520108385212411},69.937799120289654,443.67851429250521,null,null,null,2074,{"$f":"$C137*$EM$4*$DK$4*IF(EI$5=\"Base\", 1, VLOOKUP(EJ$5, Assumptions!$B$239:$P$245, EK$3, FALSE))^Assumptions!$D$213","v":0},{"$f":"EJ136 - EK136 + EI136","v":37.279284888366519},{"$f":"SUMPRODUCT(EI137:OFFSET(EI137,-MIN($A137,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A137,60),0))","v":5.5785644322691779},0,0,{"$f":"SUMPRODUCT(EL137:OFFSET(EL137,-MIN($A137,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A137,60),0))","v":37.279284888367009},{"$f":"IF(EN137>0, SUMPRODUCT(EM137:OFFSET(EM137,-MIN($A137,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A137,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A137,60),0)) / EN137, 0)","v":0.56884518500536285},{"$f":"IF(EH137<=EK$5, HLOOKUP(EJ$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(EJ$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":0.83815436125699083},{"$f":"IF(EH137<=EK$5, HLOOKUP(EJ$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(EJ$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.8581899925317562},88569.432282126334,606822.66838874214]
[125,2075,{"$f":"'Base Case Medium Dry'!$C138","v":0},432.54283711292464,{"$f":"SUMPRODUCT(C138:OFFSET(C138,-MIN(A138,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A138,60),0))","v":67.877205724992393},0,{"$f":"F138","v":0},{"$f":"SUMPRODUCT(F138:OFFSET(F138,-MIN($A138,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A138,60),0))","v":432.54283711292504},{"$f":"IF(H138>0, SUMPRODUCT(G138:OFFSET(G138,-MIN($A138,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A138,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A138,60),0)) / H138, 0)","v":0.58074503696852953},null,2075,0,429.73927327414174,67.437253740772221,0,0,429.73927327414447,{"$f":"IF(Q138>0, SUMPRODUCT(P138:OFFSET(P138,-MIN($A138,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A138,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A138,60),0)) / Q138, 0)","v":0.58074503696852942},{"$f":"IF(K138<$P$4, VLOOKUP($K138, 'Base Case Medium Dry'!$B$13:$K$168, 9, FALSE), SUM(AF138, BW138, DN138))","v":1316948.8858818023},{"$f":"IF(K138<$P$4,VLOOKUP($K138,'Base Case Medium Dry'!$B$13:$K$168,10,FALSE),SUM(AG138,BX138,DO138))","v":5637463.6751891077},null,null,0,2075,0,63.988139879386559,10.04140113275958,0,0,63.988139879387383,{"$f":"IF(AD138>0, SUMPRODUCT(AC138:OFFSET(AC138,-MIN($A138,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A138,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A138,60),0)) / AD138, 0)","v":0.58074503696852953},193565.26130262925,744851.09043342783,null,null,null,2075,{"$f":"$C138*$AP$4*$AC$4*IF(AL$5=\"Base\", 1, VLOOKUP(AM$5, Assumptions!$B$239:$P$245, AN$3, FALSE))^Assumptions!$D$213","v":0},3.1586138557666983,{"$f":"SUMPRODUCT(AL138:OFFSET(AL138,-MIN($A138,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A138,60),0))","v":0.49566855371994856},0,{"$f":"AO138","v":0},{"$f":"SUMPRODUCT(AO138:OFFSET(AO138,-MIN($A138,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A138,60),0))","v":3.1586138557666863},{"$f":"IF(AQ138>0, SUMPRODUCT(AP138:OFFSET(AP138,-MIN($A138,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A138,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A138,60),0)) / AQ138, 0)","v":0.58074503696852953},{"$f":"IF(AK138<=AN$5, HLOOKUP(AM$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(AM$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.9955962562675422},{"$f":"IF(AK138<=AN$5, HLOOKUP(AM$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(AM$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.8896537670955529},18622.772458052979,52285.694365023621,null,null,null,2075,{"$f":"$C138*$BE$4*$AC$4*IF(BA$5=\"Base\", 1, VLOOKUP(BB$5, Assumptions!$B$239:$P$245, BC$3, FALSE))^Assumptions!$D$213","v":0},60.829526023619863,{"$f":"SUMPRODUCT(BA138:OFFSET(BA138,-MIN($A138,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A138,60),0))","v":9.5457325790396315},0,{"$f":"BD138","v":0},{"$f":"SUMPRODUCT(BD138:OFFSET(BD138,-MIN($A138,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A138,60),0))","v":60.829526023620694},{"$f":"IF(BF138>0, SUMPRODUCT(BE138:OFFSET(BE138,-MIN($A138,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A138,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A138,60),0)) / BF138, 0)","v":0.58074503696852953},{"$f":"IF(AZ138<=BC$5, HLOOKUP(BB$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(BB$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":0.97343228960105566},{"$f":"IF(AZ138<=BC$5, HLOOKUP(BB$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(BB$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.2996973984219065},174942.48884457626,692565.3960684042,null,null,null,2075,0,334.03674892935061,52.419041956914519,0,0,{"$f":"SUMPRODUCT(BS138:OFFSET(BS138,-MIN($A138,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A138,60),0))","v":334.03674892935197},{"$f":"IF(BU138>0, SUMPRODUCT(BT138:OFFSET(BT138,-MIN($A138,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A138,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A138,60),0)) / BU138, 0)","v":0.58074503696852953},1044821.8903215993,4376219.0765857836,null,null,null,2075,{"$f":"$C138*$CG$4*$BT$4*IF(CC$5=\"Base\", 1, VLOOKUP(CD$5, Assumptions!$B$239:$P$245, CE$3, FALSE))^Assumptions!$D$213","v":0},5.1284830951749631,{"$f":"SUMPRODUCT(CC138:OFFSET(CC138,-MIN($A138,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A138,60),0))","v":0.80479220146570674},0,{"$f":"CF138","v":0},{"$f":"SUMPRODUCT(CF138:OFFSET(CF138,-MIN($A138,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A138,60),0))","v":5.1284830951749161},{"$f":"IF(CH138>0, SUMPRODUCT(CG138:OFFSET(CG138,-MIN($A138,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A138,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A138,60),0)) / CH138, 0)","v":0.58074503696852942},{"$f":"IF(CB138<=CE$5, HLOOKUP(CD$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(CD$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":2.0196302194991484},{"$f":"IF(CB138<=CE$5, HLOOKUP(CD$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(CD$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":2.137240647988913},30601.020434107599,96016.630193738776,null,null,null,2075,{"$f":"$C138*$CV$4*$BT$4*IF(CR$5=\"Base\", 1, VLOOKUP(CS$5, Assumptions!$B$239:$P$245, CT$3, FALSE))^Assumptions!$D$213","v":0},328.90826583417567,{"$f":"SUMPRODUCT(CR138:OFFSET(CR138,-MIN($A138,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A138,60),0))","v":51.61424975544881},0,{"$f":"CU138","v":0},{"$f":"SUMPRODUCT(CU138:OFFSET(CU138,-MIN($A138,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A138,60),0))","v":328.90826583417709},{"$f":"IF(CW138>0, SUMPRODUCT(CV138:OFFSET(CV138,-MIN($A138,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A138,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A138,60),0)) / CW138, 0)","v":0.58074503696852953},{"$f":"IF(CQ138<=CT$5, HLOOKUP(CS$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(CS$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.0437167055371823},{"$f":"IF(CQ138<=CT$5, HLOOKUP(CS$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(CS$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.4855436483645821},1014220.8698874917,4280202.4463920444,null,null,null,2075,0,31.714384465404596,4.9768106510981189,0,0,{"$f":"SUMPRODUCT(DJ138:OFFSET(DJ138,-MIN($A138,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A138,60),0))","v":31.714384465405082},{"$f":"IF(DL138>0, SUMPRODUCT(DK138:OFFSET(DK138,-MIN($A138,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A138,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A138,60),0)) / DL138, 0)","v":0.58074503696852953},78561.734257573669,516393.50816989609,null,null,null,2075,{"$f":"$C138*$DX$4*$DK$4*IF(DT$5=\"Base\", 1, VLOOKUP(DU$5, Assumptions!$B$239:$P$245, DV$3, FALSE))^Assumptions!$D$213","v":0},1.3664009307253991E-2,{"$f":"SUMPRODUCT(DT138:OFFSET(DT138,-MIN($A138,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A138,60),0))","v":2.1442379602614283E-3},0,{"$f":"DW138","v":0},{"$f":"SUMPRODUCT(DW138:OFFSET(DW138,-MIN($A138,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A138,60),0))","v":1.3664009307254281E-2},{"$f":"IF(DY138>0, SUMPRODUCT(DX138:OFFSET(DX138,-MIN($A138,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A138,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A138,60),0)) / DY138, 0)","v":0.58074503696852953},{"$f":"IF(DS138<=DV$5, HLOOKUP(DU$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(DU$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.5354762128534456},{"$f":"IF(DS138<=DV$5, HLOOKUP(DU$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(DU$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":3.1520108385212411},61.986392547821353,377.28536360289655,null,null,null,2075,{"$f":"$C138*$EM$4*$DK$4*IF(EI$5=\"Base\", 1, VLOOKUP(EJ$5, Assumptions!$B$239:$P$245, EK$3, FALSE))^Assumptions!$D$213","v":0},31.70072045609734,{"$f":"SUMPRODUCT(EI138:OFFSET(EI138,-MIN($A138,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A138,60),0))","v":4.9746664131378573},0,{"$f":"EL138","v":0},{"$f":"SUMPRODUCT(EL138:OFFSET(EL138,-MIN($A138,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A138,60),0))","v":31.700720456097827},{"$f":"IF(EN138>0, SUMPRODUCT(EM138:OFFSET(EM138,-MIN($A138,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A138,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A138,60),0)) / EN138, 0)","v":0.58074503696852953},{"$f":"IF(EH138<=EK$5, HLOOKUP(EJ$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(EJ$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":0.83815436125699083},{"$f":"IF(EH138<=EK$5, HLOOKUP(EJ$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(EJ$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.8581899925317562},78499.747865025842,516016.22280629317]
[126,2076,{"$f":"'Base Case Medium Dry'!$C139","v":0},364.66563138793225,{"$f":"SUMPRODUCT(C139:OFFSET(C139,-MIN(A139,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A139,60),0))","v":60.006052091374904},0,{"$f":"F139","v":0},{"$f":"SUMPRODUCT(F139:OFFSET(F139,-MIN($A139,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A139,60),0))","v":364.66563138793271},{"$f":"IF(H139>0, SUMPRODUCT(G139:OFFSET(G139,-MIN($A139,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A139,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A139,60),0)) / H139, 0)","v":0.59270255275551764},null,2076,0,362.30201953336956,59.617117670742154,0,0,362.30201953337223,{"$f":"IF(Q139>0, SUMPRODUCT(P139:OFFSET(P139,-MIN($A139,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A139,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A139,60),0)) / Q139, 0)","v":0.59270255275551764},{"$f":"IF(K139<$P$4, VLOOKUP($K139, 'Base Case Medium Dry'!$B$13:$K$168, 9, FALSE), SUM(AF139, BW139, DN139))","v":1156477.5605865081},{"$f":"IF(K139<$P$4,VLOOKUP($K139,'Base Case Medium Dry'!$B$13:$K$168,10,FALSE),SUM(AG139,BX139,DO139))","v":4752799.2007937497},null,null,0,2076,0,53.946738746626984,8.8769835618160258,0,0,53.946738746627801,{"$f":"IF(AD139>0, SUMPRODUCT(AC139:OFFSET(AC139,-MIN($A139,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A139,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A139,60),0)) / AD139, 0)","v":0.59270255275551775},169979.17201294168,627964.60807414365,null,null,null,2076,{"$f":"$C139*$AP$4*$AC$4*IF(AL$5=\"Base\", 1, VLOOKUP(AM$5, Assumptions!$B$239:$P$245, AN$3, FALSE))^Assumptions!$D$213","v":0},2.66294530204675,{"$f":"SUMPRODUCT(AL139:OFFSET(AL139,-MIN($A139,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A139,60),0))","v":0.43819000409476594},0,{"$f":"AO139","v":0},{"$f":"SUMPRODUCT(AO139:OFFSET(AO139,-MIN($A139,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A139,60),0))","v":2.6629453020467375},{"$f":"IF(AQ139>0, SUMPRODUCT(AP139:OFFSET(AP139,-MIN($A139,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A139,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A139,60),0)) / AQ139, 0)","v":0.59270255275551786},{"$f":"IF(AK139<=AN$5, HLOOKUP(AM$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(AM$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.9955962562675422},{"$f":"IF(AK139<=AN$5, HLOOKUP(AM$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(AM$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.8896537670955529},16353.5720288993,44080.710885058514,null,null,null,2076,{"$f":"$C139*$BE$4*$AC$4*IF(BA$5=\"Base\", 1, VLOOKUP(BB$5, Assumptions!$B$239:$P$245, BC$3, FALSE))^Assumptions!$D$213","v":0},51.283793444580233,{"$f":"SUMPRODUCT(BA139:OFFSET(BA139,-MIN($A139,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A139,60),0))","v":8.4387935577212598},0,{"$f":"BD139","v":0},{"$f":"SUMPRODUCT(BD139:OFFSET(BD139,-MIN($A139,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A139,60),0))","v":51.283793444581065},{"$f":"IF(BF139>0, SUMPRODUCT(BE139:OFFSET(BE139,-MIN($A139,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A139,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A139,60),0)) / BF139, 0)","v":0.59270255275551775},{"$f":"IF(AZ139<=BC$5, HLOOKUP(BB$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(BB$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":0.97343228960105566},{"$f":"IF(AZ139<=BC$5, HLOOKUP(BB$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(BB$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.2996973984219065},153625.59998404238,583883.89718908514,null,null,null,2076,0,281.61770697243611,46.340442695749047,0,0,{"$f":"SUMPRODUCT(BS139:OFFSET(BS139,-MIN($A139,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A139,60),0))","v":281.61770697243742},{"$f":"IF(BU139>0, SUMPRODUCT(BT139:OFFSET(BT139,-MIN($A139,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A139,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A139,60),0)) / BU139, 0)","v":0.59270255275551786},917509.46746687545,3689476.6384454905,null,null,null,2076,{"$f":"$C139*$CG$4*$BT$4*IF(CC$5=\"Base\", 1, VLOOKUP(CD$5, Assumptions!$B$239:$P$245, CE$3, FALSE))^Assumptions!$D$213","v":0},4.3236908937092569,{"$f":"SUMPRODUCT(CC139:OFFSET(CC139,-MIN($A139,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A139,60),0))","v":0.71146715967569951},0,{"$f":"CF139","v":0},{"$f":"SUMPRODUCT(CF139:OFFSET(CF139,-MIN($A139,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A139,60),0))","v":4.3236908937092089},{"$f":"IF(CH139>0, SUMPRODUCT(CG139:OFFSET(CG139,-MIN($A139,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A139,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A139,60),0)) / CH139, 0)","v":0.59270255275551775},{"$f":"IF(CB139<=CE$5, HLOOKUP(CD$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(CD$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":2.0196302194991484},{"$f":"IF(CB139<=CE$5, HLOOKUP(CD$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(CD$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":2.137240647988913},26872.260451778013,80949.127043803514,null,null,null,2076,{"$f":"$C139*$CV$4*$BT$4*IF(CR$5=\"Base\", 1, VLOOKUP(CS$5, Assumptions!$B$239:$P$245, CT$3, FALSE))^Assumptions!$D$213","v":0},277.29401607872683,{"$f":"SUMPRODUCT(CR139:OFFSET(CR139,-MIN($A139,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A139,60),0))","v":45.628975536073348},0,{"$f":"CU139","v":0},{"$f":"SUMPRODUCT(CU139:OFFSET(CU139,-MIN($A139,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A139,60),0))","v":277.29401607872825},{"$f":"IF(CW139>0, SUMPRODUCT(CV139:OFFSET(CV139,-MIN($A139,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A139,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A139,60),0)) / CW139, 0)","v":0.59270255275551764},{"$f":"IF(CQ139<=CT$5, HLOOKUP(CS$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(CS$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.0437167055371823},{"$f":"IF(CQ139<=CT$5, HLOOKUP(CS$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(CS$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.4855436483645821},890637.20701509737,3608527.5114016868,null,null,null,2076,0,26.737573814306476,4.3996914131770799,0,0,{"$f":"SUMPRODUCT(DJ139:OFFSET(DJ139,-MIN($A139,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A139,60),0))","v":26.737573814306963},{"$f":"IF(DL139>0, SUMPRODUCT(DK139:OFFSET(DK139,-MIN($A139,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A139,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A139,60),0)) / DL139, 0)","v":0.59270255275551775},68988.921106691036,435357.95427411486,null,null,null,2076,{"$f":"$C139*$DX$4*$DK$4*IF(DT$5=\"Base\", 1, VLOOKUP(DU$5, Assumptions!$B$239:$P$245, DV$3, FALSE))^Assumptions!$D$213","v":0},1.1519771346992563E-2,{"$f":"SUMPRODUCT(DT139:OFFSET(DT139,-MIN($A139,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A139,60),0))","v":1.8955885612182092E-3},0,{"$f":"DW139","v":0},{"$f":"SUMPRODUCT(DW139:OFFSET(DW139,-MIN($A139,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A139,60),0))","v":1.1519771346992851E-2},{"$f":"IF(DY139>0, SUMPRODUCT(DX139:OFFSET(DX139,-MIN($A139,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A139,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A139,60),0)) / DY139, 0)","v":0.59270255275551764},{"$f":"IF(DS139<=DV$5, HLOOKUP(DU$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(DU$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.5354762128534456},{"$f":"IF(DS139<=DV$5, HLOOKUP(DU$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(DU$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":3.1520108385212411},54.433298673746734,318.07949069274923,null,null,null,2076,{"$f":"$C139*$EM$4*$DK$4*IF(EI$5=\"Base\", 1, VLOOKUP(EJ$5, Assumptions!$B$239:$P$245, EK$3, FALSE))^Assumptions!$D$213","v":0},26.726054042959483,{"$f":"SUMPRODUCT(EI139:OFFSET(EI139,-MIN($A139,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A139,60),0))","v":4.3977958246158613},0,{"$f":"EL139","v":0},{"$f":"SUMPRODUCT(EL139:OFFSET(EL139,-MIN($A139,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A139,60),0))","v":26.726054042959973},{"$f":"IF(EN139>0, SUMPRODUCT(EM139:OFFSET(EM139,-MIN($A139,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A139,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A139,60),0)) / EN139, 0)","v":0.59270255275551764},{"$f":"IF(EH139<=EK$5, HLOOKUP(EJ$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(EJ$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":0.83815436125699083},{"$f":"IF(EH139<=EK$5, HLOOKUP(EJ$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(EJ$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.8581899925317562},68934.487808017293,435039.8747834221]
[127,2077,{"$f":"'Base Case Medium Dry'!$C140","v":0},304.65957929655735,{"$f":"SUMPRODUCT(C140:OFFSET(C140,-MIN(A140,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A140,60),0))","v":52.55983873295142},0,{"$f":"F140","v":0},{"$f":"SUMPRODUCT(F140:OFFSET(F140,-MIN($A140,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A140,60),0))","v":304.65957929655775},{"$f":"IF(H140>0, SUMPRODUCT(G140:OFFSET(G140,-MIN($A140,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A140,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A140,60),0)) / H140, 0)","v":0.60469710579213665},null,2077,0,302.68490186262738,52.219167588730443,0,0,302.68490186263006,{"$f":"IF(Q140>0, SUMPRODUCT(P140:OFFSET(P140,-MIN($A140,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A140,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A140,60),0)) / Q140, 0)","v":0.60469710579213654},{"$f":"IF(K140<$P$4, VLOOKUP($K140, 'Base Case Medium Dry'!$B$13:$K$168, 9, FALSE), SUM(AF140, BW140, DN140))","v":1005679.0396656842},{"$f":"IF(K140<$P$4,VLOOKUP($K140,'Base Case Medium Dry'!$B$13:$K$168,10,FALSE),SUM(AG140,BX140,DO140))","v":3970721.8897589683},null,null,0,2077,0,45.069755184810958,7.775429447243619,0,0,45.069755184811783,{"$f":"IF(AD140>0, SUMPRODUCT(AC140:OFFSET(AC140,-MIN($A140,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A140,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A140,60),0)) / AD140, 0)","v":0.60469710579213654},147814.7923479368,524632.47655349877,null,null,null,2077,{"$f":"$C140*$AP$4*$AC$4*IF(AL$5=\"Base\", 1, VLOOKUP(AM$5, Assumptions!$B$239:$P$245, AN$3, FALSE))^Assumptions!$D$213","v":0},2.224755297951984,{"$f":"SUMPRODUCT(AL140:OFFSET(AL140,-MIN($A140,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A140,60),0))","v":0.38381455114796087},0,{"$f":"AO140","v":0},{"$f":"SUMPRODUCT(AO140:OFFSET(AO140,-MIN($A140,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A140,60),0))","v":2.224755297951972},{"$f":"IF(AQ140>0, SUMPRODUCT(AP140:OFFSET(AP140,-MIN($A140,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A140,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A140,60),0)) / AQ140, 0)","v":0.60469710579213654},{"$f":"IF(AK140<=AN$5, HLOOKUP(AM$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(AM$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.9955962562675422},{"$f":"IF(AK140<=AN$5, HLOOKUP(AM$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(AM$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.8896537670955529},14221.153244673598,36827.190931652825,null,null,null,2077,{"$f":"$C140*$BE$4*$AC$4*IF(BA$5=\"Base\", 1, VLOOKUP(BB$5, Assumptions!$B$239:$P$245, BC$3, FALSE))^Assumptions!$D$213","v":0},42.844999886858972,{"$f":"SUMPRODUCT(BA140:OFFSET(BA140,-MIN($A140,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A140,60),0))","v":7.3916148960956578},0,{"$f":"BD140","v":0},{"$f":"SUMPRODUCT(BD140:OFFSET(BD140,-MIN($A140,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A140,60),0))","v":42.84499988685981},{"$f":"IF(BF140>0, SUMPRODUCT(BE140:OFFSET(BE140,-MIN($A140,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A140,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A140,60),0)) / BF140, 0)","v":0.60469710579213642},{"$f":"IF(AZ140<=BC$5, HLOOKUP(BB$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(BB$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":0.97343228960105566},{"$f":"IF(AZ140<=BC$5, HLOOKUP(BB$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(BB$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.2996973984219065},133593.63910326321,487805.28562184592,null,null,null,2077,0,235.27726427668705,40.590009007645385,0,0,{"$f":"SUMPRODUCT(BS140:OFFSET(BS140,-MIN($A140,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A140,60),0))","v":235.27726427668841},{"$f":"IF(BU140>0, SUMPRODUCT(BT140:OFFSET(BT140,-MIN($A140,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A140,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A140,60),0)) / BU140, 0)","v":0.60469710579213654},797871.11447134602,3082369.9952615746,null,null,null,2077,{"$f":"$C140*$CG$4*$BT$4*IF(CC$5=\"Base\", 1, VLOOKUP(CD$5, Assumptions!$B$239:$P$245, CE$3, FALSE))^Assumptions!$D$213","v":0},3.6122237340335572,{"$f":"SUMPRODUCT(CC140:OFFSET(CC140,-MIN($A140,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A140,60),0))","v":0.62318046052092724},0,{"$f":"CF140","v":0},{"$f":"SUMPRODUCT(CF140:OFFSET(CF140,-MIN($A140,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A140,60),0))","v":3.6122237340335097},{"$f":"IF(CH140>0, SUMPRODUCT(CG140:OFFSET(CG140,-MIN($A140,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A140,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A140,60),0)) / CH140, 0)","v":0.60469710579213654},{"$f":"IF(CB140<=CE$5, HLOOKUP(CD$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(CD$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":2.0196302194991484},{"$f":"IF(CB140<=CE$5, HLOOKUP(CD$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(CD$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":2.137240647988913},23368.260661352197,67628.876611498767,null,null,null,2077,{"$f":"$C140*$CV$4*$BT$4*IF(CR$5=\"Base\", 1, VLOOKUP(CS$5, Assumptions!$B$239:$P$245, CT$3, FALSE))^Assumptions!$D$213","v":0},231.66504054265349,{"$f":"SUMPRODUCT(CR140:OFFSET(CR140,-MIN($A140,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A140,60),0))","v":39.966828547124457},0,{"$f":"CU140","v":0},{"$f":"SUMPRODUCT(CU140:OFFSET(CU140,-MIN($A140,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A140,60),0))","v":231.66504054265491},{"$f":"IF(CW140>0, SUMPRODUCT(CV140:OFFSET(CV140,-MIN($A140,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A140,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A140,60),0)) / CW140, 0)","v":0.60469710579213665},{"$f":"IF(CQ140<=CT$5, HLOOKUP(CS$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(CS$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.0437167055371823},{"$f":"IF(CQ140<=CT$5, HLOOKUP(CS$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(CS$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.4855436483645821},774502.85380999383,3014741.118650076,null,null,null,2077,0,22.337882401129395,3.8537291338414379,0,0,{"$f":"SUMPRODUCT(DJ140:OFFSET(DJ140,-MIN($A140,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A140,60),0))","v":22.337882401129885},{"$f":"IF(DL140>0, SUMPRODUCT(DK140:OFFSET(DK140,-MIN($A140,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A140,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A140,60),0)) / DL140, 0)","v":0.60469710579213654},59993.132846401459,363719.41794389504,null,null,null,2077,{"$f":"$C140*$DX$4*$DK$4*IF(DT$5=\"Base\", 1, VLOOKUP(DU$5, Assumptions!$B$239:$P$245, DV$3, FALSE))^Assumptions!$D$213","v":0},9.6241827857743538E-3,{"$f":"SUMPRODUCT(DT140:OFFSET(DT140,-MIN($A140,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A140,60),0))","v":1.6603630068837217E-3},0,{"$f":"DW140","v":0},{"$f":"SUMPRODUCT(DW140:OFFSET(DW140,-MIN($A140,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A140,60),0))","v":9.6241827857746418E-3},{"$f":"IF(DY140>0, SUMPRODUCT(DX140:OFFSET(DX140,-MIN($A140,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A140,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A140,60),0)) / DY140, 0)","v":0.60469710579213665},{"$f":"IF(DS140<=DV$5, HLOOKUP(DU$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(DU$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.5354762128534456},{"$f":"IF(DS140<=DV$5, HLOOKUP(DU$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(DU$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":3.1520108385212411},47.335486136269118,265.73922924539994,null,null,null,2077,{"$f":"$C140*$EM$4*$DK$4*IF(EI$5=\"Base\", 1, VLOOKUP(EJ$5, Assumptions!$B$239:$P$245, EK$3, FALSE))^Assumptions!$D$213","v":0},22.32825821834362,{"$f":"SUMPRODUCT(EI140:OFFSET(EI140,-MIN($A140,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A140,60),0))","v":3.852068770834554},0,{"$f":"EL140","v":0},{"$f":"SUMPRODUCT(EL140:OFFSET(EL140,-MIN($A140,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A140,60),0))","v":22.328258218344111},{"$f":"IF(EN140>0, SUMPRODUCT(EM140:OFFSET(EM140,-MIN($A140,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A140,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A140,60),0)) / EN140, 0)","v":0.60469710579213654},{"$f":"IF(EH140<=EK$5, HLOOKUP(EJ$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(EJ$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":0.83815436125699083},{"$f":"IF(EH140<=EK$5, HLOOKUP(EJ$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(EJ$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.8581899925317562},59945.797360265191,363453.67871464964]
[128,2078,{"$f":"'Base Case Medium Dry'!$C141","v":0},252.09974056360593,{"$f":"SUMPRODUCT(C141:OFFSET(C141,-MIN(A141,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A141,60),0))","v":45.589279482128511},0,{"$f":"F141","v":0},{"$f":"SUMPRODUCT(F141:OFFSET(F141,-MIN($A141,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A141,60),0))","v":252.09974056360636},{"$f":"IF(H141>0, SUMPRODUCT(G141:OFFSET(G141,-MIN($A141,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A141,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A141,60),0)) / H141, 0)","v":0.616693873857733},null,2078,0,250.46573427389694,45.293788621049266,0,0,250.46573427389961,{"$f":"IF(Q141>0, SUMPRODUCT(P141:OFFSET(P141,-MIN($A141,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A141,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A141,60),0)) / Q141, 0)","v":0.616693873857733},{"$f":"IF(K141<$P$4, VLOOKUP($K141, 'Base Case Medium Dry'!$B$13:$K$168, 9, FALSE), SUM(AF141, BW141, DN141))","v":865526.65659886063},{"$f":"IF(K141<$P$4,VLOOKUP($K141,'Base Case Medium Dry'!$B$13:$K$168,10,FALSE),SUM(AG141,BX141,DO141))","v":3285693.3649346074},null,null,0,2078,0,37.294325737567334,6.7442411299053155,0,0,37.294325737568151,{"$f":"IF(AD141>0, SUMPRODUCT(AC141:OFFSET(AC141,-MIN($A141,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A141,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A141,60),0)) / AD141, 0)","v":0.616693873857733},127215.18294673288,434122.93660931231,null,null,null,2078,{"$f":"$C141*$AP$4*$AC$4*IF(AL$5=\"Base\", 1, VLOOKUP(AM$5, Assumptions!$B$239:$P$245, AN$3, FALSE))^Assumptions!$D$213","v":0},1.8409407468040231,{"$f":"SUMPRODUCT(AL141:OFFSET(AL141,-MIN($A141,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A141,60),0))","v":0.33291252909842278},0,{"$f":"AO141","v":0},{"$f":"SUMPRODUCT(AO141:OFFSET(AO141,-MIN($A141,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A141,60),0))","v":1.8409407468040111},{"$f":"IF(AQ141>0, SUMPRODUCT(AP141:OFFSET(AP141,-MIN($A141,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A141,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A141,60),0)) / AQ141, 0)","v":0.61669387385773311},{"$f":"IF(AK141<=AN$5, HLOOKUP(AM$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(AM$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.9955962562675422},{"$f":"IF(AK141<=AN$5, HLOOKUP(AM$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(AM$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.8896537670955529},12239.279865009583,30473.767806653603,null,null,null,2078,{"$f":"$C141*$BE$4*$AC$4*IF(BA$5=\"Base\", 1, VLOOKUP(BB$5, Assumptions!$B$239:$P$245, BC$3, FALSE))^Assumptions!$D$213","v":0},35.453384990763311,{"$f":"SUMPRODUCT(BA141:OFFSET(BA141,-MIN($A141,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A141,60),0))","v":6.4113286008068924},0,{"$f":"BD141","v":0},{"$f":"SUMPRODUCT(BD141:OFFSET(BD141,-MIN($A141,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A141,60),0))","v":35.453384990764143},{"$f":"IF(BF141>0, SUMPRODUCT(BE141:OFFSET(BE141,-MIN($A141,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A141,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A141,60),0)) / BF141, 0)","v":0.61669387385773311},{"$f":"IF(AZ141<=BC$5, HLOOKUP(BB$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(BB$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":0.97343228960105566},{"$f":"IF(AZ141<=BC$5, HLOOKUP(BB$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(BB$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.2996973984219065},114975.9030817233,403649.16880265868,null,null,null,2078,0,194.68725526904166,35.206905299569385,0,0,{"$f":"SUMPRODUCT(BS141:OFFSET(BS141,-MIN($A141,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A141,60),0))","v":194.68725526904302},{"$f":"IF(BU141>0, SUMPRODUCT(BT141:OFFSET(BT141,-MIN($A141,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A141,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A141,60),0)) / BU141, 0)","v":0.61669387385773311},{"$f":"SUM(CL141, DA141)","v":686679.04059605184},{"$f":"SUM(CM141, DB141)","v":2550599.8462962732},null,null,null,2078,{"$f":"$C141*$CG$4*$BT$4*IF(CC$5=\"Base\", 1, VLOOKUP(CD$5, Assumptions!$B$239:$P$245, CE$3, FALSE))^Assumptions!$D$213","v":0},2.98904327351263,{"$f":"SUMPRODUCT(CC141:OFFSET(CC141,-MIN($A141,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A141,60),0))","v":0.54053339712168424},0,{"$f":"CF141","v":0},{"$f":"SUMPRODUCT(CF141:OFFSET(CF141,-MIN($A141,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A141,60),0))","v":2.989043273512582},{"$f":"IF(CH141>0, SUMPRODUCT(CG141:OFFSET(CG141,-MIN($A141,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A141,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A141,60),0)) / CH141, 0)","v":0.61669387385773311},{"$f":"IF(CB141<=CE$5, HLOOKUP(CD$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(CD$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":2.0196302194991484},{"$f":"IF(CB141<=CE$5, HLOOKUP(CD$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(CD$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":2.137240647988913},20111.637732327094,55961.549896880642,null,null,null,2078,{"$f":"$C141*$CV$4*$BT$4*IF(CR$5=\"Base\", 1, VLOOKUP(CS$5, Assumptions!$B$239:$P$245, CT$3, FALSE))^Assumptions!$D$213","v":0},191.69821199552902,{"$f":"SUMPRODUCT(CR141:OFFSET(CR141,-MIN($A141,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A141,60),0))","v":34.6663719024477},0,{"$f":"CU141","v":0},{"$f":"SUMPRODUCT(CU141:OFFSET(CU141,-MIN($A141,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A141,60),0))","v":191.69821199553044},{"$f":"IF(CW141>0, SUMPRODUCT(CV141:OFFSET(CV141,-MIN($A141,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A141,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A141,60),0)) / CW141, 0)","v":0.61669387385773311},{"$f":"IF(CQ141<=CT$5, HLOOKUP(CS$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(CS$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.0437167055371823},{"$f":"IF(CQ141<=CT$5, HLOOKUP(CS$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(CS$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.4855436483645821},666567.40286372474,2494638.2963993927,null,null,null,2078,0,{"$f":"SUM(DU141, EJ141)","v":18.484153267287958},{"$f":"SUM(DV141, EK141)","v":3.342642191574563},{"$f":"SUM(DW141, EL141)","v":0},{"$f":"SUM(DX141, EM141)","v":0},{"$f":"SUMPRODUCT(DJ141:OFFSET(DJ141,-MIN($A141,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A141,60),0))","v":18.484153267288445},{"$f":"IF(DL141>0, SUMPRODUCT(DK141:OFFSET(DK141,-MIN($A141,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A141,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A141,60),0)) / DL141, 0)","v":0.61669387385773311},51632.433056075883,300970.58202902164,null,null,null,2078,{"$f":"$C141*$DX$4*$DK$4*IF(DT$5=\"Base\", 1, VLOOKUP(DU$5, Assumptions!$B$239:$P$245, DV$3, FALSE))^Assumptions!$D$213","v":0},7.963819778890633E-3,{"$f":"SUMPRODUCT(DT141:OFFSET(DT141,-MIN($A141,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A141,60),0))","v":1.4401633450057344E-3},0,{"$f":"DW141","v":0},{"$f":"SUMPRODUCT(DW141:OFFSET(DW141,-MIN($A141,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A141,60),0))","v":7.963819778890921E-3},{"$f":"IF(DY141>0, SUMPRODUCT(DX141:OFFSET(DX141,-MIN($A141,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A141,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A141,60),0)) / DY141, 0)","v":0.616693873857733},{"$f":"IF(DS141<=DV$5, HLOOKUP(DU$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(DU$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.5354762128534456},{"$f":"IF(DS141<=DV$5, HLOOKUP(DU$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(DU$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":3.1520108385212411},40.738767974747027,219.89392522966358,null,null,null,2078,{"$f":"$C141*$EM$4*$DK$4*IF(EI$5=\"Base\", 1, VLOOKUP(EJ$5, Assumptions!$B$239:$P$245, EK$3, FALSE))^Assumptions!$D$213","v":0},18.476189447509068,{"$f":"SUMPRODUCT(EI141:OFFSET(EI141,-MIN($A141,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A141,60),0))","v":3.3412020282295574},0,{"$f":"EL141","v":0},{"$f":"SUMPRODUCT(EL141:OFFSET(EL141,-MIN($A141,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A141,60),0))","v":18.476189447509558},{"$f":"IF(EN141>0, SUMPRODUCT(EM141:OFFSET(EM141,-MIN($A141,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A141,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A141,60),0)) / EN141, 0)","v":0.61669387385773289},{"$f":"IF(EH141<=EK$5, HLOOKUP(EJ$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(EJ$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":0.83815436125699083},{"$f":"IF(EH141<=EK$5, HLOOKUP(EJ$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(EJ$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.8581899925317562},51591.694288101135,300750.68810379197]
[129,2079,{"$f":"'Base Case Medium Dry'!$C142","v":0},206.51046108147742,{"$f":"SUMPRODUCT(C142:OFFSET(C142,-MIN(A142,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A142,60),0))","v":39.138043464480972},{"$f":"IF(B142<$G$4, 0, C142)","v":0},{"$f":"F142","v":0},{"$f":"SUMPRODUCT(F142:OFFSET(F142,-MIN($A142,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A142,60),0))","v":206.51046108147784},{"$f":"IF(H142>0, SUMPRODUCT(G142:OFFSET(G142,-MIN($A142,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A142,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A142,60),0)) / H142, 0)","v":0.62864903705877495},null,{"$f":"$B142","v":2079},{"$f":"SUM(Y142, BP142, DG142)","v":0},{"$f":"SUM(Z142, BQ142, DH142)","v":205.17194565284768},{"$f":"SUM(AA142, BR142, DI142)","v":38.884366848056054},{"$f":"SUM(AB142, BS142, DJ142)","v":0},{"$f":"SUM(AC142, BT142, DK142)","v":0},{"$f":"SUM(AD142, BU142, DL142)","v":205.17194565285041},{"$f":"IF(Q142>0, SUMPRODUCT(P142:OFFSET(P142,-MIN($A142,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A142,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A142,60),0)) / Q142, 0)","v":0.62864903705877484},{"$f":"IF(K142<$P$4, VLOOKUP($K142, 'Base Case Medium Dry'!$B$13:$K$168, 9, FALSE), SUM(AF142, BW142, DN142))","v":736762.21745632379},{"$f":"IF(K142<$P$4,VLOOKUP($K142,'Base Case Medium Dry'!$B$13:$K$168,10,FALSE),SUM(AG142,BX142,DO142))","v":2691514.2802132349},null,null,0,{"$f":"$B142","v":2079},{"$f":"SUM(AL142, BA142)","v":0},{"$f":"SUM(AM142, BB142)","v":30.550084607662018},{"$f":"SUM(AN142, BC142)","v":5.7898787933388647},{"$f":"SUM(AO142, BD142)","v":0},{"$f":"SUM(AP142, BE142)","v":0},{"$f":"SUM(AQ142, BF142)","v":30.550084607662843},{"$f":"IF(AD142>0, SUMPRODUCT(AC142:OFFSET(AC142,-MIN($A142,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A142,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A142,60),0)) / AD142, 0)","v":0.62864903705877495},{"$f":"SUM(AU142, BJ142)","v":108289.37452978523},{"$f":"SUM(AV142, BK142)","v":355616.89831495384},null,null,null,{"$f":"$X142","v":2079},{"$f":"$C142*$AP$4*$AC$4*IF(AL$5=\"Base\", 1, VLOOKUP(AM$5, Assumptions!$B$239:$P$245, AN$3, FALSE))^Assumptions!$D$213","v":0},1.5080282177056004,{"$f":"SUMPRODUCT(AL142:OFFSET(AL142,-MIN($A142,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A142,60),0))","v":0.28580282868546059},0,{"$f":"AO142","v":0},{"$f":"SUMPRODUCT(AO142:OFFSET(AO142,-MIN($A142,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A142,60),0))","v":1.5080282177055884},{"$f":"IF(AQ142>0, SUMPRODUCT(AP142:OFFSET(AP142,-MIN($A142,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A142,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A142,60),0)) / AQ142, 0)","v":0.62864903705877495},{"$f":"IF(AK142<=AN$5, HLOOKUP(AM$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(AM$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.9955962562675422},{"$f":"IF(AK142<=AN$5, HLOOKUP(AM$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(AM$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.8896537670955529},{"$f":"IF(AK142<AN$7, 0, (AQ142*AS142*(AR142)^2)*(8760))","v":10418.441655913366},{"$f":"IF(AK142<AN$7,0,AQ142*AT142*8760)","v":24962.944533670114},null,null,null,{"$f":"$X142","v":2079},{"$f":"$C142*$BE$4*$AC$4*IF(BA$5=\"Base\", 1, VLOOKUP(BB$5, Assumptions!$B$239:$P$245, BC$3, FALSE))^Assumptions!$D$213","v":0},29.042056389956418,{"$f":"SUMPRODUCT(BA142:OFFSET(BA142,-MIN($A142,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A142,60),0))","v":5.5040759646534037},0,{"$f":"BD142","v":0},{"$f":"SUMPRODUCT(BD142:OFFSET(BD142,-MIN($A142,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A142,60),0))","v":29.042056389957253},{"$f":"IF(BF142>0, SUMPRODUCT(BE142:OFFSET(BE142,-MIN($A142,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A142,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A142,60),0)) / BF142, 0)","v":0.62864903705877506},{"$f":"IF(AZ142<=BC$5, HLOOKUP(BB$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(BB$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":0.97343228960105566},{"$f":"IF(AZ142<=BC$5, HLOOKUP(BB$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(BB$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.2996973984219065},{"$f":"IF(AZ142<BC$7, 0, (BF142*BH142*(BG142)^2)*(8760))","v":97870.932873871861},{"$f":"IF(AZ142<BC$7,0,BF142*BI142*8760)","v":330653.95378128375},null,null,null,{"$f":"$B142","v":2079},{"$f":"SUM(CC142, CR142)","v":0},{"$f":"SUM(CD142, CS142)","v":159.48034996947226},{"$f":"SUM(CE142, CT142)","v":30.224855613359178},{"$f":"SUM(CF142, CU142)","v":0},{"$f":"SUM(CG142, CV142)","v":0},{"$f":"SUMPRODUCT(BS142:OFFSET(BS142,-MIN($A142,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A142,60),0))","v":159.48034996947368},{"$f":"IF(BU142>0, SUMPRODUCT(BT142:OFFSET(BT142,-MIN($A142,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A142,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A142,60),0)) / BU142, 0)","v":0.62864903705877495},584521.7692293477,2089353.7974906948,null,null,null,{"$f":"$BO142","v":2079},{"$f":"$C142*$CG$4*$BT$4*IF(CC$5=\"Base\", 1, VLOOKUP(CD$5, Assumptions!$B$239:$P$245, CE$3, FALSE))^Assumptions!$D$213","v":0},2.4485098763909456,{"$f":"SUMPRODUCT(CC142:OFFSET(CC142,-MIN($A142,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A142,60),0))","v":0.46404373639739549},0,{"$f":"CF142","v":0},{"$f":"SUMPRODUCT(CF142:OFFSET(CF142,-MIN($A142,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A142,60),0))","v":2.4485098763908977},{"$f":"IF(CH142>0, SUMPRODUCT(CG142:OFFSET(CG142,-MIN($A142,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A142,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A142,60),0)) / CH142, 0)","v":0.62864903705877506},{"$f":"IF(CB142<=CE$5, HLOOKUP(CD$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(CD$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":2.0196302194991484},{"$f":"IF(CB142<=CE$5, HLOOKUP(CD$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(CD$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":2.137240647988913},17119.62849367785,{"$f":"IF(CB142<CE$7,0,CH142*CK142*8760)","v":45841.560353066438},null,null,null,{"$f":"$BO142","v":2079},{"$f":"$C142*$CV$4*$BT$4*IF(CR$5=\"Base\", 1, VLOOKUP(CS$5, Assumptions!$B$239:$P$245, CT$3, FALSE))^Assumptions!$D$213","v":0},157.03184009308131,{"$f":"SUMPRODUCT(CR142:OFFSET(CR142,-MIN($A142,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A142,60),0))","v":29.760811876961782},0,{"$f":"CU142","v":0},{"$f":"SUMPRODUCT(CU142:OFFSET(CU142,-MIN($A142,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A142,60),0))","v":157.03184009308274},{"$f":"IF(CW142>0, SUMPRODUCT(CV142:OFFSET(CV142,-MIN($A142,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A142,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A142,60),0)) / CW142, 0)","v":0.62864903705877506},{"$f":"IF(CQ142<=CT$5, HLOOKUP(CS$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(CS$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.0437167055371823},{"$f":"IF(CQ142<=CT$5, HLOOKUP(CS$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(CS$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.4855436483645821},567402.14073566988,{"$f":"IF(CQ142<CT$7,0,CW142*CZ142*8760)","v":2043512.2371376283},null,null,null,{"$f":"$B142","v":2079},{"$f":"SUM(DT142, EI142)","v":0},15.141511075713396,2.8696324413580125,0,0,{"$f":"SUMPRODUCT(DJ142:OFFSET(DJ142,-MIN($A142,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A142,60),0))","v":15.141511075713883},{"$f":"IF(DL142>0, SUMPRODUCT(DK142:OFFSET(DK142,-MIN($A142,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A142,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A142,60),0)) / DL142, 0)","v":0.62864903705877517},43951.073697190805,246543.58440758591,null,null,null,{"$f":"$BO142","v":2079},{"$f":"$C142*$DX$4*$DK$4*IF(DT$5=\"Base\", 1, VLOOKUP(DU$5, Assumptions!$B$239:$P$245, DV$3, FALSE))^Assumptions!$D$213","v":0},6.5236564338848986E-3,{"$f":"SUMPRODUCT(DT142:OFFSET(DT142,-MIN($A142,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A142,60),0))","v":1.2363690813512965E-3},0,{"$f":"DW142","v":0},{"$f":"SUMPRODUCT(DW142:OFFSET(DW142,-MIN($A142,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A142,60),0))","v":6.5236564338851874E-3},{"$f":"IF(DY142>0, SUMPRODUCT(DX142:OFFSET(DX142,-MIN($A142,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A142,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A142,60),0)) / DY142, 0)","v":0.62864903705877506},{"$f":"IF(DS142<=DV$5, HLOOKUP(DU$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(DU$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.5354762128534456},{"$f":"IF(DS142<=DV$5, HLOOKUP(DU$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(DU$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":3.1520108385212411},34.678059653827667,{"$f":"IF(DS142<DV$7,0,DY142*EB142*8760)","v":180.12868948881965},null,null,null,{"$f":"$BO142","v":2079},{"$f":"$C142*$EM$4*$DK$4*IF(EI$5=\"Base\", 1, VLOOKUP(EJ$5, Assumptions!$B$239:$P$245, EK$3, FALSE))^Assumptions!$D$213","v":0},15.134987419279511,{"$f":"SUMPRODUCT(EI142:OFFSET(EI142,-MIN($A142,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A142,60),0))","v":2.8683960722766613},0,{"$f":"EL142","v":0},{"$f":"SUMPRODUCT(EL142:OFFSET(EL142,-MIN($A142,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A142,60),0))","v":15.134987419279998},{"$f":"IF(EN142>0, SUMPRODUCT(EM142:OFFSET(EM142,-MIN($A142,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A142,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A142,60),0)) / EN142, 0)","v":0.62864903705877506},{"$f":"IF(EH142<=EK$5, HLOOKUP(EJ$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(EJ$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":0.83815436125699083},{"$f":"IF(EH142<=EK$5, HLOOKUP(EJ$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(EJ$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.8581899925317562},43916.395637536974,{"$f":"IF(EH142<EK$7,0,EN142*EQ142*8760)","v":246363.45571809707}]
[{"$f":"A142+1","v":130},2080,{"$f":"'Base Case Medium Dry'!$C143","v":0},{"$f":"D142 - E142 + C142","v":167.37241761699644},{"$f":"SUMPRODUCT(C143:OFFSET(C143,-MIN(A143,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A143,60),0))","v":33.236926360946953},0,{"$f":"F143","v":0},{"$f":"SUMPRODUCT(F143:OFFSET(F143,-MIN($A143,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A143,60),0))","v":167.37241761699687},{"$f":"IF(H143>0, SUMPRODUCT(G143:OFFSET(G143,-MIN($A143,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A143,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A143,60),0)) / H143, 0)","v":0.64037907924794513},null,2080,0,166.28757880479159,33.021498345817342,0,0,166.28757880479429,{"$f":"IF(Q143>0, SUMPRODUCT(P143:OFFSET(P143,-MIN($A143,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A143,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A143,60),0)) / Q143, 0)","v":0.64037907924794513},{"$f":"IF(K143<$P$4, VLOOKUP($K143, 'Base Case Medium Dry'!$B$13:$K$168, 9, FALSE), SUM(AF143, BW143, DN143))","v":619622.15915735881},{"$f":"IF(K143<$P$4,VLOOKUP($K143,'Base Case Medium Dry'!$B$13:$K$168,10,FALSE),SUM(AG143,BX143,DO143))","v":2181416.1363584534},null,null,0,2080,0,24.760205814323154,4.9168981905714251,0,0,24.760205814323978,{"$f":"IF(AD143>0, SUMPRODUCT(AC143:OFFSET(AC143,-MIN($A143,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A143,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A143,60),0)) / AD143, 0)","v":0.64037907924794513},91072.118615967309,288220.07226524001,null,null,null,2080,{"$f":"$C143*$AP$4*$AC$4*IF(AL$5=\"Base\", 1, VLOOKUP(AM$5, Assumptions!$B$239:$P$245, AN$3, FALSE))^Assumptions!$D$213","v":0},1.2222253890201398,{"$f":"SUMPRODUCT(AL143:OFFSET(AL143,-MIN($A143,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A143,60),0))","v":0.24271033321810853},0,{"$f":"AO143","v":0},{"$f":"SUMPRODUCT(AO143:OFFSET(AO143,-MIN($A143,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A143,60),0))","v":1.2222253890201276},{"$f":"IF(AQ143>0, SUMPRODUCT(AP143:OFFSET(AP143,-MIN($A143,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A143,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A143,60),0)) / AQ143, 0)","v":0.64037907924794524},{"$f":"IF(AK143<=AN$5, HLOOKUP(AM$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(AM$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.9955962562675422},{"$f":"IF(AK143<=AN$5, HLOOKUP(AM$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(AM$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.8896537670955529},8761.9820356419114,20231.945420870994,null,null,null,2080,{"$f":"$C143*$BE$4*$AC$4*IF(BA$5=\"Base\", 1, VLOOKUP(BB$5, Assumptions!$B$239:$P$245, BC$3, FALSE))^Assumptions!$D$213","v":0},23.537980425303015,{"$f":"SUMPRODUCT(BA143:OFFSET(BA143,-MIN($A143,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A143,60),0))","v":4.6741878573533162},0,{"$f":"BD143","v":0},{"$f":"SUMPRODUCT(BD143:OFFSET(BD143,-MIN($A143,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A143,60),0))","v":23.53798042530385},{"$f":"IF(BF143>0, SUMPRODUCT(BE143:OFFSET(BE143,-MIN($A143,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A143,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A143,60),0)) / BF143, 0)","v":0.64037907924794524},{"$f":"IF(AZ143<=BC$5, HLOOKUP(BB$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(BB$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":0.97343228960105566},{"$f":"IF(AZ143<=BC$5, HLOOKUP(BB$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(BB$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.2996973984219065},82310.136580325401,267988.12684436899,null,null,null,2080,0,129.25549435611308,25.66764230826108,0,0,{"$f":"SUMPRODUCT(BS143:OFFSET(BS143,-MIN($A143,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A143,60),0))","v":129.25549435611447},{"$f":"IF(BU143>0, SUMPRODUCT(BT143:OFFSET(BT143,-MIN($A143,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A143,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A143,60),0)) / BU143, 0)","v":0.64037907924794524},491586.88128010381,1693377.6357474602,null,null,null,2080,{"$f":"$C143*$CG$4*$BT$4*IF(CC$5=\"Base\", 1, VLOOKUP(CD$5, Assumptions!$B$239:$P$245, CE$3, FALSE))^Assumptions!$D$213","v":0},1.9844661399935501,{"$f":"SUMPRODUCT(CC143:OFFSET(CC143,-MIN($A143,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A143,60),0))","v":0.39407661011200346},0,{"$f":"CF143","v":0},{"$f":"SUMPRODUCT(CF143:OFFSET(CF143,-MIN($A143,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A143,60),0))","v":1.9844661399935024},{"$f":"IF(CH143>0, SUMPRODUCT(CG143:OFFSET(CG143,-MIN($A143,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A143,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A143,60),0)) / CH143, 0)","v":0.64037907924794513},{"$f":"IF(CB143<=CE$5, HLOOKUP(CD$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(CD$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":2.0196302194991484},{"$f":"IF(CB143<=CE$5, HLOOKUP(CD$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(CD$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":2.137240647988913},{"$f":"IF(CB143<CE$7, 0, (CH143*CJ143*(CI143)^2)*(8760))","v":14397.726864778251},37153.627682817503,null,null,null,2080,{"$f":"$C143*$CV$4*$BT$4*IF(CR$5=\"Base\", 1, VLOOKUP(CS$5, Assumptions!$B$239:$P$245, CT$3, FALSE))^Assumptions!$D$213","v":0},127.27102821611953,{"$f":"SUMPRODUCT(CR143:OFFSET(CR143,-MIN($A143,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A143,60),0))","v":25.273565698149078},0,{"$f":"CU143","v":0},{"$f":"SUMPRODUCT(CU143:OFFSET(CU143,-MIN($A143,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A143,60),0))","v":127.27102821612095},{"$f":"IF(CW143>0, SUMPRODUCT(CV143:OFFSET(CV143,-MIN($A143,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A143,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A143,60),0)) / CW143, 0)","v":0.64037907924794524},{"$f":"IF(CQ143<=CT$5, HLOOKUP(CS$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(CS$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.0437167055371823},{"$f":"IF(CQ143<=CT$5, HLOOKUP(CS$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(CS$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.4855436483645821},{"$f":"IF(CQ143<CT$7, 0, (CW143*CY143*(CX143)^2)*(8760))","v":477189.15441532555},1656224.0080646428,null,null,null,2080,0,12.271878634355383,2.4369578469848414,0,0,{"$f":"SUMPRODUCT(DJ143:OFFSET(DJ143,-MIN($A143,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A143,60),0))","v":12.271878634355872},{"$f":"IF(DL143>0, SUMPRODUCT(DK143:OFFSET(DK143,-MIN($A143,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A143,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A143,60),0)) / DL143, 0)","v":0.64037907924794513},36963.159261287678,199818.42834575349,null,null,null,2080,{"$f":"$C143*$DX$4*$DK$4*IF(DT$5=\"Base\", 1, VLOOKUP(DU$5, Assumptions!$B$239:$P$245, DV$3, FALSE))^Assumptions!$D$213","v":0},5.287287352533602E-3,{"$f":"SUMPRODUCT(DT143:OFFSET(DT143,-MIN($A143,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A143,60),0))","v":1.0499530501344042E-3},0,{"$f":"DW143","v":0},{"$f":"SUMPRODUCT(DW143:OFFSET(DW143,-MIN($A143,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A143,60),0))","v":5.2872873525338909E-3},{"$f":"IF(DY143>0, SUMPRODUCT(DX143:OFFSET(DX143,-MIN($A143,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A143,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A143,60),0)) / DY143, 0)","v":0.64037907924794513},{"$f":"IF(DS143<=DV$5, HLOOKUP(DU$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(DU$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.5354762128534456},{"$f":"IF(DS143<=DV$5, HLOOKUP(DU$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(DU$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":3.1520108385212411},{"$f":"IF(DS143<DV$7, 0, (DY143*EA143*(DZ143)^2)*(8760))","v":29.164489829944593},145.99054248409277,null,null,null,2080,{"$f":"$C143*$EM$4*$DK$4*IF(EI$5=\"Base\", 1, VLOOKUP(EJ$5, Assumptions!$B$239:$P$245, EK$3, FALSE))^Assumptions!$D$213","v":0},12.26659134700285,{"$f":"SUMPRODUCT(EI143:OFFSET(EI143,-MIN($A143,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A143,60),0))","v":2.435907893934707},0,{"$f":"EL143","v":0},{"$f":"SUMPRODUCT(EL143:OFFSET(EL143,-MIN($A143,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A143,60),0))","v":12.266591347003338},{"$f":"IF(EN143>0, SUMPRODUCT(EM143:OFFSET(EM143,-MIN($A143,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A143,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A143,60),0)) / EN143, 0)","v":0.64037907924794513},{"$f":"IF(EH143<=EK$5, HLOOKUP(EJ$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(EJ$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":0.83815436125699083},{"$f":"IF(EH143<=EK$5, HLOOKUP(EJ$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(EJ$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.8581899925317562},{"$f":"IF(EH143<EK$7, 0, (EN143*EP143*(EO143)^2)*(8760))","v":36933.994771457736},199672.43780326939]
[131,2081,{"$f":"'Base Case Medium Dry'!$C144","v":0},134.13549125604948,{"$f":"SUMPRODUCT(C144:OFFSET(C144,-MIN(A144,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A144,60),0))","v":27.917455383913801},0,0,{"$f":"SUMPRODUCT(F144:OFFSET(F144,-MIN($A144,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A144,60),0))","v":134.1354912560499},{"$f":"IF(H144>0, SUMPRODUCT(G144:OFFSET(G144,-MIN($A144,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A144,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A144,60),0)) / H144, 0)","v":0.65167909468805629},null,2081,0,133.26608045897427,27.736505980364484,0,0,133.26608045897697,{"$f":"IF(Q144>0, SUMPRODUCT(P144:OFFSET(P144,-MIN($A144,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A144,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A144,60),0)) / Q144, 0)","v":0.6516790946880564},{"$f":"IF(K144<$P$4, VLOOKUP($K144, 'Base Case Medium Dry'!$B$13:$K$168, 9, FALSE), SUM(AF144, BW144, DN144))","v":514256.82438736444},{"$f":"IF(K144<$P$4,VLOOKUP($K144,'Base Case Medium Dry'!$B$13:$K$168,10,FALSE),SUM(AG144,BX144,DO144))","v":1748229.0645636295},null,null,0,2081,0,19.843307623751731,4.1299632935917892,0,0,19.843307623752551,{"$f":"IF(AD144>0, SUMPRODUCT(AC144:OFFSET(AC144,-MIN($A144,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A144,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A144,60),0)) / AD144, 0)","v":0.65167909468805629},75585.512586199591,230985.13801491595,null,null,null,2081,{"$f":"$C144*$AP$4*$AC$4*IF(AL$5=\"Base\", 1, VLOOKUP(AM$5, Assumptions!$B$239:$P$245, AN$3, FALSE))^Assumptions!$D$213","v":0},0.97951505580203124,{"$f":"SUMPRODUCT(AL144:OFFSET(AL144,-MIN($A144,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A144,60),0))","v":0.20386526796271257},0,0,{"$f":"SUMPRODUCT(AO144:OFFSET(AO144,-MIN($A144,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A144,60),0))","v":0.97951505580201914},{"$f":"IF(AQ144>0, SUMPRODUCT(AP144:OFFSET(AP144,-MIN($A144,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A144,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A144,60),0)) / AQ144, 0)","v":0.65167909468805629},{"$f":"IF(AK144<=AN$5, HLOOKUP(AM$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(AM$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.9955962562675422},{"$f":"IF(AK144<=AN$5, HLOOKUP(AM$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(AM$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.8896537670955529},7272.026977079151,16214.272200478323,null,null,null,2081,{"$f":"$C144*$BE$4*$AC$4*IF(BA$5=\"Base\", 1, VLOOKUP(BB$5, Assumptions!$B$239:$P$245, BC$3, FALSE))^Assumptions!$D$213","v":0},18.863792567949698,{"$f":"SUMPRODUCT(BA144:OFFSET(BA144,-MIN($A144,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A144,60),0))","v":3.9260980256290763},0,0,{"$f":"SUMPRODUCT(BD144:OFFSET(BD144,-MIN($A144,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A144,60),0))","v":18.863792567950533},{"$f":"IF(BF144>0, SUMPRODUCT(BE144:OFFSET(BE144,-MIN($A144,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A144,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A144,60),0)) / BF144, 0)","v":0.65167909468805629},{"$f":"IF(AZ144<=BC$5, HLOOKUP(BB$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(BB$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":0.97343228960105566},{"$f":"IF(AZ144<=BC$5, HLOOKUP(BB$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(BB$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.2996973984219065},68313.485609120442,214770.86581443762,null,null,null,2081,0,103.58785204785201,21.559612678057544,0,0,{"$f":"SUMPRODUCT(BS144:OFFSET(BS144,-MIN($A144,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A144,60),0))","v":103.58785204785339},{"$f":"IF(BU144>0, SUMPRODUCT(BT144:OFFSET(BT144,-MIN($A144,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A144,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A144,60),0)) / BU144, 0)","v":0.6516790946880564},407993.65345711133,1357105.5750223412,null,null,null,2081,{"$f":"$C144*$CG$4*$BT$4*IF(CC$5=\"Base\", 1, VLOOKUP(CD$5, Assumptions!$B$239:$P$245, CE$3, FALSE))^Assumptions!$D$213","v":0},1.5903895298815467,{"$f":"SUMPRODUCT(CC144:OFFSET(CC144,-MIN($A144,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A144,60),0))","v":0.33100582349794644},0,0,{"$f":"SUMPRODUCT(CF144:OFFSET(CF144,-MIN($A144,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A144,60),0))","v":1.590389529881499},{"$f":"IF(CH144>0, SUMPRODUCT(CG144:OFFSET(CG144,-MIN($A144,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A144,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A144,60),0)) / CH144, 0)","v":0.6516790946880564},{"$f":"IF(CB144<=CE$5, HLOOKUP(CD$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(CD$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":2.0196302194991484},{"$f":"IF(CB144<=CE$5, HLOOKUP(CD$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(CD$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":2.137240647988913},11949.426253487432,29775.635508732765,null,null,null,2081,{"$f":"$C144*$CV$4*$BT$4*IF(CR$5=\"Base\", 1, VLOOKUP(CS$5, Assumptions!$B$239:$P$245, CT$3, FALSE))^Assumptions!$D$213","v":0},101.99746251797046,{"$f":"SUMPRODUCT(CR144:OFFSET(CR144,-MIN($A144,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A144,60),0))","v":21.228606854559597},0,0,{"$f":"SUMPRODUCT(CU144:OFFSET(CU144,-MIN($A144,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A144,60),0))","v":101.99746251797188},{"$f":"IF(CW144>0, SUMPRODUCT(CV144:OFFSET(CV144,-MIN($A144,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A144,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A144,60),0)) / CW144, 0)","v":0.6516790946880564},{"$f":"IF(CQ144<=CT$5, HLOOKUP(CS$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(CS$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.0437167055371823},{"$f":"IF(CQ144<=CT$5, HLOOKUP(CS$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(CS$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.4855436483645821},396044.22720362392,1327329.9395136083,null,null,null,2081,0,9.8349207873705424,2.0469300087151496,0,0,{"$f":"SUMPRODUCT(DJ144:OFFSET(DJ144,-MIN($A144,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A144,60),0))","v":9.8349207873710309},{"$f":"IF(DL144>0, SUMPRODUCT(DK144:OFFSET(DK144,-MIN($A144,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A144,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A144,60),0)) / DL144, 0)","v":0.6516790946880564},30677.658344053521,160138.35152637237,null,null,null,2081,{"$f":"$C144*$DX$4*$DK$4*IF(DT$5=\"Base\", 1, VLOOKUP(DU$5, Assumptions!$B$239:$P$245, DV$3, FALSE))^Assumptions!$D$213","v":0},4.2373343023991983E-3,{"$f":"SUMPRODUCT(DT144:OFFSET(DT144,-MIN($A144,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A144,60),0))","v":8.8191119461553905E-4},0,0,{"$f":"SUMPRODUCT(DW144:OFFSET(DW144,-MIN($A144,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A144,60),0))","v":4.2373343023994871E-3},{"$f":"IF(DY144>0, SUMPRODUCT(DX144:OFFSET(DX144,-MIN($A144,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A144,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A144,60),0)) / DY144, 0)","v":0.65167909468805629},{"$f":"IF(DS144<=DV$5, HLOOKUP(DU$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(DU$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.5354762128534456},{"$f":"IF(DS144<=DV$5, HLOOKUP(DU$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(DU$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":3.1520108385212411},24.205134860285074,116.99964315298499,null,null,null,2081,{"$f":"$C144*$EM$4*$DK$4*IF(EI$5=\"Base\", 1, VLOOKUP(EJ$5, Assumptions!$B$239:$P$245, EK$3, FALSE))^Assumptions!$D$213","v":0},9.8306834530681435,{"$f":"SUMPRODUCT(EI144:OFFSET(EI144,-MIN($A144,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A144,60),0))","v":2.0460480975205342},0,0,{"$f":"SUMPRODUCT(EL144:OFFSET(EL144,-MIN($A144,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A144,60),0))","v":9.8306834530686302},{"$f":"IF(EN144>0, SUMPRODUCT(EM144:OFFSET(EM144,-MIN($A144,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A144,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A144,60),0)) / EN144, 0)","v":0.6516790946880564},{"$f":"IF(EH144<=EK$5, HLOOKUP(EJ$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(EJ$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":0.83815436125699083},{"$f":"IF(EH144<=EK$5, HLOOKUP(EJ$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(EJ$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.8581899925317562},30653.453209193238,160021.35188321938]
[132,2082,{"$f":"'Base Case Medium Dry'!$C145","v":0},106.21803587213567,{"$f":"SUMPRODUCT(C145:OFFSET(C145,-MIN(A145,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A145,60),0))","v":23.176263429837501},0,0,{"$f":"SUMPRODUCT(F145:OFFSET(F145,-MIN($A145,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A145,60),0))","v":106.21803587213611},{"$f":"IF(H145>0, SUMPRODUCT(G145:OFFSET(G145,-MIN($A145,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A145,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A145,60),0)) / H145, 0)","v":0.6623528822078445},null,2082,0,105.5295744786098,23.026044472326515,0,0,105.5295744786125,{"$f":"IF(Q145>0, SUMPRODUCT(P145:OFFSET(P145,-MIN($A145,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A145,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A145,60),0)) / Q145, 0)","v":0.6623528822078445},{"$f":"IF(K145<$P$4, VLOOKUP($K145, 'Base Case Medium Dry'!$B$13:$K$168, 9, FALSE), SUM(AF145, BW145, DN145))","v":420674.22956425144},{"$f":"IF(K145<$P$4,VLOOKUP($K145,'Base Case Medium Dry'!$B$13:$K$168,10,FALSE),SUM(AG145,BX145,DO145))","v":1384372.2921777812},null,null,0,2082,0,15.71334433015994,3.4285759905967415,0,0,15.713344330160764,{"$f":"IF(AD145>0, SUMPRODUCT(AC145:OFFSET(AC145,-MIN($A145,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A145,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A145,60),0)) / AD145, 0)","v":0.6623528822078445},61830.734694280916,182910.48436065618,null,null,null,2082,{"$f":"$C145*$AP$4*$AC$4*IF(AL$5=\"Base\", 1, VLOOKUP(AM$5, Assumptions!$B$239:$P$245, AN$3, FALSE))^Assumptions!$D$213","v":0},0.77564978783931871,{"$f":"SUMPRODUCT(AL145:OFFSET(AL145,-MIN($A145,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A145,60),0))","v":0.16924304488082806},0,0,{"$f":"SUMPRODUCT(AO145:OFFSET(AO145,-MIN($A145,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A145,60),0))","v":0.77564978783930649},{"$f":"IF(AQ145>0, SUMPRODUCT(AP145:OFFSET(AP145,-MIN($A145,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A145,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A145,60),0)) / AQ145, 0)","v":0.66235288220784461},{"$f":"IF(AK145<=AN$5, HLOOKUP(AM$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(AM$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.9955962562675422},{"$f":"IF(AK145<=AN$5, HLOOKUP(AM$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(AM$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.8896537670955529},5948.6898391627637,12839.615601387728,null,null,null,2082,{"$f":"$C145*$BE$4*$AC$4*IF(BA$5=\"Base\", 1, VLOOKUP(BB$5, Assumptions!$B$239:$P$245, BC$3, FALSE))^Assumptions!$D$213","v":0},14.937694542320621,{"$f":"SUMPRODUCT(BA145:OFFSET(BA145,-MIN($A145,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A145,60),0))","v":3.2593329457159133},0,0,{"$f":"SUMPRODUCT(BD145:OFFSET(BD145,-MIN($A145,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A145,60),0))","v":14.937694542321458},{"$f":"IF(BF145>0, SUMPRODUCT(BE145:OFFSET(BE145,-MIN($A145,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A145,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A145,60),0)) / BF145, 0)","v":0.6623528822078445},{"$f":"IF(AZ145<=BC$5, HLOOKUP(BB$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(BB$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":0.97343228960105566},{"$f":"IF(AZ145<=BC$5, HLOOKUP(BB$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(BB$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.2996973984219065},55882.044855118154,170070.86875926846,null,null,null,2082,0,82.028239369794463,17.898166433887791,0,0,{"$f":"SUMPRODUCT(BS145:OFFSET(BS145,-MIN($A145,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A145,60),0))","v":82.028239369795855},{"$f":"IF(BU145>0, SUMPRODUCT(BT145:OFFSET(BT145,-MIN($A145,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A145,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A145,60),0)) / BU145, 0)","v":0.66235288220784461},333748.44571025512,1074652.8551107638,null,null,null,2082,{"$f":"$C145*$CG$4*$BT$4*IF(CC$5=\"Base\", 1, VLOOKUP(CD$5, Assumptions!$B$239:$P$245, CE$3, FALSE))^Assumptions!$D$213","v":0},1.2593837063836002,{"$f":"SUMPRODUCT(CC145:OFFSET(CC145,-MIN($A145,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A145,60),0))","v":0.27479145418887468},0,0,{"$f":"SUMPRODUCT(CF145:OFFSET(CF145,-MIN($A145,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A145,60),0))","v":1.2593837063835527},{"$f":"IF(CH145>0, SUMPRODUCT(CG145:OFFSET(CG145,-MIN($A145,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A145,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A145,60),0)) / CH145, 0)","v":0.66235288220784438},{"$f":"IF(CB145<=CE$5, HLOOKUP(CD$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(CD$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":2.0196302194991484},{"$f":"IF(CB145<=CE$5, HLOOKUP(CD$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(CD$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":2.137240647988913},9774.912931703182,23578.468986593281,null,null,null,2082,{"$f":"$C145*$CV$4*$BT$4*IF(CR$5=\"Base\", 1, VLOOKUP(CS$5, Assumptions!$B$239:$P$245, CT$3, FALSE))^Assumptions!$D$213","v":0},80.768855663410861,{"$f":"SUMPRODUCT(CR145:OFFSET(CR145,-MIN($A145,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A145,60),0))","v":17.623374979698916},0,0,{"$f":"SUMPRODUCT(CU145:OFFSET(CU145,-MIN($A145,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A145,60),0))","v":80.768855663412296},{"$f":"IF(CW145>0, SUMPRODUCT(CV145:OFFSET(CV145,-MIN($A145,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A145,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A145,60),0)) / CW145, 0)","v":0.66235288220784461},{"$f":"IF(CQ145<=CT$5, HLOOKUP(CS$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(CS$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.0437167055371823},{"$f":"IF(CQ145<=CT$5, HLOOKUP(CS$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(CS$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.4855436483645821},323973.53277855192,1051074.3861241706,null,null,null,2082,0,7.7879907786553924,1.6993020478419816,0,0,{"$f":"SUMPRODUCT(DJ145:OFFSET(DJ145,-MIN($A145,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A145,60),0))","v":7.7879907786558809},{"$f":"IF(DL145>0, SUMPRODUCT(DK145:OFFSET(DK145,-MIN($A145,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A145,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A145,60),0)) / DL145, 0)","v":0.66235288220784461},25095.049159715403,126808.95270636125,null,null,null,2082,{"$f":"$C145*$DX$4*$DK$4*IF(DT$5=\"Base\", 1, VLOOKUP(DU$5, Assumptions!$B$239:$P$245, DV$3, FALSE))^Assumptions!$D$213","v":0},3.3554231077836593E-3,{"$f":"SUMPRODUCT(DT145:OFFSET(DT145,-MIN($A145,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A145,60),0))","v":7.3213714814100586E-4},0,0,{"$f":"SUMPRODUCT(DW145:OFFSET(DW145,-MIN($A145,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A145,60),0))","v":3.3554231077839477E-3},{"$f":"IF(DY145>0, SUMPRODUCT(DX145:OFFSET(DX145,-MIN($A145,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A145,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A145,60),0)) / DY145, 0)","v":0.6623528822078445},{"$f":"IF(DS145<=DV$5, HLOOKUP(DU$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(DU$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.5354762128534456},{"$f":"IF(DS145<=DV$5, HLOOKUP(DU$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(DU$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":3.1520108385212411},19.800372063082762,92.648650831182366,null,null,null,2082,{"$f":"$C145*$EM$4*$DK$4*IF(EI$5=\"Base\", 1, VLOOKUP(EJ$5, Assumptions!$B$239:$P$245, EK$3, FALSE))^Assumptions!$D$213","v":0},7.7846353555476089,{"$f":"SUMPRODUCT(EI145:OFFSET(EI145,-MIN($A145,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A145,60),0))","v":1.6985699106938406},0,0,{"$f":"SUMPRODUCT(EL145:OFFSET(EL145,-MIN($A145,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A145,60),0))","v":7.7846353555480974},{"$f":"IF(EN145>0, SUMPRODUCT(EM145:OFFSET(EM145,-MIN($A145,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A145,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A145,60),0)) / EN145, 0)","v":0.6623528822078445},{"$f":"IF(EH145<=EK$5, HLOOKUP(EJ$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(EJ$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":0.83815436125699083},{"$f":"IF(EH145<=EK$5, HLOOKUP(EJ$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(EJ$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.8581899925317562},25075.248787652319,126716.30405553007]
[133,2083,{"$f":"'Base Case Medium Dry'!$C146","v":0},83.041772442298168,{"$f":"SUMPRODUCT(C146:OFFSET(C146,-MIN(A146,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A146,60),0))","v":19.004076426100152},0,0,{"$f":"SUMPRODUCT(F146:OFFSET(F146,-MIN($A146,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A146,60),0))","v":83.041772442298623},{"$f":"IF(H146>0, SUMPRODUCT(G146:OFFSET(G146,-MIN($A146,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A146,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A146,60),0)) / H146, 0)","v":0.67210033625881416},null,2083,0,82.503530006283285,18.880899859789967,0,0,82.50353000628597,{"$f":"IF(Q146>0, SUMPRODUCT(P146:OFFSET(P146,-MIN($A146,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A146,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A146,60),0)) / Q146, 0)","v":0.67210033625881438},{"$f":"IF(K146<$P$4, VLOOKUP($K146, 'Base Case Medium Dry'!$B$13:$K$168, 9, FALSE), SUM(AF146, BW146, DN146))","v":338636.38256985758},{"$f":"IF(K146<$P$4,VLOOKUP($K146,'Base Case Medium Dry'!$B$13:$K$168,10,FALSE),SUM(AG146,BX146,DO146))","v":1082308.9310448074},null,null,0,2083,0,12.284768339563199,2.8113643234702121,0,0,12.284768339564023,{"$f":"IF(AD146>0, SUMPRODUCT(AC146:OFFSET(AC146,-MIN($A146,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A146,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A146,60),0)) / AD146, 0)","v":0.67210033625881427},49772.804838072254,143000.29834738054,null,null,null,2083,{"$f":"$C146*$AP$4*$AC$4*IF(AL$5=\"Base\", 1, VLOOKUP(AM$5, Assumptions!$B$239:$P$245, AN$3, FALSE))^Assumptions!$D$213","v":0},0.60640674295849062,{"$f":"SUMPRODUCT(AL146:OFFSET(AL146,-MIN($A146,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A146,60),0))","v":0.13877594070493812},0,0,{"$f":"SUMPRODUCT(AO146:OFFSET(AO146,-MIN($A146,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A146,60),0))","v":0.60640674295847852},{"$f":"IF(AQ146>0, SUMPRODUCT(AP146:OFFSET(AP146,-MIN($A146,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A146,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A146,60),0)) / AQ146, 0)","v":0.67210033625881438},{"$f":"IF(AK146<=AN$5, HLOOKUP(AM$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(AM$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.9955962562675422},{"$f":"IF(AK146<=AN$5, HLOOKUP(AM$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(AM$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.8896537670955529},4788.60521180671,10038.07336731903,null,null,null,2083,{"$f":"$C146*$BE$4*$AC$4*IF(BA$5=\"Base\", 1, VLOOKUP(BB$5, Assumptions!$B$239:$P$245, BC$3, FALSE))^Assumptions!$D$213","v":0},11.678361596604708,{"$f":"SUMPRODUCT(BA146:OFFSET(BA146,-MIN($A146,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A146,60),0))","v":2.6725883827652739},0,0,{"$f":"SUMPRODUCT(BD146:OFFSET(BD146,-MIN($A146,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A146,60),0))","v":11.678361596605544},{"$f":"IF(BF146>0, SUMPRODUCT(BE146:OFFSET(BE146,-MIN($A146,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A146,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A146,60),0)) / BF146, 0)","v":0.67210033625881438},{"$f":"IF(AZ146<=BC$5, HLOOKUP(BB$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(BB$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":0.97343228960105566},{"$f":"IF(AZ146<=BC$5, HLOOKUP(BB$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(BB$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.2996973984219065},44984.199626265545,132962.2249800615,null,null,null,2083,0,64.130072935906668,14.676141554326859,0,0,{"$f":"SUMPRODUCT(BS146:OFFSET(BS146,-MIN($A146,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A146,60),0))","v":64.130072935908046},{"$f":"IF(BU146>0, SUMPRODUCT(BT146:OFFSET(BT146,-MIN($A146,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A146,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A146,60),0)) / BU146, 0)","v":0.67210033625881449},268662.44328943692,840168.78222076898,null,null,null,2083,{"$f":"$C146*$CG$4*$BT$4*IF(CC$5=\"Base\", 1, VLOOKUP(CD$5, Assumptions!$B$239:$P$245, CE$3, FALSE))^Assumptions!$D$213","v":0},0.98459225219472546,{"$f":"SUMPRODUCT(CC146:OFFSET(CC146,-MIN($A146,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A146,60),0))","v":0.22532354330773968},0,0,{"$f":"SUMPRODUCT(CF146:OFFSET(CF146,-MIN($A146,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A146,60),0))","v":0.98459225219467794},{"$f":"IF(CH146>0, SUMPRODUCT(CG146:OFFSET(CG146,-MIN($A146,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A146,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A146,60),0)) / CH146, 0)","v":0.67210033625881438},{"$f":"IF(CB146<=CE$5, HLOOKUP(CD$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(CD$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":2.0196302194991484},{"$f":"IF(CB146<=CE$5, HLOOKUP(CD$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(CD$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":2.137240647988913},7868.6568429828612,18433.760707828249,null,null,null,2083,{"$f":"$C146*$CV$4*$BT$4*IF(CR$5=\"Base\", 1, VLOOKUP(CS$5, Assumptions!$B$239:$P$245, CT$3, FALSE))^Assumptions!$D$213","v":0},63.145480683711945,{"$f":"SUMPRODUCT(CR146:OFFSET(CR146,-MIN($A146,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A146,60),0))","v":14.45081801101912},0,0,{"$f":"SUMPRODUCT(CU146:OFFSET(CU146,-MIN($A146,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A146,60),0))","v":63.145480683713373},{"$f":"IF(CW146>0, SUMPRODUCT(CV146:OFFSET(CV146,-MIN($A146,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A146,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A146,60),0)) / CW146, 0)","v":0.67210033625881427},{"$f":"IF(CQ146<=CT$5, HLOOKUP(CS$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(CS$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.0437167055371823},{"$f":"IF(CQ146<=CT$5, HLOOKUP(CS$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(CS$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.4855436483645821},260793.78644645406,821735.02151294076,null,null,null,2083,0,6.088688730813411,1.3933939819928922,0,0,{"$f":"SUMPRODUCT(DJ146:OFFSET(DJ146,-MIN($A146,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A146,60),0))","v":6.0886887308138995},{"$f":"IF(DL146>0, SUMPRODUCT(DK146:OFFSET(DK146,-MIN($A146,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A146,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A146,60),0)) / DL146, 0)","v":0.67210033625881438},20201.134442348386,99139.850476657884,null,null,null,2083,{"$f":"$C146*$DX$4*$DK$4*IF(DT$5=\"Base\", 1, VLOOKUP(DU$5, Assumptions!$B$239:$P$245, DV$3, FALSE))^Assumptions!$D$213","v":0},2.6232859596426535E-3,{"$f":"SUMPRODUCT(DT146:OFFSET(DT146,-MIN($A146,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A146,60),0))","v":6.0033794316240391E-4},0,0,{"$f":"SUMPRODUCT(DW146:OFFSET(DW146,-MIN($A146,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A146,60),0))","v":2.6232859596429419E-3},{"$f":"IF(DY146>0, SUMPRODUCT(DX146:OFFSET(DX146,-MIN($A146,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A146,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A146,60),0)) / DY146, 0)","v":0.67210033625881427},{"$f":"IF(DS146<=DV$5, HLOOKUP(DU$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(DU$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.5354762128534456},{"$f":"IF(DS146<=DV$5, HLOOKUP(DU$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(DU$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":3.1520108385212411},15.938999581517059,72.433161809455896,null,null,null,2083,{"$f":"$C146*$EM$4*$DK$4*IF(EI$5=\"Base\", 1, VLOOKUP(EJ$5, Assumptions!$B$239:$P$245, EK$3, FALSE))^Assumptions!$D$213","v":0},6.0860654448537685,{"$f":"SUMPRODUCT(EI146:OFFSET(EI146,-MIN($A146,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A146,60),0))","v":1.3927936440497297},0,0,{"$f":"SUMPRODUCT(EL146:OFFSET(EL146,-MIN($A146,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A146,60),0))","v":6.0860654448542562},{"$f":"IF(EN146>0, SUMPRODUCT(EM146:OFFSET(EM146,-MIN($A146,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A146,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A146,60),0)) / EN146, 0)","v":0.67210033625881438},{"$f":"IF(EH146<=EK$5, HLOOKUP(EJ$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(EJ$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":0.83815436125699083},{"$f":"IF(EH146<=EK$5, HLOOKUP(EJ$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(EJ$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.8581899925317562},20185.195442766868,99067.417314848426]
[134,2084,{"$f":"'Base Case Medium Dry'!$C147","v":0},64.037696016198012,{"$f":"SUMPRODUCT(C147:OFFSET(C147,-MIN(A147,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A147,60),0))","v":15.382344345984512},0,0,{"$f":"SUMPRODUCT(F147:OFFSET(F147,-MIN($A147,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A147,60),0))","v":64.037696016198467},{"$f":"IF(H147>0, SUMPRODUCT(G147:OFFSET(G147,-MIN($A147,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A147,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A147,60),0)) / H147, 0)","v":0.68045971412085005},null,2084,0,63.622630146493321,15.282642349641398,0,0,63.622630146496014,{"$f":"IF(Q147>0, SUMPRODUCT(P147:OFFSET(P147,-MIN($A147,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A147,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A147,60),0)) / Q147, 0)","v":0.68045971412085016},{"$f":"IF(K147<$P$4, VLOOKUP($K147, 'Base Case Medium Dry'!$B$13:$K$168, 9, FALSE), SUM(AF147, BW147, DN147))","v":267675.92716280557},{"$f":"IF(K147<$P$4,VLOOKUP($K147,'Base Case Medium Dry'!$B$13:$K$168,10,FALSE),SUM(AG147,BX147,DO147))","v":834622.96484607167},null,null,0,2084,0,9.4734040160929851,2.2755840976434669,0,0,9.4734040160938093,{"$f":"IF(AD147>0, SUMPRODUCT(AC147:OFFSET(AC147,-MIN($A147,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A147,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A147,60),0)) / AD147, 0)","v":0.68045971412085016},39343.030956740018,110274.73723731327,null,null,null,2084,{"$f":"$C147*$AP$4*$AC$4*IF(AL$5=\"Base\", 1, VLOOKUP(AM$5, Assumptions!$B$239:$P$245, AN$3, FALSE))^Assumptions!$D$213","v":0},0.46763080225355247,{"$f":"SUMPRODUCT(AL147:OFFSET(AL147,-MIN($A147,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A147,60),0))","v":0.11232849516062227},0,0,{"$f":"SUMPRODUCT(AO147:OFFSET(AO147,-MIN($A147,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A147,60),0))","v":0.46763080225354037},{"$f":"IF(AQ147>0, SUMPRODUCT(AP147:OFFSET(AP147,-MIN($A147,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A147,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A147,60),0)) / AQ147, 0)","v":0.68045971412085027},{"$f":"IF(AK147<=AN$5, HLOOKUP(AM$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(AM$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.9955962562675422},{"$f":"IF(AK147<=AN$5, HLOOKUP(AM$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(AM$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.8896537670955529},3785.1642819937742,7740.8642900936666,null,null,null,2084,{"$f":"$C147*$BE$4*$AC$4*IF(BA$5=\"Base\", 1, VLOOKUP(BB$5, Assumptions!$B$239:$P$245, BC$3, FALSE))^Assumptions!$D$213","v":0},9.0057732138394329,{"$f":"SUMPRODUCT(BA147:OFFSET(BA147,-MIN($A147,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A147,60),0))","v":2.1632556024828444},0,0,{"$f":"SUMPRODUCT(BD147:OFFSET(BD147,-MIN($A147,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A147,60),0))","v":9.0057732138402695},{"$f":"IF(BF147>0, SUMPRODUCT(BE147:OFFSET(BE147,-MIN($A147,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A147,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A147,60),0)) / BF147, 0)","v":0.68045971412085016},{"$f":"IF(AZ147<=BC$5, HLOOKUP(BB$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(BB$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":0.97343228960105566},{"$f":"IF(AZ147<=BC$5, HLOOKUP(BB$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(BB$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.2996973984219065},35557.866674746241,102533.8729472196,null,null,null,2084,0,49.453931381579814,11.879212543526654,0,0,{"$f":"SUMPRODUCT(BS147:OFFSET(BS147,-MIN($A147,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A147,60),0))","v":49.453931381581199},{"$f":"IF(BU147>0, SUMPRODUCT(BT147:OFFSET(BT147,-MIN($A147,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A147,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A147,60),0)) / BU147, 0)","v":0.68045971412085005},212364.86184850329,647896.49228089128,null,null,null,2084,{"$f":"$C147*$CG$4*$BT$4*IF(CC$5=\"Base\", 1, VLOOKUP(CD$5, Assumptions!$B$239:$P$245, CE$3, FALSE))^Assumptions!$D$213","v":0},0.75926870888698583,{"$f":"SUMPRODUCT(CC147:OFFSET(CC147,-MIN($A147,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A147,60),0))","v":0.18238215079249015},0,0,{"$f":"SUMPRODUCT(CF147:OFFSET(CF147,-MIN($A147,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A147,60),0))","v":0.7592687088869382},{"$f":"IF(CH147>0, SUMPRODUCT(CG147:OFFSET(CG147,-MIN($A147,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A147,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A147,60),0)) / CH147, 0)","v":0.68045971412085027},{"$f":"IF(CB147<=CE$5, HLOOKUP(CD$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(CD$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":2.0196302194991484},{"$f":"IF(CB147<=CE$5, HLOOKUP(CD$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(CD$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":2.137240647988913},6219.7983571268869,14215.201939042014,null,null,null,2084,{"$f":"$C147*$CV$4*$BT$4*IF(CR$5=\"Base\", 1, VLOOKUP(CS$5, Assumptions!$B$239:$P$245, CT$3, FALSE))^Assumptions!$D$213","v":0},48.694662672692829,{"$f":"SUMPRODUCT(CR147:OFFSET(CR147,-MIN($A147,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A147,60),0))","v":11.696830392734164},0,0,{"$f":"SUMPRODUCT(CU147:OFFSET(CU147,-MIN($A147,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A147,60),0))","v":48.694662672694257},{"$f":"IF(CW147>0, SUMPRODUCT(CV147:OFFSET(CV147,-MIN($A147,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A147,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A147,60),0)) / CW147, 0)","v":0.68045971412085016},{"$f":"IF(CQ147<=CT$5, HLOOKUP(CS$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(CS$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.0437167055371823},{"$f":"IF(CQ147<=CT$5, HLOOKUP(CS$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(CS$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.4855436483645821},206145.06349137641,633681.29034184932,null,null,null,2084,0,4.6952947488205199,1.1278457084712763,0,0,{"$f":"SUMPRODUCT(DJ147:OFFSET(DJ147,-MIN($A147,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A147,60),0))","v":4.6952947488210075},{"$f":"IF(DL147>0, SUMPRODUCT(DK147:OFFSET(DK147,-MIN($A147,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A147,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A147,60),0)) / DL147, 0)","v":0.68045971412085005},15968.034357562277,76451.735327867136,null,null,null,2084,{"$f":"$C147*$DX$4*$DK$4*IF(DT$5=\"Base\", 1, VLOOKUP(DU$5, Assumptions!$B$239:$P$245, DV$3, FALSE))^Assumptions!$D$213","v":0},2.0229480164802496E-3,{"$f":"SUMPRODUCT(DT147:OFFSET(DT147,-MIN($A147,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A147,60),0))","v":4.8592758514701573E-4},0,0,{"$f":"SUMPRODUCT(DW147:OFFSET(DW147,-MIN($A147,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A147,60),0))","v":2.0229480164805375E-3},{"$f":"IF(DY147>0, SUMPRODUCT(DX147:OFFSET(DX147,-MIN($A147,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A147,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A147,60),0)) / DY147, 0)","v":0.68045971412085027},{"$f":"IF(DS147<=DV$5, HLOOKUP(DU$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(DU$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.5354762128534456},{"$f":"IF(DS147<=DV$5, HLOOKUP(DU$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(DU$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":3.1520108385212411},12.599019806000948,55.856861685714499,null,null,null,2084,{"$f":"$C147*$EM$4*$DK$4*IF(EI$5=\"Base\", 1, VLOOKUP(EJ$5, Assumptions!$B$239:$P$245, EK$3, FALSE))^Assumptions!$D$213","v":0},4.6932718008040393,{"$f":"SUMPRODUCT(EI147:OFFSET(EI147,-MIN($A147,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A147,60),0))","v":1.1273597808861293},0,0,{"$f":"SUMPRODUCT(EL147:OFFSET(EL147,-MIN($A147,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A147,60),0))","v":4.6932718008045269},{"$f":"IF(EN147>0, SUMPRODUCT(EM147:OFFSET(EM147,-MIN($A147,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A147,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A147,60),0)) / EN147, 0)","v":0.68045971412085016},{"$f":"IF(EH147<=EK$5, HLOOKUP(EJ$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(EJ$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":0.83815436125699083},{"$f":"IF(EH147<=EK$5, HLOOKUP(EJ$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(EJ$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.8581899925317562},15955.435337756277,76395.878466181428]
[135,2085,{"$f":"'Base Case Medium Dry'!$C148","v":0},48.655351670213498,{"$f":"SUMPRODUCT(C148:OFFSET(C148,-MIN(A148,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A148,60),0))","v":12.283733357930618},0,0,{"$f":"SUMPRODUCT(F148:OFFSET(F148,-MIN($A148,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A148,60),0))","v":48.655351670213946},{"$f":"IF(H148>0, SUMPRODUCT(G148:OFFSET(G148,-MIN($A148,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A148,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A148,60),0)) / H148, 0)","v":0.68674359383730388},null,2085,0,48.339987796851922,12.204115276916076,0,0,48.339987796854615,{"$f":"IF(Q148>0, SUMPRODUCT(P148:OFFSET(P148,-MIN($A148,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A148,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A148,60),0)) / Q148, 0)","v":0.68674359383730388},{"$f":"IF(K148<$P$4, VLOOKUP($K148, 'Base Case Medium Dry'!$B$13:$K$168, 9, FALSE), SUM(AF148, BW148, DN148))","v":207151.76133816762},{"$f":"IF(K148<$P$4,VLOOKUP($K148,'Base Case Medium Dry'!$B$13:$K$168,10,FALSE),SUM(AG148,BX148,DO148))","v":634140.14545979502},null,null,0,2085,0,7.1978199184495182,1.8171916880989865,0,0,7.1978199184503433,{"$f":"IF(AD148>0, SUMPRODUCT(AC148:OFFSET(AC148,-MIN($A148,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A148,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A148,60),0)) / AD148, 0)","v":0.68674359383730388},30447.183822076666,83785.901967252401,null,null,null,2085,{"$f":"$C148*$AP$4*$AC$4*IF(AL$5=\"Base\", 1, VLOOKUP(AM$5, Assumptions!$B$239:$P$245, AN$3, FALSE))^Assumptions!$D$213","v":0},0.3553023070929302,{"$f":"SUMPRODUCT(AL148:OFFSET(AL148,-MIN($A148,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A148,60),0))","v":8.9701104852127275E-2},0,0,{"$f":"SUMPRODUCT(AO148:OFFSET(AO148,-MIN($A148,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A148,60),0))","v":0.3553023070929181},{"$f":"IF(AQ148>0, SUMPRODUCT(AP148:OFFSET(AP148,-MIN($A148,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A148,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A148,60),0)) / AQ148, 0)","v":0.68674359383730399},{"$f":"IF(AK148<=AN$5, HLOOKUP(AM$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(AM$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.9955962562675422},{"$f":"IF(AK148<=AN$5, HLOOKUP(AM$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(AM$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.8896537670955529},2929.3013244796721,5881.4494851694535,null,null,null,2085,{"$f":"$C148*$BE$4*$AC$4*IF(BA$5=\"Base\", 1, VLOOKUP(BB$5, Assumptions!$B$239:$P$245, BC$3, FALSE))^Assumptions!$D$213","v":0},6.8425176113565884,{"$f":"SUMPRODUCT(BA148:OFFSET(BA148,-MIN($A148,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A148,60),0))","v":1.7274905832468592},0,0,{"$f":"SUMPRODUCT(BD148:OFFSET(BD148,-MIN($A148,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A148,60),0))","v":6.8425176113574251},{"$f":"IF(BF148>0, SUMPRODUCT(BE148:OFFSET(BE148,-MIN($A148,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A148,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A148,60),0)) / BF148, 0)","v":0.68674359383730399},{"$f":"IF(AZ148<=BC$5, HLOOKUP(BB$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(BB$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":0.97343228960105566},{"$f":"IF(AZ148<=BC$5, HLOOKUP(BB$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(BB$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.2996973984219065},27517.882497596995,77904.452482082954,null,null,null,2085,0,37.574718838053158,9.4862704997862171,0,0,{"$f":"SUMPRODUCT(BS148:OFFSET(BS148,-MIN($A148,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A148,60),0))","v":37.574718838054544},{"$f":"IF(BU148>0, SUMPRODUCT(BT148:OFFSET(BT148,-MIN($A148,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A148,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A148,60),0)) / BU148, 0)","v":0.68674359383730388},164347.07313630587,492266.79969639843,null,null,null,2085,{"$f":"$C148*$CG$4*$BT$4*IF(CC$5=\"Base\", 1, VLOOKUP(CD$5, Assumptions!$B$239:$P$245, CE$3, FALSE))^Assumptions!$D$213","v":0},0.57688655809449574,{"$f":"SUMPRODUCT(CC148:OFFSET(CC148,-MIN($A148,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A148,60),0))","v":0.14564319060804748},0,0,{"$f":"SUMPRODUCT(CF148:OFFSET(CF148,-MIN($A148,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A148,60),0))","v":0.576886558094448},{"$f":"IF(CH148>0, SUMPRODUCT(CG148:OFFSET(CG148,-MIN($A148,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A148,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A148,60),0)) / CH148, 0)","v":0.68674359383730388},{"$f":"IF(CB148<=CE$5, HLOOKUP(CD$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(CD$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":2.0196302194991484},{"$f":"IF(CB148<=CE$5, HLOOKUP(CD$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(CD$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":2.137240647988913},4813.4406351132939,10800.601714843757,null,null,null,2085,{"$f":"$C148*$CV$4*$BT$4*IF(CR$5=\"Base\", 1, VLOOKUP(CS$5, Assumptions!$B$239:$P$245, CT$3, FALSE))^Assumptions!$D$213","v":0},36.997832279958665,{"$f":"SUMPRODUCT(CR148:OFFSET(CR148,-MIN($A148,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A148,60),0))","v":9.3406273091781689},0,0,{"$f":"SUMPRODUCT(CU148:OFFSET(CU148,-MIN($A148,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A148,60),0))","v":36.997832279960093},{"$f":"IF(CW148>0, SUMPRODUCT(CV148:OFFSET(CV148,-MIN($A148,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A148,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A148,60),0)) / CW148, 0)","v":0.68674359383730399},{"$f":"IF(CQ148<=CT$5, HLOOKUP(CS$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(CS$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.0437167055371823},{"$f":"IF(CQ148<=CT$5, HLOOKUP(CS$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(CS$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.4855436483645821},159533.63250119257,481466.19798155467,null,null,null,2085,0,3.5674490403492434,0.90065308903087138,0,0,{"$f":"SUMPRODUCT(DJ148:OFFSET(DJ148,-MIN($A148,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A148,60),0))","v":3.5674490403497305},{"$f":"IF(DL148>0, SUMPRODUCT(DK148:OFFSET(DK148,-MIN($A148,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A148,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A148,60),0)) / DL148, 0)","v":0.68674359383730399},{"$f":"SUM(EC148, ER148)","v":12357.50437978507},{"$f":"SUM(ED148, ES148)","v":58087.443796144202},null,null,null,2085,{"$f":"$C148*$DX$4*$DK$4*IF(DT$5=\"Base\", 1, VLOOKUP(DU$5, Assumptions!$B$239:$P$245, DV$3, FALSE))^Assumptions!$D$213","v":0},1.5370204313332339E-3,{"$f":"SUMPRODUCT(DT148:OFFSET(DT148,-MIN($A148,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A148,60),0))","v":3.8804259955129973E-4},0,0,{"$f":"SUMPRODUCT(DW148:OFFSET(DW148,-MIN($A148,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A148,60),0))","v":1.5370204313335221E-3},{"$f":"IF(DY148>0, SUMPRODUCT(DX148:OFFSET(DX148,-MIN($A148,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A148,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A148,60),0)) / DY148, 0)","v":0.6867435938373041},{"$f":"IF(DS148<=DV$5, HLOOKUP(DU$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(DU$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.5354762128534456},{"$f":"IF(DS148<=DV$5, HLOOKUP(DU$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(DU$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":3.1520108385212411},9.7502572293703462,42.439616313264651,null,null,null,2085,{"$f":"$C148*$EM$4*$DK$4*IF(EI$5=\"Base\", 1, VLOOKUP(EJ$5, Assumptions!$B$239:$P$245, EK$3, FALSE))^Assumptions!$D$213","v":0},3.56591201991791,{"$f":"SUMPRODUCT(EI148:OFFSET(EI148,-MIN($A148,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A148,60),0))","v":0.9002650464313201},0,0,{"$f":"SUMPRODUCT(EL148:OFFSET(EL148,-MIN($A148,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A148,60),0))","v":3.5659120199183971},{"$f":"IF(EN148>0, SUMPRODUCT(EM148:OFFSET(EM148,-MIN($A148,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A148,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A148,60),0)) / EN148, 0)","v":0.68674359383730388},{"$f":"IF(EH148<=EK$5, HLOOKUP(EJ$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(EJ$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":0.83815436125699083},{"$f":"IF(EH148<=EK$5, HLOOKUP(EJ$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(EJ$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.8581899925317562},12347.7541225557,58045.004179830939]
[136,2086,{"$f":"'Base Case Medium Dry'!$C149","v":0},36.371618312282877,{"$f":"SUMPRODUCT(C149:OFFSET(C149,-MIN(A149,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A149,60),0))","v":9.6717093890998385},0,0,{"$f":"SUMPRODUCT(F149:OFFSET(F149,-MIN($A149,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A149,60),0))","v":36.371618312283331},{"$f":"IF(H149>0, SUMPRODUCT(G149:OFFSET(G149,-MIN($A149,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A149,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A149,60),0)) / H149, 0)","v":0.68984577666967062},null,2086,0,36.135872519935852,9.609021367530783,0,0,36.135872519938545,{"$f":"IF(Q149>0, SUMPRODUCT(P149:OFFSET(P149,-MIN($A149,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A149,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A149,60),0)) / Q149, 0)","v":0.68984577666967062},{"$f":"IF(K149<$P$4, VLOOKUP($K149, 'Base Case Medium Dry'!$B$13:$K$168, 9, FALSE), SUM(AF149, BW149, DN149))","v":156255.54040895135},{"$f":"IF(K149<$P$4,VLOOKUP($K149,'Base Case Medium Dry'!$B$13:$K$168,10,FALSE),SUM(AG149,BX149,DO149))","v":474042.47498799505},null,null,0,2086,0,5.3806282303505322,1.4307824339278874,0,0,5.3806282303513564,{"$f":"IF(AD149>0, SUMPRODUCT(AC149:OFFSET(AC149,-MIN($A149,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A149,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A149,60),0)) / AD149, 0)","v":0.68984577666967062},22966.45286198055,62632.963110795514,null,null,null,2086,{"$f":"$C149*$AP$4*$AC$4*IF(AL$5=\"Base\", 1, VLOOKUP(AM$5, Assumptions!$B$239:$P$245, AN$3, FALSE))^Assumptions!$D$213","v":0},0.26560120224080291,{"$f":"SUMPRODUCT(AL149:OFFSET(AL149,-MIN($A149,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A149,60),0))","v":7.0626982264380786E-2},0,0,{"$f":"SUMPRODUCT(AO149:OFFSET(AO149,-MIN($A149,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A149,60),0))","v":0.26560120224079087},{"$f":"IF(AQ149>0, SUMPRODUCT(AP149:OFFSET(AP149,-MIN($A149,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A149,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A149,60),0)) / AQ149, 0)","v":0.68984577666967073},{"$f":"IF(AK149<=AN$5, HLOOKUP(AM$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(AM$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.9955962562675422},{"$f":"IF(AK149<=AN$5, HLOOKUP(AM$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(AM$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.8896537670955529},2209.585660872166,4396.5941762685043,null,null,null,2086,{"$f":"$C149*$BE$4*$AC$4*IF(BA$5=\"Base\", 1, VLOOKUP(BB$5, Assumptions!$B$239:$P$245, BC$3, FALSE))^Assumptions!$D$213","v":0},5.1150270281097292,{"$f":"SUMPRODUCT(BA149:OFFSET(BA149,-MIN($A149,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A149,60),0))","v":1.3601554516635066},0,0,{"$f":"SUMPRODUCT(BD149:OFFSET(BD149,-MIN($A149,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A149,60),0))","v":5.1150270281105659},{"$f":"IF(BF149>0, SUMPRODUCT(BE149:OFFSET(BE149,-MIN($A149,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A149,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A149,60),0)) / BF149, 0)","v":0.68984577666967062},{"$f":"IF(AZ149<=BC$5, HLOOKUP(BB$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(BB$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":0.97343228960105566},{"$f":"IF(AZ149<=BC$5, HLOOKUP(BB$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(BB$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.2996973984219065},20756.867201108384,58236.36893452701,null,null,null,2086,0,28.088448338266947,7.4691015171774771,0,0,{"$f":"SUMPRODUCT(BS149:OFFSET(BS149,-MIN($A149,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A149,60),0))","v":28.088448338268325},{"$f":"IF(BU149>0, SUMPRODUCT(BT149:OFFSET(BT149,-MIN($A149,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A149,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A149,60),0)) / BU149, 0)","v":0.68984577666967073},123967.76431758667,367987.06682306272,null,null,null,2086,{"$f":"$C149*$CG$4*$BT$4*IF(CC$5=\"Base\", 1, VLOOKUP(CD$5, Assumptions!$B$239:$P$245, CE$3, FALSE))^Assumptions!$D$213","v":0},0.43124336748644826,{"$f":"SUMPRODUCT(CC149:OFFSET(CC149,-MIN($A149,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A149,60),0))","v":0.11467349323020581},0,0,{"$f":"SUMPRODUCT(CF149:OFFSET(CF149,-MIN($A149,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A149,60),0))","v":0.43124336748640058},{"$f":"IF(CH149>0, SUMPRODUCT(CG149:OFFSET(CG149,-MIN($A149,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A149,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A149,60),0)) / CH149, 0)","v":0.68984577666967062},{"$f":"IF(CB149<=CE$5, HLOOKUP(CD$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(CD$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":2.0196302194991484},{"$f":"IF(CB149<=CE$5, HLOOKUP(CD$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(CD$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":2.137240647988913},3630.800736655166,8073.8366825077874,null,null,null,2086,{"$f":"$C149*$CV$4*$BT$4*IF(CR$5=\"Base\", 1, VLOOKUP(CS$5, Assumptions!$B$239:$P$245, CT$3, FALSE))^Assumptions!$D$213","v":0},27.657204970780498,{"$f":"SUMPRODUCT(CR149:OFFSET(CR149,-MIN($A149,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A149,60),0))","v":7.3544280239472712},0,0,{"$f":"SUMPRODUCT(CU149:OFFSET(CU149,-MIN($A149,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A149,60),0))","v":27.657204970781926},{"$f":"IF(CW149>0, SUMPRODUCT(CV149:OFFSET(CV149,-MIN($A149,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A149,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A149,60),0)) / CW149, 0)","v":0.68984577666967062},{"$f":"IF(CQ149<=CT$5, HLOOKUP(CS$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(CS$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.0437167055371823},{"$f":"IF(CQ149<=CT$5, HLOOKUP(CS$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(CS$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.4855436483645821},120336.96358093151,359913.23014055495,null,null,null,2086,0,2.6667959513183717,0.70913741642541872,0,0,{"$f":"SUMPRODUCT(DJ149:OFFSET(DJ149,-MIN($A149,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A149,60),0))","v":2.6667959513188593},{"$f":"IF(DL149>0, SUMPRODUCT(DK149:OFFSET(DK149,-MIN($A149,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A149,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A149,60),0)) / DL149, 0)","v":0.68984577666967073},9321.3232293841374,43422.445054136777,null,null,null,2086,{"$f":"$C149*$DX$4*$DK$4*IF(DT$5=\"Base\", 1, VLOOKUP(DU$5, Assumptions!$B$239:$P$245, DV$3, FALSE))^Assumptions!$D$213","v":0},1.1489778317819342E-3,{"$f":"SUMPRODUCT(DT149:OFFSET(DT149,-MIN($A149,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A149,60),0))","v":3.055288766120913E-4},0,0,{"$f":"SUMPRODUCT(DW149:OFFSET(DW149,-MIN($A149,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A149,60),0))","v":1.1489778317822223E-3},{"$f":"IF(DY149>0, SUMPRODUCT(DX149:OFFSET(DX149,-MIN($A149,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A149,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A149,60),0)) / DY149, 0)","v":0.68984577666967062},{"$f":"IF(DS149<=DV$5, HLOOKUP(DU$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(DU$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.5354762128534456},{"$f":"IF(DS149<=DV$5, HLOOKUP(DU$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(DU$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":3.1520108385212411},7.3546645351204054,31.725133472024233,null,null,null,2086,{"$f":"$C149*$EM$4*$DK$4*IF(EI$5=\"Base\", 1, VLOOKUP(EJ$5, Assumptions!$B$239:$P$245, EK$3, FALSE))^Assumptions!$D$213","v":0},2.6656469734865897,{"$f":"SUMPRODUCT(EI149:OFFSET(EI149,-MIN($A149,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A149,60),0))","v":0.70883188754880666},0,0,{"$f":"SUMPRODUCT(EL149:OFFSET(EL149,-MIN($A149,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A149,60),0))","v":2.6656469734870769},{"$f":"IF(EN149>0, SUMPRODUCT(EM149:OFFSET(EM149,-MIN($A149,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A149,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A149,60),0)) / EN149, 0)","v":0.68984577666967073},{"$f":"IF(EH149<=EK$5, HLOOKUP(EJ$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(EJ$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":0.83815436125699083},{"$f":"IF(EH149<=EK$5, HLOOKUP(EJ$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(EJ$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.8581899925317562},9313.9685648490176,43390.719920664749]
[137,2087,{"$f":"'Base Case Medium Dry'!$C150","v":0},26.699908923183038,{"$f":"SUMPRODUCT(C150:OFFSET(C150,-MIN(A150,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A150,60),0))","v":7.5050676764178412},0,0,{"$f":"SUMPRODUCT(F150:OFFSET(F150,-MIN($A150,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A150,60),0))","v":26.699908923183489},{"$f":"IF(H150>0, SUMPRODUCT(G150:OFFSET(G150,-MIN($A150,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A150,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A150,60),0)) / H150, 0)","v":0.68797665698621779},null,2087,0,26.526851152405069,7.4564229306496586,0,0,26.526851152407762,{"$f":"IF(Q150>0, SUMPRODUCT(P150:OFFSET(P150,-MIN($A150,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A150,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A150,60),0)) / Q150, 0)","v":0.68797665698621757},{"$f":"IF(K150<$P$4, VLOOKUP($K150, 'Base Case Medium Dry'!$B$13:$K$168, 9, FALSE), SUM(AF150, BW150, DN150))","v":114084.3221690584},{"$f":"IF(K150<$P$4,VLOOKUP($K150,'Base Case Medium Dry'!$B$13:$K$168,10,FALSE),SUM(AG150,BX150,DO150))","v":347988.11532742565},null,null,0,2087,0,3.949845796422645,1.110260716576188,0,0,3.9498457964234697,{"$f":"IF(AD150>0, SUMPRODUCT(AC150:OFFSET(AC150,-MIN($A150,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A150,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A150,60),0)) / AD150, 0)","v":0.68797665698621757},16768.123552799058,45978.003955974338,null,null,null,2087,{"$f":"$C150*$AP$4*$AC$4*IF(AL$5=\"Base\", 1, VLOOKUP(AM$5, Assumptions!$B$239:$P$245, AN$3, FALSE))^Assumptions!$D$213","v":0},0.19497421997642211,{"$f":"SUMPRODUCT(AL150:OFFSET(AL150,-MIN($A150,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A150,60),0))","v":5.4805232493102637E-2},0,0,{"$f":"SUMPRODUCT(AO150:OFFSET(AO150,-MIN($A150,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A150,60),0))","v":0.19497421997641007},{"$f":"IF(AQ150>0, SUMPRODUCT(AP150:OFFSET(AP150,-MIN($A150,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A150,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A150,60),0)) / AQ150, 0)","v":0.68797665698621779},{"$f":"IF(AK150<=AN$5, HLOOKUP(AM$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(AM$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.9955962562675422},{"$f":"IF(AK150<=AN$5, HLOOKUP(AM$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(AM$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.8896537670955529},1613.2489237522818,3227.4798187608767,null,null,null,2087,{"$f":"$C150*$BE$4*$AC$4*IF(BA$5=\"Base\", 1, VLOOKUP(BB$5, Assumptions!$B$239:$P$245, BC$3, FALSE))^Assumptions!$D$213","v":0},3.7548715764462228,{"$f":"SUMPRODUCT(BA150:OFFSET(BA150,-MIN($A150,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A150,60),0))","v":1.0554554840830854},0,0,{"$f":"SUMPRODUCT(BD150:OFFSET(BD150,-MIN($A150,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A150,60),0))","v":3.7548715764470595},{"$f":"IF(BF150>0, SUMPRODUCT(BE150:OFFSET(BE150,-MIN($A150,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A150,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A150,60),0)) / BF150, 0)","v":0.68797665698621768},{"$f":"IF(AZ150<=BC$5, HLOOKUP(BB$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(BB$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":0.97343228960105566},{"$f":"IF(AZ150<=BC$5, HLOOKUP(BB$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(BB$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.2996973984219065},15154.874629046775,42750.524137213462,null,null,null,2087,0,20.619346821089469,5.79588468938368,0,0,{"$f":"SUMPRODUCT(BS150:OFFSET(BS150,-MIN($A150,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A150,60),0))","v":20.619346821090851},{"$f":"IF(BU150>0, SUMPRODUCT(BT150:OFFSET(BT150,-MIN($A150,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A150,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A150,60),0)) / BU150, 0)","v":0.68797665698621768},90510.572143368729,270134.28670472617,null,null,null,2087,{"$f":"$C150*$CG$4*$BT$4*IF(CC$5=\"Base\", 1, VLOOKUP(CD$5, Assumptions!$B$239:$P$245, CE$3, FALSE))^Assumptions!$D$213","v":0},0.31656987425624245,{"$f":"SUMPRODUCT(CC150:OFFSET(CC150,-MIN($A150,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A150,60),0))","v":8.8984510675422429E-2},0,0,{"$f":"SUMPRODUCT(CF150:OFFSET(CF150,-MIN($A150,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A150,60),0))","v":0.31656987425619476},{"$f":"IF(CH150>0, SUMPRODUCT(CG150:OFFSET(CG150,-MIN($A150,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A150,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A150,60),0)) / CH150, 0)","v":0.68797665698621768},{"$f":"IF(CB150<=CE$5, HLOOKUP(CD$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(CD$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":2.0196302194991484},{"$f":"IF(CB150<=CE$5, HLOOKUP(CD$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(CD$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":2.137240647988913},2650.8976250578653,5926.8933879363267,null,null,null,2087,{"$f":"$C150*$CV$4*$BT$4*IF(CR$5=\"Base\", 1, VLOOKUP(CS$5, Assumptions!$B$239:$P$245, CT$3, FALSE))^Assumptions!$D$213","v":0},20.302776946833227,{"$f":"SUMPRODUCT(CR150:OFFSET(CR150,-MIN($A150,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A150,60),0))","v":5.7069001787082572},0,0,{"$f":"SUMPRODUCT(CU150:OFFSET(CU150,-MIN($A150,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A150,60),0))","v":20.302776946834655},{"$f":"IF(CW150>0, SUMPRODUCT(CV150:OFFSET(CV150,-MIN($A150,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A150,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A150,60),0)) / CW150, 0)","v":0.68797665698621768},{"$f":"IF(CQ150<=CT$5, HLOOKUP(CS$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(CS$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.0437167055371823},{"$f":"IF(CQ150<=CT$5, HLOOKUP(CS$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(CS$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.4855436483645821},87859.674518310858,264207.39331678982,null,null,null,2087,0,1.9576585348929529,0.55027752468979085,0,0,{"$f":"SUMPRODUCT(DJ150:OFFSET(DJ150,-MIN($A150,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A150,60),0))","v":1.9576585348934408},{"$f":"IF(DL150>0, SUMPRODUCT(DK150:OFFSET(DK150,-MIN($A150,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A150,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A150,60),0)) / DL150, 0)","v":0.68797665698621768},6805.6264728906099,31875.824666725104,null,null,null,2087,{"$f":"$C150*$DX$4*$DK$4*IF(DT$5=\"Base\", 1, VLOOKUP(DU$5, Assumptions!$B$239:$P$245, DV$3, FALSE))^Assumptions!$D$213","v":0},8.4344895516984286E-4,{"$f":"SUMPRODUCT(DT150:OFFSET(DT150,-MIN($A150,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A150,60),0))","v":2.3708475966595146E-4},0,0,{"$f":"SUMPRODUCT(DW150:OFFSET(DW150,-MIN($A150,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A150,60),0))","v":8.4344895517013104E-4},{"$f":"IF(DY150>0, SUMPRODUCT(DX150:OFFSET(DX150,-MIN($A150,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A150,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A150,60),0)) / DY150, 0)","v":0.68797665698621768},{"$f":"IF(DS150<=DV$5, HLOOKUP(DU$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(DU$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.5354762128534456},{"$f":"IF(DS150<=DV$5, HLOOKUP(DU$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(DU$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":3.1520108385212411},5.3697418733061317,23.288987776296466,null,null,null,2087,{"$f":"$C150*$EM$4*$DK$4*IF(EI$5=\"Base\", 1, VLOOKUP(EJ$5, Assumptions!$B$239:$P$245, EK$3, FALSE))^Assumptions!$D$213","v":0},1.9568150859377831,{"$f":"SUMPRODUCT(EI150:OFFSET(EI150,-MIN($A150,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A150,60),0))","v":0.55004043993012486},0,0,{"$f":"SUMPRODUCT(EL150:OFFSET(EL150,-MIN($A150,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A150,60),0))","v":1.9568150859382705},{"$f":"IF(EN150>0, SUMPRODUCT(EM150:OFFSET(EM150,-MIN($A150,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A150,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A150,60),0)) / EN150, 0)","v":0.68797665698621779},{"$f":"IF(EH150<=EK$5, HLOOKUP(EJ$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(EJ$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":0.83815436125699083},{"$f":"IF(EH150<=EK$5, HLOOKUP(EJ$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(EJ$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.8581899925317562},6800.2567310173035,31852.535678948807]
[138,2088,{"$f":"'Base Case Medium Dry'!$C151","v":0},19.194841246765197,{"$f":"SUMPRODUCT(C151:OFFSET(C151,-MIN(A151,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A151,60),0))","v":5.7368556411987921},0,0,{"$f":"SUMPRODUCT(F151:OFFSET(F151,-MIN($A151,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A151,60),0))","v":19.194841246765648},{"$f":"IF(H151>0, SUMPRODUCT(G151:OFFSET(G151,-MIN($A151,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A151,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A151,60),0)) / H151, 0)","v":0.67829918357864349},null,2088,0,19.07042822175541,5.6996717147897398,0,0,19.0704282217581,{"$f":"IF(Q151>0, SUMPRODUCT(P151:OFFSET(P151,-MIN($A151,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A151,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A151,60),0)) / Q151, 0)","v":0.67829918357864327},{"$f":"IF(K151<$P$4, VLOOKUP($K151, 'Base Case Medium Dry'!$B$13:$K$168, 9, FALSE), SUM(AF151, BW151, DN151))","v":79725.250762603871},{"$f":"IF(K151<$P$4,VLOOKUP($K151,'Base Case Medium Dry'!$B$13:$K$168,10,FALSE),SUM(AG151,BX151,DO151))","v":250172.26271027629},null,null,0,2088,0,2.839585079846457,0.84868061551333374,0,0,2.8395850798472813,{"$f":"IF(AD151>0, SUMPRODUCT(AC151:OFFSET(AC151,-MIN($A151,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A151,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A151,60),0)) / AD151, 0)","v":0.67829918357864327},11718.024261775416,33054.06356692782,null,null,null,2088,{"$f":"$C151*$AP$4*$AC$4*IF(AL$5=\"Base\", 1, VLOOKUP(AM$5, Assumptions!$B$239:$P$245, AN$3, FALSE))^Assumptions!$D$213","v":0},0.14016898748331946,{"$f":"SUMPRODUCT(AL151:OFFSET(AL151,-MIN($A151,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A151,60),0))","v":4.1892987611983082E-2},0,0,{"$f":"SUMPRODUCT(AO151:OFFSET(AO151,-MIN($A151,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A151,60),0))","v":0.14016898748330742},{"$f":"IF(AQ151>0, SUMPRODUCT(AP151:OFFSET(AP151,-MIN($A151,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A151,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A151,60),0)) / AQ151, 0)","v":0.67829918357864338},{"$f":"IF(AK151<=AN$5, HLOOKUP(AM$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(AM$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.9955962562675422},{"$f":"IF(AK151<=AN$5, HLOOKUP(AM$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(AM$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.8896537670955529},1127.3825582980458,2320.2686917955389,null,null,null,2088,{"$f":"$C151*$BE$4*$AC$4*IF(BA$5=\"Base\", 1, VLOOKUP(BB$5, Assumptions!$B$239:$P$245, BC$3, FALSE))^Assumptions!$D$213","v":0},2.6994160923631374,{"$f":"SUMPRODUCT(BA151:OFFSET(BA151,-MIN($A151,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A151,60),0))","v":0.80678762790135061},0,0,{"$f":"SUMPRODUCT(BD151:OFFSET(BD151,-MIN($A151,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A151,60),0))","v":2.6994160923639736},{"$f":"IF(BF151>0, SUMPRODUCT(BE151:OFFSET(BE151,-MIN($A151,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A151,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A151,60),0)) / BF151, 0)","v":0.67829918357864327},{"$f":"IF(AZ151<=BC$5, HLOOKUP(BB$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(BB$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":0.97343228960105566},{"$f":"IF(AZ151<=BC$5, HLOOKUP(BB$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(BB$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.2996973984219065},10590.641703477369,30733.79487513228,null,null,null,2088,0,14.82346213170579,4.4303602858247277,0,0,{"$f":"SUMPRODUCT(BS151:OFFSET(BS151,-MIN($A151,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A151,60),0))","v":14.823462131707167},{"$f":"IF(BU151>0, SUMPRODUCT(BT151:OFFSET(BT151,-MIN($A151,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A151,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A151,60),0)) / BU151, 0)","v":0.67829918357864338},63251.268216360724,194202.33842457816,null,null,null,2088,{"$f":"$C151*$CG$4*$BT$4*IF(CC$5=\"Base\", 1, VLOOKUP(CD$5, Assumptions!$B$239:$P$245, CE$3, FALSE))^Assumptions!$D$213","v":0},0.22758536358082002,{"$f":"SUMPRODUCT(CC151:OFFSET(CC151,-MIN($A151,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A151,60),0))","v":6.8019545466812908E-2},0,0,{"$f":"SUMPRODUCT(CF151:OFFSET(CF151,-MIN($A151,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A151,60),0))","v":0.22758536358077233},{"$f":"IF(CH151>0, SUMPRODUCT(CG151:OFFSET(CG151,-MIN($A151,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A151,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A151,60),0)) / CH151, 0)","v":0.67829918357864327},{"$f":"IF(CB151<=CE$5, HLOOKUP(CD$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(CD$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":2.0196302194991484},{"$f":"IF(CB151<=CE$5, HLOOKUP(CD$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(CD$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":2.137240647988913},1852.5199070784274,4260.905083805741,null,null,null,2088,{"$f":"$C151*$CV$4*$BT$4*IF(CR$5=\"Base\", 1, VLOOKUP(CS$5, Assumptions!$B$239:$P$245, CT$3, FALSE))^Assumptions!$D$213","v":0},14.59587676812497,{"$f":"SUMPRODUCT(CR151:OFFSET(CR151,-MIN($A151,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A151,60),0))","v":4.3623407403579151},0,0,{"$f":"SUMPRODUCT(CU151:OFFSET(CU151,-MIN($A151,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A151,60),0))","v":14.595876768126395},{"$f":"IF(CW151>0, SUMPRODUCT(CV151:OFFSET(CV151,-MIN($A151,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A151,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A151,60),0)) / CW151, 0)","v":0.67829918357864327},{"$f":"IF(CQ151<=CT$5, HLOOKUP(CS$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(CS$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.0437167055371823},{"$f":"IF(CQ151<=CT$5, HLOOKUP(CS$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(CS$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.4855436483645821},61398.748309282295,189941.43334077243,null,null,null,2088,0,1.4073810102031621,0.42063081345167835,0,0,{"$f":"SUMPRODUCT(DJ151:OFFSET(DJ151,-MIN($A151,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A151,60),0))","v":1.4073810102036499},{"$f":"IF(DL151>0, SUMPRODUCT(DK151:OFFSET(DK151,-MIN($A151,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A151,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A151,60),0)) / DL151, 0)","v":0.67829918357864327},4755.9582844677325,22915.860718770287,null,null,null,2088,{"$f":"$C151*$DX$4*$DK$4*IF(DT$5=\"Base\", 1, VLOOKUP(DU$5, Assumptions!$B$239:$P$245, DV$3, FALSE))^Assumptions!$D$213","v":0},6.0636419550389137E-4,{"$f":"SUMPRODUCT(DT151:OFFSET(DT151,-MIN($A151,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A151,60),0))","v":1.8122701880565289E-4},0,0,{"$f":"SUMPRODUCT(DW151:OFFSET(DW151,-MIN($A151,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A151,60),0))","v":6.0636419550417955E-4},{"$f":"IF(DY151>0, SUMPRODUCT(DX151:OFFSET(DX151,-MIN($A151,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A151,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A151,60),0)) / DY151, 0)","v":0.67829918357864327},{"$f":"IF(DS151<=DV$5, HLOOKUP(DU$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(DU$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.5354762128534456},{"$f":"IF(DS151<=DV$5, HLOOKUP(DU$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(DU$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":3.1520108385212411},3.7525227764897457,16.74269468296659,null,null,null,2088,{"$f":"$C151*$EM$4*$DK$4*IF(EI$5=\"Base\", 1, VLOOKUP(EJ$5, Assumptions!$B$239:$P$245, EK$3, FALSE))^Assumptions!$D$213","v":0},1.4067746460076582,{"$f":"SUMPRODUCT(EI151:OFFSET(EI151,-MIN($A151,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A151,60),0))","v":0.42044958643287272},0,0,{"$f":"SUMPRODUCT(EL151:OFFSET(EL151,-MIN($A151,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A151,60),0))","v":1.4067746460081456},{"$f":"IF(EN151>0, SUMPRODUCT(EM151:OFFSET(EM151,-MIN($A151,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A151,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A151,60),0)) / EN151, 0)","v":0.67829918357864327},{"$f":"IF(EH151<=EK$5, HLOOKUP(EJ$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(EJ$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":0.83815436125699083},{"$f":"IF(EH151<=EK$5, HLOOKUP(EJ$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(EJ$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.8581899925317562},4752.2057616912425,22899.118024087322]
[139,2089,{"$f":"'Base Case Medium Dry'!$C152","v":0},13.457985605566405,{"$f":"SUMPRODUCT(C152:OFFSET(C152,-MIN(A152,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A152,60),0))","v":4.3167773504056797},0,0,{"$f":"SUMPRODUCT(F152:OFFSET(F152,-MIN($A152,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A152,60),0))","v":13.457985605566858},{"$f":"IF(H152>0, SUMPRODUCT(G152:OFFSET(G152,-MIN($A152,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A152,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A152,60),0)) / H152, 0)","v":0.65594558969695183},null,2089,0,13.37075650696567,4.2887977843575076,0,0,13.370756506968361,{"$f":"IF(Q152>0, SUMPRODUCT(P152:OFFSET(P152,-MIN($A152,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A152,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A152,60),0)) / Q152, 0)","v":0.65594558969695183},{"$f":"IF(K152<$P$4, VLOOKUP($K152, 'Base Case Medium Dry'!$B$13:$K$168, 9, FALSE), SUM(AF152, BW152, DN152))","v":52273.848265346445},{"$f":"IF(K152<$P$4,VLOOKUP($K152,'Base Case Medium Dry'!$B$13:$K$168,10,FALSE),SUM(AG152,BX152,DO152))","v":175402.06075079157},null,null,0,2089,0,1.9909044643331231,0.63860161173774266,0,0,1.9909044643339471,{"$f":"IF(AD152>0, SUMPRODUCT(AC152:OFFSET(AC152,-MIN($A152,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A152,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A152,60),0)) / AD152, 0)","v":0.65594558969695194},7683.2147452713789,23175.034686164061,null,null,null,2089,{"$f":"$C152*$AP$4*$AC$4*IF(AL$5=\"Base\", 1, VLOOKUP(AM$5, Assumptions!$B$239:$P$245, AN$3, FALSE))^Assumptions!$D$213","v":0},9.8275999871336381E-2,{"$f":"SUMPRODUCT(AL152:OFFSET(AL152,-MIN($A152,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A152,60),0))","v":3.1522965083089452E-2},0,0,{"$f":"SUMPRODUCT(AO152:OFFSET(AO152,-MIN($A152,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A152,60),0))","v":9.8275999871324377E-2},{"$f":"IF(AQ152>0, SUMPRODUCT(AP152:OFFSET(AP152,-MIN($A152,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A152,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A152,60),0)) / AQ152, 0)","v":0.65594558969695171},{"$f":"IF(AK152<=AN$5, HLOOKUP(AM$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(AM$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.9955962562675422},{"$f":"IF(AK152<=AN$5, HLOOKUP(AM$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(AM$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.8896537670955529},739.19648073547603,1626.7986931381083,null,null,null,2089,{"$f":"$C152*$BE$4*$AC$4*IF(BA$5=\"Base\", 1, VLOOKUP(BB$5, Assumptions!$B$239:$P$245, BC$3, FALSE))^Assumptions!$D$213","v":0},1.8926284644617868,{"$f":"SUMPRODUCT(BA152:OFFSET(BA152,-MIN($A152,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A152,60),0))","v":0.60707864665465316},0,0,{"$f":"SUMPRODUCT(BD152:OFFSET(BD152,-MIN($A152,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A152,60),0))","v":1.8926284644626228},{"$f":"IF(BF152>0, SUMPRODUCT(BE152:OFFSET(BE152,-MIN($A152,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A152,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A152,60),0)) / BF152, 0)","v":0.65594558969695183},{"$f":"IF(AZ152<=BC$5, HLOOKUP(BB$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(BB$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":0.97343228960105566},{"$f":"IF(AZ152<=BC$5, HLOOKUP(BB$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(BB$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.2996973984219065},6944.0182645359027,21548.235993025952,null,null,null,2089,0,10.393101845881063,3.3336866276782624,0,0,{"$f":"SUMPRODUCT(BS152:OFFSET(BS152,-MIN($A152,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A152,60),0))","v":10.393101845882441},{"$f":"IF(BU152>0, SUMPRODUCT(BT152:OFFSET(BT152,-MIN($A152,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A152,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A152,60),0)) / BU152, 0)","v":0.65594558969695183},41472.270901701238,136160.14019005164,null,null,null,2089,{"$f":"$C152*$CG$4*$BT$4*IF(CC$5=\"Base\", 1, VLOOKUP(CD$5, Assumptions!$B$239:$P$245, CE$3, FALSE))^Assumptions!$D$213","v":0},0.15956581811400711,{"$f":"SUMPRODUCT(CC152:OFFSET(CC152,-MIN($A152,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A152,60),0))","v":5.1182259345586456E-2},0,0,{"$f":"SUMPRODUCT(CF152:OFFSET(CF152,-MIN($A152,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A152,60),0))","v":0.15956581811395942},{"$f":"IF(CH152>0, SUMPRODUCT(CG152:OFFSET(CG152,-MIN($A152,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A152,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A152,60),0)) / CH152, 0)","v":0.65594558969695194},{"$f":"IF(CB152<=CE$5, HLOOKUP(CD$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(CD$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":2.0196302194991484},{"$f":"IF(CB152<=CE$5, HLOOKUP(CD$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(CD$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":2.137240647988913},1214.6508616135288,2987.4276399241744,null,null,null,2089,{"$f":"$C152*$CV$4*$BT$4*IF(CR$5=\"Base\", 1, VLOOKUP(CS$5, Assumptions!$B$239:$P$245, CT$3, FALSE))^Assumptions!$D$213","v":0},10.233536027767055,{"$f":"SUMPRODUCT(CR152:OFFSET(CR152,-MIN($A152,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A152,60),0))","v":3.2825043683326758},0,0,{"$f":"SUMPRODUCT(CU152:OFFSET(CU152,-MIN($A152,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A152,60),0))","v":10.233536027768482},{"$f":"IF(CW152>0, SUMPRODUCT(CV152:OFFSET(CV152,-MIN($A152,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A152,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A152,60),0)) / CW152, 0)","v":0.65594558969695183},{"$f":"IF(CQ152<=CT$5, HLOOKUP(CS$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(CS$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.0437167055371823},{"$f":"IF(CQ152<=CT$5, HLOOKUP(CS$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(CS$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.4855436483645821},40257.620040087706,133172.71255012747,null,null,null,2089,0,0.98675019675148368,0.31650954494150257,0,0,{"$f":"SUMPRODUCT(DJ152:OFFSET(DJ152,-MIN($A152,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A152,60),0))","v":0.9867501967519714},{"$f":"IF(DL152>0, SUMPRODUCT(DK152:OFFSET(DK152,-MIN($A152,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A152,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A152,60),0)) / DL152, 0)","v":0.65594558969695194},3118.3626183738306,16066.885874575883,null,null,null,2089,{"$f":"$C152*$DX$4*$DK$4*IF(DT$5=\"Base\", 1, VLOOKUP(DU$5, Assumptions!$B$239:$P$245, DV$3, FALSE))^Assumptions!$D$213","v":0},4.2513717669823847E-4,{"$f":"SUMPRODUCT(DT152:OFFSET(DT152,-MIN($A152,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A152,60),0))","v":1.3636680770623522E-4},0,0,{"$f":"SUMPRODUCT(DW152:OFFSET(DW152,-MIN($A152,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A152,60),0))","v":4.2513717669852671E-4},{"$f":"IF(DY152>0, SUMPRODUCT(DX152:OFFSET(DX152,-MIN($A152,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A152,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A152,60),0)) / DY152, 0)","v":0.65594558969695171},{"$f":"IF(DS152<=DV$5, HLOOKUP(DU$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(DU$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.5354762128534456},{"$f":"IF(DS152<=DV$5, HLOOKUP(DU$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(DU$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":3.1520108385212411},2.4604351112620426,11.738724021993788,null,null,null,2089,{"$f":"$C152*$EM$4*$DK$4*IF(EI$5=\"Base\", 1, VLOOKUP(EJ$5, Assumptions!$B$239:$P$245, EK$3, FALSE))^Assumptions!$D$213","v":0},0.98632505957478545,{"$f":"SUMPRODUCT(EI152:OFFSET(EI152,-MIN($A152,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A152,60),0))","v":0.31637317813379634},0,0,{"$f":"SUMPRODUCT(EL152:OFFSET(EL152,-MIN($A152,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A152,60),0))","v":0.98632505957527283},{"$f":"IF(EN152>0, SUMPRODUCT(EM152:OFFSET(EM152,-MIN($A152,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A152,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A152,60),0)) / EN152, 0)","v":0.65594558969695183},{"$f":"IF(EH152<=EK$5, HLOOKUP(EJ$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(EJ$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":0.83815436125699083},{"$f":"IF(EH152<=EK$5, HLOOKUP(EJ$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(EJ$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.8581899925317562},3115.9021832625685,16055.147150553888]
[140,2090,{"$f":"'Base Case Medium Dry'!$C153","v":0},9.1412082551607252,{"$f":"SUMPRODUCT(C153:OFFSET(C153,-MIN(A153,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A153,60),0))","v":3.1958673983203361},0,0,{"$f":"SUMPRODUCT(F153:OFFSET(F153,-MIN($A153,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A153,60),0))","v":9.1412082551611782},{"$f":"IF(H153>0, SUMPRODUCT(G153:OFFSET(G153,-MIN($A153,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A153,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A153,60),0)) / H153, 0)","v":0.61264595601887406},null,2090,0,9.0819587226081619,3.1751531071503041,0,0,9.0819587226108514,{"$f":"IF(Q153>0, SUMPRODUCT(P153:OFFSET(P153,-MIN($A153,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A153,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A153,60),0)) / Q153, 0)","v":0.61264595601887406},{"$f":"IF(K153<$P$4, VLOOKUP($K153, 'Base Case Medium Dry'!$B$13:$K$168, 9, FALSE), SUM(AF153, BW153, DN153))","v":30973.58863461245},{"$f":"IF(K153<$P$4,VLOOKUP($K153,'Base Case Medium Dry'!$B$13:$K$168,10,FALSE),SUM(AG153,BX153,DO153))","v":119140.1754096231},null,null,0,2090,0,1.3523028525953806,0.47278001754611598,0,0,1.3523028525962046,{"$f":"IF(AD153>0, SUMPRODUCT(AC153:OFFSET(AC153,-MIN($A153,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A153,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A153,60),0)) / AD153, 0)","v":0.61264595601887417},4552.5007400150535,15741.421086018945,null,null,null,2090,{"$f":"$C153*$AP$4*$AC$4*IF(AL$5=\"Base\", 1, VLOOKUP(AM$5, Assumptions!$B$239:$P$245, AN$3, FALSE))^Assumptions!$D$213","v":0},6.6753034788246929E-2,{"$f":"SUMPRODUCT(AL153:OFFSET(AL153,-MIN($A153,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A153,60),0))","v":2.3337598451300318E-2},0,0,{"$f":"SUMPRODUCT(AO153:OFFSET(AO153,-MIN($A153,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A153,60),0))","v":6.6753034788234911E-2},{"$f":"IF(AQ153>0, SUMPRODUCT(AP153:OFFSET(AP153,-MIN($A153,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A153,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A153,60),0)) / AQ153, 0)","v":0.61264595601887417},{"$f":"IF(AK153<=AN$5, HLOOKUP(AM$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(AM$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.9955962562675422},{"$f":"IF(AK153<=AN$5, HLOOKUP(AM$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(AM$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.8896537670955529},437.99277218378955,1104.9874831972018,null,null,null,2090,{"$f":"$C153*$BE$4*$AC$4*IF(BA$5=\"Base\", 1, VLOOKUP(BB$5, Assumptions!$B$239:$P$245, BC$3, FALSE))^Assumptions!$D$213","v":0},1.2855498178071336,{"$f":"SUMPRODUCT(BA153:OFFSET(BA153,-MIN($A153,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A153,60),0))","v":0.44944241909481564},0,0,{"$f":"SUMPRODUCT(BD153:OFFSET(BD153,-MIN($A153,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A153,60),0))","v":1.2855498178079698},{"$f":"IF(BF153>0, SUMPRODUCT(BE153:OFFSET(BE153,-MIN($A153,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A153,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A153,60),0)) / BF153, 0)","v":0.61264595601887406},{"$f":"IF(AZ153<=BC$5, HLOOKUP(BB$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(BB$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":0.97343228960105566},{"$f":"IF(AZ153<=BC$5, HLOOKUP(BB$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(BB$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.2996973984219065},4114.5079678312641,14636.433602821744,null,null,null,2090,0,7.0594152182028003,2.4680495528944033,0,0,{"$f":"SUMPRODUCT(BS153:OFFSET(BS153,-MIN($A153,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A153,60),0))","v":7.0594152182041778},{"$f":"IF(BU153>0, SUMPRODUCT(BT153:OFFSET(BT153,-MIN($A153,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A153,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A153,60),0)) / BU153, 0)","v":0.61264595601887417},24573.378491899879,92485.475464793897,null,null,null,2090,{"$f":"$C153*$CG$4*$BT$4*IF(CC$5=\"Base\", 1, VLOOKUP(CD$5, Assumptions!$B$239:$P$245, CE$3, FALSE))^Assumptions!$D$213","v":0},0.10838355876842065,{"$f":"SUMPRODUCT(CC153:OFFSET(CC153,-MIN($A153,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A153,60),0))","v":3.7892089569911233E-2},0,0,{"$f":"SUMPRODUCT(CF153:OFFSET(CF153,-MIN($A153,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A153,60),0))","v":0.10838355876837297},{"$f":"IF(CH153>0, SUMPRODUCT(CG153:OFFSET(CG153,-MIN($A153,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A153,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A153,60),0)) / CH153, 0)","v":0.61264595601887406},{"$f":"IF(CB153<=CE$5, HLOOKUP(CD$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(CD$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":2.0196302194991484},{"$f":"IF(CB153<=CE$5, HLOOKUP(CD$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(CD$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":2.137240647988913},719.71162198202956,2029.181706991526,null,null,null,2090,{"$f":"$C153*$CV$4*$BT$4*IF(CR$5=\"Base\", 1, VLOOKUP(CS$5, Assumptions!$B$239:$P$245, CT$3, FALSE))^Assumptions!$D$213","v":0},6.9510316594343795,{"$f":"SUMPRODUCT(CR153:OFFSET(CR153,-MIN($A153,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A153,60),0))","v":2.430157463324492},0,0,{"$f":"SUMPRODUCT(CU153:OFFSET(CU153,-MIN($A153,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A153,60),0))","v":6.9510316594358041},{"$f":"IF(CW153>0, SUMPRODUCT(CV153:OFFSET(CV153,-MIN($A153,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A153,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A153,60),0)) / CW153, 0)","v":0.61264595601887417},{"$f":"IF(CQ153<=CT$5, HLOOKUP(CS$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(CS$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.0437167055371823},{"$f":"IF(CQ153<=CT$5, HLOOKUP(CS$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(CS$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.4855436483645821},23853.666869917848,90456.29375780237,null,null,null,2090,0,0.67024065180998105,0.23432353670978492,0,0,{"$f":"SUMPRODUCT(DJ153:OFFSET(DJ153,-MIN($A153,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A153,60),0))","v":0.67024065181046888},{"$f":"IF(DL153>0, SUMPRODUCT(DK153:OFFSET(DK153,-MIN($A153,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A153,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A153,60),0)) / DL153, 0)","v":0.61264595601887406},1847.7094026975178,10913.278858810259,null,null,null,2090,{"$f":"$C153*$DX$4*$DK$4*IF(DT$5=\"Base\", 1, VLOOKUP(DU$5, Assumptions!$B$239:$P$245, DV$3, FALSE))^Assumptions!$D$213","v":0},2.8877036899200323E-4,{"$f":"SUMPRODUCT(DT153:OFFSET(DT153,-MIN($A153,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A153,60),0))","v":1.0095731134255028E-4},0,0,{"$f":"SUMPRODUCT(DW153:OFFSET(DW153,-MIN($A153,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A153,60),0))","v":2.8877036899229146E-4},{"$f":"IF(DY153>0, SUMPRODUCT(DX153:OFFSET(DX153,-MIN($A153,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A153,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A153,60),0)) / DY153, 0)","v":0.61264595601887417},{"$f":"IF(DS153<=DV$5, HLOOKUP(DU$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(DU$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.5354762128534456},{"$f":"IF(DS153<=DV$5, HLOOKUP(DU$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(DU$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":3.1520108385212411},1.4578705706062938,7.9734162362695313,null,null,null,2090,{"$f":"$C153*$EM$4*$DK$4*IF(EI$5=\"Base\", 1, VLOOKUP(EJ$5, Assumptions!$B$239:$P$245, EK$3, FALSE))^Assumptions!$D$213","v":0},0.66995188144098905,{"$f":"SUMPRODUCT(EI153:OFFSET(EI153,-MIN($A153,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A153,60),0))","v":0.23422257939844238},0,0,{"$f":"SUMPRODUCT(EL153:OFFSET(EL153,-MIN($A153,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A153,60),0))","v":0.66995188144147655},{"$f":"IF(EN153>0, SUMPRODUCT(EM153:OFFSET(EM153,-MIN($A153,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A153,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A153,60),0)) / EN153, 0)","v":0.61264595601887406},{"$f":"IF(EH153<=EK$5, HLOOKUP(EJ$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(EJ$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":0.83815436125699083},{"$f":"IF(EH153<=EK$5, HLOOKUP(EJ$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(EJ$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.8581899925317562},1846.2515321269116,10905.30544257399]
[141,2091,{"$f":"'Base Case Medium Dry'!$C154","v":0},5.9453408568403887,{"$f":"SUMPRODUCT(C154:OFFSET(C154,-MIN(A154,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A154,60),0))","v":2.3229051507138951},0,0,{"$f":"SUMPRODUCT(F154:OFFSET(F154,-MIN($A154,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A154,60),0))","v":5.9453408568408417},{"$f":"IF(H154>0, SUMPRODUCT(G154:OFFSET(G154,-MIN($A154,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A154,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A154,60),0)) / H154, 0)","v":0.53090331103304955},null,2091,0,5.9068056154578574,2.3078490399135707,0,0,5.9068056154605468,{"$f":"IF(Q154>0, SUMPRODUCT(P154:OFFSET(P154,-MIN($A154,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A154,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A154,60),0)) / Q154, 0)","v":0.53090331103304955},{"$f":"IF(K154<$P$4, VLOOKUP($K154, 'Base Case Medium Dry'!$B$13:$K$168, 9, FALSE), SUM(AF154, BW154, DN154))","v":15127.822040320612},{"$f":"IF(K154<$P$4,VLOOKUP($K154,'Base Case Medium Dry'!$B$13:$K$168,10,FALSE),SUM(AG154,BX154,DO154))","v":77487.453822539319},null,null,0,2091,0,0.87952283504926454,0.34363851844719079,0,0,0.87952283505008866,{"$f":"IF(AD154>0, SUMPRODUCT(AC154:OFFSET(AC154,-MIN($A154,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A154,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A154,60),0)) / AD154, 0)","v":0.53090331103304966},2223.4885936470168,10238.046362700901,null,null,null,2091,{"$f":"$C154*$AP$4*$AC$4*IF(AL$5=\"Base\", 1, VLOOKUP(AM$5, Assumptions!$B$239:$P$245, AN$3, FALSE))^Assumptions!$D$213","v":0},4.3415436336946611E-2,{"$f":"SUMPRODUCT(AL154:OFFSET(AL154,-MIN($A154,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A154,60),0))","v":1.6962852612818047E-2},0,0,{"$f":"SUMPRODUCT(AO154:OFFSET(AO154,-MIN($A154,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A154,60),0))","v":4.3415436336934593E-2},{"$f":"IF(AQ154>0, SUMPRODUCT(AP154:OFFSET(AP154,-MIN($A154,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A154,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A154,60),0)) / AQ154, 0)","v":0.53090331103304944},{"$f":"IF(AK154<=AN$5, HLOOKUP(AM$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(AM$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.9955962562675422},{"$f":"IF(AK154<=AN$5, HLOOKUP(AM$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(AM$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.8896537670955529},213.92021411231477,718.67165113986584,null,null,null,2091,{"$f":"$C154*$BE$4*$AC$4*IF(BA$5=\"Base\", 1, VLOOKUP(BB$5, Assumptions!$B$239:$P$245, BC$3, FALSE))^Assumptions!$D$213","v":0},0.83610739871231798,{"$f":"SUMPRODUCT(BA154:OFFSET(BA154,-MIN($A154,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A154,60),0))","v":0.32667566583437274},0,0,{"$f":"SUMPRODUCT(BD154:OFFSET(BD154,-MIN($A154,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A154,60),0))","v":0.83610739871315409},{"$f":"IF(BF154>0, SUMPRODUCT(BE154:OFFSET(BE154,-MIN($A154,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A154,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A154,60),0)) / BF154, 0)","v":0.53090331103304955},{"$f":"IF(AZ154<=BC$5, HLOOKUP(BB$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(BB$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":0.97343228960105566},{"$f":"IF(AZ154<=BC$5, HLOOKUP(BB$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(BB$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.2996973984219065},2009.568379534702,9519.3747115610349,null,null,null,2091,0,4.5913656653083965,1.7938932703054802,0,0,{"$f":"SUMPRODUCT(BS154:OFFSET(BS154,-MIN($A154,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A154,60),0))","v":4.591365665309775},{"$f":"IF(BU154>0, SUMPRODUCT(BT154:OFFSET(BT154,-MIN($A154,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A154,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A154,60),0)) / BU154, 0)","v":0.53090331103304955},12001.893004399513,60151.531460268161,null,null,null,2091,{"$f":"$C154*$CG$4*$BT$4*IF(CC$5=\"Base\", 1, VLOOKUP(CD$5, Assumptions!$B$239:$P$245, CE$3, FALSE))^Assumptions!$D$213","v":0},7.0491469198509418E-2,{"$f":"SUMPRODUCT(CC154:OFFSET(CC154,-MIN($A154,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A154,60),0))","v":2.7541734078053402E-2},0,0,{"$f":"SUMPRODUCT(CF154:OFFSET(CF154,-MIN($A154,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A154,60),0))","v":7.0491469198461734E-2},{"$f":"IF(CH154>0, SUMPRODUCT(CG154:OFFSET(CG154,-MIN($A154,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A154,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A154,60),0)) / CH154, 0)","v":0.53090331103304955},{"$f":"IF(CB154<=CE$5, HLOOKUP(CD$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(CD$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":2.0196302194991484},{"$f":"IF(CB154<=CE$5, HLOOKUP(CD$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(CD$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":2.137240647988913},351.5146231886049,1319.757363772919,null,null,null,2091,{"$f":"$C154*$CV$4*$BT$4*IF(CR$5=\"Base\", 1, VLOOKUP(CS$5, Assumptions!$B$239:$P$245, CT$3, FALSE))^Assumptions!$D$213","v":0},4.5208741961098875,{"$f":"SUMPRODUCT(CR154:OFFSET(CR154,-MIN($A154,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A154,60),0))","v":1.7663515362274267},0,0,{"$f":"SUMPRODUCT(CU154:OFFSET(CU154,-MIN($A154,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A154,60),0))","v":4.520874196111313},{"$f":"IF(CW154>0, SUMPRODUCT(CV154:OFFSET(CV154,-MIN($A154,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A154,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A154,60),0)) / CW154, 0)","v":0.53090331103304944},{"$f":"IF(CQ154<=CT$5, HLOOKUP(CS$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(CS$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.0437167055371823},{"$f":"IF(CQ154<=CT$5, HLOOKUP(CS$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(CS$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.4855436483645821},11650.378381210909,58831.774096495239,null,null,null,2091,0,0.43591711510019615,0.17031725116089974,0,0,{"$f":"SUMPRODUCT(DJ154:OFFSET(DJ154,-MIN($A154,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A154,60),0))","v":0.43591711510068393},{"$f":"IF(DL154>0, SUMPRODUCT(DK154:OFFSET(DK154,-MIN($A154,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A154,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A154,60),0)) / DL154, 0)","v":0.53090331103304955},902.4404422740829,7097.8759995702585,null,null,null,2091,{"$f":"$C154*$DX$4*$DK$4*IF(DT$5=\"Base\", 1, VLOOKUP(DU$5, Assumptions!$B$239:$P$245, DV$3, FALSE))^Assumptions!$D$213","v":0},1.8781305764945295E-4,{"$f":"SUMPRODUCT(DT154:OFFSET(DT154,-MIN($A154,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A154,60),0))","v":7.3380472119428654E-5},0,0,{"$f":"SUMPRODUCT(DW154:OFFSET(DW154,-MIN($A154,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A154,60),0))","v":1.8781305764974115E-4},{"$f":"IF(DY154>0, SUMPRODUCT(DX154:OFFSET(DX154,-MIN($A154,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A154,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A154,60),0)) / DY154, 0)","v":0.53090331103304966},{"$f":"IF(DS154<=DV$5, HLOOKUP(DU$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(DU$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.5354762128534456},{"$f":"IF(DS154<=DV$5, HLOOKUP(DU$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(DU$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":3.1520108385212411},0.71203911210040649,5.1858218295515179,null,null,null,2091,{"$f":"$C154*$EM$4*$DK$4*IF(EI$5=\"Base\", 1, VLOOKUP(EJ$5, Assumptions!$B$239:$P$245, EK$3, FALSE))^Assumptions!$D$213","v":0},0.43572930204254667,{"$f":"SUMPRODUCT(EI154:OFFSET(EI154,-MIN($A154,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A154,60),0))","v":0.1702438706887803},0,0,{"$f":"SUMPRODUCT(EL154:OFFSET(EL154,-MIN($A154,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A154,60),0))","v":0.43572930204303417},{"$f":"IF(EN154>0, SUMPRODUCT(EM154:OFFSET(EM154,-MIN($A154,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A154,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A154,60),0)) / EN154, 0)","v":0.53090331103304955},{"$f":"IF(EH154<=EK$5, HLOOKUP(EJ$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(EJ$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":0.83815436125699083},{"$f":"IF(EH154<=EK$5, HLOOKUP(EJ$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(EJ$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.8581899925317562},901.72840316198244,7092.6901777407065]
[142,2092,{"$f":"'Base Case Medium Dry'!$C155","v":0},3.6224357061264936,{"$f":"SUMPRODUCT(C155:OFFSET(C155,-MIN(A155,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A155,60),0))","v":1.6589382530242269},0,0,{"$f":"SUMPRODUCT(F155:OFFSET(F155,-MIN($A155,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A155,60),0))","v":3.6224357061269465},{"$f":"IF(H155>0, SUMPRODUCT(G155:OFFSET(G155,-MIN($A155,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A155,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A155,60),0)) / H155, 0)","v":0.36930379206026465},null,2092,0,3.5989565755442872,1.6481857011429104,0,0,3.5989565755469761,{"$f":"IF(Q155>0, SUMPRODUCT(P155:OFFSET(P155,-MIN($A155,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A155,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A155,60),0)) / Q155, 0)","v":0.36930379206026465},{"$f":"IF(K155<$P$4, VLOOKUP($K155, 'Base Case Medium Dry'!$B$13:$K$168, 9, FALSE), SUM(AF155, BW155, DN155))","v":4460.0219983486195},{"$f":"IF(K155<$P$4,VLOOKUP($K155,'Base Case Medium Dry'!$B$13:$K$168,10,FALSE),SUM(AG155,BX155,DO155))","v":47212.317386421571},null,null,0,2092,0,0.5358843166020737,0.24541470549902389,0,0,0.53588431660289793,{"$f":"IF(AD155>0, SUMPRODUCT(AC155:OFFSET(AC155,-MIN($A155,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A155,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A155,60),0)) / AD155, 0)","v":0.36930379206026459},655.53441958210351,6237.937504047075,null,null,null,2092,{"$f":"$C155*$AP$4*$AC$4*IF(AL$5=\"Base\", 1, VLOOKUP(AM$5, Assumptions!$B$239:$P$245, AN$3, FALSE))^Assumptions!$D$213","v":0},2.6452583724128564E-2,{"$f":"SUMPRODUCT(AL155:OFFSET(AL155,-MIN($A155,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A155,60),0))","v":1.2114280719196603E-2},0,0,{"$f":"SUMPRODUCT(AO155:OFFSET(AO155,-MIN($A155,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A155,60),0))","v":2.6452583724116546E-2},{"$f":"IF(AQ155>0, SUMPRODUCT(AP155:OFFSET(AP155,-MIN($A155,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A155,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A155,60),0)) / AQ155, 0)","v":0.36930379206026454},{"$f":"IF(AK155<=AN$5, HLOOKUP(AM$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(AM$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.9955962562675422},{"$f":"IF(AK155<=AN$5, HLOOKUP(AM$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(AM$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.8896537670955529},63.068487868869042,437.87932647710113,null,null,null,2092,{"$f":"$C155*$BE$4*$AC$4*IF(BA$5=\"Base\", 1, VLOOKUP(BB$5, Assumptions!$B$239:$P$245, BC$3, FALSE))^Assumptions!$D$213","v":0},0.50943173287794519,{"$f":"SUMPRODUCT(BA155:OFFSET(BA155,-MIN($A155,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A155,60),0))","v":0.23330042477982729},0,0,{"$f":"SUMPRODUCT(BD155:OFFSET(BD155,-MIN($A155,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A155,60),0))","v":0.50943173287878141},{"$f":"IF(BF155>0, SUMPRODUCT(BE155:OFFSET(BE155,-MIN($A155,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A155,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A155,60),0)) / BF155, 0)","v":0.36930379206026465},{"$f":"IF(AZ155<=BC$5, HLOOKUP(BB$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(BB$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":0.97343228960105566},{"$f":"IF(AZ155<=BC$5, HLOOKUP(BB$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(BB$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.2996973984219065},592.46593171323445,5800.0581775699739,null,null,null,2092,0,2.797472395002917,1.2811363249325503,0,0,{"$f":"SUMPRODUCT(BS155:OFFSET(BS155,-MIN($A155,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A155,60),0))","v":2.7974723950042941},{"$f":"IF(BU155>0, SUMPRODUCT(BT155:OFFSET(BT155,-MIN($A155,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A155,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A155,60),0)) / BU155, 0)","v":0.36930379206026459},3538.4278502732682,36649.716237745866,null,null,null,2092,{"$f":"$C155*$CG$4*$BT$4*IF(CC$5=\"Base\", 1, VLOOKUP(CD$5, Assumptions!$B$239:$P$245, CE$3, FALSE))^Assumptions!$D$213","v":0},4.2949735120456016E-2,{"$f":"SUMPRODUCT(CC155:OFFSET(CC155,-MIN($A155,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A155,60),0))","v":1.9669350770806067E-2},0,0,{"$f":"SUMPRODUCT(CF155:OFFSET(CF155,-MIN($A155,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A155,60),0))","v":4.2949735120408325E-2},{"$f":"IF(CH155>0, SUMPRODUCT(CG155:OFFSET(CG155,-MIN($A155,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A155,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A155,60),0)) / CH155, 0)","v":0.36930379206026459},{"$f":"IF(CB155<=CE$5, HLOOKUP(CD$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(CD$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":2.0196302194991484},{"$f":"IF(CB155<=CE$5, HLOOKUP(CD$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(CD$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":2.137240647988913},103.63441267247855,804.11473674451656,null,null,null,2092,{"$f":"$C155*$CV$4*$BT$4*IF(CR$5=\"Base\", 1, VLOOKUP(CS$5, Assumptions!$B$239:$P$245, CT$3, FALSE))^Assumptions!$D$213","v":0},2.7545226598824608,{"$f":"SUMPRODUCT(CR155:OFFSET(CR155,-MIN($A155,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A155,60),0))","v":1.2614669741617441},0,0,{"$f":"SUMPRODUCT(CU155:OFFSET(CU155,-MIN($A155,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A155,60),0))","v":2.7545226598838859},{"$f":"IF(CW155>0, SUMPRODUCT(CV155:OFFSET(CV155,-MIN($A155,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A155,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A155,60),0)) / CW155, 0)","v":0.36930379206026459},{"$f":"IF(CQ155<=CT$5, HLOOKUP(CS$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(CS$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.0437167055371823},{"$f":"IF(CQ155<=CT$5, HLOOKUP(CS$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(CS$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.4855436483645821},3434.7934376007897,35845.601501001351,null,null,null,2092,0,0.26559986393929635,0.12163467071133624,0,0,{"$f":"SUMPRODUCT(DJ155:OFFSET(DJ155,-MIN($A155,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A155,60),0))","v":0.26559986393978419},{"$f":"IF(DL155>0, SUMPRODUCT(DK155:OFFSET(DK155,-MIN($A155,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A155,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A155,60),0)) / DL155, 0)","v":0.36930379206026459},266.05972849324729,4324.6636446286257,null,null,null,2092,{"$f":"$C155*$DX$4*$DK$4*IF(DT$5=\"Base\", 1, VLOOKUP(DU$5, Assumptions!$B$239:$P$245, DV$3, FALSE))^Assumptions!$D$213","v":0},1.1443258553002429E-4,{"$f":"SUMPRODUCT(DT155:OFFSET(DT155,-MIN($A155,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A155,60),0))","v":5.240578685982324E-5},0,0,{"$f":"SUMPRODUCT(DW155:OFFSET(DW155,-MIN($A155,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A155,60),0))","v":1.1443258553031251E-4},{"$f":"IF(DY155>0, SUMPRODUCT(DX155:OFFSET(DX155,-MIN($A155,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A155,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A155,60),0)) / DY155, 0)","v":0.36930379206026465},{"$f":"IF(DS155<=DV$5, HLOOKUP(DU$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(DU$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.5354762128534456},{"$f":"IF(DS155<=DV$5, HLOOKUP(DU$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(DU$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":3.1520108385212411},0.20992513629444606,3.159668488874813,null,null,null,2092,{"$f":"$C155*$EM$4*$DK$4*IF(EI$5=\"Base\", 1, VLOOKUP(EJ$5, Assumptions!$B$239:$P$245, EK$3, FALSE))^Assumptions!$D$213","v":0},0.26548543135376634,{"$f":"SUMPRODUCT(EI155:OFFSET(EI155,-MIN($A155,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A155,60),0))","v":0.12158226492447642},0,0,{"$f":"SUMPRODUCT(EL155:OFFSET(EL155,-MIN($A155,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A155,60),0))","v":0.26548543135425384},{"$f":"IF(EN155>0, SUMPRODUCT(EM155:OFFSET(EM155,-MIN($A155,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A155,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A155,60),0)) / EN155, 0)","v":0.36930379206026459},{"$f":"IF(EH155<=EK$5, HLOOKUP(EJ$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(EJ$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":0.83815436125699083},{"$f":"IF(EH155<=EK$5, HLOOKUP(EJ$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(EJ$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.8581899925317562},265.84980335695286,4321.5039761397511]
[143,2093,{"$f":"'Base Case Medium Dry'!$C156","v":0},1.9634974531022666,{"$f":"SUMPRODUCT(C156:OFFSET(C156,-MIN(A156,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A156,60),0))","v":1.1630844275829666},0,0,{"$f":"SUMPRODUCT(F156:OFFSET(F156,-MIN($A156,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A156,60),0))","v":1.9634974531027201},{"$f":"IF(H156>0, SUMPRODUCT(G156:OFFSET(G156,-MIN($A156,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A156,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A156,60),0)) / H156, 0)","v":4.0635221106564111E-3},null,2093,0,1.9507708744013765,1.1555457951913517,0,0,1.9507708744040664,{"$f":"IF(Q156>0, SUMPRODUCT(P156:OFFSET(P156,-MIN($A156,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A156,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A156,60),0)) / Q156, 0)","v":4.0635221106564102E-3},{"$f":"IF(K156<$P$4, VLOOKUP($K156, 'Base Case Medium Dry'!$B$13:$K$168, 9, FALSE), SUM(AF156, BW156, DN156))","v":0.29268763628062666},{"$f":"IF(K156<$P$4,VLOOKUP($K156,'Base Case Medium Dry'!$B$13:$K$168,10,FALSE),SUM(AG156,BX156,DO156))","v":25590.865501497276},null,null,0,2093,0,0.29046961110304986,0.17206066696299516,0,0,0.29046961110387409,{"$f":"IF(AD156>0, SUMPRODUCT(AC156:OFFSET(AC156,-MIN($A156,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A156,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A156,60),0)) / AD156, 0)","v":4.0635221106564111E-3},4.3019254129042332E-2,3381.1985623634246,null,null,null,2093,{"$f":"$C156*$AP$4*$AC$4*IF(AL$5=\"Base\", 1, VLOOKUP(AM$5, Assumptions!$B$239:$P$245, AN$3, FALSE))^Assumptions!$D$213","v":0},1.4338303004931961E-2,{"$f":"SUMPRODUCT(AL156:OFFSET(AL156,-MIN($A156,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A156,60),0))","v":8.4933427933079203E-3},0,0,{"$f":"SUMPRODUCT(AO156:OFFSET(AO156,-MIN($A156,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A156,60),0))","v":1.4338303004919943E-2},{"$f":"IF(AQ156>0, SUMPRODUCT(AP156:OFFSET(AP156,-MIN($A156,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A156,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A156,60),0)) / AQ156, 0)","v":4.063522110656412E-3},{"$f":"IF(AK156<=AN$5, HLOOKUP(AM$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(AM$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.9955962562675422},{"$f":"IF(AK156<=AN$5, HLOOKUP(AM$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(AM$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.8896537670955529},4.1388510292028812E-3,237.34719179415902,null,null,null,2093,{"$f":"$C156*$BE$4*$AC$4*IF(BA$5=\"Base\", 1, VLOOKUP(BB$5, Assumptions!$B$239:$P$245, BC$3, FALSE))^Assumptions!$D$213","v":0},0.27613130809811792,{"$f":"SUMPRODUCT(BA156:OFFSET(BA156,-MIN($A156,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A156,60),0))","v":0.16356732416968725},0,0,{"$f":"SUMPRODUCT(BD156:OFFSET(BD156,-MIN($A156,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A156,60),0))","v":0.27613130809895414},{"$f":"IF(BF156>0, SUMPRODUCT(BE156:OFFSET(BE156,-MIN($A156,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A156,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A156,60),0)) / BF156, 0)","v":4.0635221106564111E-3},{"$f":"IF(AZ156<=BC$5, HLOOKUP(BB$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(BB$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":0.97343228960105566},{"$f":"IF(AZ156<=BC$5, HLOOKUP(BB$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(BB$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.2996973984219065},3.888040309983945E-2,3143.8513705692658,null,null,null,2093,0,1.5163360700703665,0.8982068539462148,0,0,{"$f":"SUMPRODUCT(BS156:OFFSET(BS156,-MIN($A156,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A156,60),0))","v":1.5163360700717443},{"$f":"IF(BU156>0, SUMPRODUCT(BT156:OFFSET(BT156,-MIN($A156,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A156,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A156,60),0)) / BU156, 0)","v":4.0635221106564102E-3},0.23220829045899019,19865.535326972491,null,null,null,2093,{"$f":"$C156*$CG$4*$BT$4*IF(CC$5=\"Base\", 1, VLOOKUP(CD$5, Assumptions!$B$239:$P$245, CE$3, FALSE))^Assumptions!$D$213","v":0},2.3280384349649949E-2,{"$f":"SUMPRODUCT(CC156:OFFSET(CC156,-MIN($A156,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A156,60),0))","v":1.3790215241879447E-2},0,0,{"$f":"SUMPRODUCT(CF156:OFFSET(CF156,-MIN($A156,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A156,60),0))","v":2.3280384349602265E-2},{"$f":"IF(CH156>0, SUMPRODUCT(CG156:OFFSET(CG156,-MIN($A156,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A156,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A156,60),0)) / CH156, 0)","v":4.0635221106564111E-3},{"$f":"IF(CB156<=CE$5, HLOOKUP(CD$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(CD$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":2.0196302194991484},{"$f":"IF(CB156<=CE$5, HLOOKUP(CD$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(CD$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":2.137240647988913},6.8009779533979384E-3,435.86066549910805,null,null,null,2093,{"$f":"$C156*$CV$4*$BT$4*IF(CR$5=\"Base\", 1, VLOOKUP(CS$5, Assumptions!$B$239:$P$245, CT$3, FALSE))^Assumptions!$D$213","v":0},1.4930556857207167,{"$f":"SUMPRODUCT(CR156:OFFSET(CR156,-MIN($A156,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A156,60),0))","v":0.8844166387043354},0,0,{"$f":"SUMPRODUCT(CU156:OFFSET(CU156,-MIN($A156,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A156,60),0))","v":1.4930556857221418},{"$f":"IF(CW156>0, SUMPRODUCT(CV156:OFFSET(CV156,-MIN($A156,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A156,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A156,60),0)) / CW156, 0)","v":4.0635221106564111E-3},{"$f":"IF(CQ156<=CT$5, HLOOKUP(CS$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(CS$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.0437167055371823},{"$f":"IF(CQ156<=CT$5, HLOOKUP(CS$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(CS$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.4855436483645821},0.22540731250559226,19429.674661473382,null,null,null,2093,0,0.14396519322796011,8.5278274282141783E-2,0,0,{"$f":"SUMPRODUCT(DJ156:OFFSET(DJ156,-MIN($A156,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A156,60),0))","v":0.14396519322844795},{"$f":"IF(DL156>0, SUMPRODUCT(DK156:OFFSET(DK156,-MIN($A156,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A156,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A156,60),0)) / DL156, 0)","v":4.0635221106564111E-3},1.7460091692594142E-2,2344.1316121613604,null,null,null,2093,{"$f":"$C156*$DX$4*$DK$4*IF(DT$5=\"Base\", 1, VLOOKUP(DU$5, Assumptions!$B$239:$P$245, DV$3, FALSE))^Assumptions!$D$213","v":0},6.2026798670201052E-5,{"$f":"SUMPRODUCT(DT156:OFFSET(DT156,-MIN($A156,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A156,60),0))","v":3.6741786200165659E-5},0,0,{"$f":"SUMPRODUCT(DW156:OFFSET(DW156,-MIN($A156,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A156,60),0))","v":6.2026798670489273E-5},{"$f":"IF(DY156>0, SUMPRODUCT(DX156:OFFSET(DX156,-MIN($A156,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A156,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A156,60),0)) / DY156, 0)","v":4.063522110656412E-3},{"$f":"IF(DS156<=DV$5, HLOOKUP(DU$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(DU$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.5354762128534456},{"$f":"IF(DS156<=DV$5, HLOOKUP(DU$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(DU$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":3.1520108385212411},1.3776275534214786E-5,1.7126600811882562,null,null,null,2093,{"$f":"$C156*$EM$4*$DK$4*IF(EI$5=\"Base\", 1, VLOOKUP(EJ$5, Assumptions!$B$239:$P$245, EK$3, FALSE))^Assumptions!$D$213","v":0},0.14390316642928991,{"$f":"SUMPRODUCT(EI156:OFFSET(EI156,-MIN($A156,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A156,60),0))","v":8.5241532495941616E-2},0,0,{"$f":"SUMPRODUCT(EL156:OFFSET(EL156,-MIN($A156,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A156,60),0))","v":0.14390316642977746},{"$f":"IF(EN156>0, SUMPRODUCT(EM156:OFFSET(EM156,-MIN($A156,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A156,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A156,60),0)) / EN156, 0)","v":4.0635221106564111E-3},{"$f":"IF(EH156<=EK$5, HLOOKUP(EJ$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(EJ$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":0.83815436125699083},{"$f":"IF(EH156<=EK$5, HLOOKUP(EJ$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(EJ$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.8581899925317562},1.7446315417059929E-2,2342.4189520801719]
[144,2094,{"$f":"'Base Case Medium Dry'!$C157","v":0},0.80041302551930005,{"$f":"SUMPRODUCT(C157:OFFSET(C157,-MIN(A157,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A157,60),0))","v":0.80041302551975335},0,0,{"$f":"SUMPRODUCT(F157:OFFSET(F157,-MIN($A157,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A157,60),0))","v":0.80041302551975335},{"$f":"IF(H157>0, SUMPRODUCT(G157:OFFSET(G157,-MIN($A157,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A157,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A157,60),0)) / H157, 0)","v":1.0000000000000009E-2},null,2094,0,0.79522507921002483,0.79522507921271435,0,0,0.79522507921271435,{"$f":"IF(Q157>0, SUMPRODUCT(P157:OFFSET(P157,-MIN($A157,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A157,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A157,60),0)) / Q157, 0)","v":1.0000000000000011E-2},{"$f":"IF(K157<$P$4, VLOOKUP($K157, 'Base Case Medium Dry'!$B$13:$K$168, 9, FALSE), SUM(AF157, BW157, DN157))","v":0.72257499436842543},{"$f":"IF(K157<$P$4,VLOOKUP($K157,'Base Case Medium Dry'!$B$13:$K$168,10,FALSE),SUM(AG157,BX157,DO157))","v":10432.028852064388},null,null,0,2094,0,0.11840894414005471,0.11840894414087891,0,0,0.11840894414087891,{"$f":"IF(AD157>0, SUMPRODUCT(AC157:OFFSET(AC157,-MIN($A157,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A157,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A157,60),0)) / AD157, 0)","v":1.0000000000000011E-2},0.10620413525162677,1378.3340370051228,null,null,null,2094,{"$f":"$C157*$AP$4*$AC$4*IF(AL$5=\"Base\", 1, VLOOKUP(AM$5, Assumptions!$B$239:$P$245, AN$3, FALSE))^Assumptions!$D$213","v":0},5.8449602116240409E-3,{"$f":"SUMPRODUCT(AL157:OFFSET(AL157,-MIN($A157,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A157,60),0))","v":5.8449602116120228E-3},0,0,{"$f":"SUMPRODUCT(AO157:OFFSET(AO157,-MIN($A157,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A157,60),0))","v":5.8449602116120228E-3},{"$f":"IF(AQ157>0, SUMPRODUCT(AP157:OFFSET(AP157,-MIN($A157,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A157,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A157,60),0)) / AQ157, 0)","v":1.0000000000000009E-2},{"$f":"IF(AK157<=AN$5, HLOOKUP(AM$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(AM$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.9955962562675422},{"$f":"IF(AK157<=AN$5, HLOOKUP(AM$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(AM$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.8896537670955529},1.0217822307501328E-2,96.753771481791389,null,null,null,2094,{"$f":"$C157*$BE$4*$AC$4*IF(BA$5=\"Base\", 1, VLOOKUP(BB$5, Assumptions!$B$239:$P$245, BC$3, FALSE))^Assumptions!$D$213","v":0},0.11256398392843067,{"$f":"SUMPRODUCT(BA157:OFFSET(BA157,-MIN($A157,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A157,60),0))","v":0.11256398392926689},0,0,{"$f":"SUMPRODUCT(BD157:OFFSET(BD157,-MIN($A157,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A157,60),0))","v":0.11256398392926689},{"$f":"IF(BF157>0, SUMPRODUCT(BE157:OFFSET(BE157,-MIN($A157,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A157,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A157,60),0)) / BF157, 0)","v":1.0000000000000009E-2},{"$f":"IF(AZ157<=BC$5, HLOOKUP(BB$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(BB$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":0.97343228960105566},{"$f":"IF(AZ157<=BC$5, HLOOKUP(BB$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(BB$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.2996973984219065},9.5986312944125435E-2,1281.5802655233315,null,null,null,2094,0,0.61812921612415173,0.61812921612552929,0,0,{"$f":"SUMPRODUCT(BS157:OFFSET(BS157,-MIN($A157,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A157,60),0))","v":0.61812921612552929},{"$f":"IF(BU157>0, SUMPRODUCT(BT157:OFFSET(BT157,-MIN($A157,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A157,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A157,60),0)) / BU157, 0)","v":1.0000000000000009E-2},0.57326611503955971,8098.1175756074472,null,null,null,2094,{"$f":"$C157*$CG$4*$BT$4*IF(CC$5=\"Base\", 1, VLOOKUP(CD$5, Assumptions!$B$239:$P$245, CE$3, FALSE))^Assumptions!$D$213","v":0},9.4901691077705023E-3,{"$f":"SUMPRODUCT(CC157:OFFSET(CC157,-MIN($A157,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A157,60),0))","v":9.4901691077228165E-3},0,0,{"$f":"SUMPRODUCT(CF157:OFFSET(CF157,-MIN($A157,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A157,60),0))","v":9.4901691077228165E-3},{"$f":"IF(CH157>0, SUMPRODUCT(CG157:OFFSET(CG157,-MIN($A157,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A157,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A157,60),0)) / CH157, 0)","v":1.0000000000000009E-2},{"$f":"IF(CB157<=CE$5, HLOOKUP(CD$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(CD$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":2.0196302194991484},{"$f":"IF(CB157<=CE$5, HLOOKUP(CD$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(CD$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":2.137240647988913},1.678996991066813E-2,177.67711051822957,null,null,null,2094,{"$f":"$C157*$CV$4*$BT$4*IF(CR$5=\"Base\", 1, VLOOKUP(CS$5, Assumptions!$B$239:$P$245, CT$3, FALSE))^Assumptions!$D$213","v":0},0.60863904701638127,{"$f":"SUMPRODUCT(CR157:OFFSET(CR157,-MIN($A157,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A157,60),0))","v":0.60863904701780647},0,0,{"$f":"SUMPRODUCT(CU157:OFFSET(CU157,-MIN($A157,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A157,60),0))","v":0.60863904701780647},{"$f":"IF(CW157>0, SUMPRODUCT(CV157:OFFSET(CV157,-MIN($A157,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A157,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A157,60),0)) / CW157, 0)","v":1.0000000000000009E-2},{"$f":"IF(CQ157<=CT$5, HLOOKUP(CS$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(CS$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.0437167055371823},{"$f":"IF(CQ157<=CT$5, HLOOKUP(CS$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(CS$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.4855436483645821},0.55647614512889154,7920.4404650892175,null,null,null,2094,0,5.8686918945818331E-2,5.868691894630617E-2,0,0,{"$f":"SUMPRODUCT(DJ157:OFFSET(DJ157,-MIN($A157,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A157,60),0))","v":5.868691894630617E-2},{"$f":"IF(DL157>0, SUMPRODUCT(DK157:OFFSET(DK157,-MIN($A157,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A157,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A157,60),0)) / DL157, 0)","v":1.0000000000000011E-2},4.310474407723891E-2,955.57723945181715,null,null,null,2094,{"$f":"$C157*$DX$4*$DK$4*IF(DT$5=\"Base\", 1, VLOOKUP(DU$5, Assumptions!$B$239:$P$245, DV$3, FALSE))^Assumptions!$D$213","v":0},2.5285012470035393E-5,{"$f":"SUMPRODUCT(DT157:OFFSET(DT157,-MIN($A157,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A157,60),0))","v":2.5285012470323618E-5},0,0,{"$f":"SUMPRODUCT(DW157:OFFSET(DW157,-MIN($A157,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A157,60),0))","v":2.5285012470323618E-5},{"$f":"IF(DY157>0, SUMPRODUCT(DX157:OFFSET(DX157,-MIN($A157,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A157,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A157,60),0)) / DY157, 0)","v":1.0000000000000009E-2},{"$f":"IF(DS157<=DV$5, HLOOKUP(DU$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(DU$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.5354762128534456},{"$f":"IF(DS157<=DV$5, HLOOKUP(DU$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(DU$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":3.1520108385212411},3.4010292826339018E-5,0.6981600282213779,null,null,null,2094,{"$f":"$C157*$EM$4*$DK$4*IF(EI$5=\"Base\", 1, VLOOKUP(EJ$5, Assumptions!$B$239:$P$245, EK$3, FALSE))^Assumptions!$D$213","v":0},5.8661633933348292E-2,{"$f":"SUMPRODUCT(EI157:OFFSET(EI157,-MIN($A157,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A157,60),0))","v":5.8661633933835847E-2},0,0,{"$f":"SUMPRODUCT(EL157:OFFSET(EL157,-MIN($A157,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A157,60),0))","v":5.8661633933835847E-2},{"$f":"IF(EN157>0, SUMPRODUCT(EM157:OFFSET(EM157,-MIN($A157,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A157,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A157,60),0)) / EN157, 0)","v":1.0000000000000007E-2},{"$f":"IF(EH157<=EK$5, HLOOKUP(EJ$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(EJ$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":0.83815436125699083},{"$f":"IF(EH157<=EK$5, HLOOKUP(EJ$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(EJ$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.8581899925317562},4.307073378441257E-2,954.87907942359573]
[145,2095,{"$f":"'Base Case Medium Dry'!$C158","v":0},-4.5330406095445142E-13,{"$f":"SUMPRODUCT(C158:OFFSET(C158,-MIN(A158,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A158,60),0))","v":0},0,0,{"$f":"SUMPRODUCT(F158:OFFSET(F158,-MIN($A158,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A158,60),0))","v":0},{"$f":"IF(H158>0, SUMPRODUCT(G158:OFFSET(G158,-MIN($A158,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A158,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A158,60),0)) / H158, 0)","v":0},null,2095,0,-2.689551967233585E-12,0,0,0,0,{"$f":"IF(Q158>0, SUMPRODUCT(P158:OFFSET(P158,-MIN($A158,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A158,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A158,60),0)) / Q158, 0)","v":0},{"$f":"IF(K158<$P$4, VLOOKUP($K158, 'Base Case Medium Dry'!$B$13:$K$168, 9, FALSE), SUM(AF158, BW158, DN158))","v":0},{"$f":"IF(K158<$P$4,VLOOKUP($K158,'Base Case Medium Dry'!$B$13:$K$168,10,FALSE),SUM(AG158,BX158,DO158))","v":0},null,null,{"$f":"IFERROR(SUM(S158:T158)/Q158, \"NA\")","v":"NA"},2095,0,-8.2420181790610059E-13,0,0,0,0,{"$f":"IF(AD158>0, SUMPRODUCT(AC158:OFFSET(AC158,-MIN($A158,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A158,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A158,60),0)) / AD158, 0)","v":0},0,0,null,null,null,2095,{"$f":"$C158*$AP$4*$AC$4*IF(AL$5=\"Base\", 1, VLOOKUP(AM$5, Assumptions!$B$239:$P$245, AN$3, FALSE))^Assumptions!$D$213","v":0},1.201816424156732E-14,{"$f":"SUMPRODUCT(AL158:OFFSET(AL158,-MIN($A158,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A158,60),0))","v":0},0,0,{"$f":"SUMPRODUCT(AO158:OFFSET(AO158,-MIN($A158,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A158,60),0))","v":0},{"$f":"IF(AQ158>0, SUMPRODUCT(AP158:OFFSET(AP158,-MIN($A158,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A158,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A158,60),0)) / AQ158, 0)","v":0},{"$f":"IF(AK158<=AN$5, HLOOKUP(AM$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(AM$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.9955962562675422},{"$f":"IF(AK158<=AN$5, HLOOKUP(AM$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(AM$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.8896537670955529},0,0,null,null,null,2095,{"$f":"$C158*$BE$4*$AC$4*IF(BA$5=\"Base\", 1, VLOOKUP(BB$5, Assumptions!$B$239:$P$245, BC$3, FALSE))^Assumptions!$D$213","v":0},-8.3621998214766791E-13,{"$f":"SUMPRODUCT(BA158:OFFSET(BA158,-MIN($A158,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A158,60),0))","v":0},0,0,{"$f":"SUMPRODUCT(BD158:OFFSET(BD158,-MIN($A158,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A158,60),0))","v":0},{"$f":"IF(BF158>0, SUMPRODUCT(BE158:OFFSET(BE158,-MIN($A158,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A158,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A158,60),0)) / BF158, 0)","v":0},{"$f":"IF(AZ158<=BC$5, HLOOKUP(BB$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(BB$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":0.97343228960105566},{"$f":"IF(AZ158<=BC$5, HLOOKUP(BB$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(BB$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.2996973984219065},0,0,null,null,null,2095,0,-1.377507483080187E-12,0,0,0,{"$f":"SUMPRODUCT(BS158:OFFSET(BS158,-MIN($A158,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A158,60),0))","v":0},{"$f":"IF(BU158>0, SUMPRODUCT(BT158:OFFSET(BT158,-MIN($A158,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A158,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A158,60),0)) / BU158, 0)","v":0},0,0,null,null,null,2095,{"$f":"$C158*$CG$4*$BT$4*IF(CC$5=\"Base\", 1, VLOOKUP(CD$5, Assumptions!$B$239:$P$245, CE$3, FALSE))^Assumptions!$D$213","v":0},4.768581363112645E-14,{"$f":"SUMPRODUCT(CC158:OFFSET(CC158,-MIN($A158,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A158,60),0))","v":0},0,0,{"$f":"SUMPRODUCT(CF158:OFFSET(CF158,-MIN($A158,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A158,60),0))","v":0},{"$f":"IF(CH158>0, SUMPRODUCT(CG158:OFFSET(CG158,-MIN($A158,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A158,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A158,60),0)) / CH158, 0)","v":0},{"$f":"IF(CB158<=CE$5, HLOOKUP(CD$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(CD$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":2.0196302194991484},{"$f":"IF(CB158<=CE$5, HLOOKUP(CD$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(CD$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":2.137240647988913},0,0,null,null,null,2095,{"$f":"$C158*$CV$4*$BT$4*IF(CR$5=\"Base\", 1, VLOOKUP(CS$5, Assumptions!$B$239:$P$245, CT$3, FALSE))^Assumptions!$D$213","v":0},-1.4251932967113135E-12,{"$f":"SUMPRODUCT(CR158:OFFSET(CR158,-MIN($A158,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A158,60),0))","v":0},0,0,{"$f":"SUMPRODUCT(CU158:OFFSET(CU158,-MIN($A158,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A158,60),0))","v":0},{"$f":"IF(CW158>0, SUMPRODUCT(CV158:OFFSET(CV158,-MIN($A158,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A158,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A158,60),0)) / CW158, 0)","v":0},{"$f":"IF(CQ158<=CT$5, HLOOKUP(CS$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(CS$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.0437167055371823},{"$f":"IF(CQ158<=CT$5, HLOOKUP(CS$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(CS$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.4855436483645821},0,0,null,null,null,2095,0,-4.878426662472974E-13,0,0,0,{"$f":"SUMPRODUCT(DJ158:OFFSET(DJ158,-MIN($A158,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A158,60),0))","v":0},{"$f":"IF(DL158>0, SUMPRODUCT(DK158:OFFSET(DK158,-MIN($A158,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A158,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A158,60),0)) / DL158, 0)","v":0},0,0,null,null,null,2095,{"$f":"$C158*$DX$4*$DK$4*IF(DT$5=\"Base\", 1, VLOOKUP(DU$5, Assumptions!$B$239:$P$245, DV$3, FALSE))^Assumptions!$D$213","v":0},-2.882249831599043E-16,{"$f":"SUMPRODUCT(DT158:OFFSET(DT158,-MIN($A158,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A158,60),0))","v":0},0,0,{"$f":"SUMPRODUCT(DW158:OFFSET(DW158,-MIN($A158,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A158,60),0))","v":0},{"$f":"IF(DY158>0, SUMPRODUCT(DX158:OFFSET(DX158,-MIN($A158,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A158,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A158,60),0)) / DY158, 0)","v":0},{"$f":"IF(DS158<=DV$5, HLOOKUP(DU$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(DU$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.5354762128534456},{"$f":"IF(DS158<=DV$5, HLOOKUP(DU$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(DU$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":3.1520108385212411},0,0,null,null,null,2095,{"$f":"$C158*$EM$4*$DK$4*IF(EI$5=\"Base\", 1, VLOOKUP(EJ$5, Assumptions!$B$239:$P$245, EK$3, FALSE))^Assumptions!$D$213","v":0},-4.8755444126413749E-13,{"$f":"SUMPRODUCT(EI158:OFFSET(EI158,-MIN($A158,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A158,60),0))","v":0},0,0,{"$f":"SUMPRODUCT(EL158:OFFSET(EL158,-MIN($A158,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A158,60),0))","v":0},{"$f":"IF(EN158>0, SUMPRODUCT(EM158:OFFSET(EM158,-MIN($A158,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A158,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A158,60),0)) / EN158, 0)","v":0},{"$f":"IF(EH158<=EK$5, HLOOKUP(EJ$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(EJ$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":0.83815436125699083},{"$f":"IF(EH158<=EK$5, HLOOKUP(EJ$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(EJ$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.8581899925317562},0,0]
[{"$f":"A158+1","v":146},2096,{"$f":"'Base Case Medium Dry'!$C159","v":0},-4.5330406095445142E-13,{"$f":"SUMPRODUCT(C159:OFFSET(C159,-MIN(A159,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A159,60),0))","v":0},0,0,{"$f":"SUMPRODUCT(F159:OFFSET(F159,-MIN($A159,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A159,60),0))","v":0},{"$f":"IF(H159>0, SUMPRODUCT(G159:OFFSET(G159,-MIN($A159,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A159,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A159,60),0)) / H159, 0)","v":0},null,2096,0,-2.689551967233585E-12,0,0,0,0,{"$f":"IF(Q159>0, SUMPRODUCT(P159:OFFSET(P159,-MIN($A159,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A159,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A159,60),0)) / Q159, 0)","v":0},{"$f":"IF(K159<$P$4, VLOOKUP($K159, 'Base Case Medium Dry'!$B$13:$K$168, 9, FALSE), SUM(AF159, BW159, DN159))","v":0},{"$f":"IF(K159<$P$4,VLOOKUP($K159,'Base Case Medium Dry'!$B$13:$K$168,10,FALSE),SUM(AG159,BX159,DO159))","v":0},null,null,"NA",2096,0,-8.2420181790610059E-13,0,0,0,0,{"$f":"IF(AD159>0, SUMPRODUCT(AC159:OFFSET(AC159,-MIN($A159,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A159,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A159,60),0)) / AD159, 0)","v":0},0,0,null,null,null,2096,{"$f":"$C159*$AP$4*$AC$4*IF(AL$5=\"Base\", 1, VLOOKUP(AM$5, Assumptions!$B$239:$P$245, AN$3, FALSE))^Assumptions!$D$213","v":0},1.201816424156732E-14,{"$f":"SUMPRODUCT(AL159:OFFSET(AL159,-MIN($A159,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A159,60),0))","v":0},0,0,{"$f":"SUMPRODUCT(AO159:OFFSET(AO159,-MIN($A159,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A159,60),0))","v":0},{"$f":"IF(AQ159>0, SUMPRODUCT(AP159:OFFSET(AP159,-MIN($A159,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A159,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A159,60),0)) / AQ159, 0)","v":0},{"$f":"IF(AK159<=AN$5, HLOOKUP(AM$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(AM$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.9955962562675422},{"$f":"IF(AK159<=AN$5, HLOOKUP(AM$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(AM$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.8896537670955529},0,0,null,null,null,2096,{"$f":"$C159*$BE$4*$AC$4*IF(BA$5=\"Base\", 1, VLOOKUP(BB$5, Assumptions!$B$239:$P$245, BC$3, FALSE))^Assumptions!$D$213","v":0},-8.3621998214766791E-13,{"$f":"SUMPRODUCT(BA159:OFFSET(BA159,-MIN($A159,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A159,60),0))","v":0},0,0,{"$f":"SUMPRODUCT(BD159:OFFSET(BD159,-MIN($A159,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A159,60),0))","v":0},{"$f":"IF(BF159>0, SUMPRODUCT(BE159:OFFSET(BE159,-MIN($A159,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A159,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A159,60),0)) / BF159, 0)","v":0},{"$f":"IF(AZ159<=BC$5, HLOOKUP(BB$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(BB$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":0.97343228960105566},{"$f":"IF(AZ159<=BC$5, HLOOKUP(BB$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(BB$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.2996973984219065},0,0,null,null,null,2096,0,-1.377507483080187E-12,0,0,0,{"$f":"SUMPRODUCT(BS159:OFFSET(BS159,-MIN($A159,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A159,60),0))","v":0},{"$f":"IF(BU159>0, SUMPRODUCT(BT159:OFFSET(BT159,-MIN($A159,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A159,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A159,60),0)) / BU159, 0)","v":0},0,0,null,null,null,2096,{"$f":"$C159*$CG$4*$BT$4*IF(CC$5=\"Base\", 1, VLOOKUP(CD$5, Assumptions!$B$239:$P$245, CE$3, FALSE))^Assumptions!$D$213","v":0},4.768581363112645E-14,{"$f":"SUMPRODUCT(CC159:OFFSET(CC159,-MIN($A159,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A159,60),0))","v":0},0,0,{"$f":"SUMPRODUCT(CF159:OFFSET(CF159,-MIN($A159,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A159,60),0))","v":0},{"$f":"IF(CH159>0, SUMPRODUCT(CG159:OFFSET(CG159,-MIN($A159,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A159,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A159,60),0)) / CH159, 0)","v":0},{"$f":"IF(CB159<=CE$5, HLOOKUP(CD$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(CD$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":2.0196302194991484},{"$f":"IF(CB159<=CE$5, HLOOKUP(CD$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(CD$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":2.137240647988913},0,0,null,null,null,2096,{"$f":"$C159*$CV$4*$BT$4*IF(CR$5=\"Base\", 1, VLOOKUP(CS$5, Assumptions!$B$239:$P$245, CT$3, FALSE))^Assumptions!$D$213","v":0},-1.4251932967113135E-12,{"$f":"SUMPRODUCT(CR159:OFFSET(CR159,-MIN($A159,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A159,60),0))","v":0},0,0,{"$f":"SUMPRODUCT(CU159:OFFSET(CU159,-MIN($A159,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A159,60),0))","v":0},{"$f":"IF(CW159>0, SUMPRODUCT(CV159:OFFSET(CV159,-MIN($A159,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A159,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A159,60),0)) / CW159, 0)","v":0},{"$f":"IF(CQ159<=CT$5, HLOOKUP(CS$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(CS$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.0437167055371823},{"$f":"IF(CQ159<=CT$5, HLOOKUP(CS$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(CS$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.4855436483645821},0,0,null,null,null,2096,0,-4.878426662472974E-13,0,0,0,{"$f":"SUMPRODUCT(DJ159:OFFSET(DJ159,-MIN($A159,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A159,60),0))","v":0},{"$f":"IF(DL159>0, SUMPRODUCT(DK159:OFFSET(DK159,-MIN($A159,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A159,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A159,60),0)) / DL159, 0)","v":0},0,0,null,null,null,2096,{"$f":"$C159*$DX$4*$DK$4*IF(DT$5=\"Base\", 1, VLOOKUP(DU$5, Assumptions!$B$239:$P$245, DV$3, FALSE))^Assumptions!$D$213","v":0},-2.882249831599043E-16,{"$f":"SUMPRODUCT(DT159:OFFSET(DT159,-MIN($A159,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A159,60),0))","v":0},0,0,{"$f":"SUMPRODUCT(DW159:OFFSET(DW159,-MIN($A159,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A159,60),0))","v":0},{"$f":"IF(DY159>0, SUMPRODUCT(DX159:OFFSET(DX159,-MIN($A159,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A159,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A159,60),0)) / DY159, 0)","v":0},{"$f":"IF(DS159<=DV$5, HLOOKUP(DU$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(DU$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.5354762128534456},{"$f":"IF(DS159<=DV$5, HLOOKUP(DU$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(DU$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":3.1520108385212411},0,0,null,null,null,2096,{"$f":"$C159*$EM$4*$DK$4*IF(EI$5=\"Base\", 1, VLOOKUP(EJ$5, Assumptions!$B$239:$P$245, EK$3, FALSE))^Assumptions!$D$213","v":0},-4.8755444126413749E-13,{"$f":"SUMPRODUCT(EI159:OFFSET(EI159,-MIN($A159,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A159,60),0))","v":0},0,0,{"$f":"SUMPRODUCT(EL159:OFFSET(EL159,-MIN($A159,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A159,60),0))","v":0},{"$f":"IF(EN159>0, SUMPRODUCT(EM159:OFFSET(EM159,-MIN($A159,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A159,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A159,60),0)) / EN159, 0)","v":0},{"$f":"IF(EH159<=EK$5, HLOOKUP(EJ$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(EJ$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":0.83815436125699083},{"$f":"IF(EH159<=EK$5, HLOOKUP(EJ$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(EJ$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.8581899925317562},0,0]
[147,2097,{"$f":"'Base Case Medium Dry'!$C160","v":0},-4.5330406095445142E-13,{"$f":"SUMPRODUCT(C160:OFFSET(C160,-MIN(A160,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A160,60),0))","v":0},0,0,{"$f":"SUMPRODUCT(F160:OFFSET(F160,-MIN($A160,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A160,60),0))","v":0},{"$f":"IF(H160>0, SUMPRODUCT(G160:OFFSET(G160,-MIN($A160,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A160,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A160,60),0)) / H160, 0)","v":0},null,2097,0,-2.689551967233585E-12,0,0,0,0,{"$f":"IF(Q160>0, SUMPRODUCT(P160:OFFSET(P160,-MIN($A160,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A160,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A160,60),0)) / Q160, 0)","v":0},{"$f":"IF(K160<$P$4, VLOOKUP($K160, 'Base Case Medium Dry'!$B$13:$K$168, 9, FALSE), SUM(AF160, BW160, DN160))","v":0},{"$f":"IF(K160<$P$4,VLOOKUP($K160,'Base Case Medium Dry'!$B$13:$K$168,10,FALSE),SUM(AG160,BX160,DO160))","v":0},null,null,"NA",2097,0,-8.2420181790610059E-13,0,0,0,0,{"$f":"IF(AD160>0, SUMPRODUCT(AC160:OFFSET(AC160,-MIN($A160,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A160,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A160,60),0)) / AD160, 0)","v":0},0,0,null,null,null,2097,{"$f":"$C160*$AP$4*$AC$4*IF(AL$5=\"Base\", 1, VLOOKUP(AM$5, Assumptions!$B$239:$P$245, AN$3, FALSE))^Assumptions!$D$213","v":0},1.201816424156732E-14,{"$f":"SUMPRODUCT(AL160:OFFSET(AL160,-MIN($A160,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A160,60),0))","v":0},0,0,{"$f":"SUMPRODUCT(AO160:OFFSET(AO160,-MIN($A160,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A160,60),0))","v":0},{"$f":"IF(AQ160>0, SUMPRODUCT(AP160:OFFSET(AP160,-MIN($A160,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A160,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A160,60),0)) / AQ160, 0)","v":0},{"$f":"IF(AK160<=AN$5, HLOOKUP(AM$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(AM$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.9955962562675422},{"$f":"IF(AK160<=AN$5, HLOOKUP(AM$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(AM$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.8896537670955529},0,0,null,null,null,2097,{"$f":"$C160*$BE$4*$AC$4*IF(BA$5=\"Base\", 1, VLOOKUP(BB$5, Assumptions!$B$239:$P$245, BC$3, FALSE))^Assumptions!$D$213","v":0},-8.3621998214766791E-13,{"$f":"SUMPRODUCT(BA160:OFFSET(BA160,-MIN($A160,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A160,60),0))","v":0},0,0,{"$f":"SUMPRODUCT(BD160:OFFSET(BD160,-MIN($A160,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A160,60),0))","v":0},{"$f":"IF(BF160>0, SUMPRODUCT(BE160:OFFSET(BE160,-MIN($A160,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A160,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A160,60),0)) / BF160, 0)","v":0},{"$f":"IF(AZ160<=BC$5, HLOOKUP(BB$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(BB$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":0.97343228960105566},{"$f":"IF(AZ160<=BC$5, HLOOKUP(BB$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(BB$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.2996973984219065},0,0,null,null,null,2097,0,-1.377507483080187E-12,0,0,0,{"$f":"SUMPRODUCT(BS160:OFFSET(BS160,-MIN($A160,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A160,60),0))","v":0},{"$f":"IF(BU160>0, SUMPRODUCT(BT160:OFFSET(BT160,-MIN($A160,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A160,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A160,60),0)) / BU160, 0)","v":0},0,0,null,null,null,2097,{"$f":"$C160*$CG$4*$BT$4*IF(CC$5=\"Base\", 1, VLOOKUP(CD$5, Assumptions!$B$239:$P$245, CE$3, FALSE))^Assumptions!$D$213","v":0},4.768581363112645E-14,{"$f":"SUMPRODUCT(CC160:OFFSET(CC160,-MIN($A160,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A160,60),0))","v":0},0,0,{"$f":"SUMPRODUCT(CF160:OFFSET(CF160,-MIN($A160,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A160,60),0))","v":0},{"$f":"IF(CH160>0, SUMPRODUCT(CG160:OFFSET(CG160,-MIN($A160,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A160,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A160,60),0)) / CH160, 0)","v":0},{"$f":"IF(CB160<=CE$5, HLOOKUP(CD$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(CD$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":2.0196302194991484},{"$f":"IF(CB160<=CE$5, HLOOKUP(CD$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(CD$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":2.137240647988913},0,0,null,null,null,2097,{"$f":"$C160*$CV$4*$BT$4*IF(CR$5=\"Base\", 1, VLOOKUP(CS$5, Assumptions!$B$239:$P$245, CT$3, FALSE))^Assumptions!$D$213","v":0},-1.4251932967113135E-12,{"$f":"SUMPRODUCT(CR160:OFFSET(CR160,-MIN($A160,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A160,60),0))","v":0},0,0,{"$f":"SUMPRODUCT(CU160:OFFSET(CU160,-MIN($A160,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A160,60),0))","v":0},{"$f":"IF(CW160>0, SUMPRODUCT(CV160:OFFSET(CV160,-MIN($A160,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A160,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A160,60),0)) / CW160, 0)","v":0},{"$f":"IF(CQ160<=CT$5, HLOOKUP(CS$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(CS$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.0437167055371823},{"$f":"IF(CQ160<=CT$5, HLOOKUP(CS$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(CS$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.4855436483645821},0,0,null,null,null,2097,0,-4.878426662472974E-13,0,0,0,{"$f":"SUMPRODUCT(DJ160:OFFSET(DJ160,-MIN($A160,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A160,60),0))","v":0},{"$f":"IF(DL160>0, SUMPRODUCT(DK160:OFFSET(DK160,-MIN($A160,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A160,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A160,60),0)) / DL160, 0)","v":0},0,0,null,null,null,2097,{"$f":"$C160*$DX$4*$DK$4*IF(DT$5=\"Base\", 1, VLOOKUP(DU$5, Assumptions!$B$239:$P$245, DV$3, FALSE))^Assumptions!$D$213","v":0},-2.882249831599043E-16,{"$f":"SUMPRODUCT(DT160:OFFSET(DT160,-MIN($A160,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A160,60),0))","v":0},0,0,{"$f":"SUMPRODUCT(DW160:OFFSET(DW160,-MIN($A160,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A160,60),0))","v":0},{"$f":"IF(DY160>0, SUMPRODUCT(DX160:OFFSET(DX160,-MIN($A160,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A160,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A160,60),0)) / DY160, 0)","v":0},{"$f":"IF(DS160<=DV$5, HLOOKUP(DU$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(DU$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.5354762128534456},{"$f":"IF(DS160<=DV$5, HLOOKUP(DU$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(DU$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":3.1520108385212411},0,0,null,null,null,2097,{"$f":"$C160*$EM$4*$DK$4*IF(EI$5=\"Base\", 1, VLOOKUP(EJ$5, Assumptions!$B$239:$P$245, EK$3, FALSE))^Assumptions!$D$213","v":0},-4.8755444126413749E-13,{"$f":"SUMPRODUCT(EI160:OFFSET(EI160,-MIN($A160,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A160,60),0))","v":0},0,0,{"$f":"SUMPRODUCT(EL160:OFFSET(EL160,-MIN($A160,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A160,60),0))","v":0},{"$f":"IF(EN160>0, SUMPRODUCT(EM160:OFFSET(EM160,-MIN($A160,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A160,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A160,60),0)) / EN160, 0)","v":0},{"$f":"IF(EH160<=EK$5, HLOOKUP(EJ$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(EJ$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":0.83815436125699083},{"$f":"IF(EH160<=EK$5, HLOOKUP(EJ$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(EJ$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.8581899925317562},0,0]
[148,2098,{"$f":"'Base Case Medium Dry'!$C161","v":0},-4.5330406095445142E-13,{"$f":"SUMPRODUCT(C161:OFFSET(C161,-MIN(A161,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A161,60),0))","v":0},0,0,{"$f":"SUMPRODUCT(F161:OFFSET(F161,-MIN($A161,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A161,60),0))","v":0},{"$f":"IF(H161>0, SUMPRODUCT(G161:OFFSET(G161,-MIN($A161,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A161,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A161,60),0)) / H161, 0)","v":0},null,2098,0,-2.689551967233585E-12,0,0,0,0,{"$f":"IF(Q161>0, SUMPRODUCT(P161:OFFSET(P161,-MIN($A161,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A161,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A161,60),0)) / Q161, 0)","v":0},{"$f":"IF(K161<$P$4, VLOOKUP($K161, 'Base Case Medium Dry'!$B$13:$K$168, 9, FALSE), SUM(AF161, BW161, DN161))","v":0},{"$f":"IF(K161<$P$4,VLOOKUP($K161,'Base Case Medium Dry'!$B$13:$K$168,10,FALSE),SUM(AG161,BX161,DO161))","v":0},null,null,"NA",2098,0,-8.2420181790610059E-13,0,0,0,0,{"$f":"IF(AD161>0, SUMPRODUCT(AC161:OFFSET(AC161,-MIN($A161,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A161,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A161,60),0)) / AD161, 0)","v":0},0,0,null,null,null,2098,{"$f":"$C161*$AP$4*$AC$4*IF(AL$5=\"Base\", 1, VLOOKUP(AM$5, Assumptions!$B$239:$P$245, AN$3, FALSE))^Assumptions!$D$213","v":0},1.201816424156732E-14,{"$f":"SUMPRODUCT(AL161:OFFSET(AL161,-MIN($A161,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A161,60),0))","v":0},0,0,{"$f":"SUMPRODUCT(AO161:OFFSET(AO161,-MIN($A161,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A161,60),0))","v":0},{"$f":"IF(AQ161>0, SUMPRODUCT(AP161:OFFSET(AP161,-MIN($A161,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A161,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A161,60),0)) / AQ161, 0)","v":0},{"$f":"IF(AK161<=AN$5, HLOOKUP(AM$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(AM$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.9955962562675422},{"$f":"IF(AK161<=AN$5, HLOOKUP(AM$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(AM$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.8896537670955529},0,0,null,null,null,2098,{"$f":"$C161*$BE$4*$AC$4*IF(BA$5=\"Base\", 1, VLOOKUP(BB$5, Assumptions!$B$239:$P$245, BC$3, FALSE))^Assumptions!$D$213","v":0},-8.3621998214766791E-13,{"$f":"SUMPRODUCT(BA161:OFFSET(BA161,-MIN($A161,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A161,60),0))","v":0},0,0,{"$f":"SUMPRODUCT(BD161:OFFSET(BD161,-MIN($A161,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A161,60),0))","v":0},{"$f":"IF(BF161>0, SUMPRODUCT(BE161:OFFSET(BE161,-MIN($A161,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A161,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A161,60),0)) / BF161, 0)","v":0},{"$f":"IF(AZ161<=BC$5, HLOOKUP(BB$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(BB$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":0.97343228960105566},{"$f":"IF(AZ161<=BC$5, HLOOKUP(BB$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(BB$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.2996973984219065},0,0,null,null,null,2098,0,-1.377507483080187E-12,0,0,0,{"$f":"SUMPRODUCT(BS161:OFFSET(BS161,-MIN($A161,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A161,60),0))","v":0},{"$f":"IF(BU161>0, SUMPRODUCT(BT161:OFFSET(BT161,-MIN($A161,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A161,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A161,60),0)) / BU161, 0)","v":0},0,0,null,null,null,2098,{"$f":"$C161*$CG$4*$BT$4*IF(CC$5=\"Base\", 1, VLOOKUP(CD$5, Assumptions!$B$239:$P$245, CE$3, FALSE))^Assumptions!$D$213","v":0},4.768581363112645E-14,{"$f":"SUMPRODUCT(CC161:OFFSET(CC161,-MIN($A161,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A161,60),0))","v":0},0,0,{"$f":"SUMPRODUCT(CF161:OFFSET(CF161,-MIN($A161,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A161,60),0))","v":0},{"$f":"IF(CH161>0, SUMPRODUCT(CG161:OFFSET(CG161,-MIN($A161,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A161,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A161,60),0)) / CH161, 0)","v":0},{"$f":"IF(CB161<=CE$5, HLOOKUP(CD$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(CD$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":2.0196302194991484},{"$f":"IF(CB161<=CE$5, HLOOKUP(CD$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(CD$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":2.137240647988913},0,0,null,null,null,2098,{"$f":"$C161*$CV$4*$BT$4*IF(CR$5=\"Base\", 1, VLOOKUP(CS$5, Assumptions!$B$239:$P$245, CT$3, FALSE))^Assumptions!$D$213","v":0},-1.4251932967113135E-12,{"$f":"SUMPRODUCT(CR161:OFFSET(CR161,-MIN($A161,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A161,60),0))","v":0},0,0,{"$f":"SUMPRODUCT(CU161:OFFSET(CU161,-MIN($A161,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A161,60),0))","v":0},{"$f":"IF(CW161>0, SUMPRODUCT(CV161:OFFSET(CV161,-MIN($A161,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A161,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A161,60),0)) / CW161, 0)","v":0},{"$f":"IF(CQ161<=CT$5, HLOOKUP(CS$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(CS$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.0437167055371823},{"$f":"IF(CQ161<=CT$5, HLOOKUP(CS$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(CS$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.4855436483645821},0,0,null,null,null,2098,0,-4.878426662472974E-13,0,0,0,{"$f":"SUMPRODUCT(DJ161:OFFSET(DJ161,-MIN($A161,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A161,60),0))","v":0},{"$f":"IF(DL161>0, SUMPRODUCT(DK161:OFFSET(DK161,-MIN($A161,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A161,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A161,60),0)) / DL161, 0)","v":0},0,0,null,null,null,2098,{"$f":"$C161*$DX$4*$DK$4*IF(DT$5=\"Base\", 1, VLOOKUP(DU$5, Assumptions!$B$239:$P$245, DV$3, FALSE))^Assumptions!$D$213","v":0},-2.882249831599043E-16,{"$f":"SUMPRODUCT(DT161:OFFSET(DT161,-MIN($A161,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A161,60),0))","v":0},0,0,{"$f":"SUMPRODUCT(DW161:OFFSET(DW161,-MIN($A161,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A161,60),0))","v":0},{"$f":"IF(DY161>0, SUMPRODUCT(DX161:OFFSET(DX161,-MIN($A161,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A161,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A161,60),0)) / DY161, 0)","v":0},{"$f":"IF(DS161<=DV$5, HLOOKUP(DU$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(DU$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.5354762128534456},{"$f":"IF(DS161<=DV$5, HLOOKUP(DU$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(DU$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":3.1520108385212411},0,0,null,null,null,2098,{"$f":"$C161*$EM$4*$DK$4*IF(EI$5=\"Base\", 1, VLOOKUP(EJ$5, Assumptions!$B$239:$P$245, EK$3, FALSE))^Assumptions!$D$213","v":0},-4.8755444126413749E-13,{"$f":"SUMPRODUCT(EI161:OFFSET(EI161,-MIN($A161,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A161,60),0))","v":0},0,0,{"$f":"SUMPRODUCT(EL161:OFFSET(EL161,-MIN($A161,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A161,60),0))","v":0},{"$f":"IF(EN161>0, SUMPRODUCT(EM161:OFFSET(EM161,-MIN($A161,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A161,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A161,60),0)) / EN161, 0)","v":0},{"$f":"IF(EH161<=EK$5, HLOOKUP(EJ$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(EJ$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":0.83815436125699083},{"$f":"IF(EH161<=EK$5, HLOOKUP(EJ$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(EJ$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.8581899925317562},0,0]
[149,2099,{"$f":"'Base Case Medium Dry'!$C162","v":0},-4.5330406095445142E-13,{"$f":"SUMPRODUCT(C162:OFFSET(C162,-MIN(A162,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A162,60),0))","v":0},0,0,{"$f":"SUMPRODUCT(F162:OFFSET(F162,-MIN($A162,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A162,60),0))","v":0},{"$f":"IF(H162>0, SUMPRODUCT(G162:OFFSET(G162,-MIN($A162,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A162,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A162,60),0)) / H162, 0)","v":0},null,2099,0,-2.689551967233585E-12,0,0,0,0,{"$f":"IF(Q162>0, SUMPRODUCT(P162:OFFSET(P162,-MIN($A162,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A162,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A162,60),0)) / Q162, 0)","v":0},{"$f":"IF(K162<$P$4, VLOOKUP($K162, 'Base Case Medium Dry'!$B$13:$K$168, 9, FALSE), SUM(AF162, BW162, DN162))","v":0},{"$f":"IF(K162<$P$4,VLOOKUP($K162,'Base Case Medium Dry'!$B$13:$K$168,10,FALSE),SUM(AG162,BX162,DO162))","v":0},null,null,"NA",2099,0,-8.2420181790610059E-13,0,0,0,0,{"$f":"IF(AD162>0, SUMPRODUCT(AC162:OFFSET(AC162,-MIN($A162,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A162,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A162,60),0)) / AD162, 0)","v":0},0,0,null,null,null,2099,{"$f":"$C162*$AP$4*$AC$4*IF(AL$5=\"Base\", 1, VLOOKUP(AM$5, Assumptions!$B$239:$P$245, AN$3, FALSE))^Assumptions!$D$213","v":0},1.201816424156732E-14,{"$f":"SUMPRODUCT(AL162:OFFSET(AL162,-MIN($A162,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A162,60),0))","v":0},0,0,{"$f":"SUMPRODUCT(AO162:OFFSET(AO162,-MIN($A162,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A162,60),0))","v":0},{"$f":"IF(AQ162>0, SUMPRODUCT(AP162:OFFSET(AP162,-MIN($A162,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A162,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A162,60),0)) / AQ162, 0)","v":0},{"$f":"IF(AK162<=AN$5, HLOOKUP(AM$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(AM$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.9955962562675422},{"$f":"IF(AK162<=AN$5, HLOOKUP(AM$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(AM$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.8896537670955529},0,0,null,null,null,2099,{"$f":"$C162*$BE$4*$AC$4*IF(BA$5=\"Base\", 1, VLOOKUP(BB$5, Assumptions!$B$239:$P$245, BC$3, FALSE))^Assumptions!$D$213","v":0},-8.3621998214766791E-13,{"$f":"SUMPRODUCT(BA162:OFFSET(BA162,-MIN($A162,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A162,60),0))","v":0},0,0,{"$f":"SUMPRODUCT(BD162:OFFSET(BD162,-MIN($A162,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A162,60),0))","v":0},{"$f":"IF(BF162>0, SUMPRODUCT(BE162:OFFSET(BE162,-MIN($A162,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A162,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A162,60),0)) / BF162, 0)","v":0},{"$f":"IF(AZ162<=BC$5, HLOOKUP(BB$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(BB$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":0.97343228960105566},{"$f":"IF(AZ162<=BC$5, HLOOKUP(BB$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(BB$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.2996973984219065},0,0,null,null,null,2099,0,-1.377507483080187E-12,0,0,0,{"$f":"SUMPRODUCT(BS162:OFFSET(BS162,-MIN($A162,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A162,60),0))","v":0},{"$f":"IF(BU162>0, SUMPRODUCT(BT162:OFFSET(BT162,-MIN($A162,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A162,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A162,60),0)) / BU162, 0)","v":0},0,0,null,null,null,2099,{"$f":"$C162*$CG$4*$BT$4*IF(CC$5=\"Base\", 1, VLOOKUP(CD$5, Assumptions!$B$239:$P$245, CE$3, FALSE))^Assumptions!$D$213","v":0},4.768581363112645E-14,{"$f":"SUMPRODUCT(CC162:OFFSET(CC162,-MIN($A162,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A162,60),0))","v":0},0,0,{"$f":"SUMPRODUCT(CF162:OFFSET(CF162,-MIN($A162,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A162,60),0))","v":0},{"$f":"IF(CH162>0, SUMPRODUCT(CG162:OFFSET(CG162,-MIN($A162,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A162,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A162,60),0)) / CH162, 0)","v":0},{"$f":"IF(CB162<=CE$5, HLOOKUP(CD$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(CD$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":2.0196302194991484},{"$f":"IF(CB162<=CE$5, HLOOKUP(CD$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(CD$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":2.137240647988913},0,0,null,null,null,2099,{"$f":"$C162*$CV$4*$BT$4*IF(CR$5=\"Base\", 1, VLOOKUP(CS$5, Assumptions!$B$239:$P$245, CT$3, FALSE))^Assumptions!$D$213","v":0},-1.4251932967113135E-12,{"$f":"SUMPRODUCT(CR162:OFFSET(CR162,-MIN($A162,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A162,60),0))","v":0},0,0,{"$f":"SUMPRODUCT(CU162:OFFSET(CU162,-MIN($A162,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A162,60),0))","v":0},{"$f":"IF(CW162>0, SUMPRODUCT(CV162:OFFSET(CV162,-MIN($A162,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A162,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A162,60),0)) / CW162, 0)","v":0},{"$f":"IF(CQ162<=CT$5, HLOOKUP(CS$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(CS$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.0437167055371823},{"$f":"IF(CQ162<=CT$5, HLOOKUP(CS$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(CS$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.4855436483645821},0,0,null,null,null,2099,0,-4.878426662472974E-13,0,0,0,{"$f":"SUMPRODUCT(DJ162:OFFSET(DJ162,-MIN($A162,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A162,60),0))","v":0},{"$f":"IF(DL162>0, SUMPRODUCT(DK162:OFFSET(DK162,-MIN($A162,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A162,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A162,60),0)) / DL162, 0)","v":0},0,0,null,null,null,2099,{"$f":"$C162*$DX$4*$DK$4*IF(DT$5=\"Base\", 1, VLOOKUP(DU$5, Assumptions!$B$239:$P$245, DV$3, FALSE))^Assumptions!$D$213","v":0},-2.882249831599043E-16,{"$f":"SUMPRODUCT(DT162:OFFSET(DT162,-MIN($A162,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A162,60),0))","v":0},0,0,{"$f":"SUMPRODUCT(DW162:OFFSET(DW162,-MIN($A162,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A162,60),0))","v":0},{"$f":"IF(DY162>0, SUMPRODUCT(DX162:OFFSET(DX162,-MIN($A162,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A162,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A162,60),0)) / DY162, 0)","v":0},{"$f":"IF(DS162<=DV$5, HLOOKUP(DU$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(DU$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.5354762128534456},{"$f":"IF(DS162<=DV$5, HLOOKUP(DU$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(DU$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":3.1520108385212411},0,0,null,null,null,2099,{"$f":"$C162*$EM$4*$DK$4*IF(EI$5=\"Base\", 1, VLOOKUP(EJ$5, Assumptions!$B$239:$P$245, EK$3, FALSE))^Assumptions!$D$213","v":0},-4.8755444126413749E-13,{"$f":"SUMPRODUCT(EI162:OFFSET(EI162,-MIN($A162,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A162,60),0))","v":0},0,0,{"$f":"SUMPRODUCT(EL162:OFFSET(EL162,-MIN($A162,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A162,60),0))","v":0},{"$f":"IF(EN162>0, SUMPRODUCT(EM162:OFFSET(EM162,-MIN($A162,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A162,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A162,60),0)) / EN162, 0)","v":0},{"$f":"IF(EH162<=EK$5, HLOOKUP(EJ$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(EJ$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":0.83815436125699083},{"$f":"IF(EH162<=EK$5, HLOOKUP(EJ$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(EJ$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.8581899925317562},0,0]
[150,2100,{"$f":"'Base Case Medium Dry'!$C163","v":0},-4.5330406095445142E-13,{"$f":"SUMPRODUCT(C163:OFFSET(C163,-MIN(A163,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A163,60),0))","v":0},0,0,{"$f":"SUMPRODUCT(F163:OFFSET(F163,-MIN($A163,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A163,60),0))","v":0},{"$f":"IF(H163>0, SUMPRODUCT(G163:OFFSET(G163,-MIN($A163,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A163,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A163,60),0)) / H163, 0)","v":0},null,2100,0,-2.689551967233585E-12,0,0,0,0,{"$f":"IF(Q163>0, SUMPRODUCT(P163:OFFSET(P163,-MIN($A163,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A163,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A163,60),0)) / Q163, 0)","v":0},{"$f":"IF(K163<$P$4, VLOOKUP($K163, 'Base Case Medium Dry'!$B$13:$K$168, 9, FALSE), SUM(AF163, BW163, DN163))","v":0},{"$f":"IF(K163<$P$4,VLOOKUP($K163,'Base Case Medium Dry'!$B$13:$K$168,10,FALSE),SUM(AG163,BX163,DO163))","v":0},null,null,"NA",2100,0,-8.2420181790610059E-13,0,0,0,0,{"$f":"IF(AD163>0, SUMPRODUCT(AC163:OFFSET(AC163,-MIN($A163,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A163,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A163,60),0)) / AD163, 0)","v":0},0,0,null,null,null,2100,{"$f":"$C163*$AP$4*$AC$4*IF(AL$5=\"Base\", 1, VLOOKUP(AM$5, Assumptions!$B$239:$P$245, AN$3, FALSE))^Assumptions!$D$213","v":0},1.201816424156732E-14,{"$f":"SUMPRODUCT(AL163:OFFSET(AL163,-MIN($A163,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A163,60),0))","v":0},0,0,{"$f":"SUMPRODUCT(AO163:OFFSET(AO163,-MIN($A163,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A163,60),0))","v":0},{"$f":"IF(AQ163>0, SUMPRODUCT(AP163:OFFSET(AP163,-MIN($A163,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A163,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A163,60),0)) / AQ163, 0)","v":0},{"$f":"IF(AK163<=AN$5, HLOOKUP(AM$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(AM$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.9955962562675422},{"$f":"IF(AK163<=AN$5, HLOOKUP(AM$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(AM$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.8896537670955529},0,0,null,null,null,2100,{"$f":"$C163*$BE$4*$AC$4*IF(BA$5=\"Base\", 1, VLOOKUP(BB$5, Assumptions!$B$239:$P$245, BC$3, FALSE))^Assumptions!$D$213","v":0},-8.3621998214766791E-13,{"$f":"SUMPRODUCT(BA163:OFFSET(BA163,-MIN($A163,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A163,60),0))","v":0},0,0,{"$f":"SUMPRODUCT(BD163:OFFSET(BD163,-MIN($A163,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A163,60),0))","v":0},{"$f":"IF(BF163>0, SUMPRODUCT(BE163:OFFSET(BE163,-MIN($A163,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A163,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A163,60),0)) / BF163, 0)","v":0},{"$f":"IF(AZ163<=BC$5, HLOOKUP(BB$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(BB$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":0.97343228960105566},{"$f":"IF(AZ163<=BC$5, HLOOKUP(BB$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(BB$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.2996973984219065},0,0,null,null,null,2100,0,-1.377507483080187E-12,0,0,0,{"$f":"SUMPRODUCT(BS163:OFFSET(BS163,-MIN($A163,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A163,60),0))","v":0},{"$f":"IF(BU163>0, SUMPRODUCT(BT163:OFFSET(BT163,-MIN($A163,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A163,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A163,60),0)) / BU163, 0)","v":0},0,0,null,null,null,2100,{"$f":"$C163*$CG$4*$BT$4*IF(CC$5=\"Base\", 1, VLOOKUP(CD$5, Assumptions!$B$239:$P$245, CE$3, FALSE))^Assumptions!$D$213","v":0},4.768581363112645E-14,{"$f":"SUMPRODUCT(CC163:OFFSET(CC163,-MIN($A163,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A163,60),0))","v":0},0,0,{"$f":"SUMPRODUCT(CF163:OFFSET(CF163,-MIN($A163,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A163,60),0))","v":0},{"$f":"IF(CH163>0, SUMPRODUCT(CG163:OFFSET(CG163,-MIN($A163,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A163,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A163,60),0)) / CH163, 0)","v":0},{"$f":"IF(CB163<=CE$5, HLOOKUP(CD$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(CD$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":2.0196302194991484},{"$f":"IF(CB163<=CE$5, HLOOKUP(CD$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(CD$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":2.137240647988913},0,0,null,null,null,2100,{"$f":"$C163*$CV$4*$BT$4*IF(CR$5=\"Base\", 1, VLOOKUP(CS$5, Assumptions!$B$239:$P$245, CT$3, FALSE))^Assumptions!$D$213","v":0},-1.4251932967113135E-12,{"$f":"SUMPRODUCT(CR163:OFFSET(CR163,-MIN($A163,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A163,60),0))","v":0},0,0,{"$f":"SUMPRODUCT(CU163:OFFSET(CU163,-MIN($A163,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A163,60),0))","v":0},{"$f":"IF(CW163>0, SUMPRODUCT(CV163:OFFSET(CV163,-MIN($A163,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A163,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A163,60),0)) / CW163, 0)","v":0},{"$f":"IF(CQ163<=CT$5, HLOOKUP(CS$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(CS$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.0437167055371823},{"$f":"IF(CQ163<=CT$5, HLOOKUP(CS$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(CS$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.4855436483645821},0,0,null,null,null,2100,0,-4.878426662472974E-13,0,0,0,{"$f":"SUMPRODUCT(DJ163:OFFSET(DJ163,-MIN($A163,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A163,60),0))","v":0},{"$f":"IF(DL163>0, SUMPRODUCT(DK163:OFFSET(DK163,-MIN($A163,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A163,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A163,60),0)) / DL163, 0)","v":0},0,0,null,null,null,2100,{"$f":"$C163*$DX$4*$DK$4*IF(DT$5=\"Base\", 1, VLOOKUP(DU$5, Assumptions!$B$239:$P$245, DV$3, FALSE))^Assumptions!$D$213","v":0},-2.882249831599043E-16,{"$f":"SUMPRODUCT(DT163:OFFSET(DT163,-MIN($A163,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A163,60),0))","v":0},0,0,{"$f":"SUMPRODUCT(DW163:OFFSET(DW163,-MIN($A163,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A163,60),0))","v":0},{"$f":"IF(DY163>0, SUMPRODUCT(DX163:OFFSET(DX163,-MIN($A163,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A163,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A163,60),0)) / DY163, 0)","v":0},{"$f":"IF(DS163<=DV$5, HLOOKUP(DU$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(DU$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.5354762128534456},{"$f":"IF(DS163<=DV$5, HLOOKUP(DU$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(DU$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":3.1520108385212411},0,0,null,null,null,2100,{"$f":"$C163*$EM$4*$DK$4*IF(EI$5=\"Base\", 1, VLOOKUP(EJ$5, Assumptions!$B$239:$P$245, EK$3, FALSE))^Assumptions!$D$213","v":0},-4.8755444126413749E-13,{"$f":"SUMPRODUCT(EI163:OFFSET(EI163,-MIN($A163,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A163,60),0))","v":0},0,0,{"$f":"SUMPRODUCT(EL163:OFFSET(EL163,-MIN($A163,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A163,60),0))","v":0},{"$f":"IF(EN163>0, SUMPRODUCT(EM163:OFFSET(EM163,-MIN($A163,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A163,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A163,60),0)) / EN163, 0)","v":0},{"$f":"IF(EH163<=EK$5, HLOOKUP(EJ$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(EJ$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":0.83815436125699083},{"$f":"IF(EH163<=EK$5, HLOOKUP(EJ$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(EJ$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.8581899925317562},0,0]
[151,2101,{"$f":"'Base Case Medium Dry'!$C164","v":0},-4.5330406095445142E-13,{"$f":"SUMPRODUCT(C164:OFFSET(C164,-MIN(A164,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A164,60),0))","v":0},0,0,{"$f":"SUMPRODUCT(F164:OFFSET(F164,-MIN($A164,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A164,60),0))","v":0},{"$f":"IF(H164>0, SUMPRODUCT(G164:OFFSET(G164,-MIN($A164,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A164,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A164,60),0)) / H164, 0)","v":0},null,2101,0,-2.689551967233585E-12,0,0,0,0,{"$f":"IF(Q164>0, SUMPRODUCT(P164:OFFSET(P164,-MIN($A164,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A164,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A164,60),0)) / Q164, 0)","v":0},{"$f":"IF(K164<$P$4, VLOOKUP($K164, 'Base Case Medium Dry'!$B$13:$K$168, 9, FALSE), SUM(AF164, BW164, DN164))","v":0},{"$f":"IF(K164<$P$4,VLOOKUP($K164,'Base Case Medium Dry'!$B$13:$K$168,10,FALSE),SUM(AG164,BX164,DO164))","v":0},null,null,"NA",2101,0,-8.2420181790610059E-13,0,0,0,0,{"$f":"IF(AD164>0, SUMPRODUCT(AC164:OFFSET(AC164,-MIN($A164,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A164,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A164,60),0)) / AD164, 0)","v":0},0,0,null,null,null,2101,{"$f":"$C164*$AP$4*$AC$4*IF(AL$5=\"Base\", 1, VLOOKUP(AM$5, Assumptions!$B$239:$P$245, AN$3, FALSE))^Assumptions!$D$213","v":0},1.201816424156732E-14,{"$f":"SUMPRODUCT(AL164:OFFSET(AL164,-MIN($A164,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A164,60),0))","v":0},0,0,{"$f":"SUMPRODUCT(AO164:OFFSET(AO164,-MIN($A164,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A164,60),0))","v":0},{"$f":"IF(AQ164>0, SUMPRODUCT(AP164:OFFSET(AP164,-MIN($A164,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A164,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A164,60),0)) / AQ164, 0)","v":0},{"$f":"IF(AK164<=AN$5, HLOOKUP(AM$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(AM$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.9955962562675422},{"$f":"IF(AK164<=AN$5, HLOOKUP(AM$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(AM$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.8896537670955529},0,0,null,null,null,2101,{"$f":"$C164*$BE$4*$AC$4*IF(BA$5=\"Base\", 1, VLOOKUP(BB$5, Assumptions!$B$239:$P$245, BC$3, FALSE))^Assumptions!$D$213","v":0},-8.3621998214766791E-13,{"$f":"SUMPRODUCT(BA164:OFFSET(BA164,-MIN($A164,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A164,60),0))","v":0},0,0,{"$f":"SUMPRODUCT(BD164:OFFSET(BD164,-MIN($A164,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A164,60),0))","v":0},{"$f":"IF(BF164>0, SUMPRODUCT(BE164:OFFSET(BE164,-MIN($A164,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A164,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A164,60),0)) / BF164, 0)","v":0},{"$f":"IF(AZ164<=BC$5, HLOOKUP(BB$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(BB$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":0.97343228960105566},{"$f":"IF(AZ164<=BC$5, HLOOKUP(BB$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(BB$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.2996973984219065},0,0,null,null,null,2101,0,-1.377507483080187E-12,0,0,0,{"$f":"SUMPRODUCT(BS164:OFFSET(BS164,-MIN($A164,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A164,60),0))","v":0},{"$f":"IF(BU164>0, SUMPRODUCT(BT164:OFFSET(BT164,-MIN($A164,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A164,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A164,60),0)) / BU164, 0)","v":0},0,0,null,null,null,2101,{"$f":"$C164*$CG$4*$BT$4*IF(CC$5=\"Base\", 1, VLOOKUP(CD$5, Assumptions!$B$239:$P$245, CE$3, FALSE))^Assumptions!$D$213","v":0},4.768581363112645E-14,{"$f":"SUMPRODUCT(CC164:OFFSET(CC164,-MIN($A164,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A164,60),0))","v":0},0,0,{"$f":"SUMPRODUCT(CF164:OFFSET(CF164,-MIN($A164,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A164,60),0))","v":0},{"$f":"IF(CH164>0, SUMPRODUCT(CG164:OFFSET(CG164,-MIN($A164,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A164,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A164,60),0)) / CH164, 0)","v":0},{"$f":"IF(CB164<=CE$5, HLOOKUP(CD$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(CD$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":2.0196302194991484},{"$f":"IF(CB164<=CE$5, HLOOKUP(CD$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(CD$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":2.137240647988913},0,0,null,null,null,2101,{"$f":"$C164*$CV$4*$BT$4*IF(CR$5=\"Base\", 1, VLOOKUP(CS$5, Assumptions!$B$239:$P$245, CT$3, FALSE))^Assumptions!$D$213","v":0},-1.4251932967113135E-12,{"$f":"SUMPRODUCT(CR164:OFFSET(CR164,-MIN($A164,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A164,60),0))","v":0},0,0,{"$f":"SUMPRODUCT(CU164:OFFSET(CU164,-MIN($A164,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A164,60),0))","v":0},{"$f":"IF(CW164>0, SUMPRODUCT(CV164:OFFSET(CV164,-MIN($A164,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A164,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A164,60),0)) / CW164, 0)","v":0},{"$f":"IF(CQ164<=CT$5, HLOOKUP(CS$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(CS$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.0437167055371823},{"$f":"IF(CQ164<=CT$5, HLOOKUP(CS$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(CS$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.4855436483645821},0,0,null,null,null,2101,0,-4.878426662472974E-13,0,0,0,{"$f":"SUMPRODUCT(DJ164:OFFSET(DJ164,-MIN($A164,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A164,60),0))","v":0},{"$f":"IF(DL164>0, SUMPRODUCT(DK164:OFFSET(DK164,-MIN($A164,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A164,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A164,60),0)) / DL164, 0)","v":0},0,0,null,null,null,2101,{"$f":"$C164*$DX$4*$DK$4*IF(DT$5=\"Base\", 1, VLOOKUP(DU$5, Assumptions!$B$239:$P$245, DV$3, FALSE))^Assumptions!$D$213","v":0},-2.882249831599043E-16,{"$f":"SUMPRODUCT(DT164:OFFSET(DT164,-MIN($A164,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A164,60),0))","v":0},0,0,{"$f":"SUMPRODUCT(DW164:OFFSET(DW164,-MIN($A164,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A164,60),0))","v":0},{"$f":"IF(DY164>0, SUMPRODUCT(DX164:OFFSET(DX164,-MIN($A164,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A164,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A164,60),0)) / DY164, 0)","v":0},{"$f":"IF(DS164<=DV$5, HLOOKUP(DU$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(DU$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.5354762128534456},{"$f":"IF(DS164<=DV$5, HLOOKUP(DU$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(DU$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":3.1520108385212411},0,0,null,null,null,2101,{"$f":"$C164*$EM$4*$DK$4*IF(EI$5=\"Base\", 1, VLOOKUP(EJ$5, Assumptions!$B$239:$P$245, EK$3, FALSE))^Assumptions!$D$213","v":0},-4.8755444126413749E-13,{"$f":"SUMPRODUCT(EI164:OFFSET(EI164,-MIN($A164,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A164,60),0))","v":0},0,0,{"$f":"SUMPRODUCT(EL164:OFFSET(EL164,-MIN($A164,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A164,60),0))","v":0},{"$f":"IF(EN164>0, SUMPRODUCT(EM164:OFFSET(EM164,-MIN($A164,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A164,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A164,60),0)) / EN164, 0)","v":0},{"$f":"IF(EH164<=EK$5, HLOOKUP(EJ$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(EJ$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":0.83815436125699083},{"$f":"IF(EH164<=EK$5, HLOOKUP(EJ$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(EJ$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.8581899925317562},0,0]
[152,2102,{"$f":"'Base Case Medium Dry'!$C165","v":0},{"$f":"D164 - E164 + C164","v":-4.5330406095445142E-13},{"$f":"SUMPRODUCT(C165:OFFSET(C165,-MIN(A165,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A165,60),0))","v":0},0,{"$f":"F165","v":0},{"$f":"SUMPRODUCT(F165:OFFSET(F165,-MIN($A165,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A165,60),0))","v":0},{"$f":"IF(H165>0, SUMPRODUCT(G165:OFFSET(G165,-MIN($A165,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A165,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A165,60),0)) / H165, 0)","v":0},null,2102,0,-2.689551967233585E-12,0,0,0,0,{"$f":"IF(Q165>0, SUMPRODUCT(P165:OFFSET(P165,-MIN($A165,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A165,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A165,60),0)) / Q165, 0)","v":0},{"$f":"IF(K165<$P$4, VLOOKUP($K165, 'Base Case Medium Dry'!$B$13:$K$168, 9, FALSE), SUM(AF165, BW165, DN165))","v":0},{"$f":"IF(K165<$P$4,VLOOKUP($K165,'Base Case Medium Dry'!$B$13:$K$168,10,FALSE),SUM(AG165,BX165,DO165))","v":0},null,null,"NA",2102,0,-8.2420181790610059E-13,0,0,0,0,{"$f":"IF(AD165>0, SUMPRODUCT(AC165:OFFSET(AC165,-MIN($A165,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A165,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A165,60),0)) / AD165, 0)","v":0},0,0,null,null,null,2102,{"$f":"$C165*$AP$4*$AC$4*IF(AL$5=\"Base\", 1, VLOOKUP(AM$5, Assumptions!$B$239:$P$245, AN$3, FALSE))^Assumptions!$D$213","v":0},{"$f":"AM164 - AN164 + AL164","v":1.201816424156732E-14},{"$f":"SUMPRODUCT(AL165:OFFSET(AL165,-MIN($A165,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A165,60),0))","v":0},0,{"$f":"AO165","v":0},{"$f":"SUMPRODUCT(AO165:OFFSET(AO165,-MIN($A165,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A165,60),0))","v":0},{"$f":"IF(AQ165>0, SUMPRODUCT(AP165:OFFSET(AP165,-MIN($A165,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A165,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A165,60),0)) / AQ165, 0)","v":0},{"$f":"IF(AK165<=AN$5, HLOOKUP(AM$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(AM$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.9955962562675422},{"$f":"IF(AK165<=AN$5, HLOOKUP(AM$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(AM$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.8896537670955529},0,0,null,null,null,2102,{"$f":"$C165*$BE$4*$AC$4*IF(BA$5=\"Base\", 1, VLOOKUP(BB$5, Assumptions!$B$239:$P$245, BC$3, FALSE))^Assumptions!$D$213","v":0},{"$f":"BB164 - BC164 + BA164","v":-8.3621998214766791E-13},{"$f":"SUMPRODUCT(BA165:OFFSET(BA165,-MIN($A165,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A165,60),0))","v":0},0,{"$f":"BD165","v":0},{"$f":"SUMPRODUCT(BD165:OFFSET(BD165,-MIN($A165,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A165,60),0))","v":0},{"$f":"IF(BF165>0, SUMPRODUCT(BE165:OFFSET(BE165,-MIN($A165,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A165,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A165,60),0)) / BF165, 0)","v":0},{"$f":"IF(AZ165<=BC$5, HLOOKUP(BB$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(BB$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":0.97343228960105566},{"$f":"IF(AZ165<=BC$5, HLOOKUP(BB$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(BB$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.2996973984219065},0,0,null,null,null,2102,0,-1.377507483080187E-12,0,0,0,{"$f":"SUMPRODUCT(BS165:OFFSET(BS165,-MIN($A165,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A165,60),0))","v":0},{"$f":"IF(BU165>0, SUMPRODUCT(BT165:OFFSET(BT165,-MIN($A165,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A165,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A165,60),0)) / BU165, 0)","v":0},0,0,null,null,null,2102,{"$f":"$C165*$CG$4*$BT$4*IF(CC$5=\"Base\", 1, VLOOKUP(CD$5, Assumptions!$B$239:$P$245, CE$3, FALSE))^Assumptions!$D$213","v":0},{"$f":"CD164 - CE164 + CC164","v":4.768581363112645E-14},{"$f":"SUMPRODUCT(CC165:OFFSET(CC165,-MIN($A165,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A165,60),0))","v":0},0,{"$f":"CF165","v":0},{"$f":"SUMPRODUCT(CF165:OFFSET(CF165,-MIN($A165,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A165,60),0))","v":0},{"$f":"IF(CH165>0, SUMPRODUCT(CG165:OFFSET(CG165,-MIN($A165,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A165,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A165,60),0)) / CH165, 0)","v":0},{"$f":"IF(CB165<=CE$5, HLOOKUP(CD$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(CD$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":2.0196302194991484},{"$f":"IF(CB165<=CE$5, HLOOKUP(CD$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(CD$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":2.137240647988913},0,0,null,null,null,2102,{"$f":"$C165*$CV$4*$BT$4*IF(CR$5=\"Base\", 1, VLOOKUP(CS$5, Assumptions!$B$239:$P$245, CT$3, FALSE))^Assumptions!$D$213","v":0},{"$f":"CS164 - CT164 + CR164","v":-1.4251932967113135E-12},{"$f":"SUMPRODUCT(CR165:OFFSET(CR165,-MIN($A165,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A165,60),0))","v":0},0,{"$f":"CU165","v":0},{"$f":"SUMPRODUCT(CU165:OFFSET(CU165,-MIN($A165,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A165,60),0))","v":0},{"$f":"IF(CW165>0, SUMPRODUCT(CV165:OFFSET(CV165,-MIN($A165,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A165,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A165,60),0)) / CW165, 0)","v":0},{"$f":"IF(CQ165<=CT$5, HLOOKUP(CS$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(CS$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.0437167055371823},{"$f":"IF(CQ165<=CT$5, HLOOKUP(CS$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(CS$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.4855436483645821},0,0,null,null,null,2102,0,-4.878426662472974E-13,0,0,0,{"$f":"SUMPRODUCT(DJ165:OFFSET(DJ165,-MIN($A165,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A165,60),0))","v":0},{"$f":"IF(DL165>0, SUMPRODUCT(DK165:OFFSET(DK165,-MIN($A165,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A165,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A165,60),0)) / DL165, 0)","v":0},0,0,null,null,null,2102,{"$f":"$C165*$DX$4*$DK$4*IF(DT$5=\"Base\", 1, VLOOKUP(DU$5, Assumptions!$B$239:$P$245, DV$3, FALSE))^Assumptions!$D$213","v":0},{"$f":"DU164 - DV164 + DT164","v":-2.882249831599043E-16},{"$f":"SUMPRODUCT(DT165:OFFSET(DT165,-MIN($A165,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A165,60),0))","v":0},0,{"$f":"DW165","v":0},{"$f":"SUMPRODUCT(DW165:OFFSET(DW165,-MIN($A165,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A165,60),0))","v":0},{"$f":"IF(DY165>0, SUMPRODUCT(DX165:OFFSET(DX165,-MIN($A165,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A165,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A165,60),0)) / DY165, 0)","v":0},{"$f":"IF(DS165<=DV$5, HLOOKUP(DU$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(DU$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.5354762128534456},{"$f":"IF(DS165<=DV$5, HLOOKUP(DU$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(DU$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":3.1520108385212411},0,0,null,null,null,2102,{"$f":"$C165*$EM$4*$DK$4*IF(EI$5=\"Base\", 1, VLOOKUP(EJ$5, Assumptions!$B$239:$P$245, EK$3, FALSE))^Assumptions!$D$213","v":0},{"$f":"EJ164 - EK164 + EI164","v":-4.8755444126413749E-13},{"$f":"SUMPRODUCT(EI165:OFFSET(EI165,-MIN($A165,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A165,60),0))","v":0},0,{"$f":"EL165","v":0},{"$f":"SUMPRODUCT(EL165:OFFSET(EL165,-MIN($A165,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A165,60),0))","v":0},{"$f":"IF(EN165>0, SUMPRODUCT(EM165:OFFSET(EM165,-MIN($A165,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A165,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A165,60),0)) / EN165, 0)","v":0},{"$f":"IF(EH165<=EK$5, HLOOKUP(EJ$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(EJ$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":0.83815436125699083},{"$f":"IF(EH165<=EK$5, HLOOKUP(EJ$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(EJ$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.8581899925317562},0,0]
[153,2103,{"$f":"'Base Case Medium Dry'!$C166","v":0},{"$f":"D165 - E165 + C165","v":-4.5330406095445142E-13},{"$f":"SUMPRODUCT(C166:OFFSET(C166,-MIN(A166,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A166,60),0))","v":0},0,{"$f":"F166","v":0},{"$f":"SUMPRODUCT(F166:OFFSET(F166,-MIN($A166,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A166,60),0))","v":0},{"$f":"IF(H166>0, SUMPRODUCT(G166:OFFSET(G166,-MIN($A166,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A166,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A166,60),0)) / H166, 0)","v":0},null,2103,0,-2.689551967233585E-12,0,0,0,0,{"$f":"IF(Q166>0, SUMPRODUCT(P166:OFFSET(P166,-MIN($A166,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A166,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A166,60),0)) / Q166, 0)","v":0},{"$f":"IF(K166<$P$4, VLOOKUP($K166, 'Base Case Medium Dry'!$B$13:$K$168, 9, FALSE), SUM(AF166, BW166, DN166))","v":0},{"$f":"IF(K166<$P$4,VLOOKUP($K166,'Base Case Medium Dry'!$B$13:$K$168,10,FALSE),SUM(AG166,BX166,DO166))","v":0},null,null,"NA",2103,0,-8.2420181790610059E-13,0,0,0,0,{"$f":"IF(AD166>0, SUMPRODUCT(AC166:OFFSET(AC166,-MIN($A166,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A166,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A166,60),0)) / AD166, 0)","v":0},0,0,null,null,null,2103,{"$f":"$C166*$AP$4*$AC$4*IF(AL$5=\"Base\", 1, VLOOKUP(AM$5, Assumptions!$B$239:$P$245, AN$3, FALSE))^Assumptions!$D$213","v":0},{"$f":"AM165 - AN165 + AL165","v":1.201816424156732E-14},{"$f":"SUMPRODUCT(AL166:OFFSET(AL166,-MIN($A166,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A166,60),0))","v":0},0,{"$f":"AO166","v":0},{"$f":"SUMPRODUCT(AO166:OFFSET(AO166,-MIN($A166,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A166,60),0))","v":0},{"$f":"IF(AQ166>0, SUMPRODUCT(AP166:OFFSET(AP166,-MIN($A166,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A166,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A166,60),0)) / AQ166, 0)","v":0},{"$f":"IF(AK166<=AN$5, HLOOKUP(AM$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(AM$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.9955962562675422},{"$f":"IF(AK166<=AN$5, HLOOKUP(AM$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(AM$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.8896537670955529},0,0,null,null,null,2103,{"$f":"$C166*$BE$4*$AC$4*IF(BA$5=\"Base\", 1, VLOOKUP(BB$5, Assumptions!$B$239:$P$245, BC$3, FALSE))^Assumptions!$D$213","v":0},{"$f":"BB165 - BC165 + BA165","v":-8.3621998214766791E-13},{"$f":"SUMPRODUCT(BA166:OFFSET(BA166,-MIN($A166,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A166,60),0))","v":0},0,{"$f":"BD166","v":0},{"$f":"SUMPRODUCT(BD166:OFFSET(BD166,-MIN($A166,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A166,60),0))","v":0},{"$f":"IF(BF166>0, SUMPRODUCT(BE166:OFFSET(BE166,-MIN($A166,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A166,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A166,60),0)) / BF166, 0)","v":0},{"$f":"IF(AZ166<=BC$5, HLOOKUP(BB$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(BB$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":0.97343228960105566},{"$f":"IF(AZ166<=BC$5, HLOOKUP(BB$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(BB$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.2996973984219065},0,0,null,null,null,2103,0,-1.377507483080187E-12,0,0,0,{"$f":"SUMPRODUCT(BS166:OFFSET(BS166,-MIN($A166,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A166,60),0))","v":0},{"$f":"IF(BU166>0, SUMPRODUCT(BT166:OFFSET(BT166,-MIN($A166,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A166,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A166,60),0)) / BU166, 0)","v":0},0,0,null,null,null,2103,{"$f":"$C166*$CG$4*$BT$4*IF(CC$5=\"Base\", 1, VLOOKUP(CD$5, Assumptions!$B$239:$P$245, CE$3, FALSE))^Assumptions!$D$213","v":0},{"$f":"CD165 - CE165 + CC165","v":4.768581363112645E-14},{"$f":"SUMPRODUCT(CC166:OFFSET(CC166,-MIN($A166,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A166,60),0))","v":0},0,{"$f":"CF166","v":0},{"$f":"SUMPRODUCT(CF166:OFFSET(CF166,-MIN($A166,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A166,60),0))","v":0},{"$f":"IF(CH166>0, SUMPRODUCT(CG166:OFFSET(CG166,-MIN($A166,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A166,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A166,60),0)) / CH166, 0)","v":0},{"$f":"IF(CB166<=CE$5, HLOOKUP(CD$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(CD$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":2.0196302194991484},{"$f":"IF(CB166<=CE$5, HLOOKUP(CD$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(CD$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":2.137240647988913},0,0,null,null,null,2103,{"$f":"$C166*$CV$4*$BT$4*IF(CR$5=\"Base\", 1, VLOOKUP(CS$5, Assumptions!$B$239:$P$245, CT$3, FALSE))^Assumptions!$D$213","v":0},{"$f":"CS165 - CT165 + CR165","v":-1.4251932967113135E-12},{"$f":"SUMPRODUCT(CR166:OFFSET(CR166,-MIN($A166,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A166,60),0))","v":0},0,{"$f":"CU166","v":0},{"$f":"SUMPRODUCT(CU166:OFFSET(CU166,-MIN($A166,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A166,60),0))","v":0},{"$f":"IF(CW166>0, SUMPRODUCT(CV166:OFFSET(CV166,-MIN($A166,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A166,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A166,60),0)) / CW166, 0)","v":0},{"$f":"IF(CQ166<=CT$5, HLOOKUP(CS$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(CS$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.0437167055371823},{"$f":"IF(CQ166<=CT$5, HLOOKUP(CS$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(CS$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.4855436483645821},0,0,null,null,null,2103,0,-4.878426662472974E-13,0,0,0,{"$f":"SUMPRODUCT(DJ166:OFFSET(DJ166,-MIN($A166,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A166,60),0))","v":0},{"$f":"IF(DL166>0, SUMPRODUCT(DK166:OFFSET(DK166,-MIN($A166,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A166,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A166,60),0)) / DL166, 0)","v":0},0,0,null,null,null,2103,{"$f":"$C166*$DX$4*$DK$4*IF(DT$5=\"Base\", 1, VLOOKUP(DU$5, Assumptions!$B$239:$P$245, DV$3, FALSE))^Assumptions!$D$213","v":0},{"$f":"DU165 - DV165 + DT165","v":-2.882249831599043E-16},{"$f":"SUMPRODUCT(DT166:OFFSET(DT166,-MIN($A166,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A166,60),0))","v":0},0,{"$f":"DW166","v":0},{"$f":"SUMPRODUCT(DW166:OFFSET(DW166,-MIN($A166,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A166,60),0))","v":0},{"$f":"IF(DY166>0, SUMPRODUCT(DX166:OFFSET(DX166,-MIN($A166,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A166,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A166,60),0)) / DY166, 0)","v":0},{"$f":"IF(DS166<=DV$5, HLOOKUP(DU$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(DU$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.5354762128534456},{"$f":"IF(DS166<=DV$5, HLOOKUP(DU$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(DU$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":3.1520108385212411},0,0,null,null,null,2103,{"$f":"$C166*$EM$4*$DK$4*IF(EI$5=\"Base\", 1, VLOOKUP(EJ$5, Assumptions!$B$239:$P$245, EK$3, FALSE))^Assumptions!$D$213","v":0},{"$f":"EJ165 - EK165 + EI165","v":-4.8755444126413749E-13},{"$f":"SUMPRODUCT(EI166:OFFSET(EI166,-MIN($A166,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A166,60),0))","v":0},0,{"$f":"EL166","v":0},{"$f":"SUMPRODUCT(EL166:OFFSET(EL166,-MIN($A166,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A166,60),0))","v":0},{"$f":"IF(EN166>0, SUMPRODUCT(EM166:OFFSET(EM166,-MIN($A166,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A166,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A166,60),0)) / EN166, 0)","v":0},{"$f":"IF(EH166<=EK$5, HLOOKUP(EJ$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(EJ$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":0.83815436125699083},{"$f":"IF(EH166<=EK$5, HLOOKUP(EJ$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(EJ$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.8581899925317562},0,0]
[154,2104,{"$f":"'Base Case Medium Dry'!$C167","v":0},{"$f":"D166 - E166 + C166","v":-4.5330406095445142E-13},{"$f":"SUMPRODUCT(C167:OFFSET(C167,-MIN(A167,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A167,60),0))","v":0},0,{"$f":"F167","v":0},{"$f":"SUMPRODUCT(F167:OFFSET(F167,-MIN($A167,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A167,60),0))","v":0},{"$f":"IF(H167>0, SUMPRODUCT(G167:OFFSET(G167,-MIN($A167,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A167,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A167,60),0)) / H167, 0)","v":0},null,2104,0,-2.689551967233585E-12,0,0,0,0,{"$f":"IF(Q167>0, SUMPRODUCT(P167:OFFSET(P167,-MIN($A167,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A167,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A167,60),0)) / Q167, 0)","v":0},{"$f":"IF(K167<$P$4, VLOOKUP($K167, 'Base Case Medium Dry'!$B$13:$K$168, 9, FALSE), SUM(AF167, BW167, DN167))","v":0},{"$f":"IF(K167<$P$4,VLOOKUP($K167,'Base Case Medium Dry'!$B$13:$K$168,10,FALSE),SUM(AG167,BX167,DO167))","v":0},null,null,"NA",2104,0,-8.2420181790610059E-13,0,0,0,0,{"$f":"IF(AD167>0, SUMPRODUCT(AC167:OFFSET(AC167,-MIN($A167,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A167,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A167,60),0)) / AD167, 0)","v":0},0,0,null,null,null,2104,{"$f":"$C167*$AP$4*$AC$4*IF(AL$5=\"Base\", 1, VLOOKUP(AM$5, Assumptions!$B$239:$P$245, AN$3, FALSE))^Assumptions!$D$213","v":0},{"$f":"AM166 - AN166 + AL166","v":1.201816424156732E-14},{"$f":"SUMPRODUCT(AL167:OFFSET(AL167,-MIN($A167,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A167,60),0))","v":0},0,{"$f":"AO167","v":0},{"$f":"SUMPRODUCT(AO167:OFFSET(AO167,-MIN($A167,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A167,60),0))","v":0},{"$f":"IF(AQ167>0, SUMPRODUCT(AP167:OFFSET(AP167,-MIN($A167,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A167,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A167,60),0)) / AQ167, 0)","v":0},{"$f":"IF(AK167<=AN$5, HLOOKUP(AM$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(AM$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.9955962562675422},{"$f":"IF(AK167<=AN$5, HLOOKUP(AM$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(AM$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.8896537670955529},0,0,null,null,null,2104,{"$f":"$C167*$BE$4*$AC$4*IF(BA$5=\"Base\", 1, VLOOKUP(BB$5, Assumptions!$B$239:$P$245, BC$3, FALSE))^Assumptions!$D$213","v":0},{"$f":"BB166 - BC166 + BA166","v":-8.3621998214766791E-13},{"$f":"SUMPRODUCT(BA167:OFFSET(BA167,-MIN($A167,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A167,60),0))","v":0},0,{"$f":"BD167","v":0},{"$f":"SUMPRODUCT(BD167:OFFSET(BD167,-MIN($A167,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A167,60),0))","v":0},{"$f":"IF(BF167>0, SUMPRODUCT(BE167:OFFSET(BE167,-MIN($A167,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A167,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A167,60),0)) / BF167, 0)","v":0},{"$f":"IF(AZ167<=BC$5, HLOOKUP(BB$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(BB$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":0.97343228960105566},{"$f":"IF(AZ167<=BC$5, HLOOKUP(BB$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(BB$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.2996973984219065},0,0,null,null,null,2104,0,-1.377507483080187E-12,0,0,0,{"$f":"SUMPRODUCT(BS167:OFFSET(BS167,-MIN($A167,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A167,60),0))","v":0},{"$f":"IF(BU167>0, SUMPRODUCT(BT167:OFFSET(BT167,-MIN($A167,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A167,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A167,60),0)) / BU167, 0)","v":0},0,0,null,null,null,2104,{"$f":"$C167*$CG$4*$BT$4*IF(CC$5=\"Base\", 1, VLOOKUP(CD$5, Assumptions!$B$239:$P$245, CE$3, FALSE))^Assumptions!$D$213","v":0},{"$f":"CD166 - CE166 + CC166","v":4.768581363112645E-14},{"$f":"SUMPRODUCT(CC167:OFFSET(CC167,-MIN($A167,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A167,60),0))","v":0},0,{"$f":"CF167","v":0},{"$f":"SUMPRODUCT(CF167:OFFSET(CF167,-MIN($A167,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A167,60),0))","v":0},{"$f":"IF(CH167>0, SUMPRODUCT(CG167:OFFSET(CG167,-MIN($A167,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A167,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A167,60),0)) / CH167, 0)","v":0},{"$f":"IF(CB167<=CE$5, HLOOKUP(CD$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(CD$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":2.0196302194991484},{"$f":"IF(CB167<=CE$5, HLOOKUP(CD$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(CD$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":2.137240647988913},0,0,null,null,null,2104,{"$f":"$C167*$CV$4*$BT$4*IF(CR$5=\"Base\", 1, VLOOKUP(CS$5, Assumptions!$B$239:$P$245, CT$3, FALSE))^Assumptions!$D$213","v":0},{"$f":"CS166 - CT166 + CR166","v":-1.4251932967113135E-12},{"$f":"SUMPRODUCT(CR167:OFFSET(CR167,-MIN($A167,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A167,60),0))","v":0},0,{"$f":"CU167","v":0},{"$f":"SUMPRODUCT(CU167:OFFSET(CU167,-MIN($A167,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A167,60),0))","v":0},{"$f":"IF(CW167>0, SUMPRODUCT(CV167:OFFSET(CV167,-MIN($A167,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A167,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A167,60),0)) / CW167, 0)","v":0},{"$f":"IF(CQ167<=CT$5, HLOOKUP(CS$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(CS$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.0437167055371823},{"$f":"IF(CQ167<=CT$5, HLOOKUP(CS$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(CS$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.4855436483645821},0,0,null,null,null,2104,0,-4.878426662472974E-13,0,0,0,{"$f":"SUMPRODUCT(DJ167:OFFSET(DJ167,-MIN($A167,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A167,60),0))","v":0},{"$f":"IF(DL167>0, SUMPRODUCT(DK167:OFFSET(DK167,-MIN($A167,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A167,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A167,60),0)) / DL167, 0)","v":0},0,0,null,null,null,2104,{"$f":"$C167*$DX$4*$DK$4*IF(DT$5=\"Base\", 1, VLOOKUP(DU$5, Assumptions!$B$239:$P$245, DV$3, FALSE))^Assumptions!$D$213","v":0},{"$f":"DU166 - DV166 + DT166","v":-2.882249831599043E-16},{"$f":"SUMPRODUCT(DT167:OFFSET(DT167,-MIN($A167,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A167,60),0))","v":0},0,{"$f":"DW167","v":0},{"$f":"SUMPRODUCT(DW167:OFFSET(DW167,-MIN($A167,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A167,60),0))","v":0},{"$f":"IF(DY167>0, SUMPRODUCT(DX167:OFFSET(DX167,-MIN($A167,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A167,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A167,60),0)) / DY167, 0)","v":0},{"$f":"IF(DS167<=DV$5, HLOOKUP(DU$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(DU$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.5354762128534456},{"$f":"IF(DS167<=DV$5, HLOOKUP(DU$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(DU$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":3.1520108385212411},0,0,null,null,null,2104,{"$f":"$C167*$EM$4*$DK$4*IF(EI$5=\"Base\", 1, VLOOKUP(EJ$5, Assumptions!$B$239:$P$245, EK$3, FALSE))^Assumptions!$D$213","v":0},{"$f":"EJ166 - EK166 + EI166","v":-4.8755444126413749E-13},{"$f":"SUMPRODUCT(EI167:OFFSET(EI167,-MIN($A167,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A167,60),0))","v":0},0,{"$f":"EL167","v":0},{"$f":"SUMPRODUCT(EL167:OFFSET(EL167,-MIN($A167,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A167,60),0))","v":0},{"$f":"IF(EN167>0, SUMPRODUCT(EM167:OFFSET(EM167,-MIN($A167,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A167,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A167,60),0)) / EN167, 0)","v":0},{"$f":"IF(EH167<=EK$5, HLOOKUP(EJ$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(EJ$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":0.83815436125699083},{"$f":"IF(EH167<=EK$5, HLOOKUP(EJ$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(EJ$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.8581899925317562},0,0]
[155,2105,{"$f":"'Base Case Medium Dry'!$C168","v":0},{"$f":"D167 - E167 + C167","v":-4.5330406095445142E-13},{"$f":"SUMPRODUCT(C168:OFFSET(C168,-MIN(A168,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A168,60),0))","v":0},0,{"$f":"F168","v":0},{"$f":"SUMPRODUCT(F168:OFFSET(F168,-MIN($A168,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A168,60),0))","v":0},{"$f":"IF(H168>0, SUMPRODUCT(G168:OFFSET(G168,-MIN($A168,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A168,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A168,60),0)) / H168, 0)","v":0},null,2105,0,-2.689551967233585E-12,0,0,0,0,{"$f":"IF(Q168>0, SUMPRODUCT(P168:OFFSET(P168,-MIN($A168,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A168,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A168,60),0)) / Q168, 0)","v":0},{"$f":"IF(K168<$P$4, VLOOKUP($K168, 'Base Case Medium Dry'!$B$13:$K$168, 9, FALSE), SUM(AF168, BW168, DN168))","v":0},{"$f":"IF(K168<$P$4,VLOOKUP($K168,'Base Case Medium Dry'!$B$13:$K$168,10,FALSE),SUM(AG168,BX168,DO168))","v":0},null,null,"NA",2105,0,-8.2420181790610059E-13,0,0,0,0,{"$f":"IF(AD168>0, SUMPRODUCT(AC168:OFFSET(AC168,-MIN($A168,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A168,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A168,60),0)) / AD168, 0)","v":0},0,0,null,null,null,2105,{"$f":"$C168*$AP$4*$AC$4*IF(AL$5=\"Base\", 1, VLOOKUP(AM$5, Assumptions!$B$239:$P$245, AN$3, FALSE))^Assumptions!$D$213","v":0},{"$f":"AM167 - AN167 + AL167","v":1.201816424156732E-14},{"$f":"SUMPRODUCT(AL168:OFFSET(AL168,-MIN($A168,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A168,60),0))","v":0},0,{"$f":"AO168","v":0},{"$f":"SUMPRODUCT(AO168:OFFSET(AO168,-MIN($A168,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A168,60),0))","v":0},{"$f":"IF(AQ168>0, SUMPRODUCT(AP168:OFFSET(AP168,-MIN($A168,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A168,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A168,60),0)) / AQ168, 0)","v":0},{"$f":"IF(AK168<=AN$5, HLOOKUP(AM$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(AM$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.9955962562675422},{"$f":"IF(AK168<=AN$5, HLOOKUP(AM$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(AM$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.8896537670955529},0,0,null,null,null,2105,{"$f":"$C168*$BE$4*$AC$4*IF(BA$5=\"Base\", 1, VLOOKUP(BB$5, Assumptions!$B$239:$P$245, BC$3, FALSE))^Assumptions!$D$213","v":0},{"$f":"BB167 - BC167 + BA167","v":-8.3621998214766791E-13},{"$f":"SUMPRODUCT(BA168:OFFSET(BA168,-MIN($A168,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A168,60),0))","v":0},0,{"$f":"BD168","v":0},{"$f":"SUMPRODUCT(BD168:OFFSET(BD168,-MIN($A168,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A168,60),0))","v":0},{"$f":"IF(BF168>0, SUMPRODUCT(BE168:OFFSET(BE168,-MIN($A168,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A168,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A168,60),0)) / BF168, 0)","v":0},{"$f":"IF(AZ168<=BC$5, HLOOKUP(BB$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(BB$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":0.97343228960105566},{"$f":"IF(AZ168<=BC$5, HLOOKUP(BB$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(BB$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.2996973984219065},0,0,null,null,null,2105,0,-1.377507483080187E-12,0,0,0,{"$f":"SUMPRODUCT(BS168:OFFSET(BS168,-MIN($A168,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A168,60),0))","v":0},{"$f":"IF(BU168>0, SUMPRODUCT(BT168:OFFSET(BT168,-MIN($A168,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A168,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A168,60),0)) / BU168, 0)","v":0},0,0,null,null,null,2105,{"$f":"$C168*$CG$4*$BT$4*IF(CC$5=\"Base\", 1, VLOOKUP(CD$5, Assumptions!$B$239:$P$245, CE$3, FALSE))^Assumptions!$D$213","v":0},{"$f":"CD167 - CE167 + CC167","v":4.768581363112645E-14},{"$f":"SUMPRODUCT(CC168:OFFSET(CC168,-MIN($A168,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A168,60),0))","v":0},0,{"$f":"CF168","v":0},{"$f":"SUMPRODUCT(CF168:OFFSET(CF168,-MIN($A168,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A168,60),0))","v":0},{"$f":"IF(CH168>0, SUMPRODUCT(CG168:OFFSET(CG168,-MIN($A168,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A168,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A168,60),0)) / CH168, 0)","v":0},{"$f":"IF(CB168<=CE$5, HLOOKUP(CD$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(CD$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":2.0196302194991484},{"$f":"IF(CB168<=CE$5, HLOOKUP(CD$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(CD$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":2.137240647988913},0,0,null,null,null,2105,{"$f":"$C168*$CV$4*$BT$4*IF(CR$5=\"Base\", 1, VLOOKUP(CS$5, Assumptions!$B$239:$P$245, CT$3, FALSE))^Assumptions!$D$213","v":0},{"$f":"CS167 - CT167 + CR167","v":-1.4251932967113135E-12},{"$f":"SUMPRODUCT(CR168:OFFSET(CR168,-MIN($A168,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A168,60),0))","v":0},0,{"$f":"CU168","v":0},{"$f":"SUMPRODUCT(CU168:OFFSET(CU168,-MIN($A168,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A168,60),0))","v":0},{"$f":"IF(CW168>0, SUMPRODUCT(CV168:OFFSET(CV168,-MIN($A168,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A168,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A168,60),0)) / CW168, 0)","v":0},{"$f":"IF(CQ168<=CT$5, HLOOKUP(CS$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(CS$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.0437167055371823},{"$f":"IF(CQ168<=CT$5, HLOOKUP(CS$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(CS$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.4855436483645821},0,0,null,null,null,2105,0,-4.878426662472974E-13,0,0,0,{"$f":"SUMPRODUCT(DJ168:OFFSET(DJ168,-MIN($A168,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A168,60),0))","v":0},{"$f":"IF(DL168>0, SUMPRODUCT(DK168:OFFSET(DK168,-MIN($A168,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A168,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A168,60),0)) / DL168, 0)","v":0},0,0,null,null,null,2105,{"$f":"$C168*$DX$4*$DK$4*IF(DT$5=\"Base\", 1, VLOOKUP(DU$5, Assumptions!$B$239:$P$245, DV$3, FALSE))^Assumptions!$D$213","v":0},{"$f":"DU167 - DV167 + DT167","v":-2.882249831599043E-16},{"$f":"SUMPRODUCT(DT168:OFFSET(DT168,-MIN($A168,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A168,60),0))","v":0},0,{"$f":"DW168","v":0},{"$f":"SUMPRODUCT(DW168:OFFSET(DW168,-MIN($A168,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A168,60),0))","v":0},{"$f":"IF(DY168>0, SUMPRODUCT(DX168:OFFSET(DX168,-MIN($A168,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A168,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A168,60),0)) / DY168, 0)","v":0},{"$f":"IF(DS168<=DV$5, HLOOKUP(DU$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(DU$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.5354762128534456},{"$f":"IF(DS168<=DV$5, HLOOKUP(DU$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(DU$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":3.1520108385212411},0,0,null,null,null,2105,{"$f":"$C168*$EM$4*$DK$4*IF(EI$5=\"Base\", 1, VLOOKUP(EJ$5, Assumptions!$B$239:$P$245, EK$3, FALSE))^Assumptions!$D$213","v":0},{"$f":"EJ167 - EK167 + EI167","v":-4.8755444126413749E-13},{"$f":"SUMPRODUCT(EI168:OFFSET(EI168,-MIN($A168,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A168,60),0))","v":0},0,{"$f":"EL168","v":0},{"$f":"SUMPRODUCT(EL168:OFFSET(EL168,-MIN($A168,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A168,60),0))","v":0},{"$f":"IF(EN168>0, SUMPRODUCT(EM168:OFFSET(EM168,-MIN($A168,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A168,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A168,60),0)) / EN168, 0)","v":0},{"$f":"IF(EH168<=EK$5, HLOOKUP(EJ$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(EJ$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":0.83815436125699083},{"$f":"IF(EH168<=EK$5, HLOOKUP(EJ$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(EJ$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.8581899925317562},0,0]

{"sheet":"Base Case Low Dry","index":13,"n_rows":168,"n_cols":84,"rows_kept":168,"cut":false,"hidden":false,"merged":[[9,78,11,78],[9,79,11,79],[9,80,11,80],[9,81,11,81],[2,65,4,68],[2,80,4,83],[9,82,11,82],[9,83,11,83],[9,67,11,67],[9,68,11,68],[9,65,11,65],[9,66,11,66],[2,50,4,53],[9,52,11,52],[9,53,11,53],[9,9,11,9],[9,10,11,10],[9,22,11,22],[9,23,11,23],[9,50,11,50],[9,51,11,51],[2,9,4,12],[2,22,4,25],[2,37,4,40],[9,11,11,11],[9,12,11,12],[9,13,11,13],[9,63,11,63],[9,64,11,64],[9,39,11,39],[9,40,11,40],[9,24,11,24],[9,25,11,25],[9,37,11,37],[9,38,11,38],[9,36,11,36],[9,35,11,35],[9,26,11,26]]}
[null,{"$f":"D4&\" Low Voltage Dry-Type Transformer Base Case Shipment for \"&D3","v":"EC3 to 4 Low Voltage Dry-Type Transformer Base Case Shipment for DL6 to 8"},null,null,null,"ADAPTED FROM 2012 NIA STOCK MODEL",null,null,null,null,null,null,null,null,{"$f":"Q4&\" Low Voltage Dry-Type Transformer Base Case Shipment for \"&Q3","v":"EC3 Low Voltage Dry-Type Transformer Base Case Shipment for DL6"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD4&\" Low Voltage Dry-Type Transformer Base Case Shipment for \"&AD3","v":"EC3 Low Voltage Dry-Type Transformer Base Case Shipment for DL6"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AS4&\" Low Voltage Dry-Type Transformer Base Case Shipment for \"&AS3","v":"EC4 Low Voltage Dry-Type Transformer Base Case Shipment for DL7 to 8"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BF4&\" Low Voltage Dry-Type Transformer Base Case Shipment for \"&BF3","v":"EC4 Low Voltage Dry-Type Transformer Base Case Shipment for DL7"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BU4&\" Low Voltage Dry-Type Transformer Base Case Shipment for \"&BU3","v":"EC4 Low Voltage Dry-Type Transformer Base Case Shipment for DL8"}]
[]
[null,"Design Lines (DL)","6 to 8",{"$f":"\"DL\"&C3","v":"DL6 to 8"},null,"Used EC breakout to map each DL",null,null,null,{"$f":"\"LOW DRY \"&D3&\" \"&D4&\" TOTAL\"","v":"LOW DRY DL6 to 8 EC3 to 4 TOTAL"},null,null,null,null,"Design Lines (DL)",6,{"$f":"\"DL\"&P3","v":"DL6"},null,null,null,null,null,{"$f":"\"LOW DRY \"&Q3&\" \"&Q4&\" TOTAL\"","v":"LOW DRY DL6 EC3 TOTAL"},null,null,null,null,"Design Lines (DL)",6,{"$f":"\"DL\"&AC3","v":"DL6"},{"$f":"IF(AC3=\"13A\", 14, IF(AC3=\"13B\", 15, AC3+1))","v":7},null,null,null,null,null,null,{"$f":"\"LOW DRY \"&AF3&\" \"&AF4&\" TOTAL\"","v":"LOW DRY  DL6 Share of EC3 TOTAL"},null,null,null,null,"Design Lines (DL)","7 to 8",{"$f":"\"DL\"&AR3","v":"DL7 to 8"},null,null,null,null,null,{"$f":"\"LOW DRY \"&AS3&\" \"&AS4&\" TOTAL\"","v":"LOW DRY DL7 to 8 EC4 TOTAL"},null,null,null,null,"Design Lines (DL)",7,{"$f":"\"DL\"&BE3","v":"DL7"},{"$f":"IF(BE3=\"13A\", 14, IF(BE3=\"13B\", 15, BE3+1))","v":8},null,null,null,null,null,null,{"$f":"\"LOW DRY \"&BH3&\" \"&BH4&\" TOTAL\"","v":"LOW DRY  DL7 Share of EC4 TOTAL"},null,null,null,null,"Design Lines (DL)",8,{"$f":"\"DL\"&BT3","v":"DL8"},{"$f":"IF(BT3=\"13A\", 14, IF(BT3=\"13B\", 15, BT3+1))","v":9},null,null,null,null,null,null,{"$f":"\"LOW DRY \"&BW3&\" \"&BW4&\" TOTAL\"","v":"LOW DRY  DL8 Share of EC4 TOTAL"}]
[null,"Equipment Class (EC)","3 to 4",{"$f":"\"EC\"&C4","v":"EC3 to 4"},null,"Forecast Start Year",2005,null,null,null,null,null,null,null,"Equipment Class (EC)",3,{"$f":"\"EC\"&P4","v":"EC3"},null,{"$f":"Q4&\" Market Share\"","v":"EC3 Market Share"},{"$f":"Assumptions!$H$138","v":3.4915531477692892E-2},null,null,null,null,null,null,null,"Equipment Class (EC)",3,{"$f":"\"EC\"&AC4","v":"EC3"},null,{"$f":"AD3&\" Share of \"&AD4","v":"DL6 Share of EC3"},{"$f":"Assumptions!$K$138","v":1},null,null,null,null,null,null,null,null,null,"Equipment Class (EC)",4,{"$f":"\"EC\"&AR4","v":"EC4"},null,{"$f":"AS4&\" Market Share\"","v":"EC4 Market Share"},{"$f":"SUM(Assumptions!$H$139:$H$140)","v":0.96508446852230712},null,null,null,null,null,null,null,"Equipment Class (EC)",4,{"$f":"\"EC\"&BE4","v":"EC4"},null,{"$f":"BF3&\" Share of \"&BF4","v":"DL7 Share of EC4"},{"$f":"Assumptions!$K$139","v":0.75096739776408983},null,null,null,null,null,null,null,null,null,"Equipment Class (EC)",4,{"$f":"\"EC\"&BT4","v":"EC4"},null,{"$f":"BU3&\" Share of \"&BU4","v":"DL8 Share of EC4"},{"$f":"Assumptions!$K$140","v":0.24903260223591017}]
[null,"Trial Standard Level (TSL)","Base",{"$f":"C5&\" Case\"","v":"Base Case"},null,"Baseline Units 2005 to 2034",null,null,null,null,null,null,null,null,"Trial Standard Level (TSL)","Base",{"$f":"P5&\" Case\"","v":"Base Case"},null,null,null,null,null,null,null,null,null,null,"Trial Standard Level (TSL)","Base",{"$f":"AC5&\" Case\"","v":"Base Case"},2016,null,null,null,null,null,null,null,null,null,null,null,"Trial Standard Level (TSL)","Base",{"$f":"AR5&\" Case\"","v":"Base Case"},null,null,null,null,null,null,null,null,null,null,"Trial Standard Level (TSL)","Base",{"$f":"BE5&\" Case\"","v":"Base Case"},2016,null,null,null,null,null,null,null,null,null,null,null,"Trial Standard Level (TSL)","Base",{"$f":"BT5&\" Case\"","v":"Base Case"},2016]
[]
[null,null,{"$f":"Assumptions!$G$141","v":0.26427483627779075},"% of Medium Voltage Dry-Type",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Trial Standard Level (TSL)","Base",{"$f":"AC7&\" Case\"","v":"Base Case"},2010,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Trial Standard Level (TSL)","Base",{"$f":"BE7&\" Case\"","v":"Base Case"},2010,null,null,null,null,null,null,null,null,null,null,null,"Trial Standard Level (TSL)","Base",{"$f":"BT7&\" Case\"","v":"Base Case"},2010]
[null,null,{"$f":"Assumptions!$G$138","v":0.73329929718140341},"% of Low Voltage Dry-Type"]
[null,null,{"$f":"SUM(C7:C8)","v":0.9975741334591941},"% Total"]
[null,"Base Case Stock Forecast",null,null,null,null,null,null,null,"LL Energy Loss (site) Shipments - kWh","NLL Energy Loss (site) Shipments - kWh","LL Energy Loss Stock - kWh","NLL Energy Loss Stock - kWh","% Scale Shipments to Affected Stock","Base Case Stock Forecast",null,null,null,null,null,null,null,"LL Energy Loss (site) Shipments - kWh","NLL Energy Loss (site) Shipments - kWh","LL Energy Loss Stock - kWh","NLL Energy Loss Stock - kWh",null,"Base Case Stock Forecast",null,null,null,null,null,null,null,"LL Coeff","NLL Coeff","LL Energy Loss (site) Shipments - kWh","NLL Energy Loss (site) Shipments - kWh","LL Energy Loss Stock - kWh","NLL Energy Loss Stock - kWh",null,"Base Case Stock Forecast",null,null,null,null,null,null,null,"LL Energy Loss (site) Shipments - kWh","NLL Energy Loss (site) Shipments - kWh","LL Energy Loss Stock - kWh","NLL Energy Loss Stock - kWh",null,"Base Case Stock Forecast",null,null,null,null,null,null,null,"LL Coeff","NLL Coeff","LL Energy Loss (site) Shipments - kWh","NLL Energy Loss (site) Shipments - kWh","LL Energy Loss Stock - kWh","NLL Energy Loss Stock - kWh",null,"Base Case Stock Forecast",null,null,null,null,null,null,null,"LL Coeff","NLL Coeff","LL Energy Loss (site) Shipments - kWh","NLL Energy Loss (site) Shipments - kWh","LL Energy Loss Stock - kWh","NLL Energy Loss Stock - kWh"]
[null,null,null,"Stock before",null,"Shipment","Check","Affected","Load",null,null,null,null,null,null,null,"Stock before",null,"Shipment","Check","Affected","Load",null,null,null,null,null,null,null,"Stock before",null,"Shipment","Check","Affected","Load",null,null,null,null,null,null,null,null,null,"Stock before",null,"Shipment","Check","Affected","Load",null,null,null,null,null,null,null,"Stock before",null,"Shipment","Check","Affected","Load",null,null,null,null,null,null,null,null,null,"Stock before",null,"Shipment","Check","Affected","Load"]
[null,null,"Shipment","Shipment","Retirements","after Standards","Original Sheet","Stock","Growth",null,null,null,null,null,null,"Shipment","Shipment","Retirements","after Standards","Original Sheet","Stock","Growth",null,null,null,null,null,null,"Shipment","Shipment","Retirements","after Standards","Original Sheet","Stock","Growth",null,null,null,null,null,null,null,null,"Shipment","Shipment","Retirements","after Standards","Original Sheet","Stock","Growth",null,null,null,null,null,null,"Shipment","Shipment","Retirements","after Standards","Original Sheet","Stock","Growth",null,null,null,null,null,null,null,null,"Shipment","Shipment","Retirements","after Standards","Original Sheet","Stock","Growth"]
[0,1950,{"$f":"OFFSET('2012 NIA Shipments Data'!$R$14,A13,0)*$C$8","v":134.74921918727034},0,{"$f":"SUMPRODUCT(C13:OFFSET(C13,-MIN(A13,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A13,60),0))","v":0},{"$f":"IF(B13<$G$4, 0, C13)","v":0},null,null,null,{"$f":"SUM(W13, AY13)","v":2313238.6210753638},{"$f":"SUM(X13, AZ13)","v":4855580.1023353282},{"$f":"SUM(Y13, BA13)","v":2313238.6210753638},{"$f":"SUM(Z13, BB13)","v":4855580.1023353282},null,1950,{"$f":"C13*$T$4","v":4.7048406041276767},{"$f":"D13*$T$4","v":0},{"$f":"E13*$T$4","v":0},{"$f":"F13*$T$4","v":0},{"$f":"G13*$T$4","v":0},null,null,{"$f":"SUM(AL13)","v":66137.104974445567},{"$f":"SUM(AM13)","v":150407.91208620134},{"$f":"SUM(AN13)","v":66137.104974445567},150407.91208620134,null,1950,{"$f":"P13*$AG$4","v":4.7048406041276767},{"$f":"Q13*$AG$4","v":0},{"$f":"R13*$AG$4","v":0},{"$f":"S13*$AG$4","v":0},{"$f":"T13*$AG$4","v":0},null,null,{"$f":"HLOOKUP(AD$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.6047085254087752},{"$f":"HLOOKUP(AD$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.6494016317605564},{"$f":"AC13*AJ13*(1+AI13)^2*8760","v":66137.104974445567},{"$f":"AC13*AK13*8760","v":150407.91208620134},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A13,60),0),AL13:OFFSET(AL13,-MIN($A13,60),0))","v":66137.104974445567},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A13,60),0),AM13:OFFSET(AM13,-MIN($A13,60),0))","v":150407.91208620134},null,1950,{"$f":"C13*$AV$4","v":130.04437858314267},{"$f":"D13*$AV$4","v":0},{"$f":"E13*$AV$4","v":0},{"$f":"F13*$AV$4","v":0},{"$f":"G13*$AV$4","v":0},null,null,{"$f":"SUM(BN13,CC13)","v":2247101.5161009184},{"$f":"SUM(BO13,CD13)","v":4705172.1902491273},{"$f":"SUM(BP13,CE13)","v":2247101.5161009184},4705172.1902491273,null,1950,{"$f":"AR13*$BI$4","v":97.659088578430783},{"$f":"AS13*$BI$4","v":0},{"$f":"AT13*$BI$4","v":0},{"$f":"AU13*$BI$4","v":0},{"$f":"AV13*$BI$4","v":0},null,null,{"$f":"HLOOKUP(BF$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":2.074135956947627},{"$f":"HLOOKUP(BF$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":4.5022841648767224},{"$f":"BE13*BL13*(1+BK13)^2*8760","v":1774410.0697749278},{"$f":"BE13*BM13*8760","v":3851675.3602315481},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A13,60),0),BN13:OFFSET(BN13,-MIN($A13,60),0))","v":1774410.0697749278},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A13,60),0),BO13:OFFSET(BO13,-MIN($A13,60),0))","v":3851675.3602315481},null,1950,{"$f":"AR13*$BX$4","v":32.385290004711884},{"$f":"AS13*$BX$4","v":0},{"$f":"AT13*$BX$4","v":0},{"$f":"AU13*$BX$4","v":0},{"$f":"AV13*$BX$4","v":0},null,null,{"$f":"HLOOKUP(BU$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.6661950768375469},{"$f":"HLOOKUP(BU$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.0085000000000002},{"$f":"BT13*CA13*(1+BZ13)^2*8760","v":472691.44632599066},{"$f":"BT13*CB13*8760","v":853496.83001757925},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A13,60),0),CC13:OFFSET(CC13,-MIN($A13,60),0))","v":472691.44632599066},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A13,60),0),CD13:OFFSET(CD13,-MIN($A13,60),0))","v":853496.83001757925}]
[1,{"$f":"B13+1","v":1951},{"$f":"OFFSET('2012 NIA Shipments Data'!$R$14,A14,0)*$C$8","v":144.39857445762476},{"$f":"D13 - E13 + C13","v":134.74921918727034},{"$f":"SUMPRODUCT(C14:OFFSET(C14,-MIN(A14,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A14,60),0))","v":0.67377816158025905},{"$f":"IF(B14<$G$4, 0, C14)","v":0},null,null,null,{"$f":"SUM(W14, AY14)","v":2478889.0153002059},{"$f":"SUM(X14, AZ14)","v":5203286.8848583661},{"$f":"SUM(Y14, BA14)","v":4792127.6363755707},{"$f":"SUM(Z14, BB14)","v":10058866.987193696},null,{"$f":"O13+1","v":1951},5.0417529718091778,4.7048406041276767,2.3525322609637581E-2,0,0,null,null,{"$f":"SUM(AL14)","v":70873.165237356807},{"$f":"SUM(AM14)","v":161178.58213494546},{"$f":"SUM(AN14)","v":137010.27021180239},{"$f":"SUM(AO14)","v":311586.4942211468},null,{"$f":"AB13+1","v":1951},5.0417529718091778,4.7048406041276767,2.3525322609637581E-2,0,0,null,null,{"$f":"HLOOKUP(AD$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.6047085254087752},{"$f":"HLOOKUP(AD$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.6494016317605564},70873.165237356807,161178.58213494546,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A14,60),0),AL14:OFFSET(AL14,-MIN($A14,60),0))","v":137010.27021180239},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A14,60),0),AM14:OFFSET(AM14,-MIN($A14,60),0))","v":311586.4942211468},null,{"$f":"AQ13+1","v":1951},139.35682148581557,130.04437858314267,0.65025283897062147,0,0,null,null,{"$f":"SUM(BN14,CC14)","v":2408015.850062849},{"$f":"SUM(BO14,CD14)","v":5042108.3027234208},{"$f":"SUM(BP14,CE14)","v":4655117.3661637679},{"$f":"SUM(BQ14,CF14)","v":9747280.4929725491},null,{"$f":"BD13+1","v":1951},{"$f":"AR14*$BI$4","v":104.65242959187772},97.659088578430783,0.48831868237047937,0,0,null,null,{"$f":"HLOOKUP(BF$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":2.074135956947627},{"$f":"HLOOKUP(BF$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":4.5022841648767224},1901475.0966583646,4127492.7947303113,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A14,60),0),BN14:OFFSET(BN14,-MIN($A14,60),0))","v":3675885.1664332924},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A14,60),0),BO14:OFFSET(BO14,-MIN($A14,60),0))","v":7979168.1549618598},null,{"$f":"BS13+1","v":1951},{"$f":"AR14*$BX$4","v":34.704391893937853},32.385290004711884,0.16193415660014213,0,0,null,null,{"$f":"HLOOKUP(BU$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.6661950768375469},{"$f":"HLOOKUP(BU$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.0085000000000002},{"$f":"BT14*CA14*(1+BZ14)^2*8760","v":506540.75340448425},{"$f":"BT14*CB14*8760","v":914615.50799310952},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A14,60),0),CC14:OFFSET(CC14,-MIN($A14,60),0))","v":979232.19973047497},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A14,60),0),CD14:OFFSET(CD14,-MIN($A14,60),0))","v":1768112.3380106888}]
[2,{"$f":"B14+1","v":1952},{"$f":"OFFSET('2012 NIA Shipments Data'!$R$14,A15,0)*$C$8","v":153.91668827904809},278.47401548331482,{"$f":"SUMPRODUCT(C15:OFFSET(C15,-MIN(A15,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A15,60),0))","v":1.3929389514509602},0,null,null,null,2642286.3887640787,5546264.4869685248,7422847.2815636536,15580852.418190768,null,{"$f":"O14+1","v":1952},5.3740829745493484,9.7230682533272166,4.8635203805890537E-2,0,0,null,null,75544.810065898171,171802.75966646426,212224.37901448959,482637.17853530997,null,{"$f":"AB14+1","v":1952},5.3740829745493484,9.7230682533272166,4.8635203805890537E-2,0,0,null,null,{"$f":"HLOOKUP(AD$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.6047085254087752},{"$f":"HLOOKUP(AD$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.6494016317605564},75544.810065898171,171802.75966646426,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A15,60),0),AL15:OFFSET(AL15,-MIN($A15,60),0))","v":212224.37901448959},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A15,60),0),AM15:OFFSET(AM15,-MIN($A15,60),0))","v":482637.17853530997},null,{"$f":"AQ14+1","v":1952},148.54260530449875,268.75094722998762,1.3443037476450697,0,0,null,null,2566741.5786981806,5374461.7273020605,7210622.9025491644,15098215.239655457,null,{"$f":"BD14+1","v":1952},111.55065376261771,201.82319948793801,1.0095282871735316,0,0,null,null,{"$f":"HLOOKUP(BF$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":2.074135956947627},{"$f":"HLOOKUP(BF$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":4.5022841648767224},2026811.9046329299,4399558.8200696185,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A15,60),0),BN15:OFFSET(BN15,-MIN($A15,60),0))","v":5693824.5984692499},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A15,60),0),BO15:OFFSET(BO15,-MIN($A15,60),0))","v":12359467.68166508},null,{"$f":"BS14+1","v":1952},36.991951541881036,66.92774774204959,0.334775460471538,0,0,null,null,{"$f":"HLOOKUP(BU$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.6661950768375469},{"$f":"HLOOKUP(BU$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.0085000000000002},539929.67406525067,974902.90723244206,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A15,60),0),CC15:OFFSET(CC15,-MIN($A15,60),0))","v":1516798.3040799145},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A15,60),0),CD15:OFFSET(CD15,-MIN($A15,60),0))","v":2738747.5579903787}]
[3,1953,{"$f":"OFFSET('2012 NIA Shipments Data'!$R$14,A16,0)*$C$8","v":165.41762131128127},430.99776481091192,{"$f":"SUMPRODUCT(C16:OFFSET(C16,-MIN(A16,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A16,60),0))","v":2.1580666904422605},0,null,null,null,2839722.8015984213,5960691.3899696665,10238657.5128427,21491350.369584486,null,1953,5.7756441638591234,15.048516024070674,7.5350045461097262E-2,0,0,null,null,81189.654762176229,184640.17226784898,292730.35671930882,665722.54372809816,null,1953,5.7756441638591234,15.048516024070674,7.5350045461097262E-2,0,0,null,null,{"$f":"HLOOKUP(AD$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.6047085254087752},{"$f":"HLOOKUP(AD$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.6494016317605564},81189.654762176229,184640.17226784898,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A16,60),0),AL16:OFFSET(AL16,-MIN($A16,60),0))","v":292730.35671930882},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A16,60),0),AM16:OFFSET(AM16,-MIN($A16,60),0))","v":665722.54372809816},null,1953,159.64197714742215,415.94924878684122,2.0827166449811632,0,0,null,null,2758533.146836245,5776051.2177018179,9945927.1561233904,20825627.825856388,null,1953,119.88592015231391,312.36432496338216,1.5640522991614598,0,0,null,null,{"$f":"HLOOKUP(BF$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":2.074135956947627},{"$f":"HLOOKUP(BF$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":4.5022841648767224},2178258.9520242778,4728301.8038665177,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A16,60),0),BN16:OFFSET(BN16,-MIN($A16,60),0))","v":7853740.9959544819},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A16,60),0),BO16:OFFSET(BO16,-MIN($A16,60),0))","v":17047953.680512689},null,1953,39.756056995108246,103.58492382345908,0.51866434581970333,0,0,null,null,{"$f":"HLOOKUP(BU$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.6661950768375469},{"$f":"HLOOKUP(BU$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.0085000000000002},580274.1948119672,1047749.4138353005,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A16,60),0),CC16:OFFSET(CC16,-MIN($A16,60),0))","v":2092186.1601689083},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A16,60),0),CD16:OFFSET(CD16,-MIN($A16,60),0))","v":3777674.1453437004}]
[4,1954,{"$f":"OFFSET('2012 NIA Shipments Data'!$R$14,A17,0)*$C$8","v":175.74277623904646},594.25731943175094,{"$f":"SUMPRODUCT(C17:OFFSET(C17,-MIN(A17,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A17,60),0))","v":2.981519858399325},0,null,null,null,3016974.6423998065,6332750.0714460369,13218584.643981982,27746336.237684298,null,1954,6.1361524357515655,20.748810142468699,0.10410135046730809,0,0,null,null,86257.408471279225,196165.17407504629,377928.55101399776,859478.87041234004,null,1954,6.1361524357515655,20.748810142468699,0.10410135046730809,0,0,null,null,{"$f":"HLOOKUP(AD$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.6047085254087752},{"$f":"HLOOKUP(AD$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.6494016317605564},86257.408471279225,196165.17407504629,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A17,60),0),AL17:OFFSET(AL17,-MIN($A17,60),0))","v":377928.55101399776},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A17,60),0),AM17:OFFSET(AM17,-MIN($A17,60),0))","v":859478.87041234004},null,1954,169.60662380329489,573.5085092892823,2.8774185079320169,0,0,null,null,2930717.2339285272,6136584.8973709904,12840656.092967983,26886857.36727196,null,1954,127.3690449211133,430.68619281653469,2.160847489179937,0,0,null,null,{"$f":"HLOOKUP(BF$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":2.074135956947627},{"$f":"HLOOKUP(BF$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":4.5022841648767224},2314223.0710471175,5023436.3142236909,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A17,60),0),BN17:OFFSET(BN17,-MIN($A17,60),0))","v":10139546.126698401},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A17,60),0),BO17:OFFSET(BO17,-MIN($A17,60),0))","v":22009703.757536292},null,1954,42.237578882181595,142.82231647274764,0.71657101875208007,0,0,null,null,{"$f":"HLOOKUP(BU$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.6661950768375469},{"$f":"HLOOKUP(BU$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.0085000000000002},616494.16288140975,1113148.5831472997,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A17,60),0),CC17:OFFSET(CC17,-MIN($A17,60),0))","v":2701109.9662695834},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A17,60),0),CD17:OFFSET(CD17,-MIN($A17,60),0))","v":4877153.6097356686}]
[5,1955,{"$f":"OFFSET('2012 NIA Shipments Data'!$R$14,A18,0)*$C$8","v":192.94760181376199},767.01857581239801,{"$f":"SUMPRODUCT(C18:OFFSET(C18,-MIN(A18,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A18,60),0))","v":3.8611445846421186},0,null,null,null,3312329.7266692445,6952712.1701401919,16479730.646340607,34591611.729627177,null,1955,6.7368680646737609,26.780861227752954,0.13481391528499534,0,0,null,null,94701.81625312024,215369.30681962179,471166.98890360916,1071520.1863207703,null,1955,6.7368680646737609,26.780861227752954,0.13481391528499534,0,0,null,null,{"$f":"HLOOKUP(AD$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.6047085254087752},{"$f":"HLOOKUP(AD$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.6494016317605564},94701.81625312024,215369.30681962179,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A18,60),0),AL18:OFFSET(AL18,-MIN($A18,60),0))","v":471166.98890360916},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A18,60),0),AM18:OFFSET(AM18,-MIN($A18,60),0))","v":1071520.1863207703},null,1955,186.21073374908823,740.23771458464512,3.7263306693571234,0,0,null,null,3217627.9104161244,6737342.8633205704,16008563.657436997,33520091.54330641,null,1955,139.83819015929458,555.89439024846797,2.7983528459756379,0,0,null,null,{"$f":"HLOOKUP(BF$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":2.074135956947627},{"$f":"HLOOKUP(BF$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":4.5022841648767224},2540780.3448675252,5515219.5181850968,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A18,60),0),BN18:OFFSET(BN18,-MIN($A18,60),0))","v":12641065.102246782},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A18,60),0),BO18:OFFSET(BO18,-MIN($A18,60),0))","v":27439699.430686131},null,1955,46.372543589793665,184.34332433617712,0.92797782338148538,0,0,null,null,{"$f":"HLOOKUP(BU$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.6661950768375469},{"$f":"HLOOKUP(BU$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.0085000000000002},676847.565548599,1222123.3451354736,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A18,60),0),CC18:OFFSET(CC18,-MIN($A18,60),0))","v":3367498.5551902149},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A18,60),0),CD18:OFFSET(CD18,-MIN($A18,60),0))","v":6080392.1126202811}]
[6,1956,{"$f":"OFFSET('2012 NIA Shipments Data'!$R$14,A19,0)*$C$8","v":206.8495611891087},956.1050330415178,{"$f":"SUMPRODUCT(C19:OFFSET(C19,-MIN(A19,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A19,60),0))","v":4.8365390969456961},0,null,null,null,3550984.5369133004,7453658.1328221373,19964430.949262638,41906136.612323597,null,1956,7.2222623648452871,33.382915377141714,0.1688703330824998,0,0,null,null,101525.12366895009,230886.75987919859,570797.00010915357,1298097.1127275249,null,1956,7.2222623648452871,33.382915377141714,0.1688703330824998,0,0,null,null,{"$f":"HLOOKUP(AD$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.6047085254087752},{"$f":"HLOOKUP(AD$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.6494016317605564},101525.12366895009,230886.75987919859,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A19,60),0),AL19:OFFSET(AL19,-MIN($A19,60),0))","v":570797.00010915357},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A19,60),0),AM19:OFFSET(AM19,-MIN($A19,60),0))","v":1298097.1127275249},null,1956,199.62729882426342,922.72211766437613,4.6676687638631966,0,0,null,null,3449459.4132443503,7222771.3729429385,19393633.949153483,40608039.499596074,null,1956,149.91359312073146,692.93422756178688,3.5052670652230709,0,0,null,null,{"$f":"HLOOKUP(BF$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":2.074135956947627},{"$f":"HLOOKUP(BF$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":4.5022841648767224},2723844.6835998679,5912593.5045274328,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A19,60),0),BN19:OFFSET(BN19,-MIN($A19,60),0))","v":15314065.306946002},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A19,60),0),BO19:OFFSET(BO19,-MIN($A19,60),0))","v":33241925.872987479},null,1956,49.713705703531971,229.78789010258927,1.162401698640126,0,0,null,null,{"$f":"HLOOKUP(BU$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.6661950768375469},{"$f":"HLOOKUP(BU$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.0085000000000002},725614.72964448261,1310177.8684155054,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A19,60),0),CC19:OFFSET(CC19,-MIN($A19,60),0))","v":4079568.6422074796},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A19,60),0),CD19:OFFSET(CD19,-MIN($A19,60),0))","v":7366113.6266085934}]
[7,1957,{"$f":"OFFSET('2012 NIA Shipments Data'!$R$14,A20,0)*$C$8","v":219.9664349795776},1158.1180551336809,{"$f":"SUMPRODUCT(C20:OFFSET(C20,-MIN(A20,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A20,60),0))","v":5.8977816295385708},0,null,null,null,3776161.7900572671,7926314.1657549134,23657563.91660111,49658169.968549967,null,1957,7.6802449845653289,40.436307408904504,0.20592418013471284,0,0,null,null,107963.09833068935,245527.89555198344,676386.24651033257,1538226.4334181293,null,1957,7.6802449845653289,40.436307408904504,0.20592418013471284,0,0,null,null,{"$f":"HLOOKUP(AD$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.6047085254087752},{"$f":"HLOOKUP(AD$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.6494016317605564},107963.09833068935,245527.89555198344,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A20,60),0),AL20:OFFSET(AL20,-MIN($A20,60),0))","v":676386.24651033257},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A20,60),0),AM20:OFFSET(AM20,-MIN($A20,60),0))","v":1538226.4334181293},null,1957,212.28618999501228,1117.6817477247764,5.6918574494038578,0,0,null,null,3668198.6917265779,7680786.2702029301,22981177.670090776,48119943.535131834,null,1957,159.42000768180753,839.34255361729527,4.2743993772229647,0,0,null,null,{"$f":"HLOOKUP(BF$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":2.074135956947627},{"$f":"HLOOKUP(BF$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":4.5022841648767224},2896570.8268618062,6287526.5830768682,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A20,60),0),BN20:OFFSET(BN20,-MIN($A20,60),0))","v":18146947.42578974},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A20,60),0),BO20:OFFSET(BO20,-MIN($A20,60),0))","v":39391204.690467924},null,1957,52.866182313204746,278.33919410748115,1.4174580721808931,0,0,null,null,{"$f":"HLOOKUP(BU$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.6661950768375469},{"$f":"HLOOKUP(BU$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.0085000000000002},771627.8648647716,1393259.6871260621,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A20,60),0),CC20:OFFSET(CC20,-MIN($A20,60),0))","v":4834230.2443010351},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A20,60),0),CD20:OFFSET(CD20,-MIN($A20,60),0))","v":8728738.8446639106}]
[8,1958,{"$f":"OFFSET('2012 NIA Shipments Data'!$R$14,A21,0)*$C$8","v":231.98866307627947},1372.1867084837199,{"$f":"SUMPRODUCT(C21:OFFSET(C21,-MIN(A21,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A21,60),0))","v":7.0493112654975443},0,null,null,null,3982547.2705253819,8359525.518549135,27538864.023496125,57805173.653569907,null,1958,8.1000074681077265,47.910628213335123,0.24613044938653461,0,0,null,null,113863.80310993762,258947.18092933288,787355.32262220827,1790590.4740057997,null,1958,8.1000074681077265,47.910628213335123,0.24613044938653461,0,0,null,null,{"$f":"HLOOKUP(AD$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.6047085254087752},{"$f":"HLOOKUP(AD$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.6494016317605564},113863.80310993762,258947.18092933288,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A21,60),0),AL21:OFFSET(AL21,-MIN($A21,60),0))","v":787355.32262220827},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A21,60),0),AM21:OFFSET(AM21,-MIN($A21,60),0))","v":1790590.4740057997},null,1958,223.88865560817175,1324.2760802703849,6.8031808161110101,0,0,null,null,3868683.4674154441,8100578.337619802,26751508.700873915,56014583.179564111,null,1958,168.13308109096923,994.48816192187985,5.1089669939934623,0,0,null,null,{"$f":"HLOOKUP(BF$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":2.074135956947627},{"$f":"HLOOKUP(BF$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":4.5022841648767224},3054882.4128181725,6631170.2792291688,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A21,60),0),BN21:OFFSET(BN21,-MIN($A21,60),0))","v":21124166.434130274},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A21,60),0),BO21:OFFSET(BO21,-MIN($A21,60),0))","v":45853792.618574537},null,1958,55.755574517202511,329.787918348505,1.694213822117548,0,0,null,null,{"$f":"HLOOKUP(BU$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.6661950768375469},{"$f":"HLOOKUP(BU$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.0085000000000002},813801.05459727149,1469408.058390633,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A21,60),0),CC21:OFFSET(CC21,-MIN($A21,60),0))","v":5627342.2667436413},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A21,60),0),CD21:OFFSET(CD21,-MIN($A21,60),0))","v":10160790.560989575}]
[9,1959,{"$f":"OFFSET('2012 NIA Shipments Data'!$R$14,A22,0)*$C$8","v":249.37919045363481},1597.1260602945017,{"$f":"SUMPRODUCT(C22:OFFSET(C22,-MIN(A22,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A22,60),0))","v":8.2958312579808346},0,null,null,null,4281090.2959529255,8986179.2328482196,31698938.857024234,66537336.605490014,null,1959,8.707206974165457,55.764505232056308,0.28965335742165843,0,0,null,null,122399.3563521324,278358.59517486376,906294.76253121963,2061080.5843353767,null,1959,8.707206974165457,55.764505232056308,0.28965335742165843,0,0,null,null,{"$f":"HLOOKUP(AD$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.6047085254087752},{"$f":"HLOOKUP(AD$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.6494016317605564},122399.3563521324,278358.59517486376,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A22,60),0),AL22:OFFSET(AL22,-MIN($A22,60),0))","v":906294.76253121963},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A22,60),0),AM22:OFFSET(AM22,-MIN($A22,60),0))","v":2061080.5843353767},null,1959,240.67198347946936,1541.3615550624454,8.0061779005591767,0,0,null,null,4158690.9396007927,8707820.6376733556,30792644.094493013,64476256.021154635,null,1959,180.73681314829912,1157.5122760188556,6.0123785840192889,0,0,null,null,{"$f":"HLOOKUP(BF$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":2.074135956947627},{"$f":"HLOOKUP(BF$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":4.5022841648767224},3283885.0525603038,7128261.5885873428,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A22,60),0),BN22:OFFSET(BN22,-MIN($A22,60),0))","v":24315224.463499498},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A22,60),0),BO22:OFFSET(BO22,-MIN($A22,60),0))","v":52780556.501485489},null,1959,59.935170331170241,383.84927904358995,1.9937993165398877,0,0,null,null,{"$f":"HLOOKUP(BU$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.6661950768375469},{"$f":"HLOOKUP(BU$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.0085000000000002},874805.88704048912,1579559.0490860129,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A22,60),0),CC22:OFFSET(CC22,-MIN($A22,60),0))","v":6477419.6309935143},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A22,60),0),CD22:OFFSET(CD22,-MIN($A22,60),0))","v":11695699.519669145}]
[10,1960,{"$f":"OFFSET('2012 NIA Shipments Data'!$R$14,A23,0)*$C$8","v":268.02354079220305},1838.2094194901556,{"$f":"SUMPRODUCT(C23:OFFSET(C23,-MIN(A23,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A23,60),0))","v":9.6762624319304251},0,null,null,null,4601157.6887598298,9658013.4525263775,36157682.085977681,75896416.428333521,null,1960,9.3581843752928702,64.182058848800111,0.33785184552848391,0,0,null,null,131550.30626456585,299169.53436650708,1033773.3400980716,2350990.2605293607,null,1960,9.3581843752928702,64.182058848800111,0.33785184552848391,0,0,null,null,{"$f":"HLOOKUP(AD$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.6047085254087752},{"$f":"HLOOKUP(AD$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.6494016317605564},131550.30626456585,299169.53436650708,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A23,60),0),AL23:OFFSET(AL23,-MIN($A23,60),0))","v":1033773.3400980716},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A23,60),0),AM23:OFFSET(AM23,-MIN($A23,60),0))","v":2350990.2605293607},null,1960,258.66535641691019,1774.0273606413555,9.3384105864019418,0,0,null,null,4469607.3824952636,9358843.9181598704,35123908.745879613,73545426.167804167,null,1960,194.24924960012785,1332.2367105831352,7.0128418973228941,0,0,null,null,{"$f":"HLOOKUP(BF$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":2.074135956947627},{"$f":"HLOOKUP(BF$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":4.5022841648767224},3529398.3340821043,7661192.2077012537,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A23,60),0),BN23:OFFSET(BN23,-MIN($A23,60),0))","v":27735381.299856428},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A23,60),0),BO23:OFFSET(BO23,-MIN($A23,60),0))","v":60204620.442012176},null,1960,64.416106816782332,441.79065005822025,2.3255686890790472,0,0,null,null,{"$f":"HLOOKUP(BU$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.6661950768375469},{"$f":"HLOOKUP(BU$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.0085000000000002},940209.04841315898,1697651.7104586174,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A23,60),0),CC23:OFFSET(CC23,-MIN($A23,60),0))","v":7388527.4460231876},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A23,60),0),CD23:OFFSET(CD23,-MIN($A23,60),0))","v":13340805.725791987}]
[11,1961,{"$f":"OFFSET('2012 NIA Shipments Data'!$R$14,A24,0)*$C$8","v":286.50397186865371},2096.5566978504285,{"$f":"SUMPRODUCT(C24:OFFSET(C24,-MIN(A24,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A24,60),0))","v":11.210772100627297},0,null,null,null,4918411.0810837932,10323940.972987069,40909980.857838422,85871681.040798143,null,1961,10.003438448264017,73.202391378564499,0.39143006616869364,0,0,null,null,140620.80194126128,319797.50586368429,1169644.8753045737,2659987.0624040877,null,1961,10.003438448264017,73.202391378564499,0.39143006616869364,0,0,null,null,{"$f":"HLOOKUP(AD$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.6047085254087752},{"$f":"HLOOKUP(AD$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.6494016317605564},140620.80194126128,319797.50586368429,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A24,60),0),AL24:OFFSET(AL24,-MIN($A24,60),0))","v":1169644.8753045737},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A24,60),0),AM24:OFFSET(AM24,-MIN($A24,60),0))","v":2659987.0624040877},null,1961,276.50053342038967,2023.354306471864,10.819342034458604,0,0,null,null,4777790.2791425316,10004143.467123384,39740335.98253385,83211693.978394061,null,1961,207.64288606309279,1519.4731182859405,8.1249731331370114,0,0,null,null,{"$f":"HLOOKUP(BF$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":2.074135956947627},{"$f":"HLOOKUP(BF$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":4.5022841648767224},3772753.0874054786,8189437.3541513979,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A24,60),0),BN24:OFFSET(BN24,-MIN($A24,60),0))","v":31380715.040414788},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A24,60),0),BO24:OFFSET(BO24,-MIN($A24,60),0))","v":68117471.24662368},null,1961,68.857647357296884,503.88118818592358,2.6943689013215928,0,0,null,null,{"$f":"HLOOKUP(BU$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.6661950768375469},{"$f":"HLOOKUP(BU$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.0085000000000002},1005037.1917370533,1814706.1129719864,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A24,60),0),CC24:OFFSET(CC24,-MIN($A24,60),0))","v":8359620.9421190619},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A24,60),0),CD24:OFFSET(CD24,-MIN($A24,60),0))","v":15094222.731770383}]
[12,1962,{"$f":"OFFSET('2012 NIA Shipments Data'!$R$14,A25,0)*$C$8","v":307.95397139905475},2371.8498976184546,{"$f":"SUMPRODUCT(C25:OFFSET(C25,-MIN(A25,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A25,60),0))","v":12.914441269078193},0,null,null,null,5286643.028066827,11096874.512365652,46004168.663146563,96564584.366748482,null,1962,10.752376582064233,82.814399760659811,0.45091458064731577,0,0,null,null,151148.81003808268,343740.12804046943,1315291.2563435442,2991213.6572701186,null,1962,10.752376582064233,82.814399760659811,0.45091458064731577,0,0,null,null,{"$f":"HLOOKUP(AD$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.6047085254087752},{"$f":"HLOOKUP(AD$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.6494016317605564},151148.81003808268,343740.12804046943,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A25,60),0),AL25:OFFSET(AL25,-MIN($A25,60),0))","v":1315291.2563435442},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A25,60),0),AM25:OFFSET(AM25,-MIN($A25,60),0))","v":2991213.6572701186},null,1962,297.20159481699051,2289.0354978577948,12.463526688430877,0,0,null,null,5135494.2180287447,10753134.384325182,44688877.406803019,93573370.709478363,null,1962,223.18870827105277,1718.9910312158959,9.3597022041742193,0,0,null,null,{"$f":"HLOOKUP(BF$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":2.074135956947627},{"$f":"HLOOKUP(BF$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":4.5022841648767224},4055211.8310848391,8802564.7263657283,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A25,60),0),BN25:OFFSET(BN25,-MIN($A25,60),0))","v":35288300.732919492},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A25,60),0),BO25:OFFSET(BO25,-MIN($A25,60),0))","v":76599586.957183644},null,1962,74.012886545937732,570.04446664189879,3.1038244842566574,0,0,null,null,{"$f":"HLOOKUP(BU$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.6661950768375469},{"$f":"HLOOKUP(BU$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.0085000000000002},1080282.3869439056,1950569.6579594542,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A25,60),0),CC25:OFFSET(CC25,-MIN($A25,60),0))","v":9400576.6738835275},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A25,60),0),CD25:OFFSET(CD25,-MIN($A25,60),0))","v":16973783.752294715}]
[13,1963,{"$f":"OFFSET('2012 NIA Shipments Data'!$R$14,A26,0)*$C$8","v":329.92003693045734},2666.8894277484314,{"$f":"SUMPRODUCT(C26:OFFSET(C26,-MIN(A26,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A26,60),0))","v":14.820120989560804},0,null,null,null,5663734.2753986195,11888404.076426743,51446200.842656061,107987626.90388669,null,1963,11.519333434566985,93.115861762076747,0.5174524009142274,0,0,null,null,161930.11170860965,368258.78628022753,1470882.750559222,3345057.2643102915,null,1963,11.519333434566985,93.115861762076747,0.5174524009142274,0,0,null,null,{"$f":"HLOOKUP(AD$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.6047085254087752},{"$f":"HLOOKUP(AD$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.6494016317605564},161930.11170860965,368258.78628022753,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A26,60),0),AL26:OFFSET(AL26,-MIN($A26,60),0))","v":1470882.750559222},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A26,60),0),AM26:OFFSET(AM26,-MIN($A26,60),0))","v":3345057.2643102915},null,1963,318.40070349589035,2573.7735659863547,14.302668588646577,0,0,null,null,5501804.1636900101,11520145.290146515,49975318.092096835,104642569.63957641,null,1963,239.10854775056433,1932.8200372827748,10.740837811098107,0,0,null,null,{"$f":"HLOOKUP(BF$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":2.074135956947627},{"$f":"HLOOKUP(BF$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":4.5022841648767224},4344466.2557660528,9430443.3432425503,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A26,60),0),BN26:OFFSET(BN26,-MIN($A26,60),0))","v":39462706.525466666},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A26,60),0),BO26:OFFSET(BO26,-MIN($A26,60),0))","v":85660883.558595091},null,1963,79.292155745326042,640.95352870357999,3.5618307775484697,0,0,null,null,{"$f":"HLOOKUP(BU$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.6661950768375469},{"$f":"HLOOKUP(BU$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.0085000000000002},1157337.9079239569,2089701.9469039654,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A26,60),0),CC26:OFFSET(CC26,-MIN($A26,60),0))","v":10512611.566630168},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A26,60),0),CD26:OFFSET(CD26,-MIN($A26,60),0))","v":18981686.080981322}]
[14,1964,{"$f":"OFFSET('2012 NIA Shipments Data'!$R$14,A27,0)*$C$8","v":354.83337313016472},2981.9893436893276,{"$f":"SUMPRODUCT(C27:OFFSET(C27,-MIN(A27,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A27,60),0))","v":16.950464284575339},0,null,null,null,6091421.2915059626,12786136.176573245,57283205.251831762,120239731.8999816,null,1964,12.389195808862214,104.11774279572948,0.59183446928959937,0,0,null,null,174157.98168397319,396067.20627331024,1637766.77619705,3724582.1598500102,null,1964,12.389195808862214,104.11774279572948,0.59183446928959937,0,0,null,null,{"$f":"HLOOKUP(AD$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.6047085254087752},{"$f":"HLOOKUP(AD$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.6494016317605564},174157.98168397319,396067.20627331024,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A27,60),0),AL27:OFFSET(AL27,-MIN($A27,60),0))","v":1637766.77619705},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A27,60),0),AM27:OFFSET(AM27,-MIN($A27,60),0))","v":3724582.1598500102},null,1964,342.4441773213025,2877.871600893598,16.358629815285742,0,0,null,null,5917263.3098219894,12390068.970299935,55645438.475634709,116515149.74013159,null,1964,257.1644127224431,2161.1877472222404,12.284797663371187,0,0,null,null,{"$f":"HLOOKUP(BF$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":2.074135956947627},{"$f":"HLOOKUP(BF$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":4.5022841648767224},4672531.0482084658,10142566.825369878,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A27,60),0),BN27:OFFSET(BN27,-MIN($A27,60),0))","v":43940082.662368275},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A27,60),0),BO27:OFFSET(BO27,-MIN($A27,60),0))","v":95379831.640973881},null,1964,85.279764598859416,716.68385367135738,4.0738321519145551,0,0,null,null,{"$f":"HLOOKUP(BU$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.6661950768375469},{"$f":"HLOOKUP(BU$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.0085000000000002},1244732.2616135241,2247502.1449300568,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A27,60),0),CC27:OFFSET(CC27,-MIN($A27,60),0))","v":11705355.813266434},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A27,60),0),CD27:OFFSET(CD27,-MIN($A27,60),0))","v":21135318.099157706}]
[15,1965,{"$f":"OFFSET('2012 NIA Shipments Data'!$R$14,A28,0)*$C$8","v":380.32171590718389},3319.8722525349167,{"$f":"SUMPRODUCT(C28:OFFSET(C28,-MIN(A28,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A28,60),0))","v":19.342435035183371},0,null,null,null,6528979.4402998826,13704588.177824533,63521196.225818194,133333523.68431351,null,1965,13.279134843407453,115.91510413530209,0.67535139932617483,0,0,null,null,186668.07422503349,424517.4521652807,1816115.2872920253,4130179.3989163823,null,1965,13.279134843407453,115.91510413530209,0.67535139932617483,0,0,null,null,{"$f":"HLOOKUP(AD$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.6047085254087752},{"$f":"HLOOKUP(AD$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.6494016317605564},186668.07422503349,424517.4521652807,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A28,60),0),AL28:OFFSET(AL28,-MIN($A28,60),0))","v":1816115.2872920253},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A28,60),0),AM28:OFFSET(AM28,-MIN($A28,60),0))","v":4130179.3989163823},null,1965,367.04258106377642,3203.9571483996147,18.667083635857196,0,0,null,null,6342311.3660748489,13280070.725659251,61705080.938526168,129203344.28539713,null,1965,275.63701197007919,2406.0673622813124,14.018371221864303,0,0,null,null,{"$f":"HLOOKUP(BF$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":2.074135956947627},{"$f":"HLOOKUP(BF$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":4.5022841648767224},5008167.6653124439,10871126.31120217,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A28,60),0),BN28:OFFSET(BN28,-MIN($A28,60),0))","v":48725042.544397682},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A28,60),0),BO28:OFFSET(BO28,-MIN($A28,60),0))","v":105766445.41827668},null,1965,91.405569093697252,797.88978611830225,4.648712413992893,0,0,null,null,{"$f":"HLOOKUP(BU$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.6661950768375469},{"$f":"HLOOKUP(BU$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.0085000000000002},1334143.7007624048,2408944.4144570804,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A28,60),0),CC28:OFFSET(CC28,-MIN($A28,60),0))","v":12980038.394128485},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A28,60),0),CD28:OFFSET(CD28,-MIN($A28,60),0))","v":23436898.867120441}]
[16,1966,{"$f":"OFFSET('2012 NIA Shipments Data'!$R$14,A29,0)*$C$8","v":407.45711957306077},3680.851533406917,{"$f":"SUMPRODUCT(C29:OFFSET(C29,-MIN(A29,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A29,60),0))","v":22.630448560775431},0,null,null,null,6994812.668402968,14682390.69796942,70183957.487772241,147318925.24012676,null,1966,14.226581884263279,128.51888757938337,0.79015413907806431,0,0,null,null,199986.57099702509,454806.15761097689,2006608.277071296,4563395.4108786359,null,1966,14.226581884263279,128.51888757938337,0.79015413907806431,0,0,null,null,{"$f":"HLOOKUP(AD$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.6047085254087752},{"$f":"HLOOKUP(AD$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.6494016317605564},199986.57099702509,454806.15761097689,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A29,60),0),AL29:OFFSET(AL29,-MIN($A29,60),0))","v":2006608.277071296},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A29,60),0),AM29:OFFSET(AM29,-MIN($A29,60),0))","v":4563395.4108786359},null,1966,393.23053768879748,3552.3326458275337,21.840294421697365,0,0,null,null,6794826.0974059431,14227584.540358443,68177349.210700944,142755529.82924813,null,1966,295.30331360953011,2667.686003029527,16.401349068263638,0,0,null,null,{"$f":"HLOOKUP(BF$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":2.074135956947627},{"$f":"HLOOKUP(BF$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":4.5022841648767224},5365493.1756385779,11646765.430450354,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A29,60),0),BN29:OFFSET(BN29,-MIN($A29,60),0))","v":53835829.891628474},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A29,60),0),BO29:OFFSET(BO29,-MIN($A29,60),0))","v":116860326.15758568},null,1966,97.92722407926739,884.64664279800661,5.438945353433728,0,0,null,null,{"$f":"HLOOKUP(BU$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.6661950768375469},{"$f":"HLOOKUP(BU$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.0085000000000002},1429332.9217673652,2580819.109908089,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A29,60),0),CC29:OFFSET(CC29,-MIN($A29,60),0))","v":14341519.319072472},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A29,60),0),CD29:OFFSET(CD29,-MIN($A29,60),0))","v":25895203.67166245}]
[17,1967,{"$f":"OFFSET('2012 NIA Shipments Data'!$R$14,A30,0)*$C$8","v":435.31038408367851},4065.6782044192028,{"$f":"SUMPRODUCT(C30:OFFSET(C30,-MIN(A30,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A30,60),0))","v":26.268172697478363},0,null,null,null,7472969.407103206,15686060.758238047,77268430.190116882,162189515.92439047,null,1967,15.19909341804026,141.9553153245686,0.91716721068027873,0,0,null,null,213657.40552898319,485896.14377263677,2209158.2909499966,5024031.3079639059,null,1967,15.19909341804026,141.9553153245686,0.91716721068027873,0,0,null,null,{"$f":"HLOOKUP(AD$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.6047085254087752},{"$f":"HLOOKUP(AD$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.6494016317605564},213657.40552898319,485896.14377263677,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A30,60),0),AL30:OFFSET(AL30,-MIN($A30,60),0))","v":2209158.2909499966},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A30,60),0),AM30:OFFSET(AM30,-MIN($A30,60),0))","v":5024031.3079639059},null,1967,420.11129066563825,3923.7228890946344,25.351005486798083,0,0,null,null,7259312.0015742229,15200164.61446541,75059271.899166882,157165484.61642656,null,1967,315.48988272248749,2946.5879675707943,19.03777862112392,0,0,null,null,{"$f":"HLOOKUP(BF$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":2.074135956947627},{"$f":"HLOOKUP(BF$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":4.5022841648767224},5732271.6499172151,12442923.903683962,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A30,60),0),BN30:OFFSET(BN30,-MIN($A30,60),0))","v":59270098.361624062},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A30,60),0),BO30:OFFSET(BO30,-MIN($A30,60),0))","v":128656380.70174192},null,1967,104.62140794315073,977.13492152384038,6.3132268656741637,0,0,null,null,{"$f":"HLOOKUP(BU$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.6661950768375469},{"$f":"HLOOKUP(BU$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.0085000000000002},1527040.3516570076,2757240.7107814481,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A30,60),0),CC30:OFFSET(CC30,-MIN($A30,60),0))","v":15789173.537542822},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A30,60),0),CD30:OFFSET(CD30,-MIN($A30,60),0))","v":28509103.914684635}]
[18,1968,{"$f":"OFFSET('2012 NIA Shipments Data'!$R$14,A31,0)*$C$8","v":463.59321187538262},4474.7204158054028,{"$f":"SUMPRODUCT(C31:OFFSET(C31,-MIN(A31,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A31,60),0))","v":30.283727749762008},0,null,null,null,7958500.4547456261,16705209.78701512,84775985.162911803,177948173.1640597,null,1968,16.186603382079671,156.23724153192856,1.0573724495086971,0,0,null,null,227539.07669499176,517465.61112614902,2423804.5219152812,5512176.222216432,null,1968,16.186603382079671,156.23724153192856,1.0573724495086971,0,0,null,null,{"$f":"HLOOKUP(AD$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.6047085254087752},{"$f":"HLOOKUP(AD$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.6494016317605564},227539.07669499176,517465.61112614902,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A31,60),0),AL31:OFFSET(AL31,-MIN($A31,60),0))","v":2423804.5219152812},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A31,60),0),AM31:OFFSET(AM31,-MIN($A31,60),0))","v":5512176.222216432},null,1968,447.40660849330294,4318.4831742734741,29.22635530025331,0,0,null,null,7730961.3780506346,16187744.17588897,82352180.640996516,172435996.94184327,null,1968,335.98777652267262,3243.0400716721574,21.948039985959941,0,0,null,null,{"$f":"HLOOKUP(BF$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":2.074135956947627},{"$f":"HLOOKUP(BF$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":4.5022841648767224},6104706.7166136969,13251361.025472272,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A31,60),0),BN31:OFFSET(BN31,-MIN($A31,60),0))","v":65028899.473514244},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A31,60),0),BO31:OFFSET(BO31,-MIN($A31,60),0))","v":141156891.56164429},null,1968,111.41883197063031,1075.4431026013169,7.2783153142933674,0,0,null,null,{"$f":"HLOOKUP(BU$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.6661950768375469},{"$f":"HLOOKUP(BU$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.0085000000000002},1626254.6614369377,2936383.1504166978,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A31,60),0),CC31:OFFSET(CC31,-MIN($A31,60),0))","v":17323281.167482268},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A31,60),0),CD31:OFFSET(CD31,-MIN($A31,60),0))","v":31279105.380199}]
[19,1969,{"$f":"OFFSET('2012 NIA Shipments Data'!$R$14,A32,0)*$C$8","v":493.20181603707789},4908.0298999310235,{"$f":"SUMPRODUCT(C32:OFFSET(C32,-MIN(A32,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A32,60),0))","v":34.714809274567202},0,null,null,null,8466791.0932819322,17772132.104580816,92722895.777157173,194629055.41373837,null,1969,17.22040353269789,171.36647246449954,1.2120860159682563,0,0,null,null,242071.46043272133,550514.91826579371,2651012.2369898944,6028888.2562169107,null,1969,17.22040353269789,171.36647246449954,1.2120860159682563,0,0,null,null,{"$f":"HLOOKUP(AD$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.6047085254087752},{"$f":"HLOOKUP(AD$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.6494016317605564},242071.46043272133,550514.91826579371,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A32,60),0),AL32:OFFSET(AL32,-MIN($A32,60),0))","v":2651012.2369898944},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A32,60),0),AM32:OFFSET(AM32,-MIN($A32,60),0))","v":6028888.2562169107},null,1969,475.98141250437999,4736.6634274665239,33.502723258598948,0,0,null,null,8224719.6328492109,17221617.186315022,90071883.540167272,188600167.15752146,null,1969,357.44652273249005,3557.07980820887,25.159452903520499,0,0,null,null,{"$f":"HLOOKUP(BF$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":2.074135956947627},{"$f":"HLOOKUP(BF$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":4.5022841648767224},6494599.924851709,14097694.175217338,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A32,60),0),BN32:OFFSET(BN32,-MIN($A32,60),0))","v":71124716.000631973},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A32,60),0),BO32:OFFSET(BO32,-MIN($A32,60),0))","v":154388954.8360427},null,1969,118.53488977188994,1179.5836192576537,8.3432703550784488,0,0,null,null,{"$f":"HLOOKUP(BU$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.6661950768375469},{"$f":"HLOOKUP(BU$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.0085000000000002},1730119.7079975018,3123923.0110976831,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A32,60),0),CC32:OFFSET(CC32,-MIN($A32,60),0))","v":18947167.539535291},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A32,60),0),CD32:OFFSET(CD32,-MIN($A32,60),0))","v":34211212.321478747}]
[20,1970,{"$f":"OFFSET('2012 NIA Shipments Data'!$R$14,A33,0)*$C$8","v":523.13031868390738},5366.5169066935341,{"$f":"SUMPRODUCT(C33:OFFSET(C33,-MIN(A33,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A33,60),0))","v":39.590393773015983},0,null,null,null,8980573.4262050334,18850581.707636945,101107520.38806264,212228716.79555365,null,1970,18.265373108943482,187.37478998122918,1.3823196399959963,0,0,null,null,256760.85554179762,583921.29807360505,2890734.5004047193,6574060.6694142185,null,1970,18.265373108943482,187.37478998122918,1.3823196399959963,0,0,null,null,{"$f":"HLOOKUP(AD$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.6047085254087752},{"$f":"HLOOKUP(AD$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.6494016317605564},256760.85554179762,583921.29807360505,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A33,60),0),AL33:OFFSET(AL33,-MIN($A33,60),0))","v":2890734.5004047193},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A33,60),0),AM33:OFFSET(AM33,-MIN($A33,60),0))","v":6574060.6694142185},null,1970,504.86494557496388,5179.1421167123053,38.208074133019984,0,0,null,null,8723812.5706632361,18266660.40956334,98216785.887657925,205654656.12613943,null,1970,379.13711440073945,3889.3668780378398,28.693018005251449,0,0,null,null,{"$f":"HLOOKUP(BF$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":2.074135956947627},{"$f":"HLOOKUP(BF$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":4.5022841648767224},6888705.633145391,14953171.311995491,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A33,60),0),BN33:OFFSET(BN33,-MIN($A33,60),0))","v":77556288.69068031},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A33,60),0),BO33:OFFSET(BO33,-MIN($A33,60),0))","v":168349837.09193492},null,1970,125.72783117422442,1289.7752386744653,9.5150561277685348,0,0,null,null,{"$f":"HLOOKUP(BU$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.6661950768375469},{"$f":"HLOOKUP(BU$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.0085000000000002},1835106.9375178455,3313489.0975678507,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A33,60),0),CC33:OFFSET(CC33,-MIN($A33,60),0))","v":20660497.196977612},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A33,60),0),CD33:OFFSET(CD33,-MIN($A33,60),0))","v":37304819.034204505}]
[21,1971,{"$f":"OFFSET('2012 NIA Shipments Data'!$R$14,A34,0)*$C$8","v":557.99917751799558},5850.0568316044255,{"$f":"SUMPRODUCT(C34:OFFSET(C34,-MIN(A34,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A34,60),0))","v":44.971867482836473},0,null,null,null,9579166.8088927586,20107053.085854273,110007039.26688433,230909161.7763122,null,1971,19.482837847156318,204.25784345017667,1.5702166547076102,0,0,null,null,273875.0576941992,622842.13402127009,3145177.9499253184,7152711.7609791001,null,1971,19.482837847156318,204.25784345017667,1.5702166547076102,0,0,null,null,{"$f":"HLOOKUP(AD$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.6047085254087752},{"$f":"HLOOKUP(AD$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.6494016317605564},273875.0576941992,622842.13402127009,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A34,60),0),AL34:OFFSET(AL34,-MIN($A34,60),0))","v":3145177.9499253184},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A34,60),0),AM34:OFFSET(AM34,-MIN($A34,60),0))","v":7152711.7609791001},null,1971,538.51633967083922,5645.7989881542489,43.401650828128865,0,0,null,null,9305291.75119856,19484210.951833002,106861861.31695901,223756450.01533312,null,1971,404.40821425605282,4239.8109744333278,32.593224781065587,0,0,null,null,{"$f":"HLOOKUP(BF$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":2.074135956947627},{"$f":"HLOOKUP(BF$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":4.5022841648767224},7347867.1378275016,15949863.724914029,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A34,60),0),BN34:OFFSET(BN34,-MIN($A34,60),0))","v":84382820.0181714},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A34,60),0),BO34:OFFSET(BO34,-MIN($A34,60),0))","v":183168047.92032665},null,1971,134.1081254147864,1405.9880137209211,10.808426047063277,0,0,null,null,{"$f":"HLOOKUP(BU$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.6661950768375469},{"$f":"HLOOKUP(BU$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.0085000000000002},1957424.6133710574,3534347.2269189716,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A34,60),0),CC34:OFFSET(CC34,-MIN($A34,60),0))","v":22479041.298787609},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A34,60),0),CD34:OFFSET(CD34,-MIN($A34,60),0))","v":40588402.095006451}]
[22,1972,{"$f":"OFFSET('2012 NIA Shipments Data'!$R$14,A35,0)*$C$8","v":599.92118312375931},6363.0841416395851,{"$f":"SUMPRODUCT(C35:OFFSET(C35,-MIN(A35,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A35,60),0))","v":50.897681854709241},0,null,null,null,10298841.498104999,21617678.95439041,119533849.12465307,250906315.53410727,null,1972,20.946566953492379,222.1704646426254,1.7771196129396989,0,0,null,null,294451.05881843879,669635.7360299459,3417556.0858834349,7772149.6203051377,null,1972,20.946566953492379,222.1704646426254,1.7771196129396989,0,0,null,null,{"$f":"HLOOKUP(AD$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.6047085254087752},{"$f":"HLOOKUP(AD$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.6494016317605564},294451.05881843879,669635.7360299459,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A35,60),0),AL35:OFFSET(AL35,-MIN($A35,60),0))","v":3417556.0858834349},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A35,60),0),AM35:OFFSET(AM35,-MIN($A35,60),0))","v":7772149.6203051377},null,1972,578.97461617026693,6140.91367699696,49.120562241769541,0,0,null,null,10004390.43928656,20948043.218360465,116116293.03876963,243134165.91380212,null,1972,434.79106087684806,4611.6259639083155,36.887940803410679,0,0,null,null,{"$f":"HLOOKUP(BF$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":2.074135956947627},{"$f":"HLOOKUP(BF$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":4.5022841648767224},7899906.1725668991,17148163.477722269,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A35,60),0),BN35:OFFSET(BN35,-MIN($A35,60),0))","v":91690525.842569858},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A35,60),0),BO35:OFFSET(BO35,-MIN($A35,60),0))","v":199030734.31007776},null,1972,144.18355529341886,1529.2877130886445,12.232621438358862,0,0,null,null,{"$f":"HLOOKUP(BU$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.6661950768375469},{"$f":"HLOOKUP(BU$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.0085000000000002},2104484.2667196598,3799879.7406381955,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A35,60),0),CC35:OFFSET(CC35,-MIN($A35,60),0))","v":24425767.196199767},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A35,60),0),CD35:OFFSET(CD35,-MIN($A35,60),0))","v":44103431.60372436}]
[23,1973,{"$f":"OFFSET('2012 NIA Shipments Data'!$R$14,A36,0)*$C$8","v":643.77633696225541},6912.1076429086352,{"$f":"SUMPRODUCT(C36:OFFSET(C36,-MIN(A36,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A36,60),0))","v":57.428791424282174},0,null,null,null,11051702.5254585,23197964.269937333,129711791.60831204,272270222.63652033,null,1973,22.477792957799455,241.33991198317807,2.0051567747003838,0,0,null,null,315975.880487766,718587.1300554669,3708550.5575876553,8433924.4429946132,null,1973,22.477792957799455,241.33991198317807,2.0051567747003838,0,0,null,null,{"$f":"HLOOKUP(AD$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.6047085254087752},{"$f":"HLOOKUP(AD$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.6494016317605564},315975.880487766,718587.1300554669,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A36,60),0),AL36:OFFSET(AL36,-MIN($A36,60),0))","v":3708550.5575876553},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A36,60),0),AM36:OFFSET(AM36,-MIN($A36,60),0))","v":8433924.4429946132},null,1973,621.29854400445595,6670.7677309254568,55.423634649581793,0,0,null,null,10735726.644970734,22479377.139881864,126003241.05072439,263836298.1935257,null,1973,466.57495082564412,5009.5290839817526,41.621342687424082,0,0,null,null,{"$f":"HLOOKUP(BF$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":2.074135956947627},{"$f":"HLOOKUP(BF$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":4.5022841648767224},8477401.3673584051,18401720.392394595,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A36,60),0),BN36:OFFSET(BN36,-MIN($A36,60),0))","v":99497694.315400809},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A36,60),0),BO36:OFFSET(BO36,-MIN($A36,60),0))","v":215977593.97470644},null,1973,154.7235931788118,1661.2386469437045,13.802291962157712,0,0,null,null,{"$f":"HLOOKUP(BU$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.6661950768375469},{"$f":"HLOOKUP(BU$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.0085000000000002},2258325.2776123285,4077656.7474872689,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A36,60),0),CC36:OFFSET(CC36,-MIN($A36,60),0))","v":26505546.735323571},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A36,60),0),CD36:OFFSET(CD36,-MIN($A36,60),0))","v":47858704.218819253}]
[24,1974,{"$f":"OFFSET('2012 NIA Shipments Data'!$R$14,A37,0)*$C$8","v":690.58160599422069},7498.4551884466082,{"$f":"SUMPRODUCT(C37:OFFSET(C37,-MIN(A37,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A37,60),0))","v":64.599060134664541},0,null,null,null,11855208.1535252,24884554.621753871,140581120.22141698,295085376.79255891,null,1974,24.112023802006924,261.81254816627711,2.2555105175612558,0,0,null,null,338948.66660107282,770831.46091089852,4019312.2407695162,9140653.531633094,null,1974,24.112023802006924,261.81254816627711,2.2555105175612558,0,0,null,null,{"$f":"HLOOKUP(AD$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.6047085254087752},{"$f":"HLOOKUP(AD$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.6494016317605564},338948.66660107282,770831.46091089852,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A37,60),0),AL37:OFFSET(AL37,-MIN($A37,60),0))","v":4019312.2407695162},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A37,60),0),AM37:OFFSET(AM37,-MIN($A37,60),0))","v":9140653.531633094},null,1974,666.46958219221381,7236.6426402803309,62.343549617103285,0,0,null,null,11516259.486924127,24113723.160842974,136561807.98064747,285944723.26092583,null,1974,500.49692782780699,5434.4826921199729,46.817973223332473,0,0,null,null,{"$f":"HLOOKUP(BF$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":2.074135956947627},{"$f":"HLOOKUP(BF$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":4.5022841648767224},9093744.3873014096,19739603.48030239,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A37,60),0),BN37:OFFSET(BN37,-MIN($A37,60),0))","v":107835202.58932905},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A37,60),0),BO37:OFFSET(BO37,-MIN($A37,60),0))","v":234075651.31299099},null,1974,165.97265436440682,1802.1599481603585,15.525576393770812,0,0,null,null,{"$f":"HLOOKUP(BU$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.6661950768375469},{"$f":"HLOOKUP(BU$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.0085000000000002},2422515.0996227176,4374119.680540585,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A37,60),0),CC37:OFFSET(CC37,-MIN($A37,60),0))","v":28726605.391318437},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A37,60),0),CD37:OFFSET(CD37,-MIN($A37,60),0))","v":51869071.947934829}]
[25,1975,{"$f":"OFFSET('2012 NIA Shipments Data'!$R$14,A38,0)*$C$8","v":738.55982729792356},8124.4377343061642,{"$f":"SUMPRODUCT(C38:OFFSET(C38,-MIN(A38,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A38,60),0))","v":72.476279124704575},0,null,null,null,12678849.842580052,26613411.368477851,152150998.58579502,319371012.80982286,null,1975,25.787208898180076,283.66906145072278,2.5305478051646788,0,0,null,null,362497.1567369618,824385.04834854184,4350103.1297659641,9892932.7094156425,null,1975,25.787208898180076,283.66906145072278,2.5305478051646788,0,0,null,null,{"$f":"HLOOKUP(AD$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.6047085254087752},{"$f":"HLOOKUP(AD$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.6494016317605564},362497.1567369618,824385.04834854184,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A38,60),0),AL38:OFFSET(AL38,-MIN($A38,60),0))","v":4350103.1297659641},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A38,60),0),AM38:OFFSET(AM38,-MIN($A38,60),0))","v":9892932.7094156425},null,1975,712.77261839974346,7840.7686728554418,69.945731319539902,0,0,null,null,12316352.68584309,25789026.320129309,147800895.45602906,309478080.10040724,null,1975,535.26899843715194,5888.1616467244476,52.526963833741078,0,0,null,null,{"$f":"HLOOKUP(BF$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":2.074135956947627},{"$f":"HLOOKUP(BF$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":4.5022841648767224},9725533.1243690774,21111014.267969988,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A38,60),0),BN38:OFFSET(BN38,-MIN($A38,60),0))","v":116710079.78045934},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A38,60),0),BO38:OFFSET(BO38,-MIN($A38,60),0))","v":253340164.28235969},null,1975,177.5036199625915,1952.6070261309944,17.418767485798824,0,0,null,null,{"$f":"HLOOKUP(BU$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.6661950768375469},{"$f":"HLOOKUP(BU$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.0085000000000002},2590819.5614740127,4678012.0521593196,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A38,60),0),CC38:OFFSET(CC38,-MIN($A38,60),0))","v":31090815.675569728},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A38,60),0),CD38:OFFSET(CD38,-MIN($A38,60),0))","v":56137915.818047561}]
[26,1976,{"$f":"OFFSET('2012 NIA Shipments Data'!$R$14,A39,0)*$C$8","v":802.80922572251825},8790.5212824793834,{"$f":"SUMPRODUCT(C39:OFFSET(C39,-MIN(A39,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A39,60),0))","v":81.099317272786905},0,null,null,null,13781818.681383327,28928586.940248054,164688617.642169,345687975.12670195,null,1976,28.030510791296845,306.92572254373817,2.8316257650573942,0,0,null,null,394031.80483200488,896100.62435056362,4708562.3998587057,10708134.862630919,null,1976,28.030510791296845,306.92572254373817,2.8316257650573942,0,0,null,null,{"$f":"HLOOKUP(AD$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.6047085254087752},{"$f":"HLOOKUP(AD$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.6494016317605564},394031.80483200488,896100.62435056362,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A39,60),0),AL39:OFFSET(AL39,-MIN($A39,60),0))","v":4708562.3998587057},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A39,60),0),AM39:OFFSET(AM39,-MIN($A39,60),0))","v":10708134.862630919},null,1976,774.77871493122143,8483.5955599356457,78.267691507729509,0,0,null,null,13387786.876551323,28032486.315897491,159980055.24231029,334979840.26407105,null,1976,581.83355539490492,6370.9036813278581,58.776484620562179,0,0,null,null,{"$f":"HLOOKUP(BF$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":2.074135956947627},{"$f":"HLOOKUP(BF$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":4.5022841648767224},10571584.628260482,22947520.826704018,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A39,60),0),BN39:OFFSET(BN39,-MIN($A39,60),0))","v":126327279.36460342},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A39,60),0),BO39:OFFSET(BO39,-MIN($A39,60),0))","v":274216021.1677838},null,1976,192.94515953631651,2112.6918786077872,19.491206887167326,0,0,null,null,{"$f":"HLOOKUP(BU$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.6661950768375469},{"$f":"HLOOKUP(BU$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.0085000000000002},2816202.2482908396,5084965.4891934721,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A39,60),0),CC39:OFFSET(CC39,-MIN($A39,60),0))","v":33652775.87770687},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A39,60),0),CD39:OFFSET(CD39,-MIN($A39,60),0))","v":60763819.096287251}]
[27,1977,{"$f":"OFFSET('2012 NIA Shipments Data'!$R$14,A40,0)*$C$8","v":858.39975992395341},9512.2311909291147,{"$f":"SUMPRODUCT(C40:OFFSET(C40,-MIN(A40,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A40,60),0))","v":90.574762799761544},0,null,null,null,14736140.876766546,30931747.2804319,178032527.27641141,373697373.51607686,null,1977,29.971483838068817,332.12460756997763,3.1624659816196412,0,0,null,null,421316.5417547191,958151.12253841734,5090074.0797212608,11575762.425506525,null,1977,29.971483838068817,332.12460756997763,3.1624659816196412,0,0,null,null,{"$f":"HLOOKUP(AD$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.6047085254087752},{"$f":"HLOOKUP(AD$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.6494016317605564},421316.5417547191,958151.12253841734,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A40,60),0),AL40:OFFSET(AL40,-MIN($A40,60),0))","v":5090074.0797212608},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A40,60),0),AM40:OFFSET(AM40,-MIN($A40,60),0))","v":11575762.425506525},null,1977,828.42827608588459,9180.1065833591365,87.412296818141897,0,0,null,null,14314824.335011827,29973596.157893483,172942453.19669014,362121611.09057033,null,1977,622.1226267264077,6893.9607521021999,65.643785074102254,0,0,null,null,{"$f":"HLOOKUP(BF$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":2.074135956947627},{"$f":"HLOOKUP(BF$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":4.5022841648767224},11303614.129181793,24536522.174075123,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A40,60),0),BN40:OFFSET(BN40,-MIN($A40,60),0))","v":136562958.21305671},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A40,60),0),BO40:OFFSET(BO40,-MIN($A40,60),0))","v":296434398.2427243},null,1977,206.30564935947686,2286.1458312569362,21.768511744039646,0,0,null,null,{"$f":"HLOOKUP(BU$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.6661950768375469},{"$f":"HLOOKUP(BU$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.0085000000000002},3011210.2058300339,5437073.9838183587,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A40,60),0),CC40:OFFSET(CC40,-MIN($A40,60),0))","v":36379494.983633414},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A40,60),0),CD40:OFFSET(CD40,-MIN($A40,60),0))","v":65687212.847846039}]
[28,1978,{"$f":"OFFSET('2012 NIA Shipments Data'!$R$14,A41,0)*$C$8","v":905.72713478609762},10280.056188053308,{"$f":"SUMPRODUCT(C41:OFFSET(C41,-MIN(A41,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A41,60),0))","v":100.8967354504955},0,null,null,null,15548609.490874596,32637151.297334,192026240.63752094,403070735.83803236,null,1978,31.623944284824585,358.93362542642689,3.522863142618228,0,0,null,null,444545.58588797267,1010978.2311515154,5490164.1011803355,12485640.546077942,null,1978,31.623944284824585,358.93362542642689,3.522863142618228,0,0,null,null,{"$f":"HLOOKUP(AD$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.6047085254087752},{"$f":"HLOOKUP(AD$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.6494016317605564},444545.58588797267,1010978.2311515154,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A41,60),0),AL41:OFFSET(AL41,-MIN($A41,60),0))","v":5490164.1011803355},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A41,60),0),AM41:OFFSET(AM41,-MIN($A41,60),0))","v":12485640.546077942},null,1978,874.10319050127305,9921.1225626268806,97.373872307877278,0,0,null,null,15104063.904986624,31626173.066182487,186536076.53634059,390585095.2919544,null,1978,656.42299834802952,7450.4395937545069,73.124603497259372,0,0,null,null,{"$f":"HLOOKUP(BF$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":2.074135956947627},{"$f":"HLOOKUP(BF$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":4.5022841648767224},11926832.364047341,25889329.149287514,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A41,60),0),BN41:OFFSET(BN41,-MIN($A41,60),0))","v":147297080.35474637},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A41,60),0),BO41:OFFSET(BO41,-MIN($A41,60),0))","v":319734735.89923126},null,1978,217.68019215324355,2470.6829688723737,24.24926881061791,0,0,null,null,{"$f":"HLOOKUP(BU$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.6661950768375469},{"$f":"HLOOKUP(BU$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.0085000000000002},3177231.5409392817,5736843.9168949714,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A41,60),0),CC41:OFFSET(CC41,-MIN($A41,60),0))","v":39238996.181594223},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A41,60),0),CD41:OFFSET(CD41,-MIN($A41,60),0))","v":70850359.392723173}]
[29,1979,{"$f":"OFFSET('2012 NIA Shipments Data'!$R$14,A42,0)*$C$8","v":955.573511781702},{"$f":"D41 - E41 + C41","v":11084.88658738891},{"$f":"SUMPRODUCT(C42:OFFSET(C42,-MIN(A42,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A42,60),0))","v":112.04826882223931},0,null,null,null,16404321.791712979,34433325.536956064,206698469.08878836,433868328.38893569,null,1979,33.364357029863555,387.03470656863323,3.9122248570838916,0,0,null,null,469010.99717449321,1066617.0655298505,5909653.3421300715,13439636.051297804,null,1979,33.364357029863555,387.03470656863323,3.9122248570838916,0,0,null,null,{"$f":"HLOOKUP(AD$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.6047085254087752},{"$f":"HLOOKUP(AD$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.6494016317605564},469010.99717449321,1066617.0655298505,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A42,60),0),AL42:OFFSET(AL42,-MIN($A42,60),0))","v":5909653.3421300715},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A42,60),0),AM42:OFFSET(AM42,-MIN($A42,60),0))","v":13439636.051297804},null,1979,922.20915475183847,10697.851880820277,108.13604396515542,0,0,null,null,15935310.794538485,33366708.471426215,200788815.7466583,420428692.3376379,null,1979,692.54900913820893,8033.7379886052777,81.206643541015978,0,0,null,null,{"$f":"HLOOKUP(BF$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":2.074135956947627},{"$f":"HLOOKUP(BF$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":4.5022841648767224},12583221.423785606,27314139.350257639,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A42,60),0),BN42:OFFSET(BN42,-MIN($A42,60),0))","v":158551669.34213945},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A42,60),0),BO42:OFFSET(BO42,-MIN($A42,60),0))","v":344164840.20864481},null,1979,229.66014561362951,2664.1138922149994,26.929400424139445,0,0,null,null,{"$f":"HLOOKUP(BU$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.6661950768375469},{"$f":"HLOOKUP(BU$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.0085000000000002},3352089.370752879,6052569.1211685752,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A42,60),0),CC42:OFFSET(CC42,-MIN($A42,60),0))","v":42237146.404518843},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A42,60),0),CD42:OFFSET(CD42,-MIN($A42,60),0))","v":76263852.128993079}]
[30,1980,{"$f":"OFFSET('2012 NIA Shipments Data'!$R$14,A43,0)*$C$8","v":1024.4186732475973},{"$f":"D42 - E42 + C42","v":11928.411830348372},{"$f":"SUMPRODUCT(C43:OFFSET(C43,-MIN(A43,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A43,60),0))","v":124.07520665886454},0,null,null,null,17586186.052876156,36914105.746088766,222361123.52918059,466744864.58266753,null,1980,35.768122432112875,416.48683874141284,4.3321517836988361,0,0,null,null,502801.32040096511,1143462.4606703734,6357459.5526372856,14458029.541119415,null,1980,35.768122432112875,416.48683874141284,4.3321517836988361,0,0,null,null,{"$f":"HLOOKUP(AD$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.6047085254087752},{"$f":"HLOOKUP(AD$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.6494016317605564},502801.32040096511,1143462.4606703734,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A43,60),0),AL43:OFFSET(AL43,-MIN($A43,60),0))","v":6357459.5526372856},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A43,60),0),AM43:OFFSET(AM43,-MIN($A43,60),0))","v":14458029.541119415},null,1980,988.65055081548451,11511.924991606958,119.74305487516571,0,0,null,null,17083384.732475191,35770643.285418391,216003663.97654331,452286835.04154813,null,1980,742.44433144393849,8645.0803542024696,89.923130319925804,0,0,null,null,{"$f":"HLOOKUP(BF$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":2.074135956947627},{"$f":"HLOOKUP(BF$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":4.5022841648767224},13489791.038787175,29282011.325239755,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A43,60),0),BN43:OFFSET(BN43,-MIN($A43,60),0))","v":170565981.87575832},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A43,60),0),BO43:OFFSET(BO43,-MIN($A43,60),0))","v":370244060.75867838},null,1980,246.20621937154604,2866.8446374044893,29.819924555239908,0,0,null,null,{"$f":"HLOOKUP(BU$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.6661950768375469},{"$f":"HLOOKUP(BU$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.0085000000000002},3593593.6936880182,6488631.9601786351,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A43,60),0),CC43:OFFSET(CC43,-MIN($A43,60),0))","v":45437682.100784995},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A43,60),0),CD43:OFFSET(CD43,-MIN($A43,60),0))","v":82042774.282869756}]
[31,1981,{"$f":"OFFSET('2012 NIA Shipments Data'!$R$14,A44,0)*$C$8","v":998.77185659926477},12828.755296937105,{"$f":"SUMPRODUCT(C44:OFFSET(C44,-MIN(A44,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A44,60),0))","v":137.09217312719372},0,null,null,null,17145907.384573743,35989943.265912764,237377032.96873984,498263857.23172629,null,1981,34.872650198125399,447.92280938982691,4.7866460861678561,0,0,null,null,490213.44631040137,1114835.3252628404,6786774.8726578495,15434371.353115302,null,1981,34.872650198125399,447.92280938982691,4.7866460861678561,0,0,null,null,{"$f":"HLOOKUP(AD$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.6047085254087752},{"$f":"HLOOKUP(AD$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.6494016317605564},490213.44631040137,1114835.3252628404,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A44,60),0),AL44:OFFSET(AL44,-MIN($A44,60),0))","v":6786774.8726578495},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A44,60),0),AM44:OFFSET(AM44,-MIN($A44,60),0))","v":15434371.353115302},null,1981,963.89920640113939,12380.832487547277,132.30552704102587,0,0,null,null,16655693.93826334,34875107.940649927,230590258.096082,482829485.87861097,null,1981,723.85687873793495,9297.6015553264824,99.357137351805619,0,0,null,null,{"$f":"HLOOKUP(BF$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":2.074135956947627},{"$f":"HLOOKUP(BF$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":4.5022841648767224},13152067.599698246,28548922.017943114,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A44,60),0),BN44:OFFSET(BN44,-MIN($A44,60),0))","v":182084197.36534584},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A44,60),0),BO44:OFFSET(BO44,-MIN($A44,60),0))","v":395246413.68192852},null,1981,240.04232766320442,3083.2309322207952,32.948389689220249,0,0,null,null,{"$f":"HLOOKUP(BU$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.6661950768375469},{"$f":"HLOOKUP(BU$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.0085000000000002},3503626.3385650949,6326185.9227068145,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A44,60),0),CC44:OFFSET(CC44,-MIN($A44,60),0))","v":48506060.730736174},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A44,60),0),CD44:OFFSET(CD44,-MIN($A44,60),0))","v":87583072.196682483}]
[32,1982,{"$f":"OFFSET('2012 NIA Shipments Data'!$R$14,A45,0)*$C$8","v":843.71962564582759},13690.434980409176,{"$f":"SUMPRODUCT(C45:OFFSET(C45,-MIN(A45,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A45,60),0))","v":150.64791588247795},0,null,null,null,14484127.145039178,30402760.40889081,249507700.02371174,523726611.07110071,null,1982,{"$f":"C45*$T$4","v":29.458919147584155},{"$f":"D45*$T$4","v":478.00881350178446},{"$f":"E45*$T$4","v":5.2599520490434895},{"$f":"F45*$T$4","v":0},{"$f":"G45*$T$4","v":0},null,null,414111.29345979547,941765.06583816023,7133599.101302173,16223113.287184777,null,1982,29.458919147584155,478.00881350178446,5.2599520490434895,0,0,null,null,{"$f":"HLOOKUP(AD$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.6047085254087752},{"$f":"HLOOKUP(AD$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.6494016317605564},414111.29345979547,941765.06583816023,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A45,60),0),AL45:OFFSET(AL45,-MIN($A45,60),0))","v":7133599.101302173},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A45,60),0),AM45:OFFSET(AM45,-MIN($A45,60),0))","v":16223113.287184777},null,1982,{"$f":"C45*$AV$4","v":814.26070649824339},{"$f":"D45*$AV$4","v":13212.426166907391},{"$f":"E45*$AV$4","v":145.38796383343447},{"$f":"F45*$AV$4","v":0},{"$f":"G45*$AV$4","v":0},null,null,14070015.851579383,29460995.343052648,242374100.92240956,507503497.78391594,null,1982,611.48324386053514,9922.1012967126117,109.18162086621389,0,0,null,null,{"$f":"HLOOKUP(BF$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":2.074135956947627},{"$f":"HLOOKUP(BF$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":4.5022841648767224},11110302.596500086,24116904.815065671,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A45,60),0),BN45:OFFSET(BN45,-MIN($A45,60),0))","v":191389237.31207764},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A45,60),0),BO45:OFFSET(BO45,-MIN($A45,60),0))","v":415444672.07737547},null,1982,202.77746263770825,3290.3248701947796,36.206342967220579,0,0,null,null,{"$f":"HLOOKUP(BU$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.6661950768375469},{"$f":"HLOOKUP(BU$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.0085000000000002},2959713.2550792978,5344090.5279869763,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A45,60),0),CC45:OFFSET(CC45,-MIN($A45,60),0))","v":50984863.610331915},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A45,60),0),CD45:OFFSET(CD45,-MIN($A45,60),0))","v":92058825.70654048}]
[33,1983,{"$f":"OFFSET('2012 NIA Shipments Data'!$R$14,A46,0)*$C$8","v":801.70992741167493},14383.506690172526,{"$f":"SUMPRODUCT(C46:OFFSET(C46,-MIN(A46,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A46,60),0))","v":164.11154327111947},0,null,null,null,13762947.03727241,28888974.606782552,260684475.65824264,547187108.78407168,null,1983,27.992128206521219,502.20778060032512,5.7300417549355309,0,0,null,null,393492.25136949884,894873.58077516407,7453150.9091797201,16949832.732264869,null,1983,27.992128206521219,502.20778060032512,5.7300417549355309,0,0,null,null,{"$f":"HLOOKUP(AD$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.6047085254087752},{"$f":"HLOOKUP(AD$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.6494016317605564},393492.25136949884,894873.58077516407,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A46,60),0),AL46:OFFSET(AL46,-MIN($A46,60),0))","v":7453150.9091797201},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A46,60),0),AM46:OFFSET(AM46,-MIN($A46,60),0))","v":16949832.732264869},null,1983,773.71779920515371,13881.298909572201,158.38150151618393,0,0,null,null,13369454.785902912,27994101.026007388,253231324.74906293,530237276.05180687,null,1983,581.03684227285282,10424.402919706934,118.93934404757789,0,0,null,null,{"$f":"HLOOKUP(BF$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":2.074135956947627},{"$f":"HLOOKUP(BF$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":4.5022841648767224},10557108.804176215,22916098.453773342,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A46,60),0),BN46:OFFSET(BN46,-MIN($A46,60),0))","v":199962578.19132823},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A46,60),0),BO46:OFFSET(BO46,-MIN($A46,60),0))","v":434054646.39050823},null,1983,192.68095693230086,3456.8959898652674,39.442157468606034,0,0,null,null,{"$f":"HLOOKUP(BU$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.6661950768375469},{"$f":"HLOOKUP(BU$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.0085000000000002},2812345.9817266967,5078002.5722340457,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A46,60),0),CC46:OFFSET(CC46,-MIN($A46,60),0))","v":53268746.557734691},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A46,60),0),CD46:OFFSET(CD46,-MIN($A46,60),0))","v":96182629.661298648}]
[34,1984,{"$f":"OFFSET('2012 NIA Shipments Data'!$R$14,A47,0)*$C$8","v":854.19612208200704},15021.105074313082,{"$f":"SUMPRODUCT(C47:OFFSET(C47,-MIN(A47,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A47,60),0))","v":178.06225333992288},0,null,null,null,14663977.064139996,30780272.560311913,272531151.35062897,572053753.42967665,null,1984,29.824711588677516,524.4698670519108,6.2171382114790035,0,0,null,null,419253.32803886826,953458.99597332755,7791855.6267679716,17720109.408358857,null,1984,29.824711588677516,524.4698670519108,6.2171382114790035,0,0,null,null,{"$f":"HLOOKUP(AD$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.6047085254087752},{"$f":"HLOOKUP(AD$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.6494016317605564},419253.32803886826,953458.99597332755,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A47,60),0),AL47:OFFSET(AL47,-MIN($A47,60),0))","v":7791855.6267679716},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A47,60),0),AM47:OFFSET(AM47,-MIN($A47,60),0))","v":17720109.408358857},null,1984,824.37141049332956,14496.635207261172,171.84511512844387,0,0,null,null,14244723.736101128,29826813.564338587,264739295.72386098,554333644.02131784,null,1984,619.07605292928804,10886.50041793221,129.05007892647791,0,0,null,null,{"$f":"HLOOKUP(BF$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":2.074135956947627},{"$f":"HLOOKUP(BF$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":4.5022841648767224},11248259.616840834,24416365.275231358,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A47,60),0),BN47:OFFSET(BN47,-MIN($A47,60),0))","v":209049777.60534981},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A47,60),0),BO47:OFFSET(BO47,-MIN($A47,60),0))","v":453780042.83223206},null,1984,205.29535756404155,3610.1347893289626,42.795036201965949,0,0,null,null,{"$f":"HLOOKUP(BU$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.6661950768375469},{"$f":"HLOOKUP(BU$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.0085000000000002},2996464.1192602944,5410448.2891072314,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A47,60),0),CC47:OFFSET(CC47,-MIN($A47,60),0))","v":55689518.118511178},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A47,60),0),CD47:OFFSET(CD47,-MIN($A47,60),0))","v":100553601.1890858}]
[35,1985,{"$f":"OFFSET('2012 NIA Shipments Data'!$R$14,A48,0)*$C$8","v":856.95507756044253},15697.238943055165,{"$f":"SUMPRODUCT(C48:OFFSET(C48,-MIN(A48,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A48,60),0))","v":192.98262378277195},0,null,null,null,14711340.027762627,30879689.309478398,284185698.29368234,596517112.1696049,null,1985,29.921041985530383,548.07744042910929,6.7380908753351392,0,0,null,null,420607.46819045994,956538.55914670334,8125067.2494599698,18477893.778741013,null,1985,29.921041985530383,548.07744042910929,6.7380908753351392,0,0,null,null,{"$f":"HLOOKUP(AD$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.6047085254087752},{"$f":"HLOOKUP(AD$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.6494016317605564},420607.46819045994,956538.55914670334,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A48,60),0),AL48:OFFSET(AL48,-MIN($A48,60),0))","v":8125067.2494599698},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A48,60),0),AM48:OFFSET(AM48,-MIN($A48,60),0))","v":18477893.778741013},null,1985,827.0340355749122,15149.161502626055,186.24453290743682,0,0,null,null,14290732.559572168,29923150.750331696,276060631.04422235,578039218.3908639,null,1985,621.07559755802549,11376.526391935018,139.86357222528622,0,0,null,null,{"$f":"HLOOKUP(BF$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":2.074135956947627},{"$f":"HLOOKUP(BF$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":4.5022841648767224},11284590.204969831,24495227.333953176,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A48,60),0),BN48:OFFSET(BN48,-MIN($A48,60),0))","v":217989601.3079322},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A48,60),0),BO48:OFFSET(BO48,-MIN($A48,60),0))","v":473185533.85518283},null,1985,205.9584380168867,3772.6351106910374,46.380960682150594,0,0,null,null,{"$f":"HLOOKUP(BU$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.6661950768375469},{"$f":"HLOOKUP(BU$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.0085000000000002},3006142.3546023364,5427923.4163785195,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A48,60),0),CC48:OFFSET(CC48,-MIN($A48,60),0))","v":58071029.736290172},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A48,60),0),CD48:OFFSET(CD48,-MIN($A48,60),0))","v":104853684.53568104}]
[36,1986,{"$f":"OFFSET('2012 NIA Shipments Data'!$R$14,A49,0)*$C$8","v":875.03019500502705},16361.211396832836,{"$f":"SUMPRODUCT(C49:OFFSET(C49,-MIN(A49,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A49,60),0))","v":208.62167323363659},0,null,null,null,15021635.404652171,31531011.678102482,295894402.74984157,621094149.68898642,null,1986,30.552144317629772,571.26039153930458,7.2841365987179989,0,0,null,null,429479.02935473307,976714.11706050881,8459827.2732104696,19239199.497243427,null,1986,30.552144317629772,571.26039153930458,7.2841365987179989,0,0,null,null,{"$f":"HLOOKUP(AD$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.6047085254087752},{"$f":"HLOOKUP(AD$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.6494016317605564},429479.02935473307,976714.11706050881,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A49,60),0),AL49:OFFSET(AL49,-MIN($A49,60),0))","v":8459827.2732104696},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A49,60),0),AM49:OFFSET(AM49,-MIN($A49,60),0))","v":19239199.497243427},null,1986,844.47805068739729,15789.951005293531,201.33753663491859,0,0,null,null,14592156.375297438,30554297.561041974,287434575.4766311,601854950.19174302,null,1986,634.17548419360594,11857.738417267758,151.19792595895692,0,0,null,null,{"$f":"HLOOKUP(BF$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":2.074135956947627},{"$f":"HLOOKUP(BF$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":4.5022841648767224},11522607.691078315,25011886.984484006,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A49,60),0),BN49:OFFSET(BN49,-MIN($A49,60),0))","v":226970967.47644675},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A49,60),0),BO49:OFFSET(BO49,-MIN($A49,60),0))","v":492681200.25256336},null,1986,210.3025664937914,3932.212588025774,50.139610675961677,0,0,null,null,{"$f":"HLOOKUP(BU$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.6661950768375469},{"$f":"HLOOKUP(BU$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.0085000000000002},3069548.6842191229,5542410.5765579659,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A49,60),0),CC49:OFFSET(CC49,-MIN($A49,60),0))","v":60463608.000184365},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A49,60),0),CD49:OFFSET(CD49,-MIN($A49,60),0))","v":109173749.93917969}]
[37,1987,{"$f":"OFFSET('2012 NIA Shipments Data'!$R$14,A50,0)*$C$8","v":814.35157894008012},17027.619918604229,{"$f":"SUMPRODUCT(C50:OFFSET(C50,-MIN(A50,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A50,60),0))","v":225.07034334939627},0,null,null,null,13979966.154162744,29344506.386426285,306292962.53572905,642921141.30553985,null,1987,28.433518188391275,594.52839925821638,7.8584506579109927,0,0,null,null,399696.9792278661,908984.27041905909,8757129.3474005442,19915318.96535597,null,1987,28.433518188391275,594.52839925821638,7.8584506579109927,0,0,null,null,{"$f":"HLOOKUP(AD$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.6047085254087752},{"$f":"HLOOKUP(AD$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.6494016317605564},399696.9792278661,908984.27041905909,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A50,60),0),AL50:OFFSET(AL50,-MIN($A50,60),0))","v":8757129.3474005442},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A50,60),0),AM50:OFFSET(AM50,-MIN($A50,60),0))","v":19915318.96535597},null,1987,785.91806075168881,16433.091519346013,217.21189269148528,0,0,null,null,13580269.174934877,28435522.116007227,297535833.1883285,623005822.34018385,null,1987,590.19884093849555,12340.715975502409,163.11904981793742,0,0,null,null,{"$f":"HLOOKUP(BF$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":2.074135956947627},{"$f":"HLOOKUP(BF$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":4.5022841648767224},10723577.106596678,23277447.766209219,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A50,60),0),BN50:OFFSET(BN50,-MIN($A50,60),0))","v":234947364.30258042},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A50,60),0),BO50:OFFSET(BO50,-MIN($A50,60),0))","v":509995400.41518134},null,1987,195.71921981319321,4092.3755438436046,54.092842873547859,0,0,null,null,{"$f":"HLOOKUP(BU$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.6661950768375469},{"$f":"HLOOKUP(BU$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.0085000000000002},2856692.0683381986,5158074.3497980079,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A50,60),0),CC50:OFFSET(CC50,-MIN($A50,60),0))","v":62588468.885748103},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A50,60),0),CD50:OFFSET(CD50,-MIN($A50,60),0))","v":113010421.9250025}]
[38,1988,{"$f":"OFFSET('2012 NIA Shipments Data'!$R$14,A51,0)*$C$8","v":868.72946468406826},17616.901154194915,{"$f":"SUMPRODUCT(C51:OFFSET(C51,-MIN(A51,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A51,60),0))","v":241.95253880157762},0,null,null,null,14913470.824498525,31303969.911469974,317342652.82157415,666114881.80429387,null,1988,30.332150969775881,615.10346678869678,8.447901484634194,0,0,null,null,426386.52859542414,969681.20289663097,9073047.6965548228,20633775.258602776,null,1988,30.332150969775881,615.10346678869678,8.447901484634194,0,0,null,null,{"$f":"HLOOKUP(AD$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.6047085254087752},{"$f":"HLOOKUP(AD$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.6494016317605564},426386.52859542414,969681.20289663097,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A51,60),0),AL51:OFFSET(AL51,-MIN($A51,60),0))","v":9073047.6965548228},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A51,60),0),AM51:OFFSET(AM51,-MIN($A51,60),0))","v":20633775.258602776},null,1988,838.39731371429241,17001.797687406219,233.50463731694342,0,0,null,null,14487084.295903102,30334288.708573341,308269605.12501931,645481106.54569113,null,1988,629.6090489724254,12767.795766622969,175.35436985175258,0,0,null,null,{"$f":"HLOOKUP(BF$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":2.074135956947627},{"$f":"HLOOKUP(BF$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":4.5022841648767224},11439638.161489367,24831786.736964397,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A51,60),0),BN51:OFFSET(BN51,-MIN($A51,60),0))","v":243423222.14641285},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A51,60),0),BO51:OFFSET(BO51,-MIN($A51,60),0))","v":528393770.31287688},null,1988,208.78826474186698,4234.0019207832502,58.150267465190836,0,0,null,null,{"$f":"HLOOKUP(BU$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.6661950768375469},{"$f":"HLOOKUP(BU$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.0085000000000002},3047446.1344137336,5502501.9716089442,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A51,60),0),CC51:OFFSET(CC51,-MIN($A51,60),0))","v":64846382.978606492},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A51,60),0),CD51:OFFSET(CD51,-MIN($A51,60),0))","v":117087336.23281425}]
[39,1989,{"$f":"OFFSET('2012 NIA Shipments Data'!$R$14,A52,0)*$C$8","v":883.82729241681739},18243.678080077403,{"$f":"SUMPRODUCT(C52:OFFSET(C52,-MIN(A52,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A52,60),0))","v":259.83402493509311},0,null,null,null,15172655.095965071,31848008.031837419,328361710.88299763,689244324.04257572,null,1989,30.859299649223466,636.98771627383837,9.0722430765968838,0,0,null,null,433796.78762081556,986533.49161500938,9388090.2490559947,21350239.829562109,null,1989,30.859299649223466,636.98771627383837,9.0722430765968838,0,0,null,null,{"$f":"HLOOKUP(AD$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.6047085254087752},{"$f":"HLOOKUP(AD$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.6494016317605564},433796.78762081556,986533.49161500938,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A52,60),0),AL52:OFFSET(AL52,-MIN($A52,60),0))","v":9388090.2490559947},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A52,60),0),AM52:OFFSET(AM52,-MIN($A52,60),0))","v":21350239.829562109},null,1989,852.96799276759396,17606.690363803566,250.76178185849622,0,0,null,null,14738858.308344254,30861474.54022241,318973620.63394165,667894084.21301365,null,1989,640.55115390473907,13222.05044574364,188.31392278096126,0,0,null,null,{"$f":"HLOOKUP(BF$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":2.074135956947627},{"$f":"HLOOKUP(BF$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":4.5022841648767224},11638449.981864268,25263343.457084853,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A52,60),0),BN52:OFFSET(BN52,-MIN($A52,60),0))","v":251875583.00771263},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A52,60),0),BO52:OFFSET(BO52,-MIN($A52,60),0))","v":546741135.79496253},null,1989,212.41683886285492,4384.6399180599255,62.447859077534964,0,0,null,null,{"$f":"HLOOKUP(BU$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.6661950768375469},{"$f":"HLOOKUP(BU$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.0085000000000002},3100408.3264799863,5598131.083137556,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A52,60),0),CC52:OFFSET(CC52,-MIN($A52,60),0))","v":67098037.62622904},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A52,60),0),CD52:OFFSET(CD52,-MIN($A52,60),0))","v":121152948.41805114}]
[40,1990,{"$f":"OFFSET('2012 NIA Shipments Data'!$R$14,A53,0)*$C$8","v":876.17296307691083},18867.671347559128,{"$f":"SUMPRODUCT(C53:OFFSET(C53,-MIN(A53,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A53,60),0))","v":278.50525486246352},0,null,null,null,15041253.293755775,31572190.409562968,338942395.8322795,711453603.63904405,null,1990,30.592044672215334,658.774772846465,9.7241589928532264,0,0,null,null,430039.91848186479,977989.68185210833,9690599.4086458012,22038201.165312055,null,1990,30.592044672215334,658.774772846465,9.7241589928532264,0,0,null,null,{"$f":"HLOOKUP(AD$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.6047085254087752},{"$f":"HLOOKUP(AD$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.6494016317605564},430039.91848186479,977989.68185210833,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A53,60),0),AL53:OFFSET(AL53,-MIN($A53,60),0))","v":9690599.4086458012},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A53,60),0),AM53:OFFSET(AM53,-MIN($A53,60),0))","v":22038201.165312055},null,1990,845.58091840469547,18208.896574712664,268.78109586961028,0,0,null,null,14611213.375273911,30594200.727710858,329251796.42363369,689415402.47373199,null,1990,635.0037018933433,13674.287676867418,201.84584013338159,0,0,null,null,{"$f":"HLOOKUP(BF$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":2.074135956947627},{"$f":"HLOOKUP(BF$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":4.5022841648767224},11537655.935412478,25044551.898251086,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A53,60),0),BN53:OFFSET(BN53,-MIN($A53,60),0))","v":259991682.12004456},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A53,60),0),BO53:OFFSET(BO53,-MIN($A53,60),0))","v":564358584.83036566},null,1990,210.57721651135213,4534.6088978452462,66.935255736228697,0,0,null,null,{"$f":"HLOOKUP(BU$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.6661950768375469},{"$f":"HLOOKUP(BU$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.0085000000000002},3073557.4398614336,5549648.8294597697,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A53,60),0),CC53:OFFSET(CC53,-MIN($A53,60),0))","v":69260114.303589135},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A53,60),0),CD53:OFFSET(CD53,-MIN($A53,60),0))","v":125056817.64336637}]
[41,1991,{"$f":"OFFSET('2012 NIA Shipments Data'!$R$14,A54,0)*$C$8","v":806.65837754237691},19465.339055773577,{"$f":"SUMPRODUCT(C54:OFFSET(C54,-MIN(A54,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A54,60),0))","v":297.8273173781372},0,null,null,null,13847897.035690561,29067288.040707856,348009195.68903255,730485178.0625428,null,1991,28.164905972825537,679.64265852582719,10.39879907483318,0,0,null,null,395921.03105170396,900397.07142476249,9949825.5379543286,22627728.948279709,null,1991,28.164905972825537,679.64265852582719,10.39879907483318,0,0,null,null,{"$f":"HLOOKUP(AD$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.6047085254087752},{"$f":"HLOOKUP(AD$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.6494016317605564},395921.03105170396,900397.07142476249,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A54,60),0),AL54:OFFSET(AL54,-MIN($A54,60),0))","v":9949825.5379543286},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A54,60),0),AM54:OFFSET(AM54,-MIN($A54,60),0))","v":22627728.948279709},null,1991,778.49347156955139,18785.69639724775,287.42851830330403,0,0,null,null,13451976.004638856,28166890.969283093,338059370.15107822,707857449.11426306,null,1991,584.6232165209185,14107.44553862738,215.8494464334203,0,0,null,null,{"$f":"HLOOKUP(BF$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":2.074135956947627},{"$f":"HLOOKUP(BF$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":4.5022841648767224},10622271.183555156,23057545.087414097,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A54,60),0),BN54:OFFSET(BN54,-MIN($A54,60),0))","v":266946529.24211863},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A54,60),0),BO54:OFFSET(BO54,-MIN($A54,60),0))","v":579455328.10891783},null,1991,193.87025504863294,4678.2508586203694,71.579071869883734,0,0,null,null,{"$f":"HLOOKUP(BU$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.6661950768375469},{"$f":"HLOOKUP(BU$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.0085000000000002},2829704.8210837008,5109345.8818689948,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A54,60),0),CC54:OFFSET(CC54,-MIN($A54,60),0))","v":71112840.908959627},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A54,60),0),CD54:OFFSET(CD54,-MIN($A54,60),0))","v":128402121.00534518}]
[42,1992,{"$f":"OFFSET('2012 NIA Shipments Data'!$R$14,A55,0)*$C$8","v":858.78763178227609},19974.170115937814,{"$f":"SUMPRODUCT(C55:OFFSET(C55,-MIN(A55,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A55,60),0))","v":317.52994625963203},0,null,null,null,14742799.469433071,30945723.931939688,357639196.30793649,750698933.34252763,null,1992,29.985026590147392,697.40876542381943,11.086726833738314,0,0,null,null,421506.91556144867,958584.06750625581,10225153.969718253,23253876.321612444,null,1992,{"$f":"P55*$AG$4","v":29.985026590147392},{"$f":"Q55*$AG$4","v":697.40876542381943},{"$f":"R55*$AG$4","v":11.086726833738314},{"$f":"S55*$AG$4","v":0},{"$f":"T55*$AG$4","v":0},null,null,{"$f":"HLOOKUP(AD$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.6047085254087752},{"$f":"HLOOKUP(AD$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.6494016317605564},421506.91556144867,958584.06750625581,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A55,60),0),AL55:OFFSET(AL55,-MIN($A55,60),0))","v":10225153.969718253},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A55,60),0),AM55:OFFSET(AM55,-MIN($A55,60),0))","v":23253876.321612444},null,1992,828.80260519212868,19276.761350513993,306.44321942589369,0,0,null,null,14321292.553871622,29987139.86443343,347414042.33821821,727445057.02091515,null,1992,622.40373568123118,14476.219308714875,230.12886705471337,0,0,null,null,{"$f":"HLOOKUP(BF$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":2.074135956947627},{"$f":"HLOOKUP(BF$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":4.5022841648767224},11308721.718935123,24547609.113863263,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A55,60),0),BN55:OFFSET(BN55,-MIN($A55,60),0))","v":274333389.34139287},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A55,60),0),BO55:OFFSET(BO55,-MIN($A55,60),0))","v":595489833.05143178},null,1992,206.39886951089747,4800.5420417991181,76.31435237118032,0,0,null,null,{"$f":"HLOOKUP(BU$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.6661950768375469},{"$f":"HLOOKUP(BU$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.0085000000000002},3012570.8349364991,5439530.7505701669,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A55,60),0),CC55:OFFSET(CC55,-MIN($A55,60),0))","v":73080652.996825337},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A55,60),0),CD55:OFFSET(CD55,-MIN($A55,60),0))","v":131955223.96948333}]
[43,1993,{"$f":"OFFSET('2012 NIA Shipments Data'!$R$14,A56,0)*$C$8","v":806.72998958257801},20515.427801460461,{"$f":"SUMPRODUCT(C56:OFFSET(C56,-MIN(A56,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A56,60),0))","v":338.14331740123333},0,null,null,null,13849126.398933822,29069868.52317436,366037289.00540644,768326864.77505994,null,1993,28.167406345269363,716.30706518022862,11.806453642694262,0,0,null,null,395956.17940394516,900477.00522706471,10465261.295117954,23799924.436417654,null,1993,28.167406345269363,716.30706518022862,11.806453642694262,0,0,null,null,{"$f":"HLOOKUP(AD$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.6047085254087752},{"$f":"HLOOKUP(AD$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.6494016317605564},395956.17940394516,900477.00522706471,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A56,60),0),AL56:OFFSET(AL56,-MIN($A56,60),0))","v":10465261.295117954},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A56,60),0),AM56:OFFSET(AM56,-MIN($A56,60),0))","v":23799924.436417654},null,1993,778.56258323730867,19799.120736280231,326.3368637585391,0,0,null,null,13453170.219529876,28169391.517947294,355572027.71028847,744526940.33864224,null,1993,584.67511713020929,14868.494177341396,245.06834537124442,0,0,null,null,{"$f":"HLOOKUP(BF$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":2.074135956947627},{"$f":"HLOOKUP(BF$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":4.5022841648767224},10623214.188093632,23059592.047926389,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A56,60),0),BN56:OFFSET(BN56,-MIN($A56,60),0))","v":280775292.96237195},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A56,60),0),BO56:OFFSET(BO56,-MIN($A56,60),0))","v":609473140.44613016},null,1993,193.88746610709939,4930.6265589388358,81.268518387294677,0,0,null,null,{"$f":"HLOOKUP(BU$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.6661950768375469},{"$f":"HLOOKUP(BU$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.0085000000000002},2829956.031436244,5109799.4700209061,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A56,60),0),CC56:OFFSET(CC56,-MIN($A56,60),0))","v":74796734.74791652},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A56,60),0),CD56:OFFSET(CD56,-MIN($A56,60),0))","v":135053799.89251208}]
[44,1994,{"$f":"OFFSET('2012 NIA Shipments Data'!$R$14,A57,0)*$C$8","v":950.47678649055297},20984.014473641804,{"$f":"SUMPRODUCT(C57:OFFSET(C57,-MIN(A57,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A57,60),0))","v":359.06395531204697},0,null,null,null,16316826.354963085,34249669.126477137,376549212.10386902,790391810.50488973,null,1994,33.18640215752729,732.66801788280361,12.53690883420269,0,0,null,null,466509.44163569511,1060928.0692288531,10765804.505451836,24483414.842831273,null,1994,33.18640215752729,732.66801788280361,12.53690883420269,0,0,null,null,{"$f":"HLOOKUP(AD$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.6047085254087752},{"$f":"HLOOKUP(AD$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.6494016317605564},466509.44163569511,1060928.0692288531,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A57,60),0),AL57:OFFSET(AL57,-MIN($A57,60),0))","v":10765804.505451836},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A57,60),0),AM57:OFFSET(AM57,-MIN($A57,60),0))","v":24483414.842831273},null,1994,917.29038433302571,20251.346455759001,346.52704647784429,0,0,null,null,15850316.91332739,33188741.057248283,365783407.59841716,765908395.66205847,null,1994,688.85517291659414,15208.100949100361,260.23051434834252,0,0,null,null,{"$f":"HLOOKUP(BF$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":2.074135956947627},{"$f":"HLOOKUP(BF$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":4.5022841648767224},12516106.521494985,27168454.415382393,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A57,60),0),BN57:OFFSET(BN57,-MIN($A57,60),0))","v":288838647.09656006},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A57,60),0),BO57:OFFSET(BO57,-MIN($A57,60),0))","v":626976097.04477775},null,1994,228.43521141643157,5043.2455066586408,86.296532129501756,0,0,null,null,{"$f":"HLOOKUP(BU$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.6661950768375469},{"$f":"HLOOKUP(BU$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.0085000000000002},3334210.3918324052,6020286.6418658895,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A57,60),0),CC57:OFFSET(CC57,-MIN($A57,60),0))","v":76944760.501857117},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A57,60),0),CD57:OFFSET(CD57,-MIN($A57,60),0))","v":138932298.61728072}]
[45,1995,{"$f":"OFFSET('2012 NIA Shipments Data'!$R$14,A58,0)*$C$8","v":1023.5877980355962},21575.42730482031,{"$f":"SUMPRODUCT(C58:OFFSET(C58,-MIN(A58,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A58,60),0))","v":381.23649943708227},0,null,null,null,17571922.425663415,36884165.823829845,387957086.87216103,814337394.51433456,null,1995,35.739111982494215,753.3175112061283,13.311074996540894,0,0,null,null,502393.51335430302,1142535.0326185077,11091963.598686725,25225160.467172448,null,1995,35.739111982494215,753.3175112061283,13.311074996540894,0,0,null,null,{"$f":"HLOOKUP(AD$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.6047085254087752},{"$f":"HLOOKUP(AD$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.6494016317605564},502393.51335430302,1142535.0326185077,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A58,60),0),AL58:OFFSET(AL58,-MIN($A58,60),0))","v":11091963.598686725},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A58,60),0),AM58:OFFSET(AM58,-MIN($A58,60),0))","v":25225160.467172448},null,1995,987.84868605310191,20822.109793614181,367.92542444054141,0,0,null,null,17069528.912309114,35741630.791211337,376865123.27347434,789112234.04716206,null,1995,741.84215714997333,15636.725607668612,276.29999856336161,0,0,null,null,{"$f":"HLOOKUP(BF$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":2.074135956947627},{"$f":"HLOOKUP(BF$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":4.5022841648767224},13478849.874513322,29258261.565494988,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A58,60),0),BN58:OFFSET(BN58,-MIN($A58,60),0))","v":297589256.60098666},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A58,60),0),BO58:OFFSET(BO58,-MIN($A58,60),0))","v":645970864.7083106},null,1995,246.00652890312864,5185.3841859455697,91.625425877179765,0,0,null,null,{"$f":"HLOOKUP(BU$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.6661950768375469},{"$f":"HLOOKUP(BU$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.0085000000000002},3590679.0377957909,6483369.2257163478,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A58,60),0),CC58:OFFSET(CC58,-MIN($A58,60),0))","v":79275866.672487691},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A58,60),0),CD58:OFFSET(CD58,-MIN($A58,60),0))","v":143141369.33885145}]
[46,1996,{"$f":"OFFSET('2012 NIA Shipments Data'!$R$14,A59,0)*$C$8","v":957.5855665511333},22217.778603418821,{"$f":"SUMPRODUCT(C59:OFFSET(C59,-MIN(A59,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A59,60),0))","v":404.33872662236553},0,null,null,null,16438862.717652585,34505828.31776759,397851266.06897038,835105671.16304159,null,1996,33.434608991500475,775.74554819208151,14.117701537033465,0,0,null,null,469998.54632915859,1068862.9335111161,11374845.080179175,25868484.861482885,null,1996,33.434608991500475,775.74554819208151,14.117701537033465,0,0,null,null,{"$f":"HLOOKUP(AD$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.6047085254087752},{"$f":"HLOOKUP(AD$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.6494016317605564},469998.54632915859,1068862.9335111161,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A59,60),0),AL59:OFFSET(AL59,-MIN($A59,60),0))","v":11374845.080179175},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A59,60),0),AM59:OFFSET(AM59,-MIN($A59,60),0))","v":25868484.861482885},null,1996,924.15095755963284,21442.033055226741,390.22102508533209,0,0,null,null,15968864.171323426,33436965.384256475,386476420.98879123,809237186.30155873,null,1996,694.00723973974925,16102.267766255221,293.04326776116744,0,0,null,null,{"$f":"HLOOKUP(BF$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":2.074135956947627},{"$f":"HLOOKUP(BF$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":4.5022841648767224},12609716.644057389,27371651.978721067,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A59,60),0),BN59:OFFSET(BN59,-MIN($A59,60),0))","v":305178759.49058247},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A59,60),0),BO59:OFFSET(BO59,-MIN($A59,60),0))","v":662445242.17843497},null,1996,230.14371781988356,5339.7652889715182,97.177757324164631,0,0,null,null,{"$f":"HLOOKUP(BU$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.6661950768375469},{"$f":"HLOOKUP(BU$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.0085000000000002},3359147.5272660372,6065313.4055354092,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A59,60),0),CC59:OFFSET(CC59,-MIN($A59,60),0))","v":81297661.498208746},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A59,60),0),CD59:OFFSET(CD59,-MIN($A59,60),0))","v":146791944.12312374}]
[47,{"$f":"B59+1","v":1997},{"$f":"OFFSET('2012 NIA Shipments Data'!$R$14,A60,0)*$C$8","v":894.91778175048375},22771.025443347589,{"$f":"SUMPRODUCT(C60:OFFSET(C60,-MIN(A60,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A60,60),0))","v":427.19079510775333},0,null,null,null,15363045.425556563,32247644.925160505,406273032.2495659,852783294.18059731,null,{"$f":"O59+1","v":1997},31.246529978656113,795.06245564654853,14.915593653565416,0,0,null,null,439240.17988462735,998912.76442083379,11615629.246966673,26416072.237796314,null,{"$f":"AB59+1","v":1997},31.246529978656113,795.06245564654853,14.915593653565416,0,0,null,null,{"$f":"HLOOKUP(AD$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.6047085254087752},{"$f":"HLOOKUP(AD$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.6494016317605564},439240.17988462735,998912.76442083379,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A60,60),0),AL60:OFFSET(AL60,-MIN($A60,60),0))","v":11615629.246966673},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A60,60),0),AM60:OFFSET(AM60,-MIN($A60,60),0))","v":26416072.237796314},null,{"$f":"AQ59+1","v":1997},863.67125177182766,21975.962987701041,412.27520145418794,0,0,null,null,14923805.245671935,31248732.160739671,394657403.00259924,826367221.942801,null,{"$f":"BD59+1","v":1997},648.58895246674342,16503.231738233804,309.60523519871742,0,0,null,null,{"$f":"HLOOKUP(BF$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":2.074135956947627},{"$f":"HLOOKUP(BF$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":4.5022841648767224},11784492.208090745,25580354.306995802,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A60,60),0),BN60:OFFSET(BN60,-MIN($A60,60),0))","v":311638822.27009445},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A60,60),0),BO60:OFFSET(BO60,-MIN($A60,60),0))","v":676467967.28422284},null,{"$f":"BS59+1","v":1997},215.08229930508418,5472.7312494672378,102.66996625547051,0,0,null,null,{"$f":"HLOOKUP(BU$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.6661950768375469},{"$f":"HLOOKUP(BU$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.0085000000000002},3139313.0375811914,5668377.8537438689,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A60,60),0),CC60:OFFSET(CC60,-MIN($A60,60),0))","v":83018580.732504815},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A60,60),0),CD60:OFFSET(CD60,-MIN($A60,60),0))","v":149899254.65857819}]
[48,1998,{"$f":"OFFSET('2012 NIA Shipments Data'!$R$14,A61,0)*$C$8","v":886.69942309778151},23238.75242999032,{"$f":"SUMPRODUCT(C61:OFFSET(C61,-MIN(A61,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A61,60),0))","v":449.17984129928192},0,null,null,null,15221960.937260875,31951502.958709046,{"$f":"SUM(Y61, BA61)","v":414161412.68987578},869341319.26138818,null,1998,30.959581618422717,811.39339197163918,15.683352888030175,0,0,null,null,435206.47599966446,989739.38164960896,11841163.543561028,26928978.611120246,null,1998,30.959581618422717,811.39339197163918,15.683352888030175,0,0,null,null,{"$f":"HLOOKUP(AD$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.6047085254087752},{"$f":"HLOOKUP(AD$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.6494016317605564},435206.47599966446,989739.38164960896,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A61,60),0),AL61:OFFSET(AL61,-MIN($A61,60),0))","v":11841163.543561028},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A61,60),0),AM61:OFFSET(AM61,-MIN($A61,60),0))","v":26928978.611120246},null,1998,855.7398414793588,22427.35903801868,433.49648841125173,0,0,null,null,14786754.461261211,30961763.577059437,402320249.14631474,842412340.65026796,null,1998,642.63272191880878,16842.215455501828,325.54172984206866,0,0,null,null,{"$f":"HLOOKUP(BF$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":2.074135956947627},{"$f":"HLOOKUP(BF$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":4.5022841648767224},11676270.888232037,25345440.518885706,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A61,60),0),BN61:OFFSET(BN61,-MIN($A61,60),0))","v":317689742.20545089},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A61,60),0),BO61:OFFSET(BO61,-MIN($A61,60),0))","v":689602574.45239711},null,1998,213.10711956054999,5585.143582516851,107.9547585691831,0,0,null,null,{"$f":"HLOOKUP(BU$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.6661950768375469},{"$f":"HLOOKUP(BU$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.0085000000000002},3110483.5730291731,5616323.0581737319,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A61,60),0),CC61:OFFSET(CC61,-MIN($A61,60),0))","v":84630506.940863833},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A61,60),0),CD61:OFFSET(CD61,-MIN($A61,60),0))","v":152809766.19787082}]
[49,1999,{"$f":"OFFSET('2012 NIA Shipments Data'!$R$14,A62,0)*$C$8","v":854.21073762403114},23676.272011788817,{"$f":"SUMPRODUCT(C62:OFFSET(C62,-MIN(A62,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A62,60),0))","v":471.05479272494188},0,null,null,null,14664227.969017083,30780799.219653353,421114574.40582645,883936282.94939518,null,1999,29.825221898095123,826.66962070203169,16.447128443105807,0,0,null,null,419260.50158423599,953475.30993175425,12039959.284788258,27381076.603331577,null,1999,29.825221898095123,826.66962070203169,16.447128443105807,0,0,null,null,{"$f":"HLOOKUP(AD$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.6047085254087752},{"$f":"HLOOKUP(AD$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.6494016317605564},419260.50158423599,953475.30993175425,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A62,60),0),AL62:OFFSET(AL62,-MIN($A62,60),0))","v":12039959.284788258},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A62,60),0),AM62:OFFSET(AM62,-MIN($A62,60),0))","v":27381076.603331577},null,1999,824.38551572593599,22849.602391086784,454.60766428183609,0,0,null,null,14244967.467432847,29827323.909721598,409074615.1210382,856555206.34606361,null,1999,619.08664549911327,17159.306447578569,341.39553464934141,0,0,null,null,{"$f":"HLOOKUP(BF$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":2.074135956947627},{"$f":"HLOOKUP(BF$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":4.5022841648767224},11248452.077807205,24416783.046283606,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A62,60),0),BN62:OFFSET(BN62,-MIN($A62,60),0))","v":323023286.29085135},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A62,60),0),BO62:OFFSET(BO62,-MIN($A62,60),0))","v":701179988.65127611},null,1999,205.29887022682269,5690.2959435082175,113.21212963249468,0,0,null,null,{"$f":"HLOOKUP(BU$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.6661950768375469},{"$f":"HLOOKUP(BU$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.0085000000000002},2996515.3896256429,5410540.8634379897,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A62,60),0),CC62:OFFSET(CC62,-MIN($A62,60),0))","v":86051328.830186829},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A62,60),0),CD62:OFFSET(CD62,-MIN($A62,60),0))","v":155375217.69478756}]
[50,2000,{"$f":"OFFSET('2012 NIA Shipments Data'!$R$14,A63,0)*$C$8","v":920.30487121674935},24059.427956687905,{"$f":"SUMPRODUCT(C63:OFFSET(C63,-MIN(A63,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A63,60),0))","v":493.07014058488738},0,null,null,null,15798865.359685052,33162448.344520517,428826846.42013848,900124649.42197406,null,2000,32.132933700042514,840.04771415702089,17.215806014302096,0,0,null,null,451700.57565651368,1027249.990740935,12260458.51869994,27882532.320240825,null,2000,32.132933700042514,840.04771415702089,17.215806014302096,0,0,null,null,{"$f":"HLOOKUP(AD$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.6047085254087752},{"$f":"HLOOKUP(AD$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.6494016317605564},451700.57565651368,1027249.990740935,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A63,60),0),AL63:OFFSET(AL63,-MIN($A63,60),0))","v":12260458.51869994},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A63,60),0),AM63:OFFSET(AM63,-MIN($A63,60),0))","v":27882532.320240825},null,2000,888.17193751670686,23219.380242530886,475.85433457058531,0,0,null,null,15347164.784028538,32135198.35377958,416566387.90143853,872242117.10173321,null,2000,666.98816868401116,17436.997558428342,357.35109134723501,0,0,null,null,{"$f":"HLOOKUP(BF$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":2.074135956947627},{"$f":"HLOOKUP(BF$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":4.5022841648767224},12118795.497289132,26306019.565429054,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A63,60),0),BN63:OFFSET(BN63,-MIN($A63,60),0))","v":328939119.18347222},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A63,60),0),BO63:OFFSET(BO63,-MIN($A63,60),0))","v":714021365.16050959},null,2000,221.18376883269573,5782.3826841025457,118.5032432233503,0,0,null,null,{"$f":"HLOOKUP(BU$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.6661950768375469},{"$f":"HLOOKUP(BU$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.0085000000000002},3228369.2867394062,5829178.7883505262,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A63,60),0),CC63:OFFSET(CC63,-MIN($A63,60),0))","v":87627268.717966318},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A63,60),0),CD63:OFFSET(CD63,-MIN($A63,60),0))","v":158220751.94122368}]
[51,2001,{"$f":"OFFSET('2012 NIA Shipments Data'!$R$14,A64,0)*$C$8","v":845.26311801744328},24486.662687319767,{"$f":"SUMPRODUCT(C64:OFFSET(C64,-MIN(A64,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A64,60),0))","v":515.42983997283341},0,null,null,null,14510624.264554171,30458378.919283126,434872940.06270176,912815641.05604875,null,2001,29.512811004070883,854.9648418427613,17.996506802113675,0,0,null,null,414868.86458061164,943487.92157221131,12433320.551298046,28275652.3005016,null,2001,29.512811004070883,854.9648418427613,17.996506802113675,0,0,null,null,{"$f":"HLOOKUP(AD$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.6047085254087752},{"$f":"HLOOKUP(AD$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.6494016317605564},414868.86458061164,943487.92157221131,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A64,60),0),AL64:OFFSET(AL64,-MIN($A64,60),0))","v":12433320.551298046},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A64,60),0),AM64:OFFSET(AM64,-MIN($A64,60),0))","v":28275652.3005016},null,2001,815.75030701337243,23631.697845477007,497.43333317071972,0,0,null,null,14095755.39997356,29514890.997710913,422439619.51140374,884539988.75554717,null,2001,612.6018852830897,17746.634635765116,373.55621577233291,0,0,null,null,{"$f":"HLOOKUP(BF$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":2.074135956947627},{"$f":"HLOOKUP(BF$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":4.5022841648767224},11130627.674621761,24161024.043157045,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A64,60),0),BN64:OFFSET(BN64,-MIN($A64,60),0))","v":333576880.86721039},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A64,60),0),BO64:OFFSET(BO64,-MIN($A64,60),0))","v":724088458.84316969},null,2001,203.14842173028279,5885.0632097118905,123.87711739838683,0,0,null,null,{"$f":"HLOOKUP(BU$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.6661950768375469},{"$f":"HLOOKUP(BU$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.0085000000000002},2965127.7253517988,5353866.9545538686,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A64,60),0),CC64:OFFSET(CC64,-MIN($A64,60),0))","v":88862738.644193366},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A64,60),0),CD64:OFFSET(CD64,-MIN($A64,60),0))","v":160451529.91237751}]
[52,2002,{"$f":"OFFSET('2012 NIA Shipments Data'!$R$14,A65,0)*$C$8","v":696.67484992528432},24816.495965364378,{"$f":"SUMPRODUCT(C65:OFFSET(C65,-MIN(A65,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A65,60),0))","v":537.43117789766302},0,null,null,null,11959810.816709319,25104119.78264159,437984371.5012508,919346659.70892584,null,2002,24.324772652283237,866.48114604471857,18.764695208979422,0,0,null,null,341939.32967084245,777632.77748275583,12522278.545426833,28477959.101887248,null,2002,24.324772652283237,866.48114604471857,18.764695208979422,0,0,null,null,{"$f":"HLOOKUP(AD$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.6047085254087752},{"$f":"HLOOKUP(AD$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.6494016317605564},341939.32967084245,777632.77748275583,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A65,60),0),AL65:OFFSET(AL65,-MIN($A65,60),0))","v":12522278.545426833},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A65,60),0),AM65:OFFSET(AM65,-MIN($A65,60),0))","v":28477959.101887248},null,2002,672.35007727300103,23950.014819319658,518.66648268868357,0,0,null,null,11617871.487038476,24326487.005158834,425462092.95582396,890868700.60703862,null,2002,504.91298791619027,17985.680305275873,389.50161881217406,0,0,null,null,{"$f":"HLOOKUP(BF$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":2.074135956947627},{"$f":"HLOOKUP(BF$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":4.5022841648767224},9173981.6862934567,19913772.931188341,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A65,60),0),BN65:OFFSET(BN65,-MIN($A65,60),0))","v":335963558.67280966},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A65,60),0),BO65:OFFSET(BO65,-MIN($A65,60),0))","v":729269171.15608168},null,2002,167.43708935681073,5964.3345140437868,129.16486387650951,0,0,null,null,{"$f":"HLOOKUP(BU$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.6661950768375469},{"$f":"HLOOKUP(BU$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.0085000000000002},2443889.8007450197,4412714.0739704939,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A65,60),0),CC65:OFFSET(CC65,-MIN($A65,60),0))","v":89498534.283014312},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A65,60),0),CD65:OFFSET(CD65,-MIN($A65,60),0))","v":161599529.45095694}]
[53,2003,{"$f":"OFFSET('2012 NIA Shipments Data'!$R$14,A66,0)*$C$8","v":693.6593477139736},24975.739637391998,{"$f":"SUMPRODUCT(C66:OFFSET(C66,-MIN(A66,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A66,60),0))","v":558.28233373489309},0,null,null,null,11908043.717655128,24995458.577596392,440666339.07255644,924976216.58027279,null,2003,24.219484789903163,872.04122348802241,19.492724396960508,0,0,null,null,340459.27221668407,774266.85525901173,12598957.868167454,28652341.951545648,null,2003,24.219484789903163,872.04122348802241,19.492724396960508,0,0,null,null,{"$f":"HLOOKUP(AD$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.6047085254087752},{"$f":"HLOOKUP(AD$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.6494016317605564},340459.27221668407,774266.85525901173,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A66,60),0),AL66:OFFSET(AL66,-MIN($A66,60),0))","v":12598957.868167454},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A66,60),0),AM66:OFFSET(AM66,-MIN($A66,60),0))","v":28652341.951545648},null,2003,669.43986292407044,24103.698413903978,538.78960933793257,0,0,null,null,11567584.445438445,24221191.72233738,428067381.20438898,896323874.6287272,null,2003,502.72751181963815,18101.091674379888,404.6134308668378,0,0,null,null,{"$f":"HLOOKUP(BF$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":2.074135956947627},{"$f":"HLOOKUP(BF$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":4.5022841648767224},9134272.8291924596,19827577.733649664,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A66,60),0),BN66:OFFSET(BN66,-MIN($A66,60),0))","v":338020808.72128159},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A66,60),0),BO66:OFFSET(BO66,-MIN($A66,60),0))","v":733734801.42752147},null,2003,166.71235110443226,6002.606739524088,134.1761784710948,0,0,null,null,{"$f":"HLOOKUP(BU$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.6661950768375469},{"$f":"HLOOKUP(BU$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.0085000000000002},2433311.616245986,4393613.9886877164,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A66,60),0),CC66:OFFSET(CC66,-MIN($A66,60),0))","v":90046572.483107373},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A66,60),0),CD66:OFFSET(CD66,-MIN($A66,60),0))","v":162589073.2012057}]
[54,2004,{"$f":"OFFSET('2012 NIA Shipments Data'!$R$14,A67,0)*$C$8","v":685.05038718667834},25111.116651371078,{"$f":"SUMPRODUCT(C67:OFFSET(C67,-MIN(A67,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A67,60),0))","v":579.16665485307715},0,null,null,null,11760253.770528415,24685241.58568915,442842565.09399003,929544201.77280152,null,2004,23.918898357622172,876.76798388096495,20.221911568352709,0,0,null,null,336233.85458867333,764657.48025889811,12661177.687392484,28793841.23706222,null,2004,23.918898357622172,876.76798388096495,20.221911568352709,0,0,null,null,{"$f":"HLOOKUP(AD$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.6047085254087752},{"$f":"HLOOKUP(AD$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.6494016317605564},336233.85458867333,764657.48025889811,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A67,60),0),AL67:OFFSET(AL67,-MIN($A67,60),0))","v":12661177.687392484},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A67,60),0),AM67:OFFSET(AM67,-MIN($A67,60),0))","v":28793841.23706222},null,2004,661.13148882905614,24234.348667490114,558.9447432847245,0,0,null,null,11424019.915939743,23920584.105430253,430181387.40659755,900750360.5357393,null,2004,496.48819374585469,18199.205755332689,419.74927935844676,0,0,null,null,{"$f":"HLOOKUP(BF$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":2.074135956947627},{"$f":"HLOOKUP(BF$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":4.5022841648767224},9020907.9700707328,19581498.970891822,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A67,60),0),BN67:OFFSET(BN67,-MIN($A67,60),0))","v":339690120.88447851},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A67,60),0),BO67:OFFSET(BO67,-MIN($A67,60),0))","v":737358342.92846453},null,2004,164.64329508320142,6035.1429121574256,139.19546392627771,0,0,null,null,{"$f":"HLOOKUP(BU$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.6661950768375469},{"$f":"HLOOKUP(BU$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.0085000000000002},2403111.9458690095,4339085.1345384289,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A67,60),0),CC67:OFFSET(CC67,-MIN($A67,60),0))","v":90491266.52211903},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A67,60),0),CD67:OFFSET(CD67,-MIN($A67,60),0))","v":163392017.6072748}]
[55,2005,{"$f":"OFFSET('2012 NIA Shipments Data'!$R$14,A68,0)*$C$8","v":816.02053016359071},{"$f":"D67 - E67 + C67","v":25217.000383704679},{"$f":"SUMPRODUCT(C68:OFFSET(C68,-MIN(A68,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A68,60),0))","v":599.79277496213638},{"$f":"IF(B68<$G$4, 0, C68)","v":816.02053016359071},{"$f":"F68","v":816.02053016359071},{"$f":"SUMPRODUCT(F68:OFFSET(F68,-MIN($A68,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A68,60),0))","v":816.02053016359071},null,{"$f":"SUM(W68, AY68)","v":14008617.024647936},{"$f":"SUM(X68, AZ68)","v":29404645.705982443},446908633.41872144,938079041.31439829,{"$f":"C68/H68","v":1},2005,{"$f":"C68*$T$4","v":28.491790507370492},880.46497067023449,20.94208351428324,28.491790507370492,28.491790507370492,{"$f":"SUMPRODUCT(S68:OFFSET(S68,-MIN($A68,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A68,60),0))","v":28.491790507370492},null,{"$f":"SUM(AL68)","v":400516.12759052298},910847.16409974964,12777429.415673338,29058218.997986153,null,2005,28.491790507370492,880.46497067023449,20.94208351428324,28.491790507370492,28.491790507370492,{"$f":"SUMPRODUCT(AF68:OFFSET(AF68,-MIN($A68,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A68,60),0))","v":28.491790507370492},null,{"$f":"HLOOKUP(AD$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.6047085254087752},{"$f":"HLOOKUP(AD$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.6494016317605564},400516.12759052298,910847.16409974964,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A68,60),0),AL68:OFFSET(AL68,-MIN($A68,60),0))","v":12777429.415673338},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A68,60),0),AM68:OFFSET(AM68,-MIN($A68,60),0))","v":29058218.997986153},null,2005,787.52873965622018,24336.535413034446,578.85069144785314,787.52873965622018,787.52873965622018,{"$f":"SUMPRODUCT(AU68:OFFSET(AU68,-MIN($A68,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A68,60),0))","v":787.52873965622018},null,13608100.897057414,28493798.541882694,434131204.00304812,909020822.31641209,null,2005,591.40840828406499,18275.944669720098,434.69799745053837,591.40840828406499,591.40840828406499,{"$f":"SUMPRODUCT(BH68:OFFSET(BH68,-MIN($A68,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A68,60),0))","v":591.40840828406499},null,{"$f":"HLOOKUP(BF$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":2.074135956947627},{"$f":"HLOOKUP(BF$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":4.5022841648767224},{"$f":"BE68*BL68*(1+BK68)^2*8760","v":10745554.257001122},{"$f":"BE68*BM68*8760","v":23325153.113548487},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A68,60),0),BN68:OFFSET(BN68,-MIN($A68,60),0))","v":342809069.58007061},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A68,60),0),BO68:OFFSET(BO68,-MIN($A68,60),0))","v":744128580.5670296},null,2005,{"$f":"AR68*$BX$4","v":196.12033137215514},6060.5907433143493,144.15269399731477,196.12033137215514,196.12033137215514,{"$f":"SUMPRODUCT(BW68:OFFSET(BW68,-MIN($A68,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A68,60),0))","v":196.12033137215514},null,{"$f":"HLOOKUP(BU$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.6661950768375469},{"$f":"HLOOKUP(BU$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.0085000000000002},2862546.6400562907,5168645.4283342082,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A68,60),0),CC68:OFFSET(CC68,-MIN($A68,60),0))","v":91322134.422977492},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A68,60),0),CD68:OFFSET(CD68,-MIN($A68,60),0))","v":164892241.74938253}]
[56,2006,{"$f":"OFFSET('2012 NIA Shipments Data'!$R$14,A69,0)*$C$8","v":819.81042731397315},25433.228138906132,{"$f":"SUMPRODUCT(C69:OFFSET(C69,-MIN(A69,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A69,60),0))","v":620.66850963302193},819.81042731397315,{"$f":"F69","v":819.81042731397315},{"$f":"SUMPRODUCT(F69:OFFSET(F69,-MIN(A69,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(A69,60),0))","v":1635.830957477564},null,14073678.15458283,{"$f":"SUM(X69, AZ69)","v":29541211.611924507},450685674.45694274,946007201.05710781,{"$f":"C69/H69","v":0.50115840121898236},2006,28.62411678062189,888.01467766332166,21.670970885304509,28.62411678062189,28.62411678062189,{"$f":"SUMPRODUCT(S69:OFFSET(S69,-MIN(N69,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(N69,60),0))","v":28.62411678062189},null,402376.27065620449,915077.47074529866,12885417.652322052,29303804.062685914,null,2006,28.62411678062189,888.01467766332166,21.670970885304509,28.62411678062189,28.62411678062189,{"$f":"SUMPRODUCT(AF69:OFFSET(AF69,-MIN(AA69,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(AA69,60),0))","v":57.115907287992385},null,{"$f":"HLOOKUP(AD$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.6047085254087752},{"$f":"HLOOKUP(AD$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.6494016317605564},402376.27065620449,915077.47074529866,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A69,60),0),AL69:OFFSET(AL69,-MIN($A69,60),0))","v":12885417.652322052},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A69,60),0),AM69:OFFSET(AM69,-MIN($A69,60),0))","v":29303804.062685914},null,2006,791.18631053335127,24545.213461242809,598.99753874771739,791.18631053335127,791.18631053335127,{"$f":"SUMPRODUCT(AU69:OFFSET(AU69,-MIN(AP69,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(AP69,60),0))","v":1578.7150501895715},null,13671301.883926626,28626134.141179208,437800256.80462068,916703396.99442184,null,2006,594.15512476780191,18432.655080553621,449.8276229404679,594.15512476780191,594.15512476780191,{"$f":"SUMPRODUCT(BH69:OFFSET(BH69,-MIN(BC69,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(BC69,60),0))","v":1185.5635330518669},null,{"$f":"HLOOKUP(BF$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":2.074135956947627},{"$f":"HLOOKUP(BF$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":4.5022841648767224},{"$f":"BE69*BL69*(1+BK69)^2*8760","v":10795460.53258187},23433483.637168467,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A69,60),0),BN69:OFFSET(BN69,-MIN($A69,60),0))","v":345706314.8495869},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A69,60),0),BO69:OFFSET(BO69,-MIN($A69,60),0))","v":750417571.14887309},null,2006,197.03118576554937,6112.5583806891882,149.16991580724948,197.03118576554937,197.03118576554937,{"$f":"SUMPRODUCT(BW69:OFFSET(BW69,-MIN(BR69,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(BR69,60),0))","v":393.1515171377045},null,{"$f":"HLOOKUP(BU$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.6661950768375469},{"$f":"HLOOKUP(BU$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.0085000000000002},2875841.3513447572,5192650.5040107407,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A69,60),0),CC69:OFFSET(CC69,-MIN($A69,60),0))","v":92093941.955033764},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A69,60),0),CD69:OFFSET(CD69,-MIN($A69,60),0))","v":166285825.84554872}]
[57,2007,{"$f":"OFFSET('2012 NIA Shipments Data'!$R$14,A70,0)*$C$8","v":1037.4062937689514},25632.370056587082,{"$f":"SUMPRODUCT(C70:OFFSET(C70,-MIN(A70,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A70,60),0))","v":640.78636257124435},1037.4062937689514,1037.4062937689514,{"$f":"SUMPRODUCT(F70:OFFSET(F70,-MIN(A70,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(A70,60),0))","v":2669.1569544110935},null,17809144.41632399,37382104.241074674,457839808.20954621,961024013.06348801,0.38866440283870018,2007,36.221592105246543,894.967823558639,22.373396412832612,36.221592105246543,36.221592105246543,{"$f":"SUMPRODUCT(S70:OFFSET(S70,-MIN(N70,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(N70,60),0))","v":36.221592105246543},null,509175.85545927437,1157959.3230445439,13089959.324195581,29768969.355497025,null,2007,36.221592105246543,894.967823558639,22.373396412832612,36.221592105246543,36.221592105246543,{"$f":"SUMPRODUCT(AF70:OFFSET(AF70,-MIN(AA70,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(AA70,60),0))","v":93.195033660643418},null,{"$f":"HLOOKUP(AD$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.6047085254087752},{"$f":"HLOOKUP(AD$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.6494016317605564},509175.85545927437,1157959.3230445439,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A70,60),0),AL70:OFFSET(AL70,-MIN($A70,60),0))","v":13089959.324195581},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A70,60),0),AM70:OFFSET(AM70,-MIN($A70,60),0))","v":29768969.355497025},null,2007,1001.1847016637049,24737.402233028442,618.41296615841179,1001.1847016637049,1001.1847016637049,{"$f":"SUMPRODUCT(AU70:OFFSET(AU70,-MIN(AP70,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(AP70,60),0))","v":2575.9619207504502},null,17299968.560864717,36224144.918030128,444749848.88535064,931255043.707991,null,2007,751.85707008960912,18576.982582380955,464.40797593955466,751.85707008960912,751.85707008960912,{"$f":"SUMPRODUCT(BH70:OFFSET(BH70,-MIN(BC70,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(BC70,60),0))","v":1934.463420365352},null,{"$f":"HLOOKUP(BF$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":2.074135956947627},{"$f":"HLOOKUP(BF$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":4.5022841648767224},13660815.143969398,29653249.824815881,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A70,60),0),BN70:OFFSET(BN70,-MIN($A70,60),0))","v":351194018.04435509},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A70,60),0),BO70:OFFSET(BO70,-MIN($A70,60),0))","v":762329615.34857357},null,2007,249.32763157409582,6160.4196506474882,154.00499021885713,249.32763157409582,249.32763157409582,{"$f":"SUMPRODUCT(BW70:OFFSET(BW70,-MIN(BR70,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(BR70,60),0))","v":641.49850038509794},null,{"$f":"HLOOKUP(BU$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.6661950768375469},{"$f":"HLOOKUP(BU$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.0085000000000002},3639153.4168953197,6570895.0932142455,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A70,60),0),CC70:OFFSET(CC70,-MIN($A70,60),0))","v":93555830.84099555},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A70,60),0),CD70:OFFSET(CD70,-MIN($A70,60),0))","v":168925428.35941747}]
[58,2008,{"$f":"OFFSET('2012 NIA Shipments Data'!$R$14,A71,0)*$C$8","v":1004.620060392743},26028.989987784789,{"$f":"SUMPRODUCT(C71:OFFSET(C71,-MIN(A71,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A71,60),0))","v":661.67915039488503},1004.620060392743,1004.620060392743,{"$f":"SUMPRODUCT(F71:OFFSET(F71,-MIN(A71,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(A71,60),0))","v":3665.6148294906798},null,17246303.445943065,36200678.601859696,464085737.99322587,974134468.72591317,0.27406590902850814,2008,35.076843341764551,908.81601925105292,23.102879203745697,35.076843341764551,35.076843341764551,{"$f":"SUMPRODUCT(S71:OFFSET(S71,-MIN(N71,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(N71,60),0))","v":35.076843341764551},null,493083.83970142866,1121363.126517178,13268534.811394649,30175082.779871535,null,2008,35.076843341764551,908.81601925105292,23.102879203745697,35.076843341764551,35.076843341764551,{"$f":"SUMPRODUCT(AF71:OFFSET(AF71,-MIN(AA71,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(AA71,60),0))","v":127.98688996417971},null,{"$f":"HLOOKUP(AD$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.6047085254087752},{"$f":"HLOOKUP(AD$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.6494016317605564},493083.83970142866,1121363.126517178,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A71,60),0),AL71:OFFSET(AL71,-MIN($A71,60),0))","v":13268534.811394649},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A71,60),0),AM71:OFFSET(AM71,-MIN($A71,60),0))","v":30175082.779871535},null,2008,969.54321705097846,25120.173968533738,638.57627119113931,969.54321705097846,969.54321705097846,{"$f":"SUMPRODUCT(AU71:OFFSET(AU71,-MIN(AP71,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(AP71,60),0))","v":3537.6279395265005},null,16753219.606241636,35079315.47534252,450817203.18183124,943959385.94604158,null,2008,728.09534672859741,18864.43167653101,479.54996065030559,728.09534672859741,728.09534672859741,{"$f":"SUMPRODUCT(BH71:OFFSET(BH71,-MIN(BC71,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(BC71,60),0))","v":2656.6432480037552},null,{"$f":"HLOOKUP(BF$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":2.074135956947627},{"$f":"HLOOKUP(BF$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":4.5022841648767224},13229078.151327655,28716087.234846137,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A71,60),0),BN71:OFFSET(BN71,-MIN($A71,60),0))","v":355985067.52895874},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A71,60),0),BO71:OFFSET(BO71,-MIN($A71,60),0))","v":772729447.70065105},null,2008,241.44787032238105,6255.7422920027275,159.02631054083369,241.44787032238105,241.44787032238105,{"$f":"SUMPRODUCT(BW71:OFFSET(BW71,-MIN(BR71,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(BR71,60),0))","v":880.98469152274549},null,{"$f":"HLOOKUP(BU$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.6661950768375469},{"$f":"HLOOKUP(BU$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.0085000000000002},3524141.4549139808,6363228.2404963793,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A71,60),0),CC71:OFFSET(CC71,-MIN($A71,60),0))","v":94832135.652872518},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A71,60),0),CD71:OFFSET(CD71,-MIN($A71,60),0))","v":171229938.24539059}]
[59,2009,{"$f":"OFFSET('2012 NIA Shipments Data'!$R$14,A72,0)*$C$8","v":717.11820278121252},26371.930897782648,{"$f":"SUMPRODUCT(C72:OFFSET(C72,-MIN(A72,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A72,60),0))","v":681.52078301525057},717.11820278121252,717.11820278121252,{"$f":"SUMPRODUCT(F72:OFFSET(F72,-MIN(A72,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(A72,60),0))","v":4369.4096110428291},null,12310761.669380916,25840779.616004415,465037459.70166594,976132170.54031324,0.16412244825223901,2009,25.038563182433979,920.78998338907184,23.79566035207089,25.038563182433979,25.038563182433979,{"$f":"SUMPRODUCT(S72:OFFSET(S72,-MIN(N72,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(N72,60),0))","v":25.038563182433979},null,351973.25923286157,800451.77441384981,13295745.198582586,30236964.193120215,null,2009,25.038563182433979,920.78998338907184,23.79566035207089,25.038563182433979,25.038563182433979,{"$f":"SUMPRODUCT(AF72:OFFSET(AF72,-MIN(AA72,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(AA72,60),0))","v":152.56025881329975},null,{"$f":"HLOOKUP(AD$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.6047085254087752},{"$f":"HLOOKUP(AD$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.6494016317605564},351973.25923286157,800451.77441384981,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A72,60),0),AL72:OFFSET(AL72,-MIN($A72,60),0))","v":13295745.198582586},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A72,60),0),AM72:OFFSET(AM72,-MIN($A72,60),0))","v":30236964.193120215},null,2009,692.0796395987785,25451.140914393574,657.72512266317972,692.0796395987785,692.0796395987785,{"$f":"SUMPRODUCT(AU72:OFFSET(AU72,-MIN(AP72,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(AP72,60),0))","v":4216.8493522295284},null,11958788.410148054,25040327.841590565,451741714.50308335,945895206.347193,null,2009,519.72924599500379,19112.977062609301,493.93012381043485,519.72924599500379,519.72924599500379,{"$f":"SUMPRODUCT(BH72:OFFSET(BH72,-MIN(BC72,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(BC72,60),0))","v":3166.7163848069977},null,{"$f":"HLOOKUP(BF$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":2.074135956947627},{"$f":"HLOOKUP(BF$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":4.5022841648767224},9443184.664880719,20498126.287375629,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A72,60),0),BN72:OFFSET(BN72,-MIN($A72,60),0))","v":356715102.28096986},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A72,60),0),BO72:OFFSET(BO72,-MIN($A72,60),0))","v":774314119.08768344},null,2009,172.35039360377468,6338.1638517842739,163.79499885274487,172.35039360377468,172.35039360377468,{"$f":"SUMPRODUCT(BW72:OFFSET(BW72,-MIN(BR72,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(BR72,60),0))","v":1050.1329674225317},null,{"$f":"HLOOKUP(BU$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.6661950768375469},{"$f":"HLOOKUP(BU$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.0085000000000002},2515603.7452673358,4542201.5542149357,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A72,60),0),CC72:OFFSET(CC72,-MIN($A72,60),0))","v":95026612.22211346},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A72,60),0),CD72:OFFSET(CD72,-MIN($A72,60),0))","v":171581087.25950953}]
[60,2010,{"$f":"OFFSET('2012 NIA Shipments Data'!$R$14,A73,0)*$C$8","v":739.45097797573897},26407.528317548611,{"$f":"SUMPRODUCT(C73:OFFSET(C73,-MIN(A73,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A73,60),0))","v":700.09539522202454},739.45097797573897,739.45097797573897,{"$f":"SUMPRODUCT(F73:OFFSET(F73,-MIN(A73,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(A73,60),0))","v":5090.5377435364726},null,12694148.218166595,26645523.268832311,466031946.83203506,978219638.68054521,0.1452598949717307,2010,25.818323897722706,922.03288621943489,24.444202809262443,25.818323897722706,25.818323897722706,{"$f":"SUMPRODUCT(S73:OFFSET(S73,-MIN(N73,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(N73,60),0))","v":25.818323897722706},null,362934.54796106095,825379.75624824513,13324178.278999683,30301626.235121697,null,2010,25.818323897722706,922.03288621943489,24.444202809262443,25.818323897722706,25.818323897722706,{"$f":"SUMPRODUCT(AF73:OFFSET(AF73,-MIN(AA73,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(AA73,60),0))","v":177.73883082283143},null,{"$f":"HLOOKUP(AD$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.6047085254087752},{"$f":"HLOOKUP(AD$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.6494016317605564},362934.54796106095,825379.75624824513,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A73,60),0),AL73:OFFSET(AL73,-MIN($A73,60),0))","v":13324178.278999683},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A73,60),0),AM73:OFFSET(AM73,-MIN($A73,60),0))","v":30301626.235121697},null,2010,713.63265407801623,25485.495431329175,675.65119241276204,713.63265407801623,713.63265407801623,{"$f":"SUMPRODUCT(AU73:OFFSET(AU73,-MIN(AP73,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(AP73,60),0))","v":4912.7989127136407},null,12331213.670205534,25820143.512584064,452707768.55303538,947918012.44542348,null,2010,535.91485719244872,19138.776184793871,507.39201776241629,535.91485719244872,535.91485719244872,{"$f":"SUMPRODUCT(BH73:OFFSET(BH73,-MIN(BC73,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(BC73,60),0))","v":3689.3518152188126},null,{"$f":"HLOOKUP(BF$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":2.074135956947627},{"$f":"HLOOKUP(BF$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":4.5022841648767224},9737268.0104481205,21136486.94327525,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A73,60),0),BN73:OFFSET(BN73,-MIN($A73,60),0))","v":357477940.99648821},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A73,60),0),BO73:OFFSET(BO73,-MIN($A73,60),0))","v":775969997.36206985},null,2010,177.71779688556751,6346.7192465353046,168.25917465034578,177.71779688556751,177.71779688556751,{"$f":"SUMPRODUCT(BW73:OFFSET(BW73,-MIN(BR73,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(BR73,60),0))","v":1223.4470974948281},null,{"$f":"HLOOKUP(BU$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.6661950768375469},{"$f":"HLOOKUP(BU$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.0085000000000002},2593945.6597574139,4683656.5693088137,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A73,60),0),CC73:OFFSET(CC73,-MIN($A73,60),0))","v":95229827.55654718},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A73,60),0),CD73:OFFSET(CD73,-MIN($A73,60),0))","v":171948015.08335367}]
[61,2011,{"$f":"OFFSET('2012 NIA Shipments Data'!$R$14,A74,0)*$C$8","v":738.49209778320323},26446.883900302324,{"$f":"SUMPRODUCT(C74:OFFSET(C74,-MIN(A74,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A74,60),0))","v":717.94821491804396},738.49209778320323,738.49209778320323,{"$f":"SUMPRODUCT(F74:OFFSET(F74,-MIN(A74,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(A74,60),0))","v":5807.1175980417338},null,12677687.13061643,26610970.789704923,466691102.67592174,979603233.07965076,0.12717016408144313,2011,25.784844086176889,923.40700730789513,25.067543497324387,25.784844086176889,25.784844086176889,{"$f":"SUMPRODUCT(S74:OFFSET(S74,-MIN(N74,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(N74,60),0))","v":25.784844086176889},null,362463.91399127507,824309.44824520068,13343024.004142115,30344484.872062631,null,2011,25.784844086176889,923.40700730789513,25.067543497324387,25.784844086176889,25.784844086176889,{"$f":"SUMPRODUCT(AF74:OFFSET(AF74,-MIN(AA74,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(AA74,60),0))","v":202.75859728909046},null,{"$f":"HLOOKUP(AD$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.6047085254087752},{"$f":"HLOOKUP(AD$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.6494016317605564},362463.91399127507,824309.44824520068,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A74,60),0),AL74:OFFSET(AL74,-MIN($A74,60),0))","v":13343024.004142115},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A74,60),0),AM74:OFFSET(AM74,-MIN($A74,60),0))","v":30344484.872062631},null,2011,712.70725369702632,25523.476892994429,692.88067142071952,712.70725369702632,712.70725369702632,{"$f":"SUMPRODUCT(AU74:OFFSET(AU74,-MIN(AP74,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(AP74,60),0))","v":5604.3590007526427},null,12315223.216625156,25786661.341459721,453348078.67177963,949258748.20758808,null,2011,535.21991167644683,19167.299024223903,520.33079477785316,535.21991167644683,535.21991167644683,{"$f":"SUMPRODUCT(BH74:OFFSET(BH74,-MIN(BC74,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(BC74,60),0))","v":4208.6908949309673},null,{"$f":"HLOOKUP(BF$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":2.074135956947627},{"$f":"HLOOKUP(BF$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":4.5022841648767224},9724641.2458582744,21109078.285672039,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A74,60),0),BN74:OFFSET(BN74,-MIN($A74,60),0))","v":357983557.99435753},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A74,60),0),BO74:OFFSET(BO74,-MIN($A74,60),0))","v":777067529.75640225},null,2011,177.48734202057946,6356.1778687705264,172.54987664286642,177.48734202057946,177.48734202057946,{"$f":"SUMPRODUCT(BW74:OFFSET(BW74,-MIN(BR74,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(BR74,60),0))","v":1395.6681058216759},null,{"$f":"HLOOKUP(BU$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.6661950768375469},{"$f":"HLOOKUP(BU$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.0085000000000002},2590581.9707668815,4677583.0557876807,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A74,60),0),CC74:OFFSET(CC74,-MIN($A74,60),0))","v":95364520.677422076},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A74,60),0),CD74:OFFSET(CD74,-MIN($A74,60),0))","v":172191218.45118579}]
[62,2012,{"$f":"OFFSET('2012 NIA Shipments Data'!$R$14,A75,0)*$C$8","v":711.8963940133757},26467.427783167484,{"$f":"SUMPRODUCT(C75:OFFSET(C75,-MIN(A75,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A75,60),0))","v":734.5915533263435},711.8963940133757,711.8963940133757,{"$f":"SUMPRODUCT(F75:OFFSET(F75,-MIN(A75,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(A75,60),0))","v":6493.3337800944373},null,12221118.925723584,25652615.92270634,466587211.12145513,979385160.56431568,0.1096349607339948,2012,24.856240954030081,924.12430789674772,25.648654503413262,24.856240954030081,24.856240954030081,{"$f":"SUMPRODUCT(S75:OFFSET(S75,-MIN(N75,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(N75,60),0))","v":24.856240954030081},null,349410.31069247011,794623.1591623415,13340053.672166368,30337729.792129103,null,2012,24.856240954030081,924.12430789674772,25.648654503413262,24.856240954030081,24.856240954030081,{"$f":"SUMPRODUCT(AF75:OFFSET(AF75,-MIN(AA75,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(AA75,60),0))","v":226.71819999405392},null,{"$f":"HLOOKUP(AD$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.6047085254087752},{"$f":"HLOOKUP(AD$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.6494016317605564},349410.31069247011,794623.1591623415,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A75,60),0),AL75:OFFSET(AL75,-MIN($A75,60),0))","v":13340053.672166368},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A75,60),0),AM75:OFFSET(AM75,-MIN($A75,60),0))","v":30337729.792129103},null,2012,687.04015305934558,25543.303475270735,708.94289882293026,687.04015305934558,687.04015305934558,{"$f":"SUMPRODUCT(AU75:OFFSET(AU75,-MIN(AP75,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(AP75,60),0))","v":6266.6155801003833},null,11871708.615031114,24857992.763543997,453247157.44928879,949047430.77218652,null,2012,515.94475590241871,19182.188141122497,532.39300389238633,515.94475590241871,515.94475590241871,{"$f":"SUMPRODUCT(BH75:OFFSET(BH75,-MIN(BC75,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(BC75,60),0))","v":4706.023994975887},null,{"$f":"HLOOKUP(BF$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":2.074135956947627},{"$f":"HLOOKUP(BF$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":4.5022841648767224},9374422.633338172,20348865.962987654,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A75,60),0),BN75:OFFSET(BN75,-MIN($A75,60),0))","v":357903866.1637221},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A75,60),0),BO75:OFFSET(BO75,-MIN($A75,60),0))","v":776894544.34243381},null,2012,171.09539715692685,6361.1153341482386,176.5498949305439,171.09539715692685,171.09539715692685,{"$f":"SUMPRODUCT(BW75:OFFSET(BW75,-MIN(BR75,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(BR75,60),0))","v":1560.5915851244965},null,{"$f":"HLOOKUP(BU$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.6661950768375469},{"$f":"HLOOKUP(BU$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.0085000000000002},2497285.9816929423,4509126.8005563421,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A75,60),0),CC75:OFFSET(CC75,-MIN($A75,60),0))","v":95343291.285566702},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A75,60),0),CD75:OFFSET(CD75,-MIN($A75,60),0))","v":172152886.42975274}]
[63,2013,{"$f":"OFFSET('2012 NIA Shipments Data'!$R$14,A76,0)*$C$8","v":709.53645029168251},26444.732623854517,{"$f":"SUMPRODUCT(C76:OFFSET(C76,-MIN(A76,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A76,60),0))","v":749.84045949500876},709.53645029168251,709.53645029168251,{"$f":"SUMPRODUCT(F76:OFFSET(F76,-MIN(A76,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(A76,60),0))","v":7173.3215538292852},null,12180605.793302402,25567577.242357783,466157090.39538085,978482320.00990796,9.8913236353236594E-2,2013,24.773842264729719,923.3318943473646,26.181078166745682,24.773842264729719,24.773842264729719,{"$f":"SUMPRODUCT(S76:OFFSET(S76,-MIN(N76,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(N76,60),0))","v":24.773842264729719},null,348252.01199065358,791988.97538033745,13327756.220726255,30309763.131117798,null,2013,24.773842264729719,923.3318943473646,26.181078166745682,24.773842264729719,24.773842264729719,{"$f":"SUMPRODUCT(AF76:OFFSET(AF76,-MIN(AA76,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(AA76,60),0))","v":250.4603345123393},null,{"$f":"HLOOKUP(AD$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.6047085254087752},{"$f":"HLOOKUP(AD$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.6494016317605564},348252.01199065358,791988.97538033745,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A76,60),0),AL76:OFFSET(AL76,-MIN($A76,60),0))","v":13327756.220726255},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A76,60),0),AM76:OFFSET(AM76,-MIN($A76,60),0))","v":30309763.131117798},null,2013,684.76260802695276,25521.400729507153,723.65938132826307,684.76260802695276,684.76260802695276,{"$f":"SUMPRODUCT(AU76:OFFSET(AU76,-MIN(AP76,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(AP76,60),0))","v":6922.8612193169456},null,11832353.781311749,24775588.266977444,452829334.1746546,948172556.87879014,null,2013,514.23439383615221,19165.73989313253,543.44460246365691,514.23439383615221,514.23439383615221,{"$f":"SUMPRODUCT(BH76:OFFSET(BH76,-MIN(BC76,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(BC76,60),0))","v":5198.8430749523804},null,{"$f":"HLOOKUP(BF$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":2.074135956947627},{"$f":"HLOOKUP(BF$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":4.5022841648767224},9343346.3278194387,20281409.267214555,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A76,60),0),BN76:OFFSET(BN76,-MIN($A76,60),0))","v":357573934.55156088},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A76,60),0),BO76:OFFSET(BO76,-MIN($A76,60),0))","v":776178368.59322572},null,2013,170.52821419080061,6355.6608363746227,180.21477886460619,170.52821419080061,170.52821419080061,{"$f":"SUMPRODUCT(BW76:OFFSET(BW76,-MIN(BR76,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(BR76,60),0))","v":1724.0181443645649},null,{"$f":"HLOOKUP(BU$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.6661950768375469},{"$f":"HLOOKUP(BU$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.0085000000000002},2489007.4534923094,4494178.9997628871,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A76,60),0),CC76:OFFSET(CC76,-MIN($A76,60),0))","v":95255399.623093754},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A76,60),0),CD76:OFFSET(CD76,-MIN($A76,60),0))","v":171994188.28556445}]
[64,2014,{"$f":"OFFSET('2012 NIA Shipments Data'!$R$14,A77,0)*$C$8","v":716.24825692960781},26404.428614651191,{"$f":"SUMPRODUCT(C77:OFFSET(C77,-MIN(A77,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A77,60),0))","v":763.98925772249117},716.24825692960781,716.24825692960781,{"$f":"SUMPRODUCT(F77:OFFSET(F77,-MIN(A77,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(A77,60),0))","v":7856.1348673362891},null,12295827.316853207,25809431.814565286,465580413.35925442,977271851.91700161,9.1170565300193199E-2,2014,{"$f":"C77*$T$4","v":25.008188560668387},{"$f":"D77*$T$4","v":921.92465844534854},{"$f":"E77*$T$4","v":26.675090976628869},{"$f":"F77*$T$4","v":25.008188560668387},{"$f":"G77*$T$4","v":25.008188560668387},{"$f":"SUMPRODUCT(S77:OFFSET(S77,-MIN(N77,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(N77,60),0))","v":25.008188560668387},null,351546.27568181255,799480.73547234701,13311268.622202192,30272267.306795314,null,2014,25.008188560668387,921.92465844534854,26.675090976628869,25.008188560668387,25.008188560668387,{"$f":"SUMPRODUCT(AF77:OFFSET(AF77,-MIN(AA77,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(AA77,60),0))","v":274.30112425348091},null,{"$f":"HLOOKUP(AD$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.6047085254087752},{"$f":"HLOOKUP(AD$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.6494016317605564},{"$f":"AC77*AJ77*(1+AI77)^2*8760","v":351546.27568181255},{"$f":"AC77*AK77*8760","v":799480.73547234701},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A77,60),0),AL77:OFFSET(AL77,-MIN($A77,60),0))","v":13311268.622202192},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A77,60),0),AM77:OFFSET(AM77,-MIN($A77,60),0))","v":30272267.306795314},null,2014,{"$f":"C77*$AV$4","v":691.24006836893943},{"$f":"D77*$AV$4","v":25482.503956205845},{"$f":"E77*$AV$4","v":737.31416674586228},{"$f":"F77*$AV$4","v":691.24006836893943},{"$f":"G77*$AV$4","v":691.24006836893943},{"$f":"SUMPRODUCT(AU77:OFFSET(AU77,-MIN(AP77,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(AP77,60),0))","v":7581.8337430828087},null,11944281.041171394,25009951.079092938,452269144.7370522,946999584.61020625,null,2014,519.09875537329401,{"$f":"AS77*$BI$4","v":19136.529684505029},{"$f":"AT77*$BI$4","v":553.69890113573842},{"$f":"AU77*$BI$4","v":519.09875537329401},{"$f":"AV77*$BI$4","v":519.09875537329401},{"$f":"SUMPRODUCT(BH77:OFFSET(BH77,-MIN(BC77,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(BC77,60),0))","v":5693.7099563228649},null,{"$f":"HLOOKUP(BF$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":2.074135956947627},{"$f":"HLOOKUP(BF$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":4.5022841648767224},{"$f":"BE77*BL77*(1+BK77)^2*8760","v":9431729.0090442207},{"$f":"BE77*BM77*8760","v":20473259.731401719},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A77,60),0),BN77:OFFSET(BN77,-MIN($A77,60),0))","v":357131584.36313325},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A77,60),0),BO77:OFFSET(BO77,-MIN($A77,60),0))","v":775218168.15794671},null,2014,172.14131299564545,{"$f":"AS77*$BX$4","v":6345.9742717008176},{"$f":"AT77*$BX$4","v":183.61526561012386},{"$f":"AU77*$BX$4","v":172.14131299564545},{"$f":"AV77*$BX$4","v":172.14131299564545},{"$f":"SUMPRODUCT(BW77:OFFSET(BW77,-MIN(BR77,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(BR77,60),0))","v":1888.1237867599425},null,{"$f":"HLOOKUP(BU$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.6661950768375469},{"$f":"HLOOKUP(BU$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.0085000000000002},2512552.0321271741,4536691.3476912184,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A77,60),0),CC77:OFFSET(CC77,-MIN($A77,60),0))","v":95137560.37391898},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A77,60),0),CD77:OFFSET(CD77,-MIN($A77,60),0))","v":171781416.45225954}]
[65,2015,{"$f":"OFFSET('2012 NIA Shipments Data'!$R$14,A78,0)*$C$8","v":715.48269740907892},{"$f":"D77 - E77 + C77","v":26356.687613858307},{"$f":"SUMPRODUCT(C78:OFFSET(C78,-MIN(A78,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A78,60),0))","v":776.93090544541701},{"$f":"IF(B78<$G$4, 0, C78)","v":715.48269740907892},715.48269740907892,{"$f":"SUMPRODUCT(F78:OFFSET(F78,-MIN(A78,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(A78,60),0))","v":8534.1049695616894},null,{"$f":"SUM(W78, AY78)","v":12282684.963522328},{"$f":"SUM(X78, AZ78)","v":25781845.490893397},{"$f":"SUM(Y78, BA78)","v":464747701.67922169},{"$f":"SUM(Z78, BB78)","v":975523956.89756417},8.3838047453244066E-2,2015,24.981458643131315,920.25775602938802,27.126955485071896,24.981458643131315,24.981458643131315,{"$f":"SUMPRODUCT(S78:OFFSET(S78,-MIN(N78,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(N78,60),0))","v":24.981458643131315},null,{"$f":"SUM(AL78)","v":351170.52663718892},{"$f":"SUM(AM78)","v":798626.21319937985},{"$f":"SUM(AN78)","v":13287460.814700622},{"$f":"SUM(AO78)","v":30218123.984086446},null,2015,24.981458643131315,920.25775602938802,27.126955485071896,24.981458643131315,24.981458643131315,{"$f":"SUMPRODUCT(AF78:OFFSET(AF78,-MIN(AA78,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(AA78,60),0))","v":297.97281069866648},null,{"$f":"HLOOKUP(AD$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.6047085254087752},{"$f":"HLOOKUP(AD$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.6494016317605564},351170.52663718892,798626.21319937985,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A78,60),0),AL78:OFFSET(AL78,-MIN($A78,60),0))","v":13287460.814700622},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A78,60),0),AM78:OFFSET(AM78,-MIN($A78,60),0))","v":30218123.984086446},null,2015,690.50123876594762,25436.42985782892,749.80394996034511,690.50123876594762,690.50123876594762,{"$f":"SUMPRODUCT(AU78:OFFSET(AU78,-MIN(AP78,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(AP78,60),0))","v":8236.1321588630217},null,{"$f":"SUM(BN78,CC78)","v":11931514.436885139},{"$f":"SUM(BO78,CD78)","v":24983219.277694017},{"$f":"SUM(BP78,CE78)","v":451460240.86452109},{"$f":"SUM(BQ78,CF78)","v":945305832.91347778},null,2015,{"$f":"AR78*$BI$4","v":518.54391842894415},19101.929538742581,563.07832113495624,518.54391842894415,518.54391842894415,{"$f":"SUMPRODUCT(BH78:OFFSET(BH78,-MIN(BC78,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(BC78,60),0))","v":6185.0667349824989},null,{"$f":"HLOOKUP(BF$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":2.074135956947627},{"$f":"HLOOKUP(BF$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":4.5022841648767224},9421647.9374771155,20451376.957165275,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A78,60),0),BN78:OFFSET(BN78,-MIN($A78,60),0))","v":356492838.33113831},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A78,60),0),BO78:OFFSET(BO78,-MIN($A78,60),0))","v":773831655.31360078},null,2015,{"$f":"AR78*$BX$4","v":171.95732033700347},6334.5003190863381,186.72562882538892,171.95732033700347,171.95732033700347,{"$f":"SUMPRODUCT(BW78:OFFSET(BW78,-MIN(BR78,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(BR78,60),0))","v":2051.0654238805237},null,{"$f":"HLOOKUP(BU$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.6661950768375469},{"$f":"HLOOKUP(BU$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.0085000000000002},{"$f":"BT78*CA78*(1+BZ78)^2*8760","v":2509866.4994080234},{"$f":"BT78*CB78*8760","v":4531842.3205287438},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A78,60),0),CC78:OFFSET(CC78,-MIN($A78,60),0))","v":94967402.533382773},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A78,60),0),CD78:OFFSET(CD78,-MIN($A78,60),0))","v":171474177.59987697}]
[66,{"$f":"B78+1","v":2016},{"$f":"OFFSET('2012 NIA Shipments Data'!$R$14,A79,0)*$C$8","v":720.57759909691038},26295.239405821969,{"$f":"SUMPRODUCT(C79:OFFSET(C79,-MIN(A79,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A79,60),0))","v":789.00501830966846},720.57759909691038,720.57759909691038,{"$f":"SUMPRODUCT(F79:OFFSET(F79,-MIN(A79,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(A79,60),0))","v":9212.7978440957013},null,12370149.09449064,25965436.189288523,463780284.98132247,973493310.67447662,7.8214849743904261E-2,{"$f":"O78+1","v":2016},25.159349843388544,918.11225918744753,27.548529552848887,25.159349843388544,25.159349843388544,{"$f":"SUMPRODUCT(S79:OFFSET(S79,-MIN(N79,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(N79,60),0))","v":25.159349843388544},null,353671.18712186511,804313.1739830724,13259801.696821442,30155222.074909121,null,{"$f":"AB78+1","v":2016},25.159349843388544,918.11225918744753,27.548529552848887,25.159349843388544,25.159349843388544,{"$f":"SUMPRODUCT(AF79:OFFSET(AF79,-MIN(AA79,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(AA79,60),0))","v":321.66973312314462},null,{"$f":"HLOOKUP(AD$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.6047085254087752},{"$f":"HLOOKUP(AD$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.6494016317605564},353671.18712186511,804313.1739830724,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A79,60),0),AL79:OFFSET(AL79,-MIN($A79,60),0))","v":13259801.696821442},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A79,60),0),AM79:OFFSET(AM79,-MIN($A79,60),0))","v":30155222.074909121},null,{"$f":"AQ78+1","v":2016},695.41824925352182,25377.127146634521,761.45648875681957,695.41824925352182,695.41824925352182,{"$f":"SUMPRODUCT(AU79:OFFSET(AU79,-MIN(AP79,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(AP79,60),0))","v":8891.1281109725569},null,12016477.907368775,25161123.015305452,450520483.28450102,943338088.59956753,null,{"$f":"BD78+1","v":2016},522.23643299957644,19057.395136036568,571.82899787228973,522.23643299957644,522.23643299957644,{"$f":"SUMPRODUCT(BH79:OFFSET(BH79,-MIN(BC79,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(BC79,60),0))","v":6676.947340684208},null,{"$f":"HLOOKUP(BF$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":2.074135956947627},{"$f":"HLOOKUP(BF$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":4.5022841648767224},9488738.8261214271,20597009.766113501,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A79,60),0),BN79:OFFSET(BN79,-MIN($A79,60),0))","v":355750764.46345288},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A79,60),0),BO79:OFFSET(BO79,-MIN($A79,60),0))","v":772220850.8663522},null,{"$f":"BS78+1","v":2016},173.18181625394533,6319.7320105979525,189.62749088452986,173.18181625394533,173.18181625394533,{"$f":"SUMPRODUCT(BW79:OFFSET(BW79,-MIN(BR79,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(BR79,60),0))","v":2214.180770288348},null,{"$f":"HLOOKUP(BU$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.6661950768375469},{"$f":"HLOOKUP(BU$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.0085000000000002},2527739.0812473488,4564113.2491919519,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A79,60),0),CC79:OFFSET(CC79,-MIN($A79,60),0))","v":94769718.821048155},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A79,60),0),CD79:OFFSET(CD79,-MIN($A79,60),0))","v":171117237.7332153}]
[67,2017,{"$f":"OFFSET('2012 NIA Shipments Data'!$R$14,A80,0)*$C$8","v":725.43264879166429},26226.811986609209,{"$f":"SUMPRODUCT(C80:OFFSET(C80,-MIN(A80,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A80,60),0))","v":799.57286389722992},725.43264879166429,725.43264879166429,{"$f":"SUMPRODUCT(F80:OFFSET(F80,-MIN(A80,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(A80,60),0))","v":9891.6534211205581},null,12453495.688473772,26140384.013371535,462688938.69160539,971202531.29666889,7.333785545323776E-2,2017,25.328866483831487,915.72307947798708,27.917511498112784,25.328866483831487,25.328866483831487,{"$f":"SUMPRODUCT(S80:OFFSET(S80,-MIN(N80,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(N80,60),0))","v":25.328866483831487},null,356054.12435337401,809732.41048824147,13228599.345508045,30084262.202761088,null,2017,25.328866483831487,915.72307947798708,27.917511498112784,25.328866483831487,25.328866483831487,{"$f":"SUMPRODUCT(AF80:OFFSET(AF80,-MIN(AA80,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(AA80,60),0))","v":345.37233639156335},null,{"$f":"HLOOKUP(AD$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.6047085254087752},{"$f":"HLOOKUP(AD$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.6494016317605564},356054.12435337401,809732.41048824147,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A80,60),0),AL80:OFFSET(AL80,-MIN($A80,60),0))","v":13228599.345508045},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A80,60),0),AM80:OFFSET(AM80,-MIN($A80,60),0))","v":30084262.202761088},null,2017,700.10378230783283,25311.088907131223,771.65535239911719,700.10378230783283,700.10378230783283,{"$f":"SUMPRODUCT(AU80:OFFSET(AU80,-MIN(AP80,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(AP80,60),0))","v":9546.2810847289929},null,12097441.564120399,25330651.602883294,449460339.34609735,941118269.09390783,null,2017,525.75511556451011,19007.802571163855,579.48801196189675,525.75511556451011,525.75511556451011,{"$f":"SUMPRODUCT(BH80:OFFSET(BH80,-MIN(BC80,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(BC80,60),0))","v":7168.9458645234845},null,{"$f":"HLOOKUP(BF$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":2.074135956947627},{"$f":"HLOOKUP(BF$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":4.5022841648767224},9552671.2861355878,20735786.639143061,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A80,60),0),BN80:OFFSET(BN80,-MIN($A80,60),0))","v":354913628.23874933},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A80,60),0),BO80:OFFSET(BO80,-MIN($A80,60),0))","v":770403696.52036905},null,2017,174.34866674332278,6303.2863359673684,192.16734043722045,174.34866674332278,174.34866674332278,{"$f":"SUMPRODUCT(BW80:OFFSET(BW80,-MIN(BR80,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(BR80,60),0))","v":2377.3352202055084},null,{"$f":"HLOOKUP(BU$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.6661950768375469},{"$f":"HLOOKUP(BU$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.0085000000000002},2544770.2779848115,4594864.9637402315,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A80,60),0),CC80:OFFSET(CC80,-MIN($A80,60),0))","v":94546711.107347995},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A80,60),0),CD80:OFFSET(CD80,-MIN($A80,60),0))","v":170714572.57353884}]
[68,2018,{"$f":"OFFSET('2012 NIA Shipments Data'!$R$14,A81,0)*$C$8","v":726.0498575347217},26152.671771503647,{"$f":"SUMPRODUCT(C81:OFFSET(C81,-MIN(A81,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A81,60),0))","v":808.29402118032431},726.0498575347217,726.0498575347217,{"$f":"SUMPRODUCT(F81:OFFSET(F81,-MIN(A81,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(A81,60),0))","v":10566.015794259332},null,12464091.305356134,26162624.63569092,461426769.90961802,968553188.69631159,6.8715575641027815E-2,2018,25.350416655128015,913.13443446370593,28.222015339752577,25.350416655128015,25.350416655128015,{"$f":"SUMPRODUCT(S81:OFFSET(S81,-MIN(N81,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(N81,60),0))","v":25.350416655128015},null,356357.06042734114,810421.34270561929,13192513.060042629,30002195.368207365,null,2018,25.350416655128015,913.13443446370593,28.222015339752577,25.350416655128015,25.350416655128015,{"$f":"SUMPRODUCT(AF81:OFFSET(AF81,-MIN(AA81,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(AA81,60),0))","v":368.91805705826198},null,{"$f":"HLOOKUP(AD$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.6047085254087752},{"$f":"HLOOKUP(AD$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.6494016317605564},356357.06042734114,810421.34270561929,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A81,60),0),AL81:OFFSET(AL81,-MIN($A81,60),0))","v":13192513.060042629},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A81,60),0),AM81:OFFSET(AM81,-MIN($A81,60),0))","v":30002195.368207365},null,2018,700.69944087959368,25239.537337039939,780.07200584057171,700.69944087959368,700.69944087959368,{"$f":"SUMPRODUCT(AU81:OFFSET(AU81,-MIN(AP81,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(AP81,60),0))","v":10197.097737201073},null,12107734.244928792,25352203.292985301,448234256.8495754,938550993.32810426,null,2018,526.20243573210121,18954.06967476647,585.80864429470796,526.20243573210121,526.20243573210121,{"$f":"SUMPRODUCT(BH81:OFFSET(BH81,-MIN(BC81,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(BC81,60),0))","v":7657.6879524519782},null,{"$f":"HLOOKUP(BF$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":2.074135956947627},{"$f":"HLOOKUP(BF$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":4.5022841648767224},9560798.8390478753,20753428.950705916,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A81,60),0),BN81:OFFSET(BN81,-MIN($A81,60),0))","v":353945459.6390599},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A81,60),0),BO81:OFFSET(BO81,-MIN($A81,60),0))","v":768302112.89914525},null,2018,174.4970051474925,6285.4676622734705,194.26336154586369,174.4970051474925,174.4970051474925,{"$f":"SUMPRODUCT(BW81:OFFSET(BW81,-MIN(BR81,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(BR81,60),0))","v":2539.4097847490939},null,{"$f":"HLOOKUP(BU$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.6661950768375469},{"$f":"HLOOKUP(BU$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.0085000000000002},2546935.4058809173,4598774.3422793848,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A81,60),0),CC81:OFFSET(CC81,-MIN($A81,60),0))","v":94288797.210515469},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A81,60),0),CD81:OFFSET(CD81,-MIN($A81,60),0))","v":170248880.42895907}]
[69,2019,{"$f":"OFFSET('2012 NIA Shipments Data'!$R$14,A82,0)*$C$8","v":722.17980210129588},26070.427607858044,{"$f":"SUMPRODUCT(C82:OFFSET(C82,-MIN(A82,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A82,60),0))","v":815.83462676619388},722.17980210129588,722.17980210129588,{"$f":"SUMPRODUCT(F82:OFFSET(F82,-MIN(A82,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(A82,60),0))","v":11230.907713657374},null,12397654.098904781,26023170.29027196,459948447.89336568,965450131.83846688,6.4302888111446882E-2,2019,25.215291612821819,910.26283577908134,28.485299591446875,25.215291612821819,25.215291612821819,{"$f":"SUMPRODUCT(S82:OFFSET(S82,-MIN(N82,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(N82,60),0))","v":25.215291612821819},null,354457.57437464874,806101.5628886359,13150246.8029068,29906074.144123614,null,2019,25.215291612821819,910.26283577908134,28.485299591446875,25.215291612821819,25.215291612821819,{"$f":"SUMPRODUCT(AF82:OFFSET(AF82,-MIN(AA82,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(AA82,60),0))","v":392.13311179926797},null,{"$f":"HLOOKUP(AD$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.6047085254087752},{"$f":"HLOOKUP(AD$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.6494016317605564},354457.57437464874,806101.5628886359,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A82,60),0),AL82:OFFSET(AL82,-MIN($A82,60),0))","v":13150246.8029068},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A82,60),0),AM82:OFFSET(AM82,-MIN($A82,60),0))","v":29906074.144123614},null,2019,696.96451048847405,25160.164772078962,787.34932717474703,696.96451048847405,696.96451048847405,{"$f":"SUMPRODUCT(AU82:OFFSET(AU82,-MIN(AP82,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(AP82,60),0))","v":10838.774601858107},null,12043196.524530133,25217068.727383323,446798201.09045887,935544057.69434333,null,2019,523.39762477545207,18894.463466203862,591.27367535972678,523.39762477545207,523.39762477545207,{"$f":"SUMPRODUCT(BH82:OFFSET(BH82,-MIN(BC82,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(BC82,60),0))","v":8139.5663577088908},null,{"$f":"HLOOKUP(BF$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":2.074135956947627},{"$f":"HLOOKUP(BF$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":4.5022841648767224},9509837.019951066,20642807.180534914,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A82,60),0),BN82:OFFSET(BN82,-MIN($A82,60),0))","v":352811486.92733479},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A82,60),0),BO82:OFFSET(BO82,-MIN($A82,60),0))","v":765840621.70986187},null,2019,173.566885713022,6265.7013058750999,196.07565181502028,173.566885713022,173.566885713022,{"$f":"SUMPRODUCT(BW82:OFFSET(BW82,-MIN(BR82,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(BR82,60),0))","v":2699.2082441492153},null,{"$f":"HLOOKUP(BU$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.6661950768375469},{"$f":"HLOOKUP(BU$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.0085000000000002},2533359.5045790668,4574261.5468484107,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A82,60),0),CC82:OFFSET(CC82,-MIN($A82,60),0))","v":93986714.163124099},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A82,60),0),CD82:OFFSET(CD82,-MIN($A82,60),0))","v":169703435.98448151}]
[70,2020,{"$f":"OFFSET('2012 NIA Shipments Data'!$R$14,A83,0)*$C$8","v":712.37598881817496},25976.772783193144,{"$f":"SUMPRODUCT(C83:OFFSET(C83,-MIN(A83,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A83,60),0))","v":822.15275987137591},712.37598881817496,712.37598881817496,{"$f":"SUMPRODUCT(F83:OFFSET(F83,-MIN(A83,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(A83,60),0))","v":11879.849412678945},null,12229352.125378618,25669897.737067956,458172374.39602995,961722082.74946332,5.9965068922328356E-2,2020,24.872986261533587,906.99282780045621,28.705900566761112,24.872986261533587,24.872986261533587,{"$f":"SUMPRODUCT(S83:OFFSET(S83,-MIN(N83,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(N83,60),0))","v":24.872986261533587},null,349645.70361082256,795158.48585048341,13099467.623333428,29790592.972396616,null,2020,24.872986261533587,906.99282780045621,28.705900566761112,24.872986261533587,24.872986261533587,{"$f":"SUMPRODUCT(AF83:OFFSET(AF83,-MIN(AA83,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(AA83,60),0))","v":414.79125611864305},null,{"$f":"HLOOKUP(AD$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.6047085254087752},{"$f":"HLOOKUP(AD$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.6494016317605564},349645.70361082256,795158.48585048341,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A83,60),0),AL83:OFFSET(AL83,-MIN($A83,60),0))","v":13099467.623333428},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A83,60),0),AM83:OFFSET(AM83,-MIN($A83,60),0))","v":29790592.972396616},null,2020,687.50300255664138,25069.779955392689,793.4468593046148,687.50300255664138,687.50300255664138,{"$f":"SUMPRODUCT(AU83:OFFSET(AU83,-MIN(AP83,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(AP83,60),0))","v":11465.058156560301},null,11879706.421767795,24874739.251217473,445072906.7726965,931931489.77706671,null,2020,516.29234078495938,18826.587415619586,595.85272319607645,516.29234078495938,516.29234078495938,{"$f":"SUMPRODUCT(BH83:OFFSET(BH83,-MIN(BC83,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(BC83,60),0))","v":8609.8848890460431},null,{"$f":"HLOOKUP(BF$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":2.074135956947627},{"$f":"HLOOKUP(BF$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":4.5022841648767224},9380738.0528721791,20362574.71398215,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A83,60),0),BN83:OFFSET(BN83,-MIN($A83,60),0))","v":351449118.74377584},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A83,60),0),BO83:OFFSET(BO83,-MIN($A83,60),0))","v":762883357.1780827},null,2020,171.210661771682,6243.1925397731011,197.59413610853832,171.210661771682,171.210661771682,{"$f":"SUMPRODUCT(BW83:OFFSET(BW83,-MIN(BR83,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(BR83,60),0))","v":2855.1732675142584},null,{"$f":"HLOOKUP(BU$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.6661950768375469},{"$f":"HLOOKUP(BU$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.0085000000000002},2498968.3688956164,4512164.5372353224,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A83,60),0),CC83:OFFSET(CC83,-MIN($A83,60),0))","v":93623788.02892068},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A83,60),0),CD83:OFFSET(CD83,-MIN($A83,60),0))","v":169048132.59898397}]
[71,2021,{"$f":"OFFSET('2012 NIA Shipments Data'!$R$14,A84,0)*$C$8","v":714.20074826343603},25866.996012139942,{"$f":"SUMPRODUCT(C84:OFFSET(C84,-MIN(A84,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A84,60),0))","v":827.87824570912687},714.20074826343603,714.20074826343603,{"$f":"SUMPRODUCT(F84:OFFSET(F84,-MIN(A84,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(A84,60),0))","v":12523.865294497162},null,12260677.754190492,25735651.48100353,456319163.19391364,957832118.54238224,5.7027182221230641E-2,2021,24.936698707383819,903.15991349522869,28.905808947754188,24.936698707383819,24.936698707383819,{"$f":"SUMPRODUCT(S84:OFFSET(S84,-MIN(N84,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(N84,60),0))","v":24.936698707383819},null,350541.32517888991,797195.29363220336,13046483.022999721,29670096.269192051,null,2021,24.936698707383819,903.15991349522869,28.905808947754188,24.936698707383819,24.936698707383819,{"$f":"SUMPRODUCT(AF84:OFFSET(AF84,-MIN(AA84,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(AA84,60),0))","v":437.27741291240125},null,{"$f":"HLOOKUP(AD$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.6047085254087752},{"$f":"HLOOKUP(AD$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.6494016317605564},350541.32517888991,797195.29363220336,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A84,60),0),AL84:OFFSET(AL84,-MIN($A84,60),0))","v":13046483.022999721},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A84,60),0),AM84:OFFSET(AM84,-MIN($A84,60),0))","v":29670096.269192051},null,2021,689.26404955605221,24963.836098644715,798.97243676137271,689.26404955605221,689.26404955605221,{"$f":"SUMPRODUCT(AU84:OFFSET(AU84,-MIN(AP84,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(AP84,60),0))","v":12086.587881584763},null,11910136.429011602,24938456.187371328,443272680.17091393,928162022.27319014,null,2021,517.61482966744722,18747.027033208469,600.0022517199219,517.61482966744722,517.61482966744722,{"$f":"SUMPRODUCT(BH84:OFFSET(BH84,-MIN(BC84,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(BC84,60),0))","v":9076.6334492806909},null,{"$f":"HLOOKUP(BF$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":2.074135956947627},{"$f":"HLOOKUP(BF$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":4.5022841648767224},9404766.9233481437,20414733.687785883,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A84,60),0),BN84:OFFSET(BN84,-MIN($A84,60),0))","v":350027580.73706287},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A84,60),0),BO84:OFFSET(BO84,-MIN($A84,60),0))","v":759797653.93092775},null,2021,171.64921988860502,6216.809065436245,198.97018504145083,171.64921988860502,171.64921988860502,{"$f":"SUMPRODUCT(BW84:OFFSET(BW84,-MIN(BR84,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(BR84,60),0))","v":3009.9544323040705},null,{"$f":"HLOOKUP(BU$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.6661950768375469},{"$f":"HLOOKUP(BU$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.0085000000000002},2505369.5056634573,4523722.499585446,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A84,60),0),CC84:OFFSET(CC84,-MIN($A84,60),0))","v":93245099.433851063},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A84,60),0),CD84:OFFSET(CD84,-MIN($A84,60),0))","v":168364368.34226236}]
[72,2022,{"$f":"OFFSET('2012 NIA Shipments Data'!$R$14,A85,0)*$C$8","v":719.60448060511237},25753.318514694252,{"$f":"SUMPRODUCT(C85:OFFSET(C85,-MIN(A85,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A85,60),0))","v":832.53212849813838},719.60448060511237,719.60448060511237,{"$f":"SUMPRODUCT(F85:OFFSET(F85,-MIN(A85,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(A85,60),0))","v":13162.199618185619},null,12353443.578186452,25930370.644460235,454460428.45245469,953930560.20597851,5.467205341657843E-2,2022,25.125372894056646,899.19080325485834,29.068301738767413,25.125372894056646,25.125372894056646,{"$f":"SUMPRODUCT(S85:OFFSET(S85,-MIN(N85,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(N85,60),0))","v":25.125372894056646},null,353193.56476358511,803226.9731023059,12993340.500825174,29549240.422744624,null,2022,25.125372894056646,899.19080325485834,29.068301738767413,25.125372894056646,25.125372894056646,{"$f":"SUMPRODUCT(AF85:OFFSET(AF85,-MIN(AA85,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(AA85,60),0))","v":459.56519508443728},null,{"$f":"HLOOKUP(AD$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.6047085254087752},{"$f":"HLOOKUP(AD$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.6494016317605564},353193.56476358511,803226.9731023059,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A85,60),0),AL85:OFFSET(AL85,-MIN($A85,60),0))","v":12993340.500825174},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A85,60),0),AM85:OFFSET(AM85,-MIN($A85,60),0))","v":29549240.422744624},null,2022,694.47910771105569,24854.127711439392,803.46382675937093,694.47910771105569,694.47910771105569,{"$f":"SUMPRODUCT(AU85:OFFSET(AU85,-MIN(AP85,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(AP85,60),0))","v":12702.634423101181},null,12000250.013422867,25127143.67135793,441467087.95162952,924381319.78323388,null,2022,521.53116831929856,18664.639611155995,603.37513917906222,521.53116831929856,521.53116831929856,{"$f":"SUMPRODUCT(BH85:OFFSET(BH85,-MIN(BC85,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(BC85,60),0))","v":9539.2643174648438},null,{"$f":"HLOOKUP(BF$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":2.074135956947627},{"$f":"HLOOKUP(BF$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":4.5022841648767224},9475924.568188468,20569194.120575439,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A85,60),0),BN85:OFFSET(BN85,-MIN($A85,60),0))","v":348601805.80306488},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A85,60),0),BO85:OFFSET(BO85,-MIN($A85,60),0))","v":756702753.67305648},null,2022,172.94793939175716,6189.488100283399,200.08868758030866,172.94793939175716,172.94793939175716,{"$f":"SUMPRODUCT(BW85:OFFSET(BW85,-MIN(BR85,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(BR85,60),0))","v":3163.3701056363366},null,{"$f":"HLOOKUP(BU$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.6661950768375469},{"$f":"HLOOKUP(BU$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.0085000000000002},2524325.4452343998,4557949.5507824887,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A85,60),0),CC85:OFFSET(CC85,-MIN($A85,60),0))","v":92865282.148564607},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A85,60),0),CD85:OFFSET(CD85,-MIN($A85,60),0))","v":167678566.11017737}]
[73,2023,{"$f":"OFFSET('2012 NIA Shipments Data'!$R$14,A86,0)*$C$8","v":725.53631121654041},25640.390866801226,{"$f":"SUMPRODUCT(C86:OFFSET(C86,-MIN(A86,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A86,60),0))","v":837.1442263186085},725.53631121654041,725.53631121654041,{"$f":"SUMPRODUCT(F86:OFFSET(F86,-MIN(A86,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(A86,60),0))","v":13794.66819458865},null,12455275.260379449,26144119.405759141,452623632.22964811,950075051.69498932,5.2595415923171865E-2,2023,25.332485912490302,895.24787441014757,29.229335585396239,25.332485912490302,25.332485912490302,{"$f":"SUMPRODUCT(S86:OFFSET(S86,-MIN(N86,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(N86,60),0))","v":25.332485912490302},null,356105.00355488091,809848.11912819825,12940825.216194509,29429811.029562648,null,2023,25.332485912490302,895.24787441014757,29.229335585396239,25.332485912490302,25.332485912490302,{"$f":"SUMPRODUCT(AF86:OFFSET(AF86,-MIN(AA86,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(AA86,60),0))","v":481.64817157248893},null,{"$f":"HLOOKUP(AD$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.6047085254087752},{"$f":"HLOOKUP(AD$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.6494016317605564},356105.00355488091,809848.11912819825,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A86,60),0),AL86:OFFSET(AL86,-MIN($A86,60),0))","v":12940825.216194509},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A86,60),0),AM86:OFFSET(AM86,-MIN($A86,60),0))","v":29429811.029562648},null,2023,700.20382530405016,24745.14299239108,807.91489073321225,700.20382530405016,700.20382530405016,{"$f":"SUMPRODUCT(AU86:OFFSET(AU86,-MIN(AP86,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(AP86,60),0))","v":13313.020023016163},null,12099170.256824568,25334271.286630943,439682807.0134536,920645240.66542673,null,2023,525.83024459304386,18582.795640296234,606.71774310877936,525.83024459304386,525.83024459304386,{"$f":"SUMPRODUCT(BH86:OFFSET(BH86,-MIN(BC86,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(BC86,60),0))","v":9997.6440030656722},null,{"$f":"HLOOKUP(BF$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":2.074135956947627},{"$f":"HLOOKUP(BF$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":4.5022841648767224},9554036.3378343396,20738749.728725955,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A86,60),0),BN86:OFFSET(BN86,-MIN($A86,60),0))","v":347192859.19281095},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A86,60),0),BO86:OFFSET(BO86,-MIN($A86,60),0))","v":753644382.31063211},null,2023,174.37358071100627,6162.3473520948482,201.19714762443289,174.37358071100627,174.37358071100627,{"$f":"SUMPRODUCT(BW86:OFFSET(BW86,-MIN(BR86,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(BR86,60),0))","v":3315.3760199504923},null,{"$f":"HLOOKUP(BU$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.6661950768375469},{"$f":"HLOOKUP(BU$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.0085000000000002},2545133.9189902283,4595521.5579049867,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A86,60),0),CC86:OFFSET(CC86,-MIN($A86,60),0))","v":92489947.820642635},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A86,60),0),CD86:OFFSET(CD86,-MIN($A86,60),0))","v":167000858.35479456}]
[74,2024,{"$f":"OFFSET('2012 NIA Shipments Data'!$R$14,A87,0)*$C$8","v":730.78818080772737},25528.782951699159,{"$f":"SUMPRODUCT(C87:OFFSET(C87,-MIN(A87,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A87,60),0))","v":840.63024678037743},730.78818080772737,730.78818080772737,{"$f":"SUMPRODUCT(F87:OFFSET(F87,-MIN(A87,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(A87,60),0))","v":14418.827118024565},null,12545434.057918014,26333366.316730745,450797818.9630146,946242596.84693587,5.0682914416401451E-2,2024,25.515857730518128,891.35102473724169,29.351051842561013,25.515857730518128,25.515857730518128,{"$f":"SUMPRODUCT(S87:OFFSET(S87,-MIN(N87,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(N87,60),0))","v":25.515857730518128},null,358682.70643553138,815710.28845670214,12888623.941938182,29311095.753589097,null,2024,{"$f":"P87*$AG$4","v":25.515857730518128},{"$f":"Q87*$AG$4","v":891.35102473724169},{"$f":"R87*$AG$4","v":29.351051842561013},{"$f":"S87*$AG$4","v":25.515857730518128},25.515857730518128,{"$f":"SUMPRODUCT(AF87:OFFSET(AF87,-MIN(AA87,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(AA87,60),0))","v":503.44101211079868},null,{"$f":"HLOOKUP(AD$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.6047085254087752},{"$f":"HLOOKUP(AD$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.6494016317605564},358682.70643553138,815710.28845670214,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A87,60),0),AL87:OFFSET(AL87,-MIN($A87,60),0))","v":12888623.941938182},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A87,60),0),AM87:OFFSET(AM87,-MIN($A87,60),0))","v":29311095.753589097},null,2024,705.27232307720919,24637.431926961919,811.27919493781644,705.27232307720919,705.27232307720919,{"$f":"SUMPRODUCT(AU87:OFFSET(AU87,-MIN(AP87,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(AP87,60),0))","v":13915.386105913769},null,12186751.351482483,25517656.028274044,437909195.02107644,916931501.09334671,null,2024,529.63652117632626,18501.908141780499,609.24422588259779,529.63652117632626,529.63652117632626,{"$f":"SUMPRODUCT(BH87:OFFSET(BH87,-MIN(BC87,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(BC87,60),0))","v":10450.001292840634},null,{"$f":"HLOOKUP(BF$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":2.074135956947627},{"$f":"HLOOKUP(BF$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":4.5022841648767224},9623194.2175159696,20888869.312509298,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A87,60),0),BN87:OFFSET(BN87,-MIN($A87,60),0))","v":345792337.2508347},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A87,60),0),BO87:OFFSET(BO87,-MIN($A87,60),0))","v":750604298.20196962},null,2024,175.63580190088297,6135.5237851814218,202.03496905521868,175.63580190088297,175.63580190088297,{"$f":"SUMPRODUCT(BW87:OFFSET(BW87,-MIN(BR87,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(BR87,60),0))","v":3465.3848130731344},null,{"$f":"HLOOKUP(BU$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.6661950768375469},{"$f":"HLOOKUP(BU$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.0085000000000002},2563557.1339665125,4628786.7157647442,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A87,60),0),CC87:OFFSET(CC87,-MIN($A87,60),0))","v":92116857.770241767},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A87,60),0),CD87:OFFSET(CD87,-MIN($A87,60),0))","v":166327202.89137712}]
[75,2025,{"$f":"OFFSET('2012 NIA Shipments Data'!$R$14,A88,0)*$C$8","v":735.7742846962642},25418.940885726512,{"$f":"SUMPRODUCT(C88:OFFSET(C88,-MIN(A88,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A88,60),0))","v":841.90458354964051},735.7742846962642,735.7742846962642,{"$f":"SUMPRODUCT(F88:OFFSET(F88,-MIN(A88,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(A88,60),0))","v":15033.733371405404},null,12631030.458054684,26513036.573637463,448997757.6149345,942464196.30274224,4.8941554736877814E-2,2025,25.689950197789383,887.51583062519887,29.3955459881414,25.689950197789383,25.689950197789383,{"$f":"SUMPRODUCT(S88:OFFSET(S88,-MIN(N88,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(N88,60),0))","v":25.689950197789383},null,361129.96719354257,821275.80846374156,12837158.932987623,29194054.880016804,null,2025,25.689950197789383,887.51583062519887,29.3955459881414,25.689950197789383,25.689950197789383,{"$f":"SUMPRODUCT(AF88:OFFSET(AF88,-MIN(AA88,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(AA88,60),0))","v":524.9107907565475},null,{"$f":"HLOOKUP(AD$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.6047085254087752},{"$f":"HLOOKUP(AD$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.6494016317605564},361129.96719354257,821275.80846374156,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A88,60),0),AL88:OFFSET(AL88,-MIN($A88,60),0))","v":12837158.932987623},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A88,60),0),AM88:OFFSET(AM88,-MIN($A88,60),0))","v":29194054.880016804},null,2025,710.08433449847485,24531.425055101314,812.5090375614991,710.08433449847485,710.08433449847485,{"$f":"SUMPRODUCT(AU88:OFFSET(AU88,-MIN(AP88,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(AP88,60),0))","v":14508.822580648859},null,12269900.490861142,25691760.765173722,436160598.68194687,913270141.42272544,null,2025,533.25018487136515,18422.300437074227,610.16779759736414,533.25018487136515,533.25018487136515,{"$f":"SUMPRODUCT(BH88:OFFSET(BH88,-MIN(BC88,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(BC88,60),0))","v":10895.65273801074},null,{"$f":"HLOOKUP(BF$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":2.074135956947627},{"$f":"HLOOKUP(BF$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":4.5022841648767224},9688852.4306182507,21031392.242192045,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A88,60),0),BN88:OFFSET(BN88,-MIN($A88,60),0))","v":344411568.7675724},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A88,60),0),BO88:OFFSET(BO88,-MIN($A88,60),0))","v":747607092.51893365},null,2025,176.83414962710967,6109.1246180270864,202.34123996413501,176.83414962710967,176.83414962710967,{"$f":"SUMPRODUCT(BW88:OFFSET(BW88,-MIN(BR88,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(BR88,60),0))","v":3613.169842638119},null,{"$f":"HLOOKUP(BU$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.6661950768375469},{"$f":"HLOOKUP(BU$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.0085000000000002},2581048.0602428918,4660368.5229816772,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A88,60),0),CC88:OFFSET(CC88,-MIN($A88,60),0))","v":91749029.914374486},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A88,60),0),CD88:OFFSET(CD88,-MIN($A88,60),0))","v":165663048.90379179}]
[76,2026,{"$f":"OFFSET('2012 NIA Shipments Data'!$R$14,A89,0)*$C$8","v":740.05285712262264},25312.810586873136,{"$f":"SUMPRODUCT(C89:OFFSET(C89,-MIN(A89,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A89,60),0))","v":842.47299465061928},740.05285712262264,740.05285712262264,{"$f":"SUMPRODUCT(F89:OFFSET(F89,-MIN(A89,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(A89,60),0))","v":15639.091290233067},null,12704480.672010772,26667211.501441341,447249269.95307469,938794050.98234332,4.7320707027575237E-2,2026,25.839338828021489,883.81023483484682,29.415392363829891,25.839338828021489,25.839338828021489,{"$f":"SUMPRODUCT(S89:OFFSET(S89,-MIN(N89,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(N89,60),0))","v":25.839338828021489},null,363229.96002028813,826051.57747553673,12787168.451683458,29080367.352870759,null,2026,25.839338828021489,883.81023483484682,29.415392363829891,25.839338828021489,25.839338828021489,{"$f":"SUMPRODUCT(AF89:OFFSET(AF89,-MIN(AA89,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(AA89,60),0))","v":546.04718422664553},null,{"$f":"HLOOKUP(AD$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.6047085254087752},{"$f":"HLOOKUP(AD$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.6494016317605564},363229.96002028813,826051.57747553673,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A89,60),0),AL89:OFFSET(AL89,-MIN($A89,60),0))","v":12787168.451683458},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A89,60),0),AM89:OFFSET(AM89,-MIN($A89,60),0))","v":29080367.352870759},null,2026,714.21351829460116,24429.000352038289,813.05760228678935,714.21351829460116,714.21351829460116,{"$f":"SUMPRODUCT(AU89:OFFSET(AU89,-MIN(AP89,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(AP89,60),0))","v":15093.044106006424},null,12341250.711990483,25841159.923965804,434462101.50139123,909713683.62947261,null,2026,536.3510672816318,18345.382824348228,610.57975182162045,536.3510672816318,536.3510672816318,{"$f":"SUMPRODUCT(BH89:OFFSET(BH89,-MIN(BC89,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(BC89,60),0))","v":11334.384056626279},null,{"$f":"HLOOKUP(BF$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":2.074135956947627},{"$f":"HLOOKUP(BF$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":4.5022841648767224},9745193.6995575596,21153691.073242545,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A89,60),0),BN89:OFFSET(BN89,-MIN($A89,60),0))","v":343070360.78072017},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A89,60),0),BO89:OFFSET(BO89,-MIN($A89,60),0))","v":744695759.98994279},null,2026,177.86245101296936,6083.6175276900603,202.47785046516887,177.86245101296936,177.86245101296936,{"$f":"SUMPRODUCT(BW89:OFFSET(BW89,-MIN(BR89,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(BR89,60),0))","v":3758.6600493801461},null,{"$f":"HLOOKUP(BU$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.6661950768375469},{"$f":"HLOOKUP(BU$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.0085000000000002},2596057.0124329235,4687468.8507232601,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A89,60),0),CC89:OFFSET(CC89,-MIN($A89,60),0))","v":91391740.720671058},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A89,60),0),CD89:OFFSET(CD89,-MIN($A89,60),0))","v":165017923.63952985}]
[77,2027,{"$f":"OFFSET('2012 NIA Shipments Data'!$R$14,A90,0)*$C$8","v":745.55321962678136},25210.390449345141,{"$f":"SUMPRODUCT(C90:OFFSET(C90,-MIN(A90,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A90,60),0))","v":842.29900061739988},745.55321962678136,745.55321962678136,{"$f":"SUMPRODUCT(F90:OFFSET(F90,-MIN(A90,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(A90,60),0))","v":16235.052309948971},null,12798905.345127814,26865412.655347161,445585449.05612749,935301624.57744908,4.5922440247999713E-2,2027,26.031386908174166,880.23418129903848,29.409317269686092,26.031386908174166,26.031386908174166,{"$f":"SUMPRODUCT(S90:OFFSET(S90,-MIN(N90,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(N90,60),0))","v":26.031386908174166},null,365929.62725791038,832191.1161308072,12739598.652218107,28972184.90039257,null,2027,26.031386908174166,880.23418129903848,29.409317269686092,26.031386908174166,26.031386908174166,{"$f":"SUMPRODUCT(AF90:OFFSET(AF90,-MIN(AA90,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(AA90,60),0))","v":566.8554799700139},null,{"$f":"HLOOKUP(AD$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.6047085254087752},{"$f":"HLOOKUP(AD$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.6494016317605564},365929.62725791038,832191.1161308072,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A90,60),0),AL90:OFFSET(AL90,-MIN($A90,60),0))","v":12739598.652218107},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A90,60),0),AM90:OFFSET(AM90,-MIN($A90,60),0))","v":28972184.90039257},null,2027,719.52183271860724,24330.156268046103,812.8896833477138,719.52183271860724,719.52183271860724,{"$f":"SUMPRODUCT(AU90:OFFSET(AU90,-MIN(AP90,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(AP90,60),0))","v":15668.196829978953},null,12432975.717869904,26033221.539216354,432845850.40390939,906329439.67705655,null,2027,540.33743835114126,18271.154139808241,610.4536501729076,540.33743835114126,540.33743835114126,{"$f":"SUMPRODUCT(BH90:OFFSET(BH90,-MIN(BC90,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(BC90,60),0))","v":11766.305001064859},null,{"$f":"HLOOKUP(BF$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":2.074135956947627},{"$f":"HLOOKUP(BF$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":4.5022841648767224},9817623.7935770862,21310913.585234746,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A90,60),0),BN90:OFFSET(BN90,-MIN($A90,60),0))","v":341794097.91404164},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A90,60),0),BO90:OFFSET(BO90,-MIN($A90,60),0))","v":741925402.4945153},null,2027,179.18439436746601,6059.0021282378621,202.43603317480617,179.18439436746601,179.18439436746601,{"$f":"SUMPRODUCT(BW90:OFFSET(BW90,-MIN(BR90,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(BR90,60),0))","v":3901.8918289140988},null,{"$f":"HLOOKUP(BU$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.6661950768375469},{"$f":"HLOOKUP(BU$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.0085000000000002},2615351.9242928186,4722307.9539816082,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A90,60),0),CC90:OFFSET(CC90,-MIN($A90,60),0))","v":91051752.489867747},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A90,60),0),CD90:OFFSET(CD90,-MIN($A90,60),0))","v":164404037.18254122}]
[78,2028,{"$f":"OFFSET('2012 NIA Shipments Data'!$R$14,A91,0)*$C$8","v":752.73542090831791},25113.644668354522,{"$f":"SUMPRODUCT(C91:OFFSET(C91,-MIN(A91,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A91,60),0))","v":841.34923488485026},752.73542090831791,752.73542090831791,{"$f":"SUMPRODUCT(F91:OFFSET(F91,-MIN(A91,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(A91,60),0))","v":16822.2941960229},null,12922202.129250161,27124217.521482449,444047911.89728981,932074272.77420819,4.4746299888529975E-2,2028,26.282157283098783,876.85625093752662,29.376155694354821,26.282157283098783,26.282157283098783,{"$f":"SUMPRODUCT(S91:OFFSET(S91,-MIN(N91,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(N91,60),0))","v":26.282157283098783},null,369454.76827890903,840207.93363412388,12695639.392870752,28872213.478634,null,2028,26.282157283098783,876.85625093752662,29.376155694354821,26.282157283098783,26.282157283098783,{"$f":"SUMPRODUCT(AF91:OFFSET(AF91,-MIN(AA91,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(AA91,60),0))","v":587.35934252824802},null,{"$f":"HLOOKUP(AD$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.6047085254087752},{"$f":"HLOOKUP(AD$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.6494016317605564},369454.76827890903,840207.93363412388,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A91,60),0),AL91:OFFSET(AL91,-MIN($A91,60),0))","v":12695639.392870752},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A91,60),0),AM91:OFFSET(AM91,-MIN($A91,60),0))","v":28872213.478634},null,2028,726.45326362521917,24236.788417416996,811.97307919049547,726.45326362521917,726.45326362521917,{"$f":"SUMPRODUCT(AU91:OFFSET(AU91,-MIN(AP91,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(AP91,60),0))","v":16234.934853494655},null,12552747.360971252,26284009.587848324,431352272.50441909,903202059.29557419,null,2028,545.54271698186119,18201.037927986476,609.76531033418166,545.54271698186119,545.54271698186119,{"$f":"SUMPRODUCT(BH91:OFFSET(BH91,-MIN(BC91,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(BC91,60),0))","v":12191.906779798404},null,{"$f":"HLOOKUP(BF$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":2.074135956947627},{"$f":"HLOOKUP(BF$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":4.5022841648767224},9912200.7444045153,21516209.82275781,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A91,60),0),BN91:OFFSET(BN91,-MIN($A91,60),0))","v":340614703.19339395},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A91,60),0),BO91:OFFSET(BO91,-MIN($A91,60),0))","v":739365314.68680656},null,2028,180.910546643358,6035.7504894305212,202.20776885631386,180.910546643358,180.910546643358,{"$f":"SUMPRODUCT(BW91:OFFSET(BW91,-MIN(BR91,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(BR91,60),0))","v":4043.0280736962491},null,{"$f":"HLOOKUP(BU$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.6661950768375469},{"$f":"HLOOKUP(BU$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.0085000000000002},2640546.6165667358,4767799.765090513,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A91,60),0),CC91:OFFSET(CC91,-MIN($A91,60),0))","v":90737569.311025113},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A91,60),0),CD91:OFFSET(CD91,-MIN($A91,60),0))","v":163836744.6087676}]
[79,2029,{"$f":"OFFSET('2012 NIA Shipments Data'!$R$14,A92,0)*$C$8","v":760.22321930130454},25025.03085437799,{"$f":"SUMPRODUCT(C92:OFFSET(C92,-MIN(A92,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A92,60),0))","v":839.82044617397025},760.22321930130454,760.22321930130454,{"$f":"SUMPRODUCT(F92:OFFSET(F92,-MIN(A92,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(A92,60),0))","v":17400.194416102971},null,13050745.096207246,27394034.334571026,442655222.32510757,929150961.83092344,4.3690501446222788E-2,2029,26.543597743587725,873.76225252627057,29.322777223997349,26.543597743587725,26.543597743587725,{"$f":"SUMPRODUCT(S92:OFFSET(S92,-MIN(N92,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(N92,60),0))","v":26.543597743587725},null,373129.90132480965,848565.86052382505,12655821.427014112,28781660.118151542,null,2029,26.543597743587725,873.76225252627057,29.322777223997349,26.543597743587725,26.543597743587725,{"$f":"SUMPRODUCT(AF92:OFFSET(AF92,-MIN(AA92,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(AA92,60),0))","v":607.53703585341907},null,{"$f":"HLOOKUP(AD$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.6047085254087752},{"$f":"HLOOKUP(AD$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.6494016317605564},373129.90132480965,848565.86052382505,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A92,60),0),AL92:OFFSET(AL92,-MIN($A92,60),0))","v":12655821.427014112},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A92,60),0),AM92:OFFSET(AM92,-MIN($A92,60),0))","v":28781660.118151542},null,2029,733.67962155771681,24151.26860185172,810.49766894997288,733.67962155771681,733.67962155771681,{"$f":"SUMPRODUCT(AU92:OFFSET(AU92,-MIN(AP92,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(AP92,60),0))","v":16792.657380249548},null,12677615.194882436,26545468.474047203,429999400.89809346,900369301.71277189,null,2029,550.96947619374077,18136.815334634153,608.65732534522192,550.96947619374077,550.96947619374077,{"$f":"SUMPRODUCT(BH92:OFFSET(BH92,-MIN(BC92,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(BC92,60),0))","v":12610.738214389943},null,{"$f":"HLOOKUP(BF$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":2.074135956947627},{"$f":"HLOOKUP(BF$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":4.5022841648767224},10010801.871365367,21730241.256458111,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A92,60),0),BN92:OFFSET(BN92,-MIN($A92,60),0))","v":339546416.34289956},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A92,60),0),BO92:OFFSET(BO92,-MIN($A92,60),0))","v":737046406.44242823},null,2029,182.71014536397601,6014.4532672175656,201.84034360475098,182.71014536397601,182.71014536397601,{"$f":"SUMPRODUCT(BW92:OFFSET(BW92,-MIN(BR92,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(BR92,60),0))","v":4181.9191658596064},null,{"$f":"HLOOKUP(BU$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.6661950768375469},{"$f":"HLOOKUP(BU$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.0085000000000002},2666813.3235170692,4815227.2175890915,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A92,60),0),CC92:OFFSET(CC92,-MIN($A92,60),0))","v":90452984.555193931},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A92,60),0),CD92:OFFSET(CD92,-MIN($A92,60),0))","v":163322895.27034372}]
[80,2030,{"$f":"OFFSET('2012 NIA Shipments Data'!$R$14,A93,0)*$C$8","v":768.01602534921506},24945.433627505325,{"$f":"SUMPRODUCT(C93:OFFSET(C93,-MIN(A93,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A93,60),0))","v":837.82301803677979},768.01602534921506,768.01602534921506,{"$f":"SUMPRODUCT(F93:OFFSET(F93,-MIN(A93,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(A93,60),0))","v":17967.989086548721},null,13184524.126804249,27674841.854019482,441422556.48542702,926563547.08285093,4.2743571450862619E-2,2030,26.815687708453101,870.98307304586092,29.253035958998844,26.815687708453101,26.815687708453101,{"$f":"SUMPRODUCT(S93:OFFSET(S93,-MIN(N93,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(N93,60),0))","v":26.815687708453101},null,376954.73708077701,857264.2388448898,12620578.651238797,28701511.579407133,null,2030,26.815687708453101,870.98307304586092,29.253035958998844,26.815687708453101,26.815687708453101,{"$f":"SUMPRODUCT(AF93:OFFSET(AF93,-MIN(AA93,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(AA93,60),0))","v":627.3618885422344},null,{"$f":"HLOOKUP(AD$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.6047085254087752},{"$f":"HLOOKUP(AD$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.6494016317605564},376954.73708077701,857264.2388448898,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A93,60),0),AL93:OFFSET(AL93,-MIN($A93,60),0))","v":12620578.651238797},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A93,60),0),AM93:OFFSET(AM93,-MIN($A93,60),0))","v":28701511.579407133},null,2030,741.20033764076197,24074.450554459465,808.56998207778099,741.20033764076197,741.20033764076197,{"$f":"SUMPRODUCT(AU93:OFFSET(AU93,-MIN(AP93,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(AP93,60),0))","v":17340.627198006492},null,12807569.389723472,26817577.615174592,428801977.83418822,897862035.50344384,null,2030,556.61728877994778,18079.127485482673,607.20969535110794,556.61728877994778,556.61728877994778,{"$f":"SUMPRODUCT(BH93:OFFSET(BH93,-MIN(BC93,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(BC93,60),0))","v":13022.245682484136},null,{"$f":"HLOOKUP(BF$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":2.074135956947627},{"$f":"HLOOKUP(BF$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":4.5022841648767224},10113419.412354589,21952991.037294216,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A93,60),0),BN93:OFFSET(BN93,-MIN($A93,60),0))","v":338600878.49018115},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A93,60),0),BO93:OFFSET(BO93,-MIN($A93,60),0))","v":734993946.91713738},null,2030,184.58304886081419,5995.3230689767906,201.36028672667305,184.58304886081419,184.58304886081419,{"$f":"SUMPRODUCT(BW93:OFFSET(BW93,-MIN(BR93,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(BR93,60),0))","v":4318.3815155223556},null,{"$f":"HLOOKUP(BU$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.6661950768375469},{"$f":"HLOOKUP(BU$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.0085000000000002},2694149.9773688838,4864586.5778803732,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A93,60),0),CC93:OFFSET(CC93,-MIN($A93,60),0))","v":90201099.344007075},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A93,60),0),CD93:OFFSET(CD93,-MIN($A93,60),0))","v":162868088.58630645}]
[81,2031,{"$f":"OFFSET('2012 NIA Shipments Data'!$R$14,A94,0)*$C$8","v":770.4357847981521},24875.62663481776,{"$f":"SUMPRODUCT(C94:OFFSET(C94,-MIN(A94,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A94,60),0))","v":835.39822724163594},770.4357847981521,770.4357847981521,{"$f":"SUMPRODUCT(F94:OFFSET(F94,-MIN(A94,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(A94,60),0))","v":18519.189184181385},null,13226064.115271373,27762035.946152717,440265720.46489048,924135302.14875484,4.1602025722391696E-2,2031,26.900174895660907,868.54572479531521,29.16837309966418,26.900174895660907,26.900174895660907,{"$f":"SUMPRODUCT(S94:OFFSET(S94,-MIN(N94,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(N94,60),0))","v":26.900174895660907},null,378142.39431287453,859965.18931169482,12587503.902861619,28626293.532773394,null,2031,26.900174895660907,868.54572479531521,29.16837309966418,26.900174895660907,26.900174895660907,{"$f":"SUMPRODUCT(AF94:OFFSET(AF94,-MIN(AA94,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(AA94,60),0))","v":646.60733290163489},null,{"$f":"HLOOKUP(AD$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.6047085254087752},{"$f":"HLOOKUP(AD$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.6494016317605564},378142.39431287453,859965.18931169482,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A94,60),0),AL94:OFFSET(AL94,-MIN($A94,60),0))","v":12587503.902861619},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A94,60),0),AM94:OFFSET(AM94,-MIN($A94,60),0))","v":28626293.532773394},null,2031,743.53560990249116,24007.080910022443,806.22985414197171,743.53560990249116,743.53560990249116,{"$f":"SUMPRODUCT(AU94:OFFSET(AU94,-MIN(AP94,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(AP94,60),0))","v":17872.581851279752},null,12847921.720958497,26902070.756841023,427678216.56202888,895509008.61598146,null,2031,558.37100211340919,18028.535078911511,605.45233556471817,558.37100211340919,558.37100211340919,{"$f":"SUMPRODUCT(BH94:OFFSET(BH94,-MIN(BC94,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(BC94,60),0))","v":13421.726284181248},null,{"$f":"HLOOKUP(BF$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":2.074135956947627},{"$f":"HLOOKUP(BF$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":4.5022841648767224},10145283.385730639,22022157.507447973,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A94,60),0),BN94:OFFSET(BN94,-MIN($A94,60),0))","v":337713507.22410566},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A94,60),0),BO94:OFFSET(BO94,-MIN($A94,60),0))","v":733067748.4024086},null,2031,185.16460778908194,5978.5458311109314,200.77751857725352,185.16460778908194,185.16460778908194,{"$f":"SUMPRODUCT(BW94:OFFSET(BW94,-MIN(BR94,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(BR94,60),0))","v":4450.8555670984961},null,{"$f":"HLOOKUP(BU$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.6661950768375469},{"$f":"HLOOKUP(BU$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.0085000000000002},2702638.3352278587,4879913.2493930487,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A94,60),0),CC94:OFFSET(CC94,-MIN($A94,60),0))","v":89964709.337923214},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A94,60),0),CD94:OFFSET(CD94,-MIN($A94,60),0))","v":162441260.21357289}]
[82,2032,{"$f":"OFFSET('2012 NIA Shipments Data'!$R$14,A95,0)*$C$8","v":773.09934473470753},24810.664192374275,{"$f":"SUMPRODUCT(C95:OFFSET(C95,-MIN(A95,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A95,60),0))","v":832.60653142133515},773.09934473470753,773.09934473470753,{"$f":"SUMPRODUCT(F95:OFFSET(F95,-MIN(A95,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(A95,60),0))","v":19052.968836158769},null,13271789.424493583,27858015.193433858,439196236.11511785,921890411.85460007,4.0576319175388446E-2,2032,26.993174506468428,866.27752659131193,29.070899556374322,26.993174506468428,26.993174506468428,{"$f":"SUMPRODUCT(S95:OFFSET(S95,-MIN(N95,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(N95,60),0))","v":26.993174506468428},null,379449.71278337983,862938.27139105729,12556926.599653458,28556755.134705588,null,2032,26.993174506468428,866.27752659131193,29.070899556374322,26.993174506468428,26.993174506468428,{"$f":"SUMPRODUCT(AF95:OFFSET(AF95,-MIN(AA95,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(AA95,60),0))","v":665.24453314240338},null,{"$f":"HLOOKUP(AD$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.6047085254087752},{"$f":"HLOOKUP(AD$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.6494016317605564},379449.71278337983,862938.27139105729,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A95,60),0),AL95:OFFSET(AL95,-MIN($A95,60),0))","v":12556926.599653458},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A95,60),0),AM95:OFFSET(AM95,-MIN($A95,60),0))","v":28556755.134705588},null,2032,746.10617022823908,23944.386665782964,803.53563186496081,746.10617022823908,746.10617022823908,{"$f":"SUMPRODUCT(AU95:OFFSET(AU95,-MIN(AP95,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(AP95,60),0))","v":18387.724303016366},null,12892339.711710203,26995076.922042802,426639309.51546437,893333656.71989453,null,2032,560.30140911203171,17981.453745460203,603.42906247235328,560.30140911203171,560.30140911203171,{"$f":"SUMPRODUCT(BH95:OFFSET(BH95,-MIN(BC95,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(BC95,60),0))","v":13808.581470639716},null,{"$f":"HLOOKUP(BF$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":2.074135956947627},{"$f":"HLOOKUP(BF$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":4.5022841648767224},10180357.782460945,22098292.777396161,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A95,60),0),BN95:OFFSET(BN95,-MIN($A95,60),0))","v":336893140.5821113},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A95,60),0),BO95:OFFSET(BO95,-MIN($A95,60),0))","v":731286995.44391859},null,2032,185.80476111620735,5962.9329203227599,200.10656939260753,185.80476111620735,185.80476111620735,{"$f":"SUMPRODUCT(BW95:OFFSET(BW95,-MIN(BR95,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(BR95,60),0))","v":4579.1428323766531},null,{"$f":"HLOOKUP(BU$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.6661950768375469},{"$f":"HLOOKUP(BU$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.0085000000000002},2711981.9292492582,4896784.1446466427,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A95,60),0),CC95:OFFSET(CC95,-MIN($A95,60),0))","v":89746168.933353081},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A95,60),0),CD95:OFFSET(CD95,-MIN($A95,60),0))","v":162046661.27597594}]
[83,2033,{"$f":"OFFSET('2012 NIA Shipments Data'!$R$14,A96,0)*$C$8","v":775.35965458981195},24751.157005687648,{"$f":"SUMPRODUCT(C96:OFFSET(C96,-MIN(A96,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A96,60),0))","v":829.48858120905129},775.35965458981195,775.35965458981195,{"$f":"SUMPRODUCT(F96:OFFSET(F96,-MIN(A96,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(A96,60),0))","v":19567.888334538588},null,13310592.143232593,27939463.647263519,438213479.50085813,919827566.53541756,3.9624084179857674E-2,2033,27.072094426363666,864.19980154140603,28.962034667591446,27.072094426363666,27.072094426363666,{"$f":"SUMPRODUCT(S96:OFFSET(S96,-MIN(N96,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(N96,60),0))","v":27.072094426363666},null,380559.1095655167,865461.24323478749,12528828.902870491,28492855.816627026,null,2033,27.072094426363666,864.19980154140603,28.962034667591446,27.072094426363666,27.072094426363666,{"$f":"SUMPRODUCT(AF96:OFFSET(AF96,-MIN(AA96,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(AA96,60),0))","v":683.22322109656193},null,{"$f":"HLOOKUP(AD$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.6047085254087752},{"$f":"HLOOKUP(AD$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.6494016317605564},380559.1095655167,865461.24323478749,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A96,60),0),AL96:OFFSET(AL96,-MIN($A96,60),0))","v":12528828.902870491},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A96,60),0),AM96:OFFSET(AM96,-MIN($A96,60),0))","v":28492855.816627026},null,2033,748.28756016344835,23886.957204146242,800.52654654145988,748.28756016344835,748.28756016344835,{"$f":"SUMPRODUCT(AU96:OFFSET(AU96,-MIN(AP96,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(AP96,60),0))","v":18884.665113442032},null,12930033.033667076,27074002.404028732,425684650.59798765,891334710.71879053,null,2033,561.93956183518458,17938.32609209988,601.16933749731368,561.93956183518458,561.93956183518458,{"$f":"SUMPRODUCT(BH96:OFFSET(BH96,-MIN(BC96,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(BC96,60),0))","v":14181.767817887854},null,{"$f":"HLOOKUP(BF$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":2.074135956947627},{"$f":"HLOOKUP(BF$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":4.5022841648767224},10210122.085303657,22162901.536006439,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A96,60),0),BN96:OFFSET(BN96,-MIN($A96,60),0))","v":336139299.96377093},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A96,60),0),BO96:OFFSET(BO96,-MIN($A96,60),0))","v":729650649.15358698},null,2033,186.34799832826374,5948.6311120463597,199.3572090441462,186.34799832826374,186.34799832826374,{"$f":"SUMPRODUCT(BW96:OFFSET(BW96,-MIN(BR96,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(BR96,60),0))","v":4702.8972955541803},null,{"$f":"HLOOKUP(BU$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.6661950768375469},{"$f":"HLOOKUP(BU$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.0085000000000002},2719910.9483634201,4911100.8680222938,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A96,60),0),CC96:OFFSET(CC96,-MIN($A96,60),0))","v":89545350.634216741},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A96,60),0),CD96:OFFSET(CD96,-MIN($A96,60),0))","v":161684061.56520361}]
[84,2034,{"$f":"OFFSET('2012 NIA Shipments Data'!$R$14,A97,0)*$C$8","v":777.82944058322494},24697.028079068408,{"$f":"SUMPRODUCT(C97:OFFSET(C97,-MIN(A97,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A97,60),0))","v":826.07502052339464},777.82944058322494,777.82944058322494,{"$f":"SUMPRODUCT(F97:OFFSET(F97,-MIN(A97,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(A97,60),0))","v":20063.174914175634},null,13352990.936934052,28028460.405827124,437326647.50325567,917966070.81143939,3.8769010583347384E-2,2034,27.158328316959842,862.30986130017823,28.842848382020389,27.158328316959842,27.158328316959842,{"$f":"SUMPRODUCT(S97:OFFSET(S97,-MIN(N97,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(N97,60),0))","v":27.158328316959842},null,381771.32063802588,868218.03364002705,12503473.757756727,28435193.564269934,null,2034,27.158328316959842,862.30986130017823,28.842848382020389,27.158328316959842,27.158328316959842,{"$f":"SUMPRODUCT(AF97:OFFSET(AF97,-MIN(AA97,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(AA97,60),0))","v":700.5164152583576},null,{"$f":"HLOOKUP(AD$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.6047085254087752},{"$f":"HLOOKUP(AD$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.6494016317605564},381771.32063802588,868218.03364002705,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A97,60),0),AL97:OFFSET(AL97,-MIN($A97,60),0))","v":12503473.757756727},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A97,60),0),AM97:OFFSET(AM97,-MIN($A97,60),0))","v":28435193.564269934},null,2034,750.67111226626514,23834.71821776823,797.23217214137424,750.67111226626514,750.67111226626514,{"$f":"SUMPRODUCT(AU97:OFFSET(AU97,-MIN(AP97,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(AP97,60),0))","v":19362.658498917281},null,12971219.616296027,27160242.372187097,424823173.74549896,889530877.24716949,null,2034,563.72953175527209,17899.096316437754,598.69536972682067,563.72953175527209,563.72953175527209,{"$f":"SUMPRODUCT(BH97:OFFSET(BH97,-MIN(BC97,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(BC97,60),0))","v":14540.725266726646},null,{"$f":"HLOOKUP(BF$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":2.074135956947627},{"$f":"HLOOKUP(BF$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":4.5022841648767224},10242644.820228083,22233497.966273349,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A97,60),0),BN97:OFFSET(BN97,-MIN($A97,60),0))","v":335459039.99732918},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A97,60),0),BO97:OFFSET(BO97,-MIN($A97,60),0))","v":728174022.86751771},null,2034,186.94158051099308,5935.6219013304772,198.53680241455351,186.94158051099308,186.94158051099308,{"$f":"SUMPRODUCT(BW97:OFFSET(BW97,-MIN(BR97,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(BR97,60),0))","v":4821.9332321906331},null,{"$f":"HLOOKUP(BU$3, Assumptions!$C$484:$P$488, 2, FALSE)","v":1.6661950768375469},{"$f":"HLOOKUP(BU$3, Assumptions!$C$494:$P$498, 2, FALSE)","v":3.0085000000000002},2728574.7960679438,4926744.4059137469,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A97,60),0),CC97:OFFSET(CC97,-MIN($A97,60),0))","v":89364133.748169765},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A97,60),0),CD97:OFFSET(CD97,-MIN($A97,60),0))","v":161356854.37965176}]
[85,2035,{"$f":"OFFSET('2012 NIA Shipments Data'!$R$14,A98,0)*$C$8","v":0},24648.782499128236,{"$f":"SUMPRODUCT(C98:OFFSET(C98,-MIN(A98,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A98,60),0))","v":822.38845964435654},0,0,{"$f":"SUMPRODUCT(F98:OFFSET(F98,-MIN(A98,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(A98,60),0))","v":19757.644715741226},null,0,0,423145425.13398445,888199119.60473049,null,2035,0,860.62534123511762,28.7141301496039,0,0,{"$f":"SUMPRODUCT(S98:OFFSET(S98,-MIN(N98,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(N98,60),0))","v":689.84866599753559},null,0,0,12098022.723022386,27513123.515828229,null,2035,0,860.62534123511762,28.7141301496039,0,0,{"$f":"SUMPRODUCT(AF98:OFFSET(AF98,-MIN(AA98,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(AA98,60),0))","v":689.84866599753559},null,{"$f":"IF(AB98<=AE$5, HLOOKUP(AD$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(AD$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.6047085254087752},{"$f":"IF(AB98<=AE$5, HLOOKUP(AD$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(AD$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":3.3176378470550509},0,0,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A98,60),0),AL98:OFFSET(AL98,-MIN($A98,60),0))","v":12098022.723022386},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A98,60),0),AM98:OFFSET(AM98,-MIN($A98,60),0))","v":27513123.515828229},null,2035,0,23788.157157893118,793.67432949475267,0,0,{"$f":"SUMPRODUCT(AU98:OFFSET(AU98,-MIN(AP98,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(AP98,60),0))","v":19067.796049743694},null,0,0,411047402.41096205,860685996.08890224,null,2035,0,17864.130478466202,596.02354589283323,0,0,{"$f":"SUMPRODUCT(BH98:OFFSET(BH98,-MIN(BC98,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(BC98,60),0))","v":14319.293180572413},null,{"$f":"IF(BD98<=BG$5, HLOOKUP(BF$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(BF$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.750276449928506},{"$f":"IF(BD98<=BG$5, HLOOKUP(BF$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(BF$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":4.0929856044333839},0,0,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A98,60),0),BN98:OFFSET(BN98,-MIN($A98,60),0))","v":324581085.79731905},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A98,60),0),BO98:OFFSET(BO98,-MIN($A98,60),0))","v":704561471.92701268},null,2035,0,5924.0266794269164,197.65078360191944,0,0,{"$f":"SUMPRODUCT(BW98:OFFSET(BW98,-MIN(BR98,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(BR98,60),0))","v":4748.5028691712805},null,{"$f":"IF(BS98<=BV$5, HLOOKUP(BU$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.1914628338387931},{"$f":"IF(BS98<=BV$5, HLOOKUP(BU$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.7353983711950822},0,0,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A98,60),0),CC98:OFFSET(CC98,-MIN($A98,60),0))","v":86466316.613642976},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A98,60),0),CD98:OFFSET(CD98,-MIN($A98,60),0))","v":156124524.16188952}]
[86,2036,{"$f":"OFFSET('2012 NIA Shipments Data'!$R$14,A99,0)*$C$8","v":0},23826.394039483879,{"$f":"SUMPRODUCT(C99:OFFSET(C99,-MIN(A99,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A99,60),0))","v":814.57327193655658},0,0,{"$f":"SUMPRODUCT(F99:OFFSET(F99,-MIN(A99,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(A99,60),0))","v":19428.360391589893},null,0,0,409027489.92181724,858565010.66425657,null,2036,0,831.91121108551363,28.441258717188134,0,0,{"$f":"SUMPRODUCT(S99:OFFSET(S99,-MIN(N99,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(N99,60),0))","v":678.35152881251872},null,0,0,11694381.112233674,26595168.429446686,null,2036,0,831.91121108551363,28.441258717188134,0,0,{"$f":"SUMPRODUCT(AF99:OFFSET(AF99,-MIN(AA99,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(AA99,60),0))","v":678.35152881251872},null,{"$f":"IF(AB99<=AE$5, HLOOKUP(AD$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(AD$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.6047085254087752},{"$f":"IF(AB99<=AE$5, HLOOKUP(AD$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(AD$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":3.3176378470550509},0,0,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A99,60),0),AL99:OFFSET(AL99,-MIN($A99,60),0))","v":11694381.112233674},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A99,60),0),AM99:OFFSET(AM99,-MIN($A99,60),0))","v":26595168.429446686},null,2036,0,22994.482828398366,786.13201321936845,0,0,{"$f":"SUMPRODUCT(AU99:OFFSET(AU99,-MIN(AP99,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(AP99,60),0))","v":18750.008862777373},null,0,0,397333108.80958354,831969842.23480988,null,2036,0,17268.10693257337,590.35951226639418,0,0,{"$f":"SUMPRODUCT(BH99:OFFSET(BH99,-MIN(BC99,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(BC99,60),0))","v":14080.645363733547},null,{"$f":"IF(BD99<=BG$5, HLOOKUP(BF$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(BF$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.750276449928506},{"$f":"IF(BD99<=BG$5, HLOOKUP(BF$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(BF$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":4.0929856044333839},0,0,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A99,60),0),BN99:OFFSET(BN99,-MIN($A99,60),0))","v":313751677.11605906},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A99,60),0),BO99:OFFSET(BO99,-MIN($A99,60),0))","v":681054297.74332583},null,2036,0,5726.3758958249973,195.77250095297427,0,0,{"$f":"SUMPRODUCT(BW99:OFFSET(BW99,-MIN(BR99,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(BR99,60),0))","v":4669.3634990438277},null,{"$f":"IF(BS99<=BV$5, HLOOKUP(BU$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.1914628338387931},{"$f":"IF(BS99<=BV$5, HLOOKUP(BU$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.7353983711950822},0,0,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A99,60),0),CC99:OFFSET(CC99,-MIN($A99,60),0))","v":83581431.69352451},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A99,60),0),CD99:OFFSET(CD99,-MIN($A99,60),0))","v":150915544.49148405}]
[87,2037,{"$f":"OFFSET('2012 NIA Shipments Data'!$R$14,A100,0)*$C$8","v":0},23011.820767547324,{"$f":"SUMPRODUCT(C100:OFFSET(C100,-MIN(A100,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A100,60),0))","v":806.5721632742069},0,0,{"$f":"SUMPRODUCT(F100:OFFSET(F100,-MIN(A100,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(A100,60),0))","v":19078.604247619642},null,0,0,395043717.96599889,829212515.74840498,null,2037,0,803.46995236832561,28.16189575583142,0,0,{"$f":"SUMPRODUCT(S100:OFFSET(S100,-MIN(N100,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(N100,60),0))","v":666.13960715820883},null,0,0,11294575.322483053,25685936.703933444,null,2037,0,803.46995236832561,28.16189575583142,0,0,{"$f":"SUMPRODUCT(AF100:OFFSET(AF100,-MIN(AA100,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(AA100,60),0))","v":666.13960715820883},null,{"$f":"IF(AB100<=AE$5, HLOOKUP(AD$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(AD$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.6047085254087752},{"$f":"IF(AB100<=AE$5, HLOOKUP(AD$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(AD$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":3.3176378470550509},0,0,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A100,60),0),AL100:OFFSET(AL100,-MIN($A100,60),0))","v":11294575.322483053},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A100,60),0),AM100:OFFSET(AM100,-MIN($A100,60),0))","v":25685936.703933444},null,2037,0,22208.350815178997,778.41026751837546,0,0,{"$f":"SUMPRODUCT(AU100:OFFSET(AU100,-MIN(AP100,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(AP100,60),0))","v":18412.464640461432},null,0,0,383749142.64351583,803526579.0444715,null,2037,0,16677.747420306976,584.56073299112347,0,0,{"$f":"SUMPRODUCT(BH100:OFFSET(BH100,-MIN(BC100,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(BC100,60),0))","v":13827.160657470637},null,{"$f":"IF(BD100<=BG$5, HLOOKUP(BF$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(BF$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.750276449928506},{"$f":"IF(BD100<=BG$5, HLOOKUP(BF$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(BF$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":4.0929856044333839},0,0,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A100,60),0),BN100:OFFSET(BN100,-MIN($A100,60),0))","v":303025180.70285916},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A100,60),0),BO100:OFFSET(BO100,-MIN($A100,60),0))","v":657770513.09845257},null,2037,0,5530.6033948720224,193.84953452725202,0,0,{"$f":"SUMPRODUCT(BW100:OFFSET(BW100,-MIN(BR100,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(BR100,60),0))","v":4585.303982990793},null,{"$f":"IF(BS100<=BV$5, HLOOKUP(BU$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.1914628338387931},{"$f":"IF(BS100<=BV$5, HLOOKUP(BU$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.7353983711950822},0,0,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A100,60),0),CC100:OFFSET(CC100,-MIN($A100,60),0))","v":80723961.940656662},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A100,60),0),CD100:OFFSET(CD100,-MIN($A100,60),0))","v":145756065.9460189}]
[88,2038,{"$f":"OFFSET('2012 NIA Shipments Data'!$R$14,A101,0)*$C$8","v":0},22205.248604273118,{"$f":"SUMPRODUCT(C101:OFFSET(C101,-MIN(A101,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A101,60),0))","v":798.44278633369117},0,0,{"$f":"SUMPRODUCT(F101:OFFSET(F101,-MIN(A101,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(A101,60),0))","v":18707.841807857425},null,0,0,381197300.96986645,800148334.36974359,null,2038,0,775.30805661249417,27.878054239370815,0,0,{"$f":"SUMPRODUCT(S101:OFFSET(S101,-MIN(N101,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(N101,60),0))","v":653.19423952194495},null,0,0,10898696.606794205,24785635.865408178,null,2038,0,775.30805661249417,27.878054239370815,0,0,{"$f":"SUMPRODUCT(AF101:OFFSET(AF101,-MIN(AA101,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(AA101,60),0))","v":653.19423952194495},null,{"$f":"IF(AB101<=AE$5, HLOOKUP(AD$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(AD$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.6047085254087752},{"$f":"IF(AB101<=AE$5, HLOOKUP(AD$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(AD$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":3.3176378470550509},0,0,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A101,60),0),AL101:OFFSET(AL101,-MIN($A101,60),0))","v":10898696.606794205},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A101,60),0),AM101:OFFSET(AM101,-MIN($A101,60),0))","v":24785635.865408178},null,2038,0,21429.940547660623,770.56473209432033,0,0,{"$f":"SUMPRODUCT(AU101:OFFSET(AU101,-MIN(AP101,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(AP101,60),0))","v":18054.647568335473},null,0,0,370298604.36307228,775362698.5043354,null,2038,0,16093.186687315852,578.66899166965482,0,0,{"$f":"SUMPRODUCT(BH101:OFFSET(BH101,-MIN(BC101,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(BC101,60),0))","v":13558.451701940645},null,{"$f":"IF(BD101<=BG$5, HLOOKUP(BF$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(BF$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.750276449928506},{"$f":"IF(BD101<=BG$5, HLOOKUP(BF$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(BF$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":4.0929856044333839},0,0,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A101,60),0),BN101:OFFSET(BN101,-MIN($A101,60),0))","v":292404044.80948627},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A101,60),0),BO101:OFFSET(BO101,-MIN($A101,60),0))","v":634715432.36203361},null,2038,0,5336.7538603447711,191.89574042466555,0,0,{"$f":"SUMPRODUCT(BW101:OFFSET(BW101,-MIN(BR101,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(BR101,60),0))","v":4496.1958663948308},null,{"$f":"IF(BS101<=BV$5, HLOOKUP(BU$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.1914628338387931},{"$f":"IF(BS101<=BV$5, HLOOKUP(BU$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.7353983711950822},0,0,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A101,60),0),CC101:OFFSET(CC101,-MIN($A101,60),0))","v":77894559.553586006},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A101,60),0),CD101:OFFSET(CD101,-MIN($A101,60),0))","v":140647266.14230186}]
[89,2039,{"$f":"OFFSET('2012 NIA Shipments Data'!$R$14,A102,0)*$C$8","v":0},21406.805817939428,{"$f":"SUMPRODUCT(C102:OFFSET(C102,-MIN(A102,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A102,60),0))","v":790.23866348538502},0,0,{"$f":"SUMPRODUCT(F102:OFFSET(F102,-MIN(A102,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(A102,60),0))","v":18315.693657199277},null,0,0,367490440.91378528,771377088.57286024,null,2039,0,747.43000237312344,27.59160292981392,0,0,{"$f":"SUMPRODUCT(S102:OFFSET(S102,-MIN(N102,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(N102,60),0))","v":639.50217842372138},null,0,0,10506807.921320999,23894409.08771652,null,2039,0,747.43000237312344,27.59160292981392,0,0,{"$f":"SUMPRODUCT(AF102:OFFSET(AF102,-MIN(AA102,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(AA102,60),0))","v":639.50217842372138},null,{"$f":"IF(AB102<=AE$5, HLOOKUP(AD$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(AD$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.6047085254087752},{"$f":"IF(AB102<=AE$5, HLOOKUP(AD$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(AD$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":3.3176378470550509},0,0,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A102,60),0),AL102:OFFSET(AL102,-MIN($A102,60),0))","v":10506807.921320999},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A102,60),0),AM102:OFFSET(AM102,-MIN($A102,60),0))","v":23894409.08771652},null,2039,0,20659.375815566305,762.6470605555711,0,0,{"$f":"SUMPRODUCT(AU102:OFFSET(AU102,-MIN(AP102,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(AP102,60),0))","v":17676.19147877556},null,0,0,356983632.9924643,747482679.48514378,null,2039,0,15514.5176956462,572.72307847784941,0,0,{"$f":"SUMPRODUCT(BH102:OFFSET(BH102,-MIN(BC102,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(BC102,60),0))","v":13274.243517195859},null,{"$f":"IF(BD102<=BG$5, HLOOKUP(BF$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(BF$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.750276449928506},{"$f":"IF(BD102<=BG$5, HLOOKUP(BF$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(BF$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":4.0929856044333839},0,0,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A102,60),0),BN102:OFFSET(BN102,-MIN($A102,60),0))","v":281889958.50342256},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A102,60),0),BO102:OFFSET(BO102,-MIN($A102,60),0))","v":611892721.95803416},null,2039,0,5144.8581199201062,189.92398207772163,0,0,{"$f":"SUMPRODUCT(BW102:OFFSET(BW102,-MIN(BR102,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(BR102,60),0))","v":4401.9479615796981},null,{"$f":"IF(BS102<=BV$5, HLOOKUP(BU$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.1914628338387931},{"$f":"IF(BS102<=BV$5, HLOOKUP(BU$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.7353983711950822},0,0,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A102,60),0),CC102:OFFSET(CC102,-MIN($A102,60),0))","v":75093674.489041761},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A102,60),0),CD102:OFFSET(CD102,-MIN($A102,60),0))","v":135589957.52710962}]
[90,2040,{"$f":"OFFSET('2012 NIA Shipments Data'!$R$14,A103,0)*$C$8","v":0},20616.567154454042,{"$f":"SUMPRODUCT(C103:OFFSET(C103,-MIN(A103,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A103,60),0))","v":782.00324205279514},0,0,{"$f":"SUMPRODUCT(F103:OFFSET(F103,-MIN(A103,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(A103,60),0))","v":17901.973407830355},null,0,0,353924420.96007514,742901471.76662838,null,2040,0,719.83839944330953,27.304058813552263,0,0,{"$f":"SUMPRODUCT(S103:OFFSET(S103,-MIN(N103,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(N103,60),0))","v":625.05691603392177},null,0,0,10118945.952568786,23012339.802703127,null,2040,0,719.83839944330953,27.304058813552263,0,0,{"$f":"SUMPRODUCT(AF103:OFFSET(AF103,-MIN(AA103,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(AA103,60),0))","v":625.05691603392177},null,{"$f":"IF(AB103<=AE$5, HLOOKUP(AD$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(AD$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.6047085254087752},{"$f":"IF(AB103<=AE$5, HLOOKUP(AD$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(AD$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":3.3176378470550509},0,0,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A103,60),0),AL103:OFFSET(AL103,-MIN($A103,60),0))","v":10118945.952568786},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A103,60),0),AM103:OFFSET(AM103,-MIN($A103,60),0))","v":23012339.802703127},null,2040,0,19896.728755010732,754.69918323924287,0,0,{"$f":"SUMPRODUCT(AU103:OFFSET(AU103,-MIN(AP103,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(AP103,60),0))","v":17276.91649179643},null,0,0,343805475.00750637,719889131.96392524,null,2040,0,14941.794617168349,566.75448173185816,0,0,{"$f":"SUMPRODUCT(BH103:OFFSET(BH103,-MIN(BC103,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(BC103,60),0))","v":12974.401019231851},null,{"$f":"IF(BD103<=BG$5, HLOOKUP(BF$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(BF$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.750276449928506},{"$f":"IF(BD103<=BG$5, HLOOKUP(BF$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(BF$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":4.0929856044333839},0,0,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A103,60),0),BN103:OFFSET(BN103,-MIN($A103,60),0))","v":271483906.05672741},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A103,60),0),BO103:OFFSET(BO103,-MIN($A103,60),0))","v":589304518.42552364},null,2040,0,4954.9341378423842,187.94470150738465,0,0,{"$f":"SUMPRODUCT(BW103:OFFSET(BW103,-MIN(BR103,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(BR103,60),0))","v":4302.5154725645762},null,{"$f":"IF(BS103<=BV$5, HLOOKUP(BU$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.1914628338387931},{"$f":"IF(BS103<=BV$5, HLOOKUP(BU$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.7353983711950822},0,0,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A103,60),0),CC103:OFFSET(CC103,-MIN($A103,60),0))","v":72321568.950778931},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A103,60),0),CD103:OFFSET(CD103,-MIN($A103,60),0))","v":130584613.53840163}]
[91,2041,{"$f":"OFFSET('2012 NIA Shipments Data'!$R$14,A104,0)*$C$8","v":0},19834.563912401245,{"$f":"SUMPRODUCT(C104:OFFSET(C104,-MIN(A104,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A104,60),0))","v":773.51588431891923},0,0,{"$f":"SUMPRODUCT(F104:OFFSET(F104,-MIN(A104,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(A104,60),0))","v":17466.713803024431},null,0,0,340499778.41124797,714722611.77044392,null,2041,0,692.53434062975714,27.007718207432678,0,0,{"$f":"SUMPRODUCT(S104:OFFSET(S104,-MIN(N104,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(N104,60),0))","v":609.85959560135234},null,0,0,9735126.0623909831,22139462.946041439,null,2041,0,692.53434062975714,27.007718207432678,0,0,{"$f":"SUMPRODUCT(AF104:OFFSET(AF104,-MIN(AA104,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(AA104,60),0))","v":609.85959560135234},null,{"$f":"IF(AB104<=AE$5, HLOOKUP(AD$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(AD$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.6047085254087752},{"$f":"IF(AB104<=AE$5, HLOOKUP(AD$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(AD$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":3.3176378470550509},0,0,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A104,60),0),AL104:OFFSET(AL104,-MIN($A104,60),0))","v":9735126.0623909831},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A104,60),0),AM104:OFFSET(AM104,-MIN($A104,60),0))","v":22139462.946041439},null,2041,0,19142.029571771487,746.50816611148662,0,0,{"$f":"SUMPRODUCT(AU104:OFFSET(AU104,-MIN(AP104,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(AP104,60),0))","v":16856.854207423079},null,0,0,330764652.34885699,692583148.82440245,null,2041,0,14375.040135436488,560.60329491438597,0,0,{"$f":"SUMPRODUCT(BH104:OFFSET(BH104,-MIN(BC104,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(BC104,60),0))","v":12658.947938637157},null,{"$f":"IF(BD104<=BG$5, HLOOKUP(BF$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(BF$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.750276449928506},{"$f":"IF(BD104<=BG$5, HLOOKUP(BF$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(BF$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":4.0929856044333839},0,0,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A104,60),0),BN104:OFFSET(BN104,-MIN($A104,60),0))","v":261186299.6166732},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A104,60),0),BO104:OFFSET(BO104,-MIN($A104,60),0))","v":566951716.40408921},null,2041,0,4766.9894363349986,185.90487119710059,0,0,{"$f":"SUMPRODUCT(BW104:OFFSET(BW104,-MIN(BR104,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(BR104,60),0))","v":4197.9062687859214},null,{"$f":"IF(BS104<=BV$5, HLOOKUP(BU$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.1914628338387931},{"$f":"IF(BS104<=BV$5, HLOOKUP(BU$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.7353983711950822},0,0,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A104,60),0),CC104:OFFSET(CC104,-MIN($A104,60),0))","v":69578352.732183799},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A104,60),0),CD104:OFFSET(CD104,-MIN($A104,60),0))","v":125631432.42031327}]
[92,2042,{"$f":"OFFSET('2012 NIA Shipments Data'!$R$14,A105,0)*$C$8","v":0},19061.048028082325,{"$f":"SUMPRODUCT(C105:OFFSET(C105,-MIN(A105,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A105,60),0))","v":764.77702976280068},0,0,{"$f":"SUMPRODUCT(F105:OFFSET(F105,-MIN(A105,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(A105,60),0))","v":17010.181146886429},null,0,0,327220838.25549799,686849586.90697885,null,2042,0,665.52662242232441,26.702596456099542,0,0,{"$f":"SUMPRODUCT(S105:OFFSET(S105,-MIN(N105,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(N105,60),0))","v":593.91951527537128},null,0,0,9355471.9052154701,21276059.730589554,null,2042,0,665.52662242232441,26.702596456099542,0,0,{"$f":"SUMPRODUCT(AF105:OFFSET(AF105,-MIN(AA105,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(AA105,60),0))","v":593.91951527537128},null,{"$f":"IF(AB105<=AE$5, HLOOKUP(AD$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(AD$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.6047085254087752},{"$f":"IF(AB105<=AE$5, HLOOKUP(AD$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(AD$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":3.3176378470550509},0,0,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A105,60),0),AL105:OFFSET(AL105,-MIN($A105,60),0))","v":9355471.9052154701},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A105,60),0),AM105:OFFSET(AM105,-MIN($A105,60),0))","v":21276059.730589554},null,2042,0,18395.521405660002,738.07443330670117,0,0,{"$f":"SUMPRODUCT(AU105:OFFSET(AU105,-MIN(AP105,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(AP105,60),0))","v":16416.261631611058},null,0,0,317865366.35028255,665573527.17638934,null,2042,0,13814.436840522103,554.26983653653861,0,0,{"$f":"SUMPRODUCT(BH105:OFFSET(BH105,-MIN(BC105,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(BC105,60),0))","v":12328.077278505423},null,{"$f":"IF(BD105<=BG$5, HLOOKUP(BF$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(BF$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.750276449928506},{"$f":"IF(BD105<=BG$5, HLOOKUP(BF$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(BF$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":4.0929856044333839},0,0,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A105,60),0),BN105:OFFSET(BN105,-MIN($A105,60),0))","v":251000456.74096161},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A105,60),0),BO105:OFFSET(BO105,-MIN($A105,60),0))","v":544841517.24784517},null,2042,0,4581.0845651378986,183.80459677016253,0,0,{"$f":"SUMPRODUCT(BW105:OFFSET(BW105,-MIN(BR105,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(BR105,60),0))","v":4088.1843531056302},null,{"$f":"IF(BS105<=BV$5, HLOOKUP(BU$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.1914628338387931},{"$f":"IF(BS105<=BV$5, HLOOKUP(BU$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.7353983711950822},0,0,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A105,60),0),CC105:OFFSET(CC105,-MIN($A105,60),0))","v":66864909.609320961},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A105,60),0),CD105:OFFSET(CD105,-MIN($A105,60),0))","v":120732009.92854416}]
[93,2043,{"$f":"OFFSET('2012 NIA Shipments Data'!$R$14,A106,0)*$C$8","v":0},18296.270998319524,{"$f":"SUMPRODUCT(C106:OFFSET(C106,-MIN(A106,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A106,60),0))","v":756.32481527609923},0,0,{"$f":"SUMPRODUCT(F106:OFFSET(F106,-MIN(A106,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(A106,60),0))","v":16532.888563265991},null,0,0,314091917.93648714,659291459.6626308,null,2043,0,638.82402596622489,26.407482895132905,0,0,{"$f":"SUMPRODUCT(S106:OFFSET(S106,-MIN(N106,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(N106,60),0))","v":577.25459104790264},null,0,0,8980106.9197666701,20422410.878656346,null,2043,0,638.82402596622489,26.407482895132905,0,0,{"$f":"SUMPRODUCT(AF106:OFFSET(AF106,-MIN(AA106,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(AA106,60),0))","v":577.25459104790264},null,{"$f":"IF(AB106<=AE$5, HLOOKUP(AD$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(AD$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.6047085254087752},{"$f":"IF(AB106<=AE$5, HLOOKUP(AD$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(AD$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":3.3176378470550509},0,0,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A106,60),0),AL106:OFFSET(AL106,-MIN($A106,60),0))","v":8980106.9197666701},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A106,60),0),AM106:OFFSET(AM106,-MIN($A106,60),0))","v":20422410.878656346},null,2043,0,17657.4469723533,729.91733238096629,0,0,{"$f":"SUMPRODUCT(AU106:OFFSET(AU106,-MIN(AP106,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(AP106,60),0))","v":15955.633972218087},null,0,0,305111811.01672047,638869048.78397441,null,2043,0,13260.167003985565,548.14411968104048,0,0,{"$f":"SUMPRODUCT(BH106:OFFSET(BH106,-MIN(BC106,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(BC106,60),0))","v":11982.160923792926},null,{"$f":"IF(BD106<=BG$5, HLOOKUP(BF$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(BF$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.750276449928506},{"$f":"IF(BD106<=BG$5, HLOOKUP(BF$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(BF$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":4.0929856044333839},0,0,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A106,60),0),BN106:OFFSET(BN106,-MIN($A106,60),0))","v":240929689.20012927},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A106,60),0),BO106:OFFSET(BO106,-MIN($A106,60),0))","v":522981109.74882561},null,2043,0,4397.2799683677358,181.77321269992581,0,0,{"$f":"SUMPRODUCT(BW106:OFFSET(BW106,-MIN(BR106,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(BR106,60),0))","v":3973.4730484251622},null,{"$f":"IF(BS106<=BV$5, HLOOKUP(BU$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.1914628338387931},{"$f":"IF(BS106<=BV$5, HLOOKUP(BU$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.7353983711950822},0,0,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A106,60),0),CC106:OFFSET(CC106,-MIN($A106,60),0))","v":64182121.816591218},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A106,60),0),CD106:OFFSET(CD106,-MIN($A106,60),0))","v":115887939.03514878}]
[94,2044,{"$f":"OFFSET('2012 NIA Shipments Data'!$R$14,A107,0)*$C$8","v":0},17539.946183043423,{"$f":"SUMPRODUCT(C107:OFFSET(C107,-MIN(A107,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A107,60),0))","v":748.01005840989785},0,0,{"$f":"SUMPRODUCT(F107:OFFSET(F107,-MIN(A107,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(A107,60),0))","v":16035.59275355494},null,0,0,301108096.7067486,632037901.19226003,null,2044,0,612.41654307109195,26.117168740041688,0,0,{"$f":"SUMPRODUCT(S107:OFFSET(S107,-MIN(N107,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(N107,60),0))","v":559.89124355021136},null,0,0,8608890.4184437525,19578196.44082303,null,2044,0,612.41654307109195,26.117168740041688,0,0,{"$f":"SUMPRODUCT(AF107:OFFSET(AF107,-MIN(AA107,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(AA107,60),0))","v":559.89124355021136},null,{"$f":"IF(AB107<=AE$5, HLOOKUP(AD$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(AD$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.6047085254087752},{"$f":"IF(AB107<=AE$5, HLOOKUP(AD$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(AD$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":3.3176378470550509},0,0,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A107,60),0),AL107:OFFSET(AL107,-MIN($A107,60),0))","v":8608890.4184437525},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A107,60),0),AM107:OFFSET(AM107,-MIN($A107,60),0))","v":19578196.44082303},null,2044,0,16927.52963997233,721.89288966985612,0,0,{"$f":"SUMPRODUCT(AU107:OFFSET(AU107,-MIN(AP107,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(AP107,60),0))","v":15475.701510004723},null,0,0,292499206.28830487,612459704.75143695,null,2044,0,12712.022884304521,542.11802481977111,0,0,{"$f":"SUMPRODUCT(BH107:OFFSET(BH107,-MIN(BC107,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(BC107,60),0))","v":11621.747291542046},null,{"$f":"IF(BD107<=BG$5, HLOOKUP(BF$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(BF$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.750276449928506},{"$f":"IF(BD107<=BG$5, HLOOKUP(BF$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(BF$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":4.0929856044333839},0,0,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A107,60),0),BN107:OFFSET(BN107,-MIN($A107,60),0))","v":230970222.44892335},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A107,60),0),BO107:OFFSET(BO107,-MIN($A107,60),0))","v":501362300.57945985},null,2044,0,4215.5067556678086,179.77486485008507,0,0,{"$f":"SUMPRODUCT(BW107:OFFSET(BW107,-MIN(BR107,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(BR107,60),0))","v":3853.9542184626816},null,{"$f":"IF(BS107<=BV$5, HLOOKUP(BU$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.1914628338387931},{"$f":"IF(BS107<=BV$5, HLOOKUP(BU$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.7353983711950822},0,0,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A107,60),0),CC107:OFFSET(CC107,-MIN($A107,60),0))","v":61528983.839381523},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A107,60),0),CD107:OFFSET(CD107,-MIN($A107,60),0))","v":111097404.17197707}]
[95,2045,{"$f":"OFFSET('2012 NIA Shipments Data'!$R$14,A108,0)*$C$8","v":0},16791.936124633525,{"$f":"SUMPRODUCT(C108:OFFSET(C108,-MIN(A108,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A108,60),0))","v":739.47455836344966},0,0,{"$f":"SUMPRODUCT(F108:OFFSET(F108,-MIN(A108,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(A108,60),0))","v":15519.291388462576},null,0,419024161.65512151,null,null,null,2045,0,586.29937433105022,25.819147219492077,0,0,{"$f":"SUMPRODUCT(S108:OFFSET(S108,-MIN(N108,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(N108,60),0))","v":541.86430698535321},null,0,15747935.507528294,null,null,null,2045,0,586.29937433105022,25.819147219492077,0,0,{"$f":"SUMPRODUCT(AF108:OFFSET(AF108,-MIN(AA108,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(AA108,60),0))","v":541.86430698535321},null,{"$f":"IF(AB108<=AE$5, HLOOKUP(AD$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(AD$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.6047085254087752},{"$f":"IF(AB108<=AE$5, HLOOKUP(AD$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(AD$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":3.3176378470550509},{"$f":"AH108*AJ108*(AI108^2)*8760","v":0},{"$f":"AH108*AK108*8760","v":15747935.507528294},null,null,null,2045,0,16205.636750302474,713.65541114395762,0,0,{"$f":"SUMPRODUCT(AU108:OFFSET(AU108,-MIN(AP108,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(AP108,60),0))","v":14977.427081477221},null,{"$f":"SUM(BN108)","v":0},{"$f":"SUM(BO108)","v":403276226.1475932},null,null,null,2045,0,12169.90485948475,535.93194700703953,0,0,{"$f":"SUMPRODUCT(BH108:OFFSET(BH108,-MIN(BC108,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(BC108,60),0))","v":11247.559440578358},null,{"$f":"IF(BD108<=BG$5, HLOOKUP(BF$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(BF$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.750276449928506},{"$f":"IF(BD108<=BG$5, HLOOKUP(BF$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(BF$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":4.0929856044333839},{"$f":"BJ108*BL108*(BK108^2)*8760","v":0},{"$f":"BJ108*BM108*8760","v":403276226.1475932},null,null,null,2045,0,4035.731890817724,177.72346413691812,0,0,{"$f":"SUMPRODUCT(BW108:OFFSET(BW108,-MIN(BR108,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(BR108,60),0))","v":3729.8676408988667},null,{"$f":"IF(BS108<=BV$5, HLOOKUP(BU$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.1914628338387931},{"$f":"IF(BS108<=BV$5, HLOOKUP(BU$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.7353983711950822},{"$f":"BY108*CA108*(BZ108^2)*8760","v":0},{"$f":"BY108*CB108*8760","v":89375423.098466918}]
[96,2046,{"$f":"OFFSET('2012 NIA Shipments Data'!$R$14,A109,0)*$C$8","v":0},16052.461566270074,{"$f":"SUMPRODUCT(C109:OFFSET(C109,-MIN(A109,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A109,60),0))","v":730.86997193818456},0,0,{"$f":"SUMPRODUCT(F109:OFFSET(F109,-MIN(A109,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(A109,60),0))","v":14985.222422628756},null,0,404604186.21468973,null,null,null,2046,{"$f":"C109*$T$4","v":0},{"$f":"D109*$T$4","v":560.48022711155818},{"$f":"E109*$T$4","v":25.518713511308203},{"$f":"F109*$T$4","v":0},{"$f":"G109*$T$4","v":0},{"$f":"SUMPRODUCT(S109:OFFSET(S109,-MIN(N109,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(N109,60),0))","v":523.21700519752369},null,0,15205998.158715071,null,null,null,2046,0,560.48022711155818,25.518713511308203,0,0,{"$f":"SUMPRODUCT(AF109:OFFSET(AF109,-MIN(AA109,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(AA109,60),0))","v":523.21700519752369},null,{"$f":"IF(AB109<=AE$5, HLOOKUP(AD$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(AD$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.6047085254087752},{"$f":"IF(AB109<=AE$5, HLOOKUP(AD$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(AD$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":3.3176378470550509},0,15205998.158715071,null,null,null,2046,{"$f":"C109*$AV$4","v":0},{"$f":"D109*$AV$4","v":15491.981339158516},{"$f":"E109*$AV$4","v":705.35125842687637},{"$f":"F109*$AV$4","v":0},{"$f":"G109*$AV$4","v":0},{"$f":"SUMPRODUCT(AU109:OFFSET(AU109,-MIN(AP109,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(AP109,60),0))","v":14462.005417431234},null,0,389398188.05597466,null,null,null,2046,0,11633.97291247771,529.69579905045737,0,0,{"$f":"SUMPRODUCT(BH109:OFFSET(BH109,-MIN(BC109,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(BC109,60),0))","v":10860.494574778504},null,{"$f":"IF(BD109<=BG$5, HLOOKUP(BF$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(BF$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.750276449928506},{"$f":"IF(BD109<=BG$5, HLOOKUP(BF$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(BF$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":4.0929856044333839},0,389398188.05597466,null,null,null,2046,0,3858.0084266808058,175.65545937641897,0,0,{"$f":"SUMPRODUCT(BW109:OFFSET(BW109,-MIN(BR109,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(BR109,60),0))","v":3601.5108426527299},null,{"$f":"IF(BS109<=BV$5, HLOOKUP(BU$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.1914628338387931},{"$f":"IF(BS109<=BV$5, HLOOKUP(BU$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.7353983711950822},0,86299725.981223255]
[97,2047,{"$f":"OFFSET('2012 NIA Shipments Data'!$R$14,A110,0)*$C$8","v":0},15321.591594331891,{"$f":"SUMPRODUCT(C110:OFFSET(C110,-MIN(A110,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A110,60),0))","v":721.95111376200896},0,0,{"$f":"SUMPRODUCT(F110:OFFSET(F110,-MIN(A110,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(A110,60),0))","v":14434.850725600456},null,0,389744033.57154542,null,null,null,2047,0,534.96151360024999,25.207306837912867,0,0,{"$f":"SUMPRODUCT(S110:OFFSET(S110,-MIN(N110,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(N110,60),0))","v":504.0004848855009},null,0,14647517.89225046,null,null,null,2047,0,534.96151360024999,25.207306837912867,0,0,{"$f":"SUMPRODUCT(AF110:OFFSET(AF110,-MIN(AA110,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(AA110,60),0))","v":504.0004848855009},null,{"$f":"IF(AB110<=AE$5, HLOOKUP(AD$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(AD$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.6047085254087752},{"$f":"IF(AB110<=AE$5, HLOOKUP(AD$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(AD$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":3.3176378470550509},0,14647517.89225046,null,null,null,2047,0,14786.63008073164,696.74380692409613,0,0,{"$f":"SUMPRODUCT(AU110:OFFSET(AU110,-MIN(AP110,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(AP110,60),0))","v":13930.850240714959},null,0,375096515.67929494,null,null,null,2047,0,11104.277113427253,523.23188359403389,0,0,{"$f":"SUMPRODUCT(BH110:OFFSET(BH110,-MIN(BC110,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(BC110,60),0))","v":10461.614353910958},null,{"$f":"IF(BD110<=BG$5, HLOOKUP(BF$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(BF$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.750276449928506},{"$f":"IF(BD110<=BG$5, HLOOKUP(BF$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(BF$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":4.0929856044333839},0,375096515.67929494,null,null,null,2047,0,3682.3529673043868,173.51192333006222,0,0,{"$f":"SUMPRODUCT(BW110:OFFSET(BW110,-MIN(BR110,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(BR110,60),0))","v":3469.2358868040023},null,{"$f":"IF(BS110<=BV$5, HLOOKUP(BU$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.1914628338387931},{"$f":"IF(BS110<=BV$5, HLOOKUP(BU$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.7353983711950822},0,83130141.619923502]
[98,2048,{"$f":"OFFSET('2012 NIA Shipments Data'!$R$14,A111,0)*$C$8","v":0},14599.640480569882,{"$f":"SUMPRODUCT(C111:OFFSET(C111,-MIN(A111,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A111,60),0))","v":713.10761698258523},0,0,{"$f":"SUMPRODUCT(F111:OFFSET(F111,-MIN(A111,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(A111,60),0))","v":13869.87438256239},null,0,374489552.38611579,null,null,null,2048,0,509.75420676233711,24.898531447738019,0,0,{"$f":"SUMPRODUCT(S111:OFFSET(S111,-MIN(N111,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(N111,60),0))","v":484.27403559600339},null,0,14074217.811033018,null,null,null,2048,0,509.75420676233711,24.898531447738019,0,0,{"$f":"SUMPRODUCT(AF111:OFFSET(AF111,-MIN(AA111,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(AA111,60),0))","v":484.27403559600339},null,{"$f":"IF(AB111<=AE$5, HLOOKUP(AD$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(AD$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.6047085254087752},{"$f":"IF(AB111<=AE$5, HLOOKUP(AD$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(AD$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":3.3176378470550509},0,14074217.811033018,null,null,null,2048,0,14089.886273807546,688.20908553484719,0,0,{"$f":"SUMPRODUCT(AU111:OFFSET(AU111,-MIN(AP111,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(AP111,60),0))","v":13385.600346966388},null,0,360415334.57508278,null,null,null,2048,0,10581.04522983322,516.8225860817081,0,0,{"$f":"SUMPRODUCT(BH111:OFFSET(BH111,-MIN(BC111,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(BC111,60),0))","v":10052.149460071447},null,{"$f":"IF(BD111<=BG$5, HLOOKUP(BF$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(BF$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.750276449928506},{"$f":"IF(BD111<=BG$5, HLOOKUP(BF$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(BF$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":4.0929856044333839},0,360415334.57508278,null,null,null,2048,0,3508.8410439743252,171.38649945313909,0,0,{"$f":"SUMPRODUCT(BW111:OFFSET(BW111,-MIN(BR111,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(BR111,60),0))","v":3333.450886894941},null,{"$f":"IF(BS111<=BV$5, HLOOKUP(BU$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.1914628338387931},{"$f":"IF(BS111<=BV$5, HLOOKUP(BU$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.7353983711950822},0,79876449.26788792]
[99,2049,{"$f":"OFFSET('2012 NIA Shipments Data'!$R$14,A112,0)*$C$8","v":0},13886.532863587297,{"$f":"SUMPRODUCT(C112:OFFSET(C112,-MIN(A112,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A112,60),0))","v":703.90413284349654},0,0,{"$f":"SUMPRODUCT(F112:OFFSET(F112,-MIN(A112,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(A112,60),0))","v":13292.174183412841},null,0,358891524.38487601,null,null,null,2049,0,484.85567531459913,24.577186907575221,0,0,{"$f":"SUMPRODUCT(S112:OFFSET(S112,-MIN(N112,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(N112,60),0))","v":464.10332610792784},null,0,13488006.414444596,null,null,null,2049,0,484.85567531459913,24.577186907575221,0,0,{"$f":"SUMPRODUCT(AF112:OFFSET(AF112,-MIN(AA112,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(AA112,60),0))","v":464.10332610792784},null,{"$f":"IF(AB112<=AE$5, HLOOKUP(AD$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(AD$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.6047085254087752},{"$f":"IF(AB112<=AE$5, HLOOKUP(AD$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(AD$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":3.3176378470550509},0,13488006.414444596,null,null,null,2049,0,13401.677188272699,679.32694593592134,0,0,{"$f":"SUMPRODUCT(AU112:OFFSET(AU112,-MIN(AP112,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(AP112,60),0))","v":12828.070857304912},null,0,345403517.97043139,null,null,null,2049,0,10064.222643751513,510.1523888205254,0,0,{"$f":"SUMPRODUCT(BH112:OFFSET(BH112,-MIN(BC112,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(BC112,60),0))","v":9633.4629900436266},null,{"$f":"IF(BD112<=BG$5, HLOOKUP(BF$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(BF$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.750276449928506},{"$f":"IF(BD112<=BG$5, HLOOKUP(BF$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(BF$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":4.0929856044333839},0,345403517.97043139,null,null,null,2049,0,3337.4545445211861,169.17455711539594,0,0,{"$f":"SUMPRODUCT(BW112:OFFSET(BW112,-MIN(BR112,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(BR112,60),0))","v":3194.6078672612857},{"$f":"IF(BY112>0, SUMPRODUCT(BX112:OFFSET(BX112,-MIN(BR112,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(BR112,60),0), 'Load Growth Tables'!$O$75:OFFSET('Load Growth Tables'!$O$75,-MIN(BR112,60),0)) / BY112, 0)","v":0},{"$f":"IF(BS112<=BV$5, HLOOKUP(BU$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.1914628338387931},{"$f":"IF(BS112<=BV$5, HLOOKUP(BU$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.7353983711950822},0,76549480.372810408]
[100,2050,{"$f":"OFFSET('2012 NIA Shipments Data'!$R$14,A113,0)*$C$8","v":0},13182.628730743801,{"$f":"SUMPRODUCT(C113:OFFSET(C113,-MIN(A113,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A113,60),0))","v":694.35648012533454},0,0,{"$f":"SUMPRODUCT(F113:OFFSET(F113,-MIN(A113,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(A113,60),0))","v":12703.787803121575},null,0,343004967.22453243,null,null,null,2050,0,460.27848840702387,24.243825538556155,0,0,{"$f":"SUMPRODUCT(S113:OFFSET(S113,-MIN(N113,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(N113,60),0))","v":443.55950292582236},null,0,12890951.398310073,null,null,null,2050,0,460.27848840702387,24.243825538556155,0,0,{"$f":"SUMPRODUCT(AF113:OFFSET(AF113,-MIN(AA113,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(AA113,60),0))","v":443.55950292582236},null,{"$f":"IF(AB113<=AE$5, HLOOKUP(AD$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(AD$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.6047085254087752},{"$f":"IF(AB113<=AE$5, HLOOKUP(AD$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(AD$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":3.3176378470550509},0,12890951.398310073,null,null,null,2050,0,12722.350242336777,670.11265458677838,0,0,{"$f":"SUMPRODUCT(AU113:OFFSET(AU113,-MIN(AP113,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(AP113,60),0))","v":12260.228300195749},null,0,330114015.82622236,null,null,null,2050,0,9554.0702549309881,503.23275642381935,0,0,{"$f":"SUMPRODUCT(BH113:OFFSET(BH113,-MIN(BC113,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(BC113,60),0))","v":9207.0317425916528},null,{"$f":"IF(BD113<=BG$5, HLOOKUP(BF$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(BF$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.750276449928506},{"$f":"IF(BD113<=BG$5, HLOOKUP(BF$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(BF$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":4.0929856044333839},0,330114015.82622236,null,null,null,2050,0,3168.2799874057901,166.87989816295905,0,0,{"$f":"SUMPRODUCT(BW113:OFFSET(BW113,-MIN(BR113,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(BR113,60),0))","v":3053.196557604098},{"$f":"IF(BY113>0, SUMPRODUCT(BX113:OFFSET(BX113,-MIN(BR113,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(BR113,60),0), 'Load Growth Tables'!$O$75:OFFSET('Load Growth Tables'!$O$75,-MIN(BR113,60),0)) / BY113, 0)","v":0},{"$f":"IF(BS113<=BV$5, HLOOKUP(BU$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.1914628338387931},{"$f":"IF(BS113<=BV$5, HLOOKUP(BU$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.7353983711950822},0,73160969.881732047]
[101,2051,{"$f":"OFFSET('2012 NIA Shipments Data'!$R$14,A114,0)*$C$8","v":0},12488.272250618467,{"$f":"SUMPRODUCT(C114:OFFSET(C114,-MIN(A114,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A114,60),0))","v":680.82590257223205},0,0,{"$f":"SUMPRODUCT(F114:OFFSET(F114,-MIN(A114,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(A114,60),0))","v":12106.875296582504},null,0,326888202.84571964,null,null,null,2051,0,436.03466286846776,23.771398232089442,0,0,{"$f":"SUMPRODUCT(S114:OFFSET(S114,-MIN(N114,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(N114,60),0))","v":422.71798551432886},null,0,12285244.641389286,null,null,null,2051,0,436.03466286846776,23.771398232089442,0,0,{"$f":"SUMPRODUCT(AF114:OFFSET(AF114,-MIN(AA114,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(AA114,60),0))","v":422.71798551432886},null,{"$f":"IF(AB114<=AE$5, HLOOKUP(AD$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(AD$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.6047085254087752},{"$f":"IF(AB114<=AE$5, HLOOKUP(AD$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(AD$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":3.3176378470550509},0,12285244.641389286,null,null,null,2051,0,12052.23758775,657.05450434014267,0,0,{"$f":"SUMPRODUCT(AU114:OFFSET(AU114,-MIN(AP114,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(AP114,60),0))","v":11684.157311068175},null,0,314602958.20433033,null,null,null,2051,0,9050.8374985071678,493.42651131349083,0,0,{"$f":"SUMPRODUCT(BH114:OFFSET(BH114,-MIN(BC114,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(BC114,60),0))","v":8774.4212109591335},null,{"$f":"IF(BD114<=BG$5, HLOOKUP(BF$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(BF$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.750276449928506},{"$f":"IF(BD114<=BG$5, HLOOKUP(BF$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(BF$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":4.0929856044333839},0,314602958.20433033,null,null,null,2051,0,3001.4000892428312,163.62799302665186,0,0,{"$f":"SUMPRODUCT(BW114:OFFSET(BW114,-MIN(BR114,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(BR114,60),0))","v":2909.736100109043},{"$f":"IF(BY114>0, SUMPRODUCT(BX114:OFFSET(BX114,-MIN(BR114,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(BR114,60),0), 'Load Growth Tables'!$O$75:OFFSET('Load Growth Tables'!$O$75,-MIN(BR114,60),0)) / BY114, 0)","v":0},{"$f":"IF(BS114<=BV$5, HLOOKUP(BU$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.1914628338387931},{"$f":"IF(BS114<=BV$5, HLOOKUP(BU$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.7353983711950822},0,69723357.526289269]
[102,2052,{"$f":"OFFSET('2012 NIA Shipments Data'!$R$14,A115,0)*$C$8","v":0},11807.446348046235,{"$f":"SUMPRODUCT(C115:OFFSET(C115,-MIN(A115,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A115,60),0))","v":667.23630015687104},0,0,{"$f":"SUMPRODUCT(F115:OFFSET(F115,-MIN(A115,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(A115,60),0))","v":11507.203130405152},null,0,310696927.07090026,null,null,null,2052,0,412.26326463637827,23.296910041186575,0,0,{"$f":"SUMPRODUCT(S115:OFFSET(S115,-MIN(N115,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(N115,60),0))","v":401.78011311986734},null,0,11676737.567049455,null,null,null,2052,0,412.26326463637827,23.296910041186575,0,0,{"$f":"SUMPRODUCT(AF115:OFFSET(AF115,-MIN(AA115,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(AA115,60),0))","v":401.78011311986734},null,{"$f":"IF(AB115<=AE$5, HLOOKUP(AD$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(AD$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.6047085254087752},{"$f":"IF(AB115<=AE$5, HLOOKUP(AD$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(AD$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":3.3176378470550509},0,11676737.567049455,null,null,null,2052,0,11395.183083409856,643.93939011568443,0,0,{"$f":"SUMPRODUCT(AU115:OFFSET(AU115,-MIN(AP115,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(AP115,60),0))","v":11105.423017285288},null,0,299020189.50385082,null,null,null,2052,0,8557.410987193678,483.57748811297063,0,0,{"$f":"SUMPRODUCT(BH115:OFFSET(BH115,-MIN(BC115,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(BC115,60),0))","v":8339.8106243601578},null,{"$f":"IF(BD115<=BG$5, HLOOKUP(BF$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(BF$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.750276449928506},{"$f":"IF(BD115<=BG$5, HLOOKUP(BF$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(BF$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":4.0929856044333839},0,299020189.50385082,null,null,null,2052,0,2837.7720962161793,160.36190200271383,0,0,{"$f":"SUMPRODUCT(BW115:OFFSET(BW115,-MIN(BR115,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(BR115,60),0))","v":2765.6123929251285},{"$f":"IF(BY115>0, SUMPRODUCT(BX115:OFFSET(BX115,-MIN(BR115,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(BR115,60),0), 'Load Growth Tables'!$O$75:OFFSET('Load Growth Tables'!$O$75,-MIN(BR115,60),0)) / BY115, 0)","v":0},{"$f":"IF(BS115<=BV$5, HLOOKUP(BU$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.1914628338387931},{"$f":"IF(BS115<=BV$5, HLOOKUP(BU$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.7353983711950822},0,66269852.322287537]
[103,2053,{"$f":"OFFSET('2012 NIA Shipments Data'!$R$14,A116,0)*$C$8","v":0},11140.210047889363,{"$f":"SUMPRODUCT(C116:OFFSET(C116,-MIN(A116,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A116,60),0))","v":652.99460109594168},0,0,{"$f":"SUMPRODUCT(F116:OFFSET(F116,-MIN(A116,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(A116,60),0))","v":10906.989568864192},null,0,294491033.50634551,null,null,null,2053,0,388.96635459519166,22.799653549328866,0,0,{"$f":"SUMPRODUCT(S116:OFFSET(S116,-MIN(N116,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(N116,60),0))","v":380.82333761854568},null,0,11067681.121023968,null,null,null,2053,0,388.96635459519166,22.799653549328866,0,0,{"$f":"SUMPRODUCT(AF116:OFFSET(AF116,-MIN(AA116,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(AA116,60),0))","v":380.82333761854568},null,{"$f":"IF(AB116<=AE$5, HLOOKUP(AD$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(AD$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.6047085254087752},{"$f":"IF(AB116<=AE$5, HLOOKUP(AD$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(AD$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":3.3176378470550509},0,11067681.121023968,null,null,null,2053,0,10751.243693294171,630.19494754661287,0,0,{"$f":"SUMPRODUCT(AU116:OFFSET(AU116,-MIN(AP116,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(AP116,60),0))","v":10526.166231245645},null,0,283423352.38532156,null,null,null,2053,0,8073.8334990807061,473.25585984315694,0,0,{"$f":"SUMPRODUCT(BH116:OFFSET(BH116,-MIN(BC116,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(BC116,60),0))","v":7904.8076631107797},null,{"$f":"IF(BD116<=BG$5, HLOOKUP(BF$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(BF$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.750276449928506},{"$f":"IF(BD116<=BG$5, HLOOKUP(BF$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(BF$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":4.0929856044333839},0,283423352.38532156,null,null,null,2053,0,2677.4101942134653,156.93908770345593,0,0,{"$f":"SUMPRODUCT(BW116:OFFSET(BW116,-MIN(BR116,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(BR116,60),0))","v":2621.3585681348659},{"$f":"IF(BY116>0, SUMPRODUCT(BX116:OFFSET(BX116,-MIN(BR116,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(BR116,60),0), 'Load Growth Tables'!$O$75:OFFSET('Load Growth Tables'!$O$75,-MIN(BR116,60),0)) / BY116, 0)","v":0},{"$f":"IF(BS116<=BV$5, HLOOKUP(BU$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.1914628338387931},{"$f":"IF(BS116<=BV$5, HLOOKUP(BU$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.7353983711950822},0,62813229.228526808]
[104,2054,{"$f":"OFFSET('2012 NIA Shipments Data'!$R$14,A117,0)*$C$8","v":0},10487.215446793422,{"$f":"SUMPRODUCT(C117:OFFSET(C117,-MIN(A117,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A117,60),0))","v":638.69298559723063},0,0,{"$f":"SUMPRODUCT(F117:OFFSET(F117,-MIN(A117,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(A117,60),0))","v":10308.465532753748},null,0,278330757.48703796,null,null,null,2054,0,366.16670104586285,22.30030504320176,0,0,{"$f":"SUMPRODUCT(S117:OFFSET(S117,-MIN(N117,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(N117,60),0))","v":359.9255527955757},null,0,10460339.09203288,null,null,null,2054,0,366.16670104586285,22.30030504320176,0,0,{"$f":"SUMPRODUCT(AF117:OFFSET(AF117,-MIN(AA117,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(AA117,60),0))","v":359.9255527955757},null,{"$f":"IF(AB117<=AE$5, HLOOKUP(AD$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(AD$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.6047085254087752},{"$f":"IF(AB117<=AE$5, HLOOKUP(AD$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(AD$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":3.3176378470550509},0,10460339.09203288,null,null,null,2054,0,10121.048745747559,616.39268055402886,0,0,{"$f":"SUMPRODUCT(AU117:OFFSET(AU117,-MIN(AP117,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(AP117,60),0))","v":9948.5399799581719},null,0,267870418.39500508,null,null,null,2054,0,7600.5776392375501,462.89080731649096,0,0,{"$f":"SUMPRODUCT(BH117:OFFSET(BH117,-MIN(BC117,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(BC117,60),0))","v":7471.0291803011987},null,{"$f":"IF(BD117<=BG$5, HLOOKUP(BF$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(BF$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.750276449928506},{"$f":"IF(BD117<=BG$5, HLOOKUP(BF$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(BF$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":4.0929856044333839},0,267870418.39500508,null,null,null,2054,0,2520.4711065100096,153.50187323753792,0,0,{"$f":"SUMPRODUCT(BW117:OFFSET(BW117,-MIN(BR117,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(BR117,60),0))","v":2477.5107996569727},{"$f":"IF(BY117>0, SUMPRODUCT(BX117:OFFSET(BX117,-MIN(BR117,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(BR117,60),0), 'Load Growth Tables'!$O$75:OFFSET('Load Growth Tables'!$O$75,-MIN(BR117,60),0)) / BY117, 0)","v":0},{"$f":"IF(BS117<=BV$5, HLOOKUP(BU$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.1914628338387931},{"$f":"IF(BS117<=BV$5, HLOOKUP(BU$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.7353983711950822},0,59366336.092559196]
[105,2055,{"$f":"OFFSET('2012 NIA Shipments Data'!$R$14,A118,0)*$C$8","v":0},9848.5224611961912,{"$f":"SUMPRODUCT(C118:OFFSET(C118,-MIN(A118,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A118,60),0))","v":623.61279055585078},0,0,{"$f":"SUMPRODUCT(F118:OFFSET(F118,-MIN(A118,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(A118,60),0))","v":9713.8437122658834},null,0,262275842.11783484,null,null,null,2055,0,343.86639600266108,21.773772018544712,0,0,{"$f":"SUMPRODUCT(S118:OFFSET(S118,-MIN(N118,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(N118,60),0))","v":339.16401590500863},null,0,9856956.7696045879,null,null,null,2055,0,343.86639600266108,21.773772018544712,0,0,{"$f":"SUMPRODUCT(AF118:OFFSET(AF118,-MIN(AA118,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(AA118,60),0))","v":339.16401590500863},null,{"$f":"IF(AB118<=AE$5, HLOOKUP(AD$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(AD$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.6047085254087752},{"$f":"IF(AB118<=AE$5, HLOOKUP(AD$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(AD$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":3.3176378470550509},0,9856956.7696045879,null,null,null,2055,0,9504.6560651935306,601.83901853730606,0,0,{"$f":"SUMPRODUCT(AU118:OFFSET(AU118,-MIN(AP118,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(AP118,60),0))","v":9374.679696360874},null,0,252418885.34823024,null,null,null,2055,0,7137.6868319210589,451.96148162385452,0,0,{"$f":"SUMPRODUCT(BH118:OFFSET(BH118,-MIN(BC118,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(BC118,60),0))","v":7040.0788164479736},null,{"$f":"IF(BD118<=BG$5, HLOOKUP(BF$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(BF$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.750276449928506},{"$f":"IF(BD118<=BG$5, HLOOKUP(BF$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(BF$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":4.0929856044333839},0,252418885.34823024,null,null,null,2055,0,2366.9692332724717,149.87753691345151,0,0,{"$f":"SUMPRODUCT(BW118:OFFSET(BW118,-MIN(BR118,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(BR118,60),0))","v":2334.6008799129004},{"$f":"IF(BY118>0, SUMPRODUCT(BX118:OFFSET(BX118,-MIN(BR118,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(BR118,60),0), 'Load Growth Tables'!$O$75:OFFSET('Load Growth Tables'!$O$75,-MIN(BR118,60),0)) / BY118, 0)","v":0},{"$f":"IF(BS118<=BV$5, HLOOKUP(BU$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.1914628338387931},{"$f":"IF(BS118<=BV$5, HLOOKUP(BU$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.7353983711950822},0,55941915.772106141]
[106,2056,{"$f":"OFFSET('2012 NIA Shipments Data'!$R$14,A119,0)*$C$8","v":0},9224.9096706403398,{"$f":"SUMPRODUCT(C119:OFFSET(C119,-MIN(A119,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A119,60),0))","v":607.63481112441093},0,0,{"$f":"SUMPRODUCT(F119:OFFSET(F119,-MIN(A119,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(A119,60),0))","v":9125.2913653012529},null,0,246384803.82208189,null,null,null,2056,0,322.09262398411636,21.215892374756343,0,0,{"$f":"SUMPRODUCT(S119:OFFSET(S119,-MIN(N119,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(N119,60),0))","v":318.61439790829502},{"$f":"IF(U119>0, SUMPRODUCT(T119:OFFSET(T119,-MIN(N119,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(N119,60),0), 'Load Growth Tables'!$O$75:OFFSET('Load Growth Tables'!$O$75,-MIN(N119,60),0)) / U119, 0)","v":0},0,9259733.3416268229,null,null,null,2056,{"$f":"P119*$AG$4","v":0},{"$f":"Q119*$AG$4","v":322.09262398411636},{"$f":"R119*$AG$4","v":21.215892374756343},{"$f":"S119*$AG$4","v":0},{"$f":"T119*$AG$4","v":0},{"$f":"SUMPRODUCT(AF119:OFFSET(AF119,-MIN(AA119,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(AA119,60),0))","v":318.61439790829502},null,{"$f":"IF(AB119<=AE$5, HLOOKUP(AD$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(AD$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.6047085254087752},{"$f":"IF(AB119<=AE$5, HLOOKUP(AD$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(AD$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":3.3176378470550509},0,9259733.3416268229,null,null,null,2056,0,8902.8170466562242,586.41891874965461,0,0,{"$f":"SUMPRODUCT(AU119:OFFSET(AU119,-MIN(AP119,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(AP119,60),0))","v":8806.6769673929575},null,0,237125070.48045507,null,null,null,2056,0,6685.7253502972044,440.38148941305934,0,0,{"$f":"SUMPRODUCT(BH119:OFFSET(BH119,-MIN(BC119,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(BC119,60),0))","v":6613.5272851520376},null,{"$f":"IF(BD119<=BG$5, HLOOKUP(BF$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(BF$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.750276449928506},{"$f":"IF(BD119<=BG$5, HLOOKUP(BF$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(BF$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":4.0929856044333839},0,237125070.48045507,null,null,null,2056,0,2217.0916963590198,146.03742933659527,0,0,{"$f":"SUMPRODUCT(BW119:OFFSET(BW119,-MIN(BR119,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(BR119,60),0))","v":2193.1496822409222},{"$f":"IF(BY119>0, SUMPRODUCT(BX119:OFFSET(BX119,-MIN(BR119,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(BR119,60),0), 'Load Growth Tables'!$O$75:OFFSET('Load Growth Tables'!$O$75,-MIN(BR119,60),0)) / BY119, 0)","v":0},{"$f":"IF(BS119<=BV$5, HLOOKUP(BU$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.1914628338387931},{"$f":"IF(BS119<=BV$5, HLOOKUP(BU$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.7353983711950822},0,52552449.480838157]
[107,2057,{"$f":"OFFSET('2012 NIA Shipments Data'!$R$14,A120,0)*$C$8","v":0},8617.2748595159283,{"$f":"SUMPRODUCT(C120:OFFSET(C120,-MIN(A120,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A120,60),0))","v":591.06993522608786},0,0,{"$f":"SUMPRODUCT(F120:OFFSET(F120,-MIN(A120,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(A120,60),0))","v":8544.9074835622087},null,0,230714315.82128015,null,null,null,2057,0,300.87673160935998,20.637520928904369,0,0,{"$f":"SUMPRODUCT(S120:OFFSET(S120,-MIN(N120,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(N120,60),0))","v":298.34998621628995},{"$f":"IF(U120>0, SUMPRODUCT(T120:OFFSET(T120,-MIN(N120,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(N120,60),0), 'Load Growth Tables'!$O$75:OFFSET('Load Growth Tables'!$O$75,-MIN(N120,60),0)) / U120, 0)","v":0},0,8670798.7240301631,null,null,null,2057,0,300.87673160935998,20.637520928904369,0,0,{"$f":"SUMPRODUCT(AF120:OFFSET(AF120,-MIN(AA120,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(AA120,60),0))","v":298.34998621628995},null,{"$f":"IF(AB120<=AE$5, HLOOKUP(AD$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(AD$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.6047085254087752},{"$f":"IF(AB120<=AE$5, HLOOKUP(AD$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(AD$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":3.3176378470550509},0,8670798.7240301631,null,null,null,2057,0,8316.3981279065683,570.43241429718353,0,0,{"$f":"SUMPRODUCT(AU120:OFFSET(AU120,-MIN(AP120,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(AP120,60),0))","v":8246.5574973459188},{"$f":"IF(AW120>0, SUMPRODUCT(AV120:OFFSET(AV120,-MIN(AP120,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(AP120,60),0), 'Load Growth Tables'!$O$75:OFFSET('Load Growth Tables'!$O$75,-MIN(AP120,60),0)) / AW120, 0)","v":0},0,222043517.09724998,null,null,null,2057,0,6245.3438608841443,428.37614576504308,0,0,{"$f":"SUMPRODUCT(BH120:OFFSET(BH120,-MIN(BC120,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(BC120,60),0))","v":6192.8958242938106},{"$f":"IF(BJ120>0, SUMPRODUCT(BI120:OFFSET(BI120,-MIN(BC120,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(BC120,60),0), 'Load Growth Tables'!$O$75:OFFSET('Load Growth Tables'!$O$75,-MIN(BC120,60),0)) / BJ120, 0)","v":0},{"$f":"IF(BD120<=BG$5, HLOOKUP(BF$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(BF$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.750276449928506},{"$f":"IF(BD120<=BG$5, HLOOKUP(BF$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(BF$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":4.0929856044333839},0,222043517.09724998,null,null,null,2057,0,2071.0542670224245,142.05626853214042,0,0,{"$f":"SUMPRODUCT(BW120:OFFSET(BW120,-MIN(BR120,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(BR120,60),0))","v":2053.6616730521087},{"$f":"IF(BY120>0, SUMPRODUCT(BX120:OFFSET(BX120,-MIN(BR120,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(BR120,60),0), 'Load Growth Tables'!$O$75:OFFSET('Load Growth Tables'!$O$75,-MIN(BR120,60),0)) / BY120, 0)","v":0},{"$f":"IF(BS120<=BV$5, HLOOKUP(BU$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.1914628338387931},{"$f":"IF(BS120<=BV$5, HLOOKUP(BU$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.7353983711950822},0,49210025.288163953]
[108,2058,{"$f":"OFFSET('2012 NIA Shipments Data'!$R$14,A121,0)*$C$8","v":0},8026.2049242898402,{"$f":"SUMPRODUCT(C121:OFFSET(C121,-MIN(A121,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A121,60),0))","v":573.93444135840764},0,0,{"$f":"SUMPRODUCT(F121:OFFSET(F121,-MIN(A121,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(A121,60),0))","v":7974.7046079148922},null,0,215318717.14600289,null,null,null,2058,0,280.23921068045559,20.039226053381569,0,0,{"$f":"SUMPRODUCT(S121:OFFSET(S121,-MIN(N121,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(N121,60),0))","v":278.44104976295495},{"$f":"IF(U121>0, SUMPRODUCT(T121:OFFSET(T121,-MIN(N121,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(N121,60),0), 'Load Growth Tables'!$O$75:OFFSET('Load Growth Tables'!$O$75,-MIN(N121,60),0)) / U121, 0)","v":0},0,8092195.1082377071,null,null,null,2058,0,280.23921068045559,20.039226053381569,0,0,{"$f":"SUMPRODUCT(AF121:OFFSET(AF121,-MIN(AA121,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(AA121,60),0))","v":278.44104976295495},null,{"$f":"IF(AB121<=AE$5, HLOOKUP(AD$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(AD$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.6047085254087752},{"$f":"IF(AB121<=AE$5, HLOOKUP(AD$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(AD$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":3.3176378470550509},0,8092195.1082377071,null,null,null,2058,0,7745.9657136093847,553.89521530502611,0,0,{"$f":"SUMPRODUCT(AU121:OFFSET(AU121,-MIN(AP121,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(AP121,60),0))","v":7696.2635581519362},{"$f":"IF(AW121>0, SUMPRODUCT(AV121:OFFSET(AV121,-MIN(AP121,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(AP121,60),0), 'Load Growth Tables'!$O$75:OFFSET('Load Growth Tables'!$O$75,-MIN(AP121,60),0)) / AW121, 0)","v":0},0,207226522.03776518,null,null,null,2058,0,5816.9677151191008,415.95724847159573,0,0,{"$f":"SUMPRODUCT(BH121:OFFSET(BH121,-MIN(BC121,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(BC121,60),0))","v":5779.6430167719554},{"$f":"IF(BJ121>0, SUMPRODUCT(BI121:OFFSET(BI121,-MIN(BC121,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(BC121,60),0), 'Load Growth Tables'!$O$75:OFFSET('Load Growth Tables'!$O$75,-MIN(BC121,60),0)) / BJ121, 0)","v":0},{"$f":"IF(BD121<=BG$5, HLOOKUP(BF$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(BF$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.750276449928506},{"$f":"IF(BD121<=BG$5, HLOOKUP(BF$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(BF$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":4.0929856044333839},0,207226522.03776518,null,null,null,2058,0,1928.9979984902841,137.93796683343038,0,0,{"$f":"SUMPRODUCT(BW121:OFFSET(BW121,-MIN(BR121,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(BR121,60),0))","v":1916.6205413799821},{"$f":"IF(BY121>0, SUMPRODUCT(BX121:OFFSET(BX121,-MIN(BR121,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(BR121,60),0), 'Load Growth Tables'!$O$75:OFFSET('Load Growth Tables'!$O$75,-MIN(BR121,60),0)) / BY121, 0)","v":0},{"$f":"IF(BS121<=BV$5, HLOOKUP(BU$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.1914628338387931},{"$f":"IF(BS121<=BV$5, HLOOKUP(BU$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.7353983711950822},0,45926233.394106992]
[109,2059,{"$f":"OFFSET('2012 NIA Shipments Data'!$R$14,A122,0)*$C$8","v":0},7452.2704829314325,{"$f":"SUMPRODUCT(C122:OFFSET(C122,-MIN(A122,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A122,60),0))","v":555.97626871690295},0,0,{"$f":"SUMPRODUCT(F122:OFFSET(F122,-MIN(A122,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(A122,60),0))","v":7416.5951604839647},null,0,200249643.5995518,null,null,null,2059,0,260.19998462707406,19.412206911235266,0,0,{"$f":"SUMPRODUCT(S122:OFFSET(S122,-MIN(N122,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(N122,60),0))","v":258.95436178318266},{"$f":"IF(U122>0, SUMPRODUCT(T122:OFFSET(T122,-MIN(N122,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(N122,60),0), 'Load Growth Tables'!$O$75:OFFSET('Load Growth Tables'!$O$75,-MIN(N122,60),0)) / U122, 0)","v":0},0,7525863.0918920068,null,null,null,2059,0,260.19998462707406,19.412206911235266,0,0,{"$f":"SUMPRODUCT(AF122:OFFSET(AF122,-MIN(AA122,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(AA122,60),0))","v":258.95436178318266},{"$f":"IF(AH122>0, SUMPRODUCT(AG122:OFFSET(AG122,-MIN(AA122,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(AA122,60),0), 'Load Growth Tables'!$O$75:OFFSET('Load Growth Tables'!$O$75,-MIN(AA122,60),0)) / AH122, 0)","v":0},{"$f":"IF(AB122<=AE$5, HLOOKUP(AD$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(AD$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.6047085254087752},{"$f":"IF(AB122<=AE$5, HLOOKUP(AD$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(AD$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":3.3176378470550509},0,7525863.0918920068,null,null,null,2059,0,7192.0704983043588,536.56406180566773,0,0,{"$f":"SUMPRODUCT(AU122:OFFSET(AU122,-MIN(AP122,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(AP122,60),0))","v":7157.6407987007824},{"$f":"IF(AW122>0, SUMPRODUCT(AV122:OFFSET(AV122,-MIN(AP122,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(AP122,60),0), 'Load Growth Tables'!$O$75:OFFSET('Load Growth Tables'!$O$75,-MIN(AP122,60),0)) / AW122, 0)","v":0},0,192723780.50765979,null,null,null,2059,0,5401.0104666475054,402.94211722793256,0,0,{"$f":"SUMPRODUCT(BH122:OFFSET(BH122,-MIN(BC122,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(BC122,60),0))","v":5375.1548847304084},{"$f":"IF(BJ122>0, SUMPRODUCT(BI122:OFFSET(BI122,-MIN(BC122,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(BC122,60),0), 'Load Growth Tables'!$O$75:OFFSET('Load Growth Tables'!$O$75,-MIN(BC122,60),0)) / BJ122, 0)","v":0},{"$f":"IF(BD122<=BG$5, HLOOKUP(BF$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(BF$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.750276449928506},{"$f":"IF(BD122<=BG$5, HLOOKUP(BF$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(BF$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":4.0929856044333839},0,192723780.50765979,null,null,null,2059,0,1791.0600316568537,133.62194457773518,0,0,{"$f":"SUMPRODUCT(BW122:OFFSET(BW122,-MIN(BR122,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(BR122,60),0))","v":1782.4859139703742},{"$f":"IF(BY122>0, SUMPRODUCT(BX122:OFFSET(BX122,-MIN(BR122,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(BR122,60),0), 'Load Growth Tables'!$O$75:OFFSET('Load Growth Tables'!$O$75,-MIN(BR122,60),0)) / BY122, 0)","v":0},{"$f":"IF(BS122<=BV$5, HLOOKUP(BU$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.1914628338387931},{"$f":"IF(BS122<=BV$5, HLOOKUP(BU$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.7353983711950822},0,42712087.415993996]
[110,2060,{"$f":"OFFSET('2012 NIA Shipments Data'!$R$14,A123,0)*$C$8","v":0},6896.2942142145293,{"$f":"SUMPRODUCT(C123:OFFSET(C123,-MIN(A123,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A123,60),0))","v":537.40849615391039},0,0,{"$f":"SUMPRODUCT(F123:OFFSET(F123,-MIN(A123,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(A123,60),0))","v":6872.3817760776774},{"$f":"IF(H123>0, SUMPRODUCT(G123:OFFSET(G123,-MIN(A123,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(A123,60),0), 'Load Growth Tables'!$O$75:OFFSET('Load Growth Tables'!$O$75,-MIN(A123,60),0)) / H123, 0)","v":0},0,185555766.70438179,null,null,null,2060,0,240.78777771583876,18.763903263841456,0,0,{"$f":"SUMPRODUCT(S123:OFFSET(S123,-MIN(N123,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(N123,60),0))","v":239.95286222936318},{"$f":"IF(U123>0, SUMPRODUCT(T123:OFFSET(T123,-MIN(N123,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(N123,60),0), 'Load Growth Tables'!$O$75:OFFSET('Load Growth Tables'!$O$75,-MIN(N123,60),0)) / U123, 0)","v":0},0,6973631.8678339776,null,null,null,2060,0,240.78777771583876,18.763903263841456,0,0,{"$f":"SUMPRODUCT(AF123:OFFSET(AF123,-MIN(AA123,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(AA123,60),0))","v":239.95286222936318},{"$f":"IF(AH123>0, SUMPRODUCT(AG123:OFFSET(AG123,-MIN(AA123,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(AA123,60),0), 'Load Growth Tables'!$O$75:OFFSET('Load Growth Tables'!$O$75,-MIN(AA123,60),0)) / AH123, 0)","v":0},{"$f":"IF(AB123<=AE$5, HLOOKUP(AD$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(AD$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.6047085254087752},{"$f":"IF(AB123<=AE$5, HLOOKUP(AD$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(AD$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":3.3176378470550509},0,6973631.8678339776,null,null,null,2060,0,6655.5064364986911,518.64459289006891,0,0,{"$f":"SUMPRODUCT(AU123:OFFSET(AU123,-MIN(AP123,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(AP123,60),0))","v":6632.4289138483164},{"$f":"IF(AW123>0, SUMPRODUCT(AV123:OFFSET(AV123,-MIN(AP123,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(AP123,60),0), 'Load Growth Tables'!$O$75:OFFSET('Load Growth Tables'!$O$75,-MIN(AP123,60),0)) / AW123, 0)","v":0},0,178582134.83654782,null,null,null,2060,0,4998.0683494195728,389.48518028707082,0,0,{"$f":"SUMPRODUCT(BH123:OFFSET(BH123,-MIN(BC123,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(BC123,60),0))","v":4980.7378822879782},{"$f":"IF(BJ123>0, SUMPRODUCT(BI123:OFFSET(BI123,-MIN(BC123,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(BC123,60),0), 'Load Growth Tables'!$O$75:OFFSET('Load Growth Tables'!$O$75,-MIN(BC123,60),0)) / BJ123, 0)","v":0},{"$f":"IF(BD123<=BG$5, HLOOKUP(BF$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(BF$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.750276449928506},{"$f":"IF(BD123<=BG$5, HLOOKUP(BF$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(BF$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":4.0929856044333839},0,178582134.83654782,null,null,null,2060,0,1657.4380870791185,129.15941260299809,0,0,{"$f":"SUMPRODUCT(BW123:OFFSET(BW123,-MIN(BR123,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(BR123,60),0))","v":1651.6910315603373},{"$f":"IF(BY123>0, SUMPRODUCT(BX123:OFFSET(BX123,-MIN(BR123,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(BR123,60),0), 'Load Growth Tables'!$O$75:OFFSET('Load Growth Tables'!$O$75,-MIN(BR123,60),0)) / BY123, 0)","v":0},{"$f":"IF(BS123<=BV$5, HLOOKUP(BU$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.1914628338387931},{"$f":"IF(BS123<=BV$5, HLOOKUP(BU$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.7353983711950822},0,39577968.707241602]
[111,2061,{"$f":"OFFSET('2012 NIA Shipments Data'!$R$14,A124,0)*$C$8","v":0},6358.8857180606192,{"$f":"SUMPRODUCT(C124:OFFSET(C124,-MIN(A124,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A124,60),0))","v":517.67541317063035},0,0,{"$f":"SUMPRODUCT(F124:OFFSET(F124,-MIN(A124,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(A124,60),0))","v":6343.7508003275962},{"$f":"IF(H124>0, SUMPRODUCT(G124:OFFSET(G124,-MIN(A124,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(A124,60),0), 'Load Growth Tables'!$O$75:OFFSET('Load Growth Tables'!$O$75,-MIN(A124,60),0)) / H124, 0)","v":0},0,171282618.15049344,null,null,null,2061,0,222.02387445199733,18.074912183786818,0,0,{"$f":"SUMPRODUCT(S124:OFFSET(S124,-MIN(N124,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(N124,60),0))","v":221.49543075547766},{"$f":"IF(U124>0, SUMPRODUCT(T124:OFFSET(T124,-MIN(N124,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(N124,60),0), 'Load Growth Tables'!$O$75:OFFSET('Load Growth Tables'!$O$75,-MIN(N124,60),0)) / U124, 0)","v":0},0,6437212.6264514141,null,null,null,2061,0,222.02387445199733,18.074912183786818,0,0,{"$f":"SUMPRODUCT(AF124:OFFSET(AF124,-MIN(AA124,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(AA124,60),0))","v":221.49543075547766},{"$f":"IF(AH124>0, SUMPRODUCT(AG124:OFFSET(AG124,-MIN(AA124,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(AA124,60),0), 'Load Growth Tables'!$O$75:OFFSET('Load Growth Tables'!$O$75,-MIN(AA124,60),0)) / AH124, 0)","v":0},{"$f":"IF(AB124<=AE$5, HLOOKUP(AD$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(AD$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.6047085254087752},{"$f":"IF(AB124<=AE$5, HLOOKUP(AD$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(AD$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":3.3176378470550509},0,6437212.6264514141,null,null,null,2061,0,6136.8618436086217,499.60050098684354,0,0,{"$f":"SUMPRODUCT(AU124:OFFSET(AU124,-MIN(AP124,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(AP124,60),0))","v":6122.2553695721172},{"$f":"IF(AW124>0, SUMPRODUCT(AV124:OFFSET(AV124,-MIN(AP124,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(AP124,60),0), 'Load Growth Tables'!$O$75:OFFSET('Load Growth Tables'!$O$75,-MIN(AP124,60),0)) / AW124, 0)","v":0},0,164845405.52404204,null,null,null,2061,0,4608.5831691325011,375.18368814772549,0,0,{"$f":"SUMPRODUCT(BH124:OFFSET(BH124,-MIN(BC124,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(BC124,60),0))","v":4597.6141833348001},{"$f":"IF(BJ124>0, SUMPRODUCT(BI124:OFFSET(BI124,-MIN(BC124,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(BC124,60),0), 'Load Growth Tables'!$O$75:OFFSET('Load Growth Tables'!$O$75,-MIN(BC124,60),0)) / BJ124, 0)","v":0},{"$f":"IF(BD124<=BG$5, HLOOKUP(BF$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(BF$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.750276449928506},{"$f":"IF(BD124<=BG$5, HLOOKUP(BF$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(BF$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":4.0929856044333839},0,164845405.52404204,null,null,null,2061,0,1528.2786744761202,124.41681283911805,0,0,{"$f":"SUMPRODUCT(BW124:OFFSET(BW124,-MIN(BR124,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(BR124,60),0))","v":1524.6411862373186},{"$f":"IF(BY124>0, SUMPRODUCT(BX124:OFFSET(BX124,-MIN(BR124,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(BR124,60),0), 'Load Growth Tables'!$O$75:OFFSET('Load Growth Tables'!$O$75,-MIN(BR124,60),0)) / BY124, 0)","v":0},{"$f":"IF(BS124<=BV$5, HLOOKUP(BU$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.1914628338387931},{"$f":"IF(BS124<=BV$5, HLOOKUP(BU$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.7353983711950822},0,36533588.91321677]
[112,2062,{"$f":"OFFSET('2012 NIA Shipments Data'!$R$14,A125,0)*$C$8","v":0},5841.2103048899889,{"$f":"SUMPRODUCT(C125:OFFSET(C125,-MIN(A125,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A125,60),0))","v":497.00641684520815},0,0,{"$f":"SUMPRODUCT(F125:OFFSET(F125,-MIN(A125,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(A125,60),0))","v":5832.2679099075986},{"$f":"IF(H125>0, SUMPRODUCT(G125:OFFSET(G125,-MIN(A125,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(A125,60),0), 'Load Growth Tables'!$O$75:OFFSET('Load Growth Tables'!$O$75,-MIN(A125,60),0)) / H125, 0)","v":0},0,157472471.54041624,null,null,null,2062,0,203.94896226821049,17.353243191974219,0,0,{"$f":"SUMPRODUCT(S125:OFFSET(S125,-MIN(N125,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(N125,60),0))","v":203.63673379471692},{"$f":"IF(U125>0, SUMPRODUCT(T125:OFFSET(T125,-MIN(N125,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(N125,60),0), 'Load Growth Tables'!$O$75:OFFSET('Load Growth Tables'!$O$75,-MIN(N125,60),0)) / U125, 0)","v":0},0,5918194.1113711176,null,null,null,2062,0,203.94896226821049,17.353243191974219,0,0,{"$f":"SUMPRODUCT(AF125:OFFSET(AF125,-MIN(AA125,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(AA125,60),0))","v":203.63673379471692},{"$f":"IF(AH125>0, SUMPRODUCT(AG125:OFFSET(AG125,-MIN(AA125,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(AA125,60),0), 'Load Growth Tables'!$O$75:OFFSET('Load Growth Tables'!$O$75,-MIN(AA125,60),0)) / AH125, 0)","v":0},{"$f":"IF(AB125<=AE$5, HLOOKUP(AD$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(AD$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.6047085254087752},{"$f":"IF(AB125<=AE$5, HLOOKUP(AD$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(AD$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":3.3176378470550509},0,5918194.1113711176,null,null,null,2062,0,5637.2613426217786,479.65317365323392,0,0,{"$f":"SUMPRODUCT(AU125:OFFSET(AU125,-MIN(AP125,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(AP125,60),0))","v":5628.6311761128827},{"$f":"IF(AW125>0, SUMPRODUCT(AV125:OFFSET(AV125,-MIN(AP125,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(AP125,60),0), 'Load Growth Tables'!$O$75:OFFSET('Load Growth Tables'!$O$75,-MIN(AP125,60),0)) / AW125, 0)","v":0},0,151554277.42904511,null,null,null,2062,0,4233.3994809847763,360.20389564765617,0,0,{"$f":"SUMPRODUCT(BH125:OFFSET(BH125,-MIN(BC125,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(BC125,60),0))","v":4226.9185072993205},{"$f":"IF(BJ125>0, SUMPRODUCT(BI125:OFFSET(BI125,-MIN(BC125,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(BC125,60),0), 'Load Growth Tables'!$O$75:OFFSET('Load Growth Tables'!$O$75,-MIN(BC125,60),0)) / BJ125, 0)","v":0},{"$f":"IF(BD125<=BG$5, HLOOKUP(BF$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(BF$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.750276449928506},{"$f":"IF(BD125<=BG$5, HLOOKUP(BF$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(BF$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":4.0929856044333839},0,151554277.42904511,null,null,null,2062,0,1403.8618616370022,119.44927800557775,0,0,{"$f":"SUMPRODUCT(BW125:OFFSET(BW125,-MIN(BR125,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(BR125,60),0))","v":1401.7126688135627},{"$f":"IF(BY125>0, SUMPRODUCT(BX125:OFFSET(BX125,-MIN(BR125,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(BR125,60),0), 'Load Growth Tables'!$O$75:OFFSET('Load Growth Tables'!$O$75,-MIN(BR125,60),0)) / BY125, 0)","v":0},{"$f":"IF(BS125<=BV$5, HLOOKUP(BU$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.1914628338387931},{"$f":"IF(BS125<=BV$5, HLOOKUP(BU$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.7353983711950822},0,33587964.748127706]
[113,2063,{"$f":"OFFSET('2012 NIA Shipments Data'!$R$14,A126,0)*$C$8","v":0},5344.2038880447808,{"$f":"SUMPRODUCT(C126:OFFSET(C126,-MIN(A126,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A126,60),0))","v":475.86252884157153},0,0,{"$f":"SUMPRODUCT(F126:OFFSET(F126,-MIN(A126,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(A126,60),0))","v":5339.3747235494984},{"$f":"IF(H126>0, SUMPRODUCT(G126:OFFSET(G126,-MIN(A126,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(A126,60),0), 'Load Growth Tables'!$O$75:OFFSET('Load Growth Tables'!$O$75,-MIN(A126,60),0)) / H126, 0)","v":0},0,144164250.88591084,null,null,null,2063,0,186.59571907623629,16.614993104822432,0,0,{"$f":"SUMPRODUCT(S126:OFFSET(S126,-MIN(N126,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(N126,60),0))","v":186.42710623129028},{"$f":"IF(U126>0, SUMPRODUCT(T126:OFFSET(T126,-MIN(N126,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(N126,60),0), 'Load Growth Tables'!$O$75:OFFSET('Load Growth Tables'!$O$75,-MIN(N126,60),0)) / U126, 0)","v":0},0,5418039.1805449584,null,null,null,2063,0,186.59571907623629,16.614993104822432,0,0,{"$f":"SUMPRODUCT(AF126:OFFSET(AF126,-MIN(AA126,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(AA126,60),0))","v":186.42710623129028},{"$f":"IF(AH126>0, SUMPRODUCT(AG126:OFFSET(AG126,-MIN(AA126,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(AA126,60),0), 'Load Growth Tables'!$O$75:OFFSET('Load Growth Tables'!$O$75,-MIN(AA126,60),0)) / AH126, 0)","v":0},{"$f":"IF(AB126<=AE$5, HLOOKUP(AD$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(AD$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.6047085254087752},{"$f":"IF(AB126<=AE$5, HLOOKUP(AD$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(AD$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":3.3176378470550509},0,5418039.1805449584,null,null,null,2063,0,5157.6081689685443,459.24753573674911,0,0,{"$f":"SUMPRODUCT(AU126:OFFSET(AU126,-MIN(AP126,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(AP126,60),0))","v":5152.9476173182074},{"$f":"IF(AW126>0, SUMPRODUCT(AV126:OFFSET(AV126,-MIN(AP126,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(AP126,60),0), 'Load Growth Tables'!$O$75:OFFSET('Load Growth Tables'!$O$75,-MIN(AP126,60),0)) / AW126, 0)","v":0},0,138746211.70536587,null,null,null,2063,0,3873.1955853371196,344.87992684179733,0,0,{"$f":"SUMPRODUCT(BH126:OFFSET(BH126,-MIN(BC126,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(BC126,60),0))","v":3869.6956629921215},{"$f":"IF(BJ126>0, SUMPRODUCT(BI126:OFFSET(BI126,-MIN(BC126,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(BC126,60),0), 'Load Growth Tables'!$O$75:OFFSET('Load Growth Tables'!$O$75,-MIN(BC126,60),0)) / BJ126, 0)","v":0},{"$f":"IF(BD126<=BG$5, HLOOKUP(BF$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(BF$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.750276449928506},{"$f":"IF(BD126<=BG$5, HLOOKUP(BF$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(BF$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":4.0929856044333839},0,138746211.70536587,null,null,null,2063,0,1284.4125836314245,114.36760889495179,0,0,{"$f":"SUMPRODUCT(BW126:OFFSET(BW126,-MIN(BR126,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(BR126,60),0))","v":1283.2519543260864},{"$f":"IF(BY126>0, SUMPRODUCT(BX126:OFFSET(BX126,-MIN(BR126,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(BR126,60),0), 'Load Growth Tables'!$O$75:OFFSET('Load Growth Tables'!$O$75,-MIN(BR126,60),0)) / BY126, 0)","v":0},{"$f":"IF(BS126<=BV$5, HLOOKUP(BU$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.1914628338387931},{"$f":"IF(BS126<=BV$5, HLOOKUP(BU$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.7353983711950822},0,30749398.477901191]
[114,2064,{"$f":"OFFSET('2012 NIA Shipments Data'!$R$14,A127,0)*$C$8","v":0},4868.3413592032093,{"$f":"SUMPRODUCT(C127:OFFSET(C127,-MIN(A127,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A127,60),0))","v":453.85961459679299},0,0,{"$f":"SUMPRODUCT(F127:OFFSET(F127,-MIN(A127,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(A127,60),0))","v":4866.3853191524058},{"$f":"IF(H127>0, SUMPRODUCT(G127:OFFSET(G127,-MIN(A127,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(A127,60),0), 'Load Growth Tables'!$O$75:OFFSET('Load Growth Tables'!$O$75,-MIN(A127,60),0)) / H127, 0)","v":0},0,131393436.56918311,null,null,null,2064,0,169.98072597141385,15.846749659907889,0,0,{"$f":"SUMPRODUCT(S127:OFFSET(S127,-MIN(N127,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(N127,60),0))","v":169.91242979344838},{"$f":"IF(U127>0, SUMPRODUCT(T127:OFFSET(T127,-MIN(N127,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(N127,60),0), 'Load Growth Tables'!$O$75:OFFSET('Load Growth Tables'!$O$75,-MIN(N127,60),0)) / U127, 0)","v":0},0,4938081.2720461786,null,null,null,2064,0,169.98072597141385,15.846749659907889,0,0,{"$f":"SUMPRODUCT(AF127:OFFSET(AF127,-MIN(AA127,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(AA127,60),0))","v":169.91242979344838},{"$f":"IF(AH127>0, SUMPRODUCT(AG127:OFFSET(AG127,-MIN(AA127,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(AA127,60),0), 'Load Growth Tables'!$O$75:OFFSET('Load Growth Tables'!$O$75,-MIN(AA127,60),0)) / AH127, 0)","v":0},{"$f":"IF(AB127<=AE$5, HLOOKUP(AD$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(AD$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.6047085254087752},{"$f":"IF(AB127<=AE$5, HLOOKUP(AD$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(AD$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":3.3176378470550509},0,4938081.2720461786,null,null,null,2064,0,4698.3606332317959,438.01286493688508,0,0,{"$f":"SUMPRODUCT(AU127:OFFSET(AU127,-MIN(AP127,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(AP127,60),0))","v":4696.4728893589572},{"$f":"IF(AW127>0, SUMPRODUCT(AV127:OFFSET(AV127,-MIN(AP127,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(AP127,60),0), 'Load Growth Tables'!$O$75:OFFSET('Load Growth Tables'!$O$75,-MIN(AP127,60),0)) / AW127, 0)","v":0},0,126455355.29713693,null,null,null,2064,0,3528.3156584953231,328.93338136884631,0,0,{"$f":"SUMPRODUCT(BH127:OFFSET(BH127,-MIN(BC127,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(BC127,60),0))","v":3526.8980243914921},{"$f":"IF(BJ127>0, SUMPRODUCT(BI127:OFFSET(BI127,-MIN(BC127,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(BC127,60),0), 'Load Growth Tables'!$O$75:OFFSET('Load Growth Tables'!$O$75,-MIN(BC127,60),0)) / BJ127, 0)","v":0},{"$f":"IF(BD127<=BG$5, HLOOKUP(BF$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(BF$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.750276449928506},{"$f":"IF(BD127<=BG$5, HLOOKUP(BF$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(BF$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":4.0929856044333839},0,126455355.29713693,null,null,null,2064,0,1170.0449747364728,109.07948356803875,0,0,{"$f":"SUMPRODUCT(BW127:OFFSET(BW127,-MIN(BR127,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(BR127,60),0))","v":1169.5748649674649},{"$f":"IF(BY127>0, SUMPRODUCT(BX127:OFFSET(BX127,-MIN(BR127,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(BR127,60),0), 'Load Growth Tables'!$O$75:OFFSET('Load Growth Tables'!$O$75,-MIN(BR127,60),0)) / BY127, 0)","v":0},{"$f":"IF(BS127<=BV$5, HLOOKUP(BU$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.1914628338387931},{"$f":"IF(BS127<=BV$5, HLOOKUP(BU$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.7353983711950822},0,28025457.862254955]
[115,2065,{"$f":"OFFSET('2012 NIA Shipments Data'!$R$14,A128,0)*$C$8","v":0},4414.4817446064162,{"$f":"SUMPRODUCT(C128:OFFSET(C128,-MIN(A128,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A128,60),0))","v":431.34204509243949},0,0,{"$f":"SUMPRODUCT(F128:OFFSET(F128,-MIN(A128,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(A128,60),0))","v":4414.4817446064208},{"$f":"IF(H128>0, SUMPRODUCT(G128:OFFSET(G128,-MIN(A128,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(A128,60),0), 'Load Growth Tables'!$O$75:OFFSET('Load Growth Tables'!$O$75,-MIN(A128,60),0)) / H128, 0)","v":0},0,119191944.1341704,null,null,null,2065,0,154.13397631150596,15.060536753077498,0,0,{"$f":"SUMPRODUCT(S128:OFFSET(S128,-MIN(N128,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(N128,60),0))","v":154.1339763115061},{"$f":"IF(U128>0, SUMPRODUCT(T128:OFFSET(T128,-MIN(N128,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(N128,60),0), 'Load Growth Tables'!$O$75:OFFSET('Load Growth Tables'!$O$75,-MIN(N128,60),0)) / U128, 0)","v":0},0,4479519.848754501,null,null,null,2065,0,154.13397631150596,15.060536753077498,0,0,{"$f":"SUMPRODUCT(AF128:OFFSET(AF128,-MIN(AA128,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(AA128,60),0))","v":154.1339763115061},{"$f":"IF(AH128>0, SUMPRODUCT(AG128:OFFSET(AG128,-MIN(AA128,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(AA128,60),0), 'Load Growth Tables'!$O$75:OFFSET('Load Growth Tables'!$O$75,-MIN(AA128,60),0)) / AH128, 0)","v":0},{"$f":"IF(AB128<=AE$5, HLOOKUP(AD$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(AD$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.6047085254087752},{"$f":"IF(AB128<=AE$5, HLOOKUP(AD$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(AD$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":3.3176378470550509},0,4479519.848754501,null,null,null,2065,0,4260.3477682949106,416.28150833936201,0,0,{"$f":"SUMPRODUCT(AU128:OFFSET(AU128,-MIN(AP128,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(AP128,60),0))","v":4260.3477682949142},{"$f":"IF(AW128>0, SUMPRODUCT(AV128:OFFSET(AV128,-MIN(AP128,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(AP128,60),0), 'Load Growth Tables'!$O$75:OFFSET('Load Growth Tables'!$O$75,-MIN(AP128,60),0)) / AW128, 0)","v":0},0,114712424.2854159,null,null,null,2065,0,3199.3822771264763,312.61384105492095,0,0,{"$f":"SUMPRODUCT(BH128:OFFSET(BH128,-MIN(BC128,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(BC128,60),0))","v":3199.3822771264795},{"$f":"IF(BJ128>0, SUMPRODUCT(BI128:OFFSET(BI128,-MIN(BC128,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(BC128,60),0), 'Load Growth Tables'!$O$75:OFFSET('Load Growth Tables'!$O$75,-MIN(BC128,60),0)) / BJ128, 0)","v":0},{"$f":"IF(BD128<=BG$5, HLOOKUP(BF$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(BF$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.750276449928506},{"$f":"IF(BD128<=BG$5, HLOOKUP(BF$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(BF$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":4.0929856044333839},0,114712424.2854159,null,null,null,2065,0,1060.965491168434,103.66766728444107,0,0,{"$f":"SUMPRODUCT(BW128:OFFSET(BW128,-MIN(BR128,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(BR128,60),0))","v":1060.9654911684349},{"$f":"IF(BY128>0, SUMPRODUCT(BX128:OFFSET(BX128,-MIN(BR128,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(BR128,60),0), 'Load Growth Tables'!$O$75:OFFSET('Load Growth Tables'!$O$75,-MIN(BR128,60),0)) / BY128, 0)","v":0},{"$f":"IF(BS128<=BV$5, HLOOKUP(BU$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.1914628338387931},{"$f":"IF(BS128<=BV$5, HLOOKUP(BU$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.7353983711950822},0,25422950.301582225]
[116,2066,{"$f":"OFFSET('2012 NIA Shipments Data'!$R$14,A129,0)*$C$8","v":0},3983.1396995139767,{"$f":"SUMPRODUCT(C129:OFFSET(C129,-MIN(A129,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A129,60),0))","v":407.78748813185177},0,0,{"$f":"SUMPRODUCT(F129:OFFSET(F129,-MIN(A129,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(A129,60),0))","v":3983.1396995139812},{"$f":"IF(H129>0, SUMPRODUCT(G129:OFFSET(G129,-MIN(A129,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(A129,60),0), 'Load Growth Tables'!$O$75:OFFSET('Load Growth Tables'!$O$75,-MIN(A129,60),0)) / H129, 0)","v":0},0,107545617.35884911,null,null,null,2066,0,139.07343955842845,14.238116878076987,0,0,{"$f":"SUMPRODUCT(S129:OFFSET(S129,-MIN(N129,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(N129,60),0))","v":139.07343955842862},{"$f":"IF(U129>0, SUMPRODUCT(T129:OFFSET(T129,-MIN(N129,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(N129,60),0), 'Load Growth Tables'!$O$75:OFFSET('Load Growth Tables'!$O$75,-MIN(N129,60),0)) / U129, 0)","v":0},0,4041822.8858086928,null,null,null,2066,0,139.07343955842845,14.238116878076987,0,0,{"$f":"SUMPRODUCT(AF129:OFFSET(AF129,-MIN(AA129,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(AA129,60),0))","v":139.07343955842862},{"$f":"IF(AH129>0, SUMPRODUCT(AG129:OFFSET(AG129,-MIN(AA129,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(AA129,60),0), 'Load Growth Tables'!$O$75:OFFSET('Load Growth Tables'!$O$75,-MIN(AA129,60),0)) / AH129, 0)","v":0},{"$f":"IF(AB129<=AE$5, HLOOKUP(AD$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(AD$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.6047085254087752},{"$f":"IF(AB129<=AE$5, HLOOKUP(AD$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(AD$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":3.3176378470550509},0,4041822.8858086928,null,null,null,2066,0,3844.066259955548,393.54937125377478,0,0,{"$f":"SUMPRODUCT(AU129:OFFSET(AU129,-MIN(AP129,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(AP129,60),0))","v":3844.0662599555521},{"$f":"IF(AW129>0, SUMPRODUCT(AV129:OFFSET(AV129,-MIN(AP129,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(AP129,60),0), 'Load Growth Tables'!$O$75:OFFSET('Load Growth Tables'!$O$75,-MIN(AP129,60),0)) / AW129, 0)","v":0},0,103503794.47304042,null,null,null,2066,0,2886.7684360715552,295.54274722214092,0,0,{"$f":"SUMPRODUCT(BH129:OFFSET(BH129,-MIN(BC129,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(BC129,60),0))","v":2886.7684360715589},{"$f":"IF(BJ129>0, SUMPRODUCT(BI129:OFFSET(BI129,-MIN(BC129,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(BC129,60),0), 'Load Growth Tables'!$O$75:OFFSET('Load Growth Tables'!$O$75,-MIN(BC129,60),0)) / BJ129, 0)","v":0},{"$f":"IF(BD129<=BG$5, HLOOKUP(BF$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(BF$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.750276449928506},{"$f":"IF(BD129<=BG$5, HLOOKUP(BF$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(BF$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":4.0929856044333839},0,103503794.47304042,null,null,null,2066,0,957.29782388399292,98.006624031633834,0,0,{"$f":"SUMPRODUCT(BW129:OFFSET(BW129,-MIN(BR129,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(BR129,60),0))","v":957.29782388399394},{"$f":"IF(BY129>0, SUMPRODUCT(BX129:OFFSET(BX129,-MIN(BR129,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(BR129,60),0), 'Load Growth Tables'!$O$75:OFFSET('Load Growth Tables'!$O$75,-MIN(BR129,60),0)) / BY129, 0)","v":0},{"$f":"IF(BS129<=BV$5, HLOOKUP(BU$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.1914628338387931},{"$f":"IF(BS129<=BV$5, HLOOKUP(BU$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.7353983711950822},0,22938856.355839655]
[117,2067,{"$f":"OFFSET('2012 NIA Shipments Data'!$R$14,A130,0)*$C$8","v":0},3575.352211382125,{"$f":"SUMPRODUCT(C130:OFFSET(C130,-MIN(A130,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A130,60),0))","v":384.06741648347872},0,0,{"$f":"SUMPRODUCT(F130:OFFSET(F130,-MIN(A130,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(A130,60),0))","v":3575.3522113821291},{"$f":"IF(H130>0, SUMPRODUCT(G130:OFFSET(G130,-MIN(A130,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(A130,60),0), 'Load Growth Tables'!$O$75:OFFSET('Load Growth Tables'!$O$75,-MIN(A130,60),0)) / H130, 0)","v":0},0,96535268.621217415,null,null,null,2067,0,124.83532268035148,13.409917969785088,0,0,{"$f":"SUMPRODUCT(S130:OFFSET(S130,-MIN(N130,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(N130,60),0))","v":124.83532268035162},{"$f":"IF(U130>0, SUMPRODUCT(T130:OFFSET(T130,-MIN(N130,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(N130,60),0), 'Load Growth Tables'!$O$75:OFFSET('Load Growth Tables'!$O$75,-MIN(N130,60),0)) / U130, 0)","v":0},0,3628027.5066812993,null,null,null,2067,0,124.83532268035148,13.409917969785088,0,0,{"$f":"SUMPRODUCT(AF130:OFFSET(AF130,-MIN(AA130,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(AA130,60),0))","v":124.83532268035162},{"$f":"IF(AH130>0, SUMPRODUCT(AG130:OFFSET(AG130,-MIN(AA130,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(AA130,60),0), 'Load Growth Tables'!$O$75:OFFSET('Load Growth Tables'!$O$75,-MIN(AA130,60),0)) / AH130, 0)","v":0},{"$f":"IF(AB130<=AE$5, HLOOKUP(AD$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(AD$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.6047085254087752},{"$f":"IF(AB130<=AE$5, HLOOKUP(AD$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(AD$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":3.3176378470550509},0,3628027.5066812993,null,null,null,2067,0,3450.5168887017735,370.65749851369361,0,0,{"$f":"SUMPRODUCT(AU130:OFFSET(AU130,-MIN(AP130,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(AP130,60),0))","v":3450.5168887017771},{"$f":"IF(AW130>0, SUMPRODUCT(AV130:OFFSET(AV130,-MIN(AP130,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(AP130,60),0), 'Load Growth Tables'!$O$75:OFFSET('Load Growth Tables'!$O$75,-MIN(AP130,60),0)) / AW130, 0)","v":0},0,92907241.114536121,null,null,null,2067,0,2591.2256888494144,278.35169712057547,0,0,{"$f":"SUMPRODUCT(BH130:OFFSET(BH130,-MIN(BC130,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(BC130,60),0))","v":2591.2256888494176},{"$f":"IF(BJ130>0, SUMPRODUCT(BI130:OFFSET(BI130,-MIN(BC130,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(BC130,60),0), 'Load Growth Tables'!$O$75:OFFSET('Load Growth Tables'!$O$75,-MIN(BC130,60),0)) / BJ130, 0)","v":0},{"$f":"IF(BD130<=BG$5, HLOOKUP(BF$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(BF$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.750276449928506},{"$f":"IF(BD130<=BG$5, HLOOKUP(BF$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(BF$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":4.0929856044333839},0,92907241.114536121,null,null,null,2067,0,859.29119985235911,92.305801393118131,0,0,{"$f":"SUMPRODUCT(BW130:OFFSET(BW130,-MIN(BR130,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(BR130,60),0))","v":859.29119985236025},{"$f":"IF(BY130>0, SUMPRODUCT(BX130:OFFSET(BX130,-MIN(BR130,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(BR130,60),0), 'Load Growth Tables'!$O$75:OFFSET('Load Growth Tables'!$O$75,-MIN(BR130,60),0)) / BY130, 0)","v":0},{"$f":"IF(BS130<=BV$5, HLOOKUP(BU$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.1914628338387931},{"$f":"IF(BS130<=BV$5, HLOOKUP(BU$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.7353983711950822},0,20590412.836495709]
[118,2068,{"$f":"OFFSET('2012 NIA Shipments Data'!$R$14,A131,0)*$C$8","v":0},3191.2847948986464,{"$f":"SUMPRODUCT(C131:OFFSET(C131,-MIN(A131,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A131,60),0))","v":359.27099293222665},0,0,{"$f":"SUMPRODUCT(F131:OFFSET(F131,-MIN(A131,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(A131,60),0))","v":3191.2847948986505},{"$f":"IF(H131>0, SUMPRODUCT(G131:OFFSET(G131,-MIN(A131,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(A131,60),0), 'Load Growth Tables'!$O$75:OFFSET('Load Growth Tables'!$O$75,-MIN(A131,60),0)) / H131, 0)","v":0},0,86165366.852978185,null,null,null,2068,0,111.4254047105664,12.54413766274714,0,0,{"$f":"SUMPRODUCT(S131:OFFSET(S131,-MIN(N131,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(N131,60),0))","v":111.42540471056653},{"$f":"IF(U131>0, SUMPRODUCT(T131:OFFSET(T131,-MIN(N131,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(N131,60),0), 'Load Growth Tables'!$O$75:OFFSET('Load Growth Tables'!$O$75,-MIN(N131,60),0)) / U131, 0)","v":0},0,3238301.6645709262,null,null,null,2068,0,111.4254047105664,12.54413766274714,0,0,{"$f":"SUMPRODUCT(AF131:OFFSET(AF131,-MIN(AA131,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(AA131,60),0))","v":111.42540471056653},{"$f":"IF(AH131>0, SUMPRODUCT(AG131:OFFSET(AG131,-MIN(AA131,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(AA131,60),0), 'Load Growth Tables'!$O$75:OFFSET('Load Growth Tables'!$O$75,-MIN(AA131,60),0)) / AH131, 0)","v":0},{"$f":"IF(AB131<=AE$5, HLOOKUP(AD$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(AD$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.6047085254087752},{"$f":"IF(AB131<=AE$5, HLOOKUP(AD$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(AD$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":3.3176378470550509},0,3238301.6645709262,null,null,null,2068,0,3079.8593901880799,346.72685526947953,0,0,{"$f":"SUMPRODUCT(AU131:OFFSET(AU131,-MIN(AP131,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(AP131,60),0))","v":3079.859390188084},{"$f":"IF(AW131>0, SUMPRODUCT(AV131:OFFSET(AV131,-MIN(AP131,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(AP131,60),0), 'Load Growth Tables'!$O$75:OFFSET('Load Growth Tables'!$O$75,-MIN(AP131,60),0)) / AW131, 0)","v":0},0,82927065.188407257,null,null,null,2068,0,2312.873991728839,260.38056423664722,0,0,{"$f":"SUMPRODUCT(BH131:OFFSET(BH131,-MIN(BC131,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(BC131,60),0))","v":2312.8739917288417},{"$f":"IF(BJ131>0, SUMPRODUCT(BI131:OFFSET(BI131,-MIN(BC131,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(BC131,60),0), 'Load Growth Tables'!$O$75:OFFSET('Load Growth Tables'!$O$75,-MIN(BC131,60),0)) / BJ131, 0)","v":0},{"$f":"IF(BD131<=BG$5, HLOOKUP(BF$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(BF$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.750276449928506},{"$f":"IF(BD131<=BG$5, HLOOKUP(BF$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(BF$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":4.0929856044333839},0,82927065.188407257,null,null,null,2068,0,766.98539845924097,86.346291032832283,0,0,{"$f":"SUMPRODUCT(BW131:OFFSET(BW131,-MIN(BR131,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(BR131,60),0))","v":766.98539845924188},{"$f":"IF(BY131>0, SUMPRODUCT(BX131:OFFSET(BX131,-MIN(BR131,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(BR131,60),0), 'Load Growth Tables'!$O$75:OFFSET('Load Growth Tables'!$O$75,-MIN(BR131,60),0)) / BY131, 0)","v":0},{"$f":"IF(BS131<=BV$5, HLOOKUP(BU$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.1914628338387931},{"$f":"IF(BS131<=BV$5, HLOOKUP(BU$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.7353983711950822},0,18378572.940760195]
[119,2069,{"$f":"OFFSET('2012 NIA Shipments Data'!$R$14,A132,0)*$C$8","v":0},2832.0138019664196,{"$f":"SUMPRODUCT(C132:OFFSET(C132,-MIN(A132,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A132,60),0))","v":333.74176602950422},0,{"$f":"F132","v":0},{"$f":"SUMPRODUCT(F132:OFFSET(F132,-MIN(A132,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(A132,60),0))","v":2832.0138019664237},{"$f":"IF(H132>0, SUMPRODUCT(G132:OFFSET(G132,-MIN(A132,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(A132,60),0), 'Load Growth Tables'!$O$75:OFFSET('Load Growth Tables'!$O$75,-MIN(A132,60),0)) / H132, 0)","v":0},0,76464973.783978492,null,null,null,2069,0,98.88126704781925,11.65277113722397,0,0,{"$f":"SUMPRODUCT(S132:OFFSET(S132,-MIN(N132,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(N132,60),0))","v":98.881267047819406},{"$f":"IF(U132>0, SUMPRODUCT(T132:OFFSET(T132,-MIN(N132,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(N132,60),0), 'Load Growth Tables'!$O$75:OFFSET('Load Growth Tables'!$O$75,-MIN(N132,60),0)) / U132, 0)","v":0},0,2873737.5691620037,null,null,null,2069,0,98.88126704781925,11.65277113722397,0,0,{"$f":"SUMPRODUCT(AF132:OFFSET(AF132,-MIN(AA132,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(AA132,60),0))","v":98.881267047819406},{"$f":"IF(AH132>0, SUMPRODUCT(AG132:OFFSET(AG132,-MIN(AA132,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(AA132,60),0), 'Load Growth Tables'!$O$75:OFFSET('Load Growth Tables'!$O$75,-MIN(AA132,60),0)) / AH132, 0)","v":0},{"$f":"IF(AB132<=AE$5, HLOOKUP(AD$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(AD$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.6047085254087752},{"$f":"IF(AB132<=AE$5, HLOOKUP(AD$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(AD$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":3.3176378470550509},0,2873737.5691620037,null,null,null,2069,0,2733.1325349186004,322.08899489228025,0,0,{"$f":"SUMPRODUCT(AU132:OFFSET(AU132,-MIN(AP132,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(AP132,60),0))","v":2733.1325349186045},{"$f":"IF(AW132>0, SUMPRODUCT(AV132:OFFSET(AV132,-MIN(AP132,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(AP132,60),0), 'Load Growth Tables'!$O$75:OFFSET('Load Growth Tables'!$O$75,-MIN(AP132,60),0)) / AW132, 0)","v":0},0,73591236.214816481,null,null,null,2069,0,2052.4934274921916,241.87833434270692,0,0,{"$f":"SUMPRODUCT(BH132:OFFSET(BH132,-MIN(BC132,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(BC132,60),0))","v":2052.4934274921952},{"$f":"IF(BJ132>0, SUMPRODUCT(BI132:OFFSET(BI132,-MIN(BC132,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(BC132,60),0), 'Load Growth Tables'!$O$75:OFFSET('Load Growth Tables'!$O$75,-MIN(BC132,60),0)) / BJ132, 0)","v":0},{"$f":"IF(BD132<=BG$5, HLOOKUP(BF$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(BF$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.750276449928506},{"$f":"IF(BD132<=BG$5, HLOOKUP(BF$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(BF$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":4.0929856044333839},0,73591236.214816481,null,null,null,2069,0,680.63910742640871,80.210660549573333,0,0,{"$f":"SUMPRODUCT(BW132:OFFSET(BW132,-MIN(BR132,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(BR132,60),0))","v":680.63910742640962},{"$f":"IF(BY132>0, SUMPRODUCT(BX132:OFFSET(BX132,-MIN(BR132,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(BR132,60),0), 'Load Growth Tables'!$O$75:OFFSET('Load Growth Tables'!$O$75,-MIN(BR132,60),0)) / BY132, 0)","v":0},{"$f":"IF(BS132<=BV$5, HLOOKUP(BU$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.1914628338387931},{"$f":"IF(BS132<=BV$5, HLOOKUP(BU$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.7353983711950822},0,16309535.36703467]
[120,2070,{"$f":"OFFSET('2012 NIA Shipments Data'!$R$14,A133,0)*$C$8","v":0},2498.2720359369155,{"$f":"SUMPRODUCT(C133:OFFSET(C133,-MIN(A133,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A133,60),0))","v":308.87613663947718},0,0,{"$f":"SUMPRODUCT(F133:OFFSET(F133,-MIN(A133,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(A133,60),0))","v":2498.2720359369196},{"$f":"IF(H133>0, SUMPRODUCT(G133:OFFSET(G133,-MIN(A133,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(A133,60),0), 'Load Growth Tables'!$O$75:OFFSET('Load Growth Tables'!$O$75,-MIN(A133,60),0)) / H133, 0)","v":0},0,67453875.260254785,null,null,null,2070,0,87.228495910595285,10.784574471543836,0,0,{"$f":"SUMPRODUCT(S133:OFFSET(S133,-MIN(N133,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(N133,60),0))","v":87.228495910595413},{"$f":"IF(U133>0, SUMPRODUCT(T133:OFFSET(T133,-MIN(N133,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(N133,60),0), 'Load Growth Tables'!$O$75:OFFSET('Load Growth Tables'!$O$75,-MIN(N133,60),0)) / U133, 0)","v":0},0,2535078.8201221796,null,null,null,2070,0,87.228495910595285,10.784574471543836,0,0,{"$f":"SUMPRODUCT(AF133:OFFSET(AF133,-MIN(AA133,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(AA133,60),0))","v":87.228495910595413},{"$f":"IF(AH133>0, SUMPRODUCT(AG133:OFFSET(AG133,-MIN(AA133,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(AA133,60),0), 'Load Growth Tables'!$O$75:OFFSET('Load Growth Tables'!$O$75,-MIN(AA133,60),0)) / AH133, 0)","v":0},{"$f":"IF(AB133<=AE$5, HLOOKUP(AD$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(AD$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.6047085254087752},{"$f":"IF(AB133<=AE$5, HLOOKUP(AD$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(AD$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":3.3176378470550509},0,2535078.8201221796,null,null,null,2070,0,2411.04354002632,298.09156216793338,0,0,{"$f":"SUMPRODUCT(AU133:OFFSET(AU133,-MIN(AP133,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(AP133,60),0))","v":2411.0435400263241},{"$f":"IF(AW133>0, SUMPRODUCT(AV133:OFFSET(AV133,-MIN(AP133,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(AP133,60),0), 'Load Growth Tables'!$O$75:OFFSET('Load Growth Tables'!$O$75,-MIN(AP133,60),0)) / AW133, 0)","v":0},0,64918796.44013261,null,null,null,2070,0,1810.6150931494847,223.85704473668534,0,0,{"$f":"SUMPRODUCT(BH133:OFFSET(BH133,-MIN(BC133,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(BC133,60),0))","v":1810.6150931494876},{"$f":"IF(BJ133>0, SUMPRODUCT(BI133:OFFSET(BI133,-MIN(BC133,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(BC133,60),0), 'Load Growth Tables'!$O$75:OFFSET('Load Growth Tables'!$O$75,-MIN(BC133,60),0)) / BJ133, 0)","v":0},{"$f":"IF(BD133<=BG$5, HLOOKUP(BF$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(BF$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.750276449928506},{"$f":"IF(BD133<=BG$5, HLOOKUP(BF$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(BF$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":4.0929856044333839},0,64918796.44013261,null,null,null,2070,0,600.42844687683532,74.234517431248037,0,0,{"$f":"SUMPRODUCT(BW133:OFFSET(BW133,-MIN(BR133,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(BR133,60),0))","v":600.42844687683646},{"$f":"IF(BY133>0, SUMPRODUCT(BX133:OFFSET(BX133,-MIN(BR133,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(BR133,60),0), 'Load Growth Tables'!$O$75:OFFSET('Load Growth Tables'!$O$75,-MIN(BR133,60),0)) / BY133, 0)","v":0},{"$f":"IF(BS133<=BV$5, HLOOKUP(BU$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.1914628338387931},{"$f":"IF(BS133<=BV$5, HLOOKUP(BU$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.7353983711950822},0,14387520.321509359]
[121,2071,{"$f":"OFFSET('2012 NIA Shipments Data'!$R$14,A134,0)*$C$8","v":0},2189.3958992974385,{"$f":"SUMPRODUCT(C134:OFFSET(C134,-MIN(A134,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A134,60),0))","v":283.94545376187551},0,0,{"$f":"SUMPRODUCT(F134:OFFSET(F134,-MIN(A134,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(A134,60),0))","v":2189.3958992974422},{"$f":"IF(H134>0, SUMPRODUCT(G134:OFFSET(G134,-MIN(A134,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(A134,60),0), 'Load Growth Tables'!$O$75:OFFSET('Load Growth Tables'!$O$75,-MIN(A134,60),0)) / H134, 0)","v":0},0,59114154.008107387,null,null,null,2071,0,76.443921439051451,9.9141064287705554,0,0,{"$f":"SUMPRODUCT(S134:OFFSET(S134,-MIN(N134,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(N134,60),0))","v":76.443921439051564},{"$f":"IF(U134>0, SUMPRODUCT(T134:OFFSET(T134,-MIN(N134,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(N134,60),0), 'Load Growth Tables'!$O$75:OFFSET('Load Growth Tables'!$O$75,-MIN(N134,60),0)) / U134, 0)","v":0},0,2221652.0432250644,null,null,null,2071,0,76.443921439051451,9.9141064287705554,0,0,{"$f":"SUMPRODUCT(AF134:OFFSET(AF134,-MIN(AA134,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(AA134,60),0))","v":76.443921439051564},{"$f":"IF(AH134>0, SUMPRODUCT(AG134:OFFSET(AG134,-MIN(AA134,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(AA134,60),0), 'Load Growth Tables'!$O$75:OFFSET('Load Growth Tables'!$O$75,-MIN(AA134,60),0)) / AH134, 0)","v":0},{"$f":"IF(AB134<=AE$5, HLOOKUP(AD$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(AD$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.6047085254087752},{"$f":"IF(AB134<=AE$5, HLOOKUP(AD$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(AD$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":3.3176378470550509},0,2221652.0432250644,null,null,null,2071,0,2112.9519778583872,274.03134733310497,0,0,{"$f":"SUMPRODUCT(AU134:OFFSET(AU134,-MIN(AP134,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(AP134,60),0))","v":2112.9519778583908},{"$f":"IF(AW134>0, SUMPRODUCT(AV134:OFFSET(AV134,-MIN(AP134,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(AP134,60),0), 'Load Growth Tables'!$O$75:OFFSET('Load Growth Tables'!$O$75,-MIN(AP134,60),0)) / AW134, 0)","v":0},0,56892501.964882322,null,null,null,2071,0,1586.7580484127998,205.78860781252931,0,0,{"$f":"SUMPRODUCT(BH134:OFFSET(BH134,-MIN(BC134,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(BC134,60),0))","v":1586.7580484128025},{"$f":"IF(BJ134>0, SUMPRODUCT(BI134:OFFSET(BI134,-MIN(BC134,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(BC134,60),0), 'Load Growth Tables'!$O$75:OFFSET('Load Growth Tables'!$O$75,-MIN(BC134,60),0)) / BJ134, 0)","v":0},{"$f":"IF(BD134<=BG$5, HLOOKUP(BF$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(BF$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.750276449928506},{"$f":"IF(BD134<=BG$5, HLOOKUP(BF$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(BF$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":4.0929856044333839},0,56892501.964882322,null,null,null,2071,0,526.1939294455874,68.242739520575668,0,0,{"$f":"SUMPRODUCT(BW134:OFFSET(BW134,-MIN(BR134,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(BR134,60),0))","v":526.19392944558831},{"$f":"IF(BY134>0, SUMPRODUCT(BX134:OFFSET(BX134,-MIN(BR134,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(BR134,60),0), 'Load Growth Tables'!$O$75:OFFSET('Load Growth Tables'!$O$75,-MIN(BR134,60),0)) / BY134, 0)","v":0},{"$f":"IF(BS134<=BV$5, HLOOKUP(BU$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.1914628338387931},{"$f":"IF(BS134<=BV$5, HLOOKUP(BU$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.7353983711950822},0,12608706.153634652]
[122,2072,{"$f":"OFFSET('2012 NIA Shipments Data'!$R$14,A135,0)*$C$8","v":0},1905.4504455355629,{"$f":"SUMPRODUCT(C135:OFFSET(C135,-MIN(A135,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A135,60),0))","v":259.16997863985677},0,0,{"$f":"SUMPRODUCT(F135:OFFSET(F135,-MIN(A135,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(A135,60),0))","v":1905.450445535567},{"$f":"IF(H135>0, SUMPRODUCT(G135:OFFSET(G135,-MIN(A135,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(A135,60),0), 'Load Growth Tables'!$O$75:OFFSET('Load Growth Tables'!$O$75,-MIN(A135,60),0)) / H135, 0)","v":0},0,51447566.48550918,null,null,null,2072,0,66.529815010280899,9.0490575472729127,0,0,{"$f":"SUMPRODUCT(S135:OFFSET(S135,-MIN(N135,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(N135,60),0))","v":66.529815010281027},{"$f":"IF(U135>0, SUMPRODUCT(T135:OFFSET(T135,-MIN(N135,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(N135,60),0), 'Load Growth Tables'!$O$75:OFFSET('Load Growth Tables'!$O$75,-MIN(N135,60),0)) / U135, 0)","v":0},0,1933523.2503845529,null,null,null,2072,0,66.529815010280899,9.0490575472729127,0,0,{"$f":"SUMPRODUCT(AF135:OFFSET(AF135,-MIN(AA135,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(AA135,60),0))","v":66.529815010281027},{"$f":"IF(AH135>0, SUMPRODUCT(AG135:OFFSET(AG135,-MIN(AA135,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(AA135,60),0), 'Load Growth Tables'!$O$75:OFFSET('Load Growth Tables'!$O$75,-MIN(AA135,60),0)) / AH135, 0)","v":0},{"$f":"IF(AB135<=AE$5, HLOOKUP(AD$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(AD$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.6047085254087752},{"$f":"IF(AB135<=AE$5, HLOOKUP(AD$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(AD$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":3.3176378470550509},0,1933523.2503845529,null,null,null,2072,0,1838.9206305252821,250.12092109258384,0,0,{"$f":"SUMPRODUCT(AU135:OFFSET(AU135,-MIN(AP135,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(AP135,60),0))","v":1838.9206305252856},{"$f":"IF(AW135>0, SUMPRODUCT(AV135:OFFSET(AV135,-MIN(AP135,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(AP135,60),0), 'Load Growth Tables'!$O$75:OFFSET('Load Growth Tables'!$O$75,-MIN(AP135,60),0)) / AW135, 0)","v":0},0,49514043.235124625,null,null,null,2072,0,1380.9694406002704,187.83265723925493,0,0,{"$f":"SUMPRODUCT(BH135:OFFSET(BH135,-MIN(BC135,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(BC135,60),0))","v":1380.9694406002732},{"$f":"IF(BJ135>0, SUMPRODUCT(BI135:OFFSET(BI135,-MIN(BC135,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(BC135,60),0), 'Load Growth Tables'!$O$75:OFFSET('Load Growth Tables'!$O$75,-MIN(BC135,60),0)) / BJ135, 0)","v":0},{"$f":"IF(BD135<=BG$5, HLOOKUP(BF$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(BF$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.750276449928506},{"$f":"IF(BD135<=BG$5, HLOOKUP(BF$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(BF$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":4.0929856044333839},0,49514043.235124625,null,null,null,2072,0,457.9511899250117,62.288263853328907,0,0,{"$f":"SUMPRODUCT(BW135:OFFSET(BW135,-MIN(BR135,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(BR135,60),0))","v":457.95118992501261},{"$f":"IF(BY135>0, SUMPRODUCT(BX135:OFFSET(BX135,-MIN(BR135,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(BR135,60),0), 'Load Growth Tables'!$O$75:OFFSET('Load Growth Tables'!$O$75,-MIN(BR135,60),0)) / BY135, 0)","v":0},{"$f":"IF(BS135<=BV$5, HLOOKUP(BU$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.1914628338387931},{"$f":"IF(BS135<=BV$5, HLOOKUP(BU$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.7353983711950822},0,10973467.505707707]
[123,2073,{"$f":"OFFSET('2012 NIA Shipments Data'!$R$14,A136,0)*$C$8","v":0},1646.2804668957062,{"$f":"SUMPRODUCT(C136:OFFSET(C136,-MIN(A136,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A136,60),0))","v":234.87101573046812},0,0,{"$f":"SUMPRODUCT(F136:OFFSET(F136,-MIN(A136,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(A136,60),0))","v":1646.2804668957101},{"$f":"IF(H136>0, SUMPRODUCT(G136:OFFSET(G136,-MIN(A136,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(A136,60),0), 'Load Growth Tables'!$O$75:OFFSET('Load Growth Tables'!$O$75,-MIN(A136,60),0)) / H136, 0)","v":0},0,44449922.050114632,null,null,null,2073,0,57.480757463007983,8.2006463429348617,0,0,{"$f":"SUMPRODUCT(S136:OFFSET(S136,-MIN(N136,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(N136,60),0))","v":57.480757463008125},{"$f":"IF(U136>0, SUMPRODUCT(T136:OFFSET(T136,-MIN(N136,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(N136,60),0), 'Load Growth Tables'!$O$75:OFFSET('Load Growth Tables'!$O$75,-MIN(N136,60),0)) / U136, 0)","v":0},0,1670534.9471852102,null,null,null,2073,0,57.480757463007983,8.2006463429348617,0,0,{"$f":"SUMPRODUCT(AF136:OFFSET(AF136,-MIN(AA136,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(AA136,60),0))","v":57.480757463008125},{"$f":"IF(AH136>0, SUMPRODUCT(AG136:OFFSET(AG136,-MIN(AA136,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(AA136,60),0), 'Load Growth Tables'!$O$75:OFFSET('Load Growth Tables'!$O$75,-MIN(AA136,60),0)) / AH136, 0)","v":0},{"$f":"IF(AB136<=AE$5, HLOOKUP(AD$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(AD$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.6047085254087752},{"$f":"IF(AB136<=AE$5, HLOOKUP(AD$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(AD$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":3.3176378470550509},0,1670534.9471852102,null,null,null,2073,0,1588.7997094326984,226.67036938753324,0,0,{"$f":"SUMPRODUCT(AU136:OFFSET(AU136,-MIN(AP136,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(AP136,60),0))","v":1588.799709432702},{"$f":"IF(AW136>0, SUMPRODUCT(AV136:OFFSET(AV136,-MIN(AP136,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(AP136,60),0), 'Load Growth Tables'!$O$75:OFFSET('Load Growth Tables'!$O$75,-MIN(AP136,60),0)) / AW136, 0)","v":0},0,42779387.102929421,null,null,null,2073,0,1193.1367833610154,170.22205744918085,0,0,{"$f":"SUMPRODUCT(BH136:OFFSET(BH136,-MIN(BC136,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(BC136,60),0))","v":1193.1367833610182},{"$f":"IF(BJ136>0, SUMPRODUCT(BI136:OFFSET(BI136,-MIN(BC136,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(BC136,60),0), 'Load Growth Tables'!$O$75:OFFSET('Load Growth Tables'!$O$75,-MIN(BC136,60),0)) / BJ136, 0)","v":0},{"$f":"IF(BD136<=BG$5, HLOOKUP(BF$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(BF$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.750276449928506},{"$f":"IF(BD136<=BG$5, HLOOKUP(BF$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(BF$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":4.0929856044333839},0,42779387.102929421,null,null,null,2073,0,395.66292607168282,56.448311938352397,0,0,{"$f":"SUMPRODUCT(BW136:OFFSET(BW136,-MIN(BR136,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(BR136,60),0))","v":395.66292607168373},{"$f":"IF(BY136>0, SUMPRODUCT(BX136:OFFSET(BX136,-MIN(BR136,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(BR136,60),0), 'Load Growth Tables'!$O$75:OFFSET('Load Growth Tables'!$O$75,-MIN(BR136,60),0)) / BY136, 0)","v":0},{"$f":"IF(BS136<=BV$5, HLOOKUP(BU$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.1914628338387931},{"$f":"IF(BS136<=BV$5, HLOOKUP(BU$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.7353983711950822},0,9480910.5380243715]
[124,2074,{"$f":"OFFSET('2012 NIA Shipments Data'!$R$14,A137,0)*$C$8","v":0},1411.4094511652381,{"$f":"SUMPRODUCT(C137:OFFSET(C137,-MIN(A137,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A137,60),0))","v":211.20680257726588},0,0,{"$f":"SUMPRODUCT(F137:OFFSET(F137,-MIN(A137,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(A137,60),0))","v":1411.409451165242},{"$f":"IF(H137>0, SUMPRODUCT(G137:OFFSET(G137,-MIN(A137,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(A137,60),0), 'Load Growth Tables'!$O$75:OFFSET('Load Growth Tables'!$O$75,-MIN(A137,60),0)) / H137, 0)","v":0},0,38108354.771036953,null,null,null,2074,0,49.280111120073123,7.3743977636893945,0,0,{"$f":"SUMPRODUCT(S137:OFFSET(S137,-MIN(N137,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(N137,60),0))","v":49.280111120073251},{"$f":"IF(U137>0, SUMPRODUCT(T137:OFFSET(T137,-MIN(N137,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(N137,60),0), 'Load Growth Tables'!$O$75:OFFSET('Load Growth Tables'!$O$75,-MIN(N137,60),0)) / U137, 0)","v":0},0,1432203.6010091335,null,null,null,2074,0,49.280111120073123,7.3743977636893945,0,0,{"$f":"SUMPRODUCT(AF137:OFFSET(AF137,-MIN(AA137,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(AA137,60),0))","v":49.280111120073251},{"$f":"IF(AH137>0, SUMPRODUCT(AG137:OFFSET(AG137,-MIN(AA137,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(AA137,60),0), 'Load Growth Tables'!$O$75:OFFSET('Load Growth Tables'!$O$75,-MIN(AA137,60),0)) / AH137, 0)","v":0},{"$f":"IF(AB137<=AE$5, HLOOKUP(AD$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(AD$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.6047085254087752},{"$f":"IF(AB137<=AE$5, HLOOKUP(AD$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(AD$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":3.3176378470550509},0,1432203.6010091335,null,null,null,2074,0,1362.129340045165,203.83240481357649,0,0,{"$f":"SUMPRODUCT(AU137:OFFSET(AU137,-MIN(AP137,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(AP137,60),0))","v":1362.1293400451686},{"$f":"IF(AW137>0, SUMPRODUCT(AV137:OFFSET(AV137,-MIN(AP137,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(AP137,60),0), 'Load Growth Tables'!$O$75:OFFSET('Load Growth Tables'!$O$75,-MIN(AP137,60),0)) / AW137, 0)","v":0},0,36676151.170027822,null,null,null,2074,0,1022.9147259118346,153.07149062284807,0,0,{"$f":"SUMPRODUCT(BH137:OFFSET(BH137,-MIN(BC137,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(BC137,60),0))","v":1022.9147259118374},{"$f":"IF(BJ137>0, SUMPRODUCT(BI137:OFFSET(BI137,-MIN(BC137,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(BC137,60),0), 'Load Growth Tables'!$O$75:OFFSET('Load Growth Tables'!$O$75,-MIN(BC137,60),0)) / BJ137, 0)","v":0},{"$f":"IF(BD137<=BG$5, HLOOKUP(BF$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(BF$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.750276449928506},{"$f":"IF(BD137<=BG$5, HLOOKUP(BF$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(BF$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":4.0929856044333839},0,36676151.170027822,null,null,null,2074,0,339.21461413333043,50.760914190728414,0,0,{"$f":"SUMPRODUCT(BW137:OFFSET(BW137,-MIN(BR137,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(BR137,60),0))","v":339.21461413333134},{"$f":"IF(BY137>0, SUMPRODUCT(BX137:OFFSET(BX137,-MIN(BR137,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(BR137,60),0), 'Load Growth Tables'!$O$75:OFFSET('Load Growth Tables'!$O$75,-MIN(BR137,60),0)) / BY137, 0)","v":0},{"$f":"IF(BS137<=BV$5, HLOOKUP(BU$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.1914628338387931},{"$f":"IF(BS137<=BV$5, HLOOKUP(BU$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.7353983711950822},0,8128291.0221563336]
[125,2075,{"$f":"OFFSET('2012 NIA Shipments Data'!$R$14,A138,0)*$C$8","v":0},1200.2026485879724,{"$f":"SUMPRODUCT(C138:OFFSET(C138,-MIN(A138,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A138,60),0))","v":188.34296883436349},0,{"$f":"F138","v":0},{"$f":"SUMPRODUCT(F138:OFFSET(F138,-MIN(A138,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(A138,60),0))","v":1200.2026485879762},{"$f":"IF(H138>0, SUMPRODUCT(G138:OFFSET(G138,-MIN(A138,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(A138,60),0), 'Load Growth Tables'!$O$75:OFFSET('Load Growth Tables'!$O$75,-MIN(A138,60),0)) / H138, 0)","v":0},0,32405726.270125426,null,null,null,2075,0,41.905713356383728,6.5760948569383499,0,0,{"$f":"SUMPRODUCT(S138:OFFSET(S138,-MIN(N138,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(N138,60),0))","v":41.905713356383863},{"$f":"IF(U138>0, SUMPRODUCT(T138:OFFSET(T138,-MIN(N138,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(N138,60),0), 'Load Growth Tables'!$O$75:OFFSET('Load Growth Tables'!$O$75,-MIN(N138,60),0)) / U138, 0)","v":0},0,1217885.1103974599,null,null,null,2075,0,41.905713356383728,6.5760948569383499,0,0,{"$f":"SUMPRODUCT(AF138:OFFSET(AF138,-MIN(AA138,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(AA138,60),0))","v":41.905713356383863},{"$f":"IF(AH138>0, SUMPRODUCT(AG138:OFFSET(AG138,-MIN(AA138,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(AA138,60),0), 'Load Growth Tables'!$O$75:OFFSET('Load Growth Tables'!$O$75,-MIN(AA138,60),0)) / AH138, 0)","v":0},{"$f":"IF(AB138<=AE$5, HLOOKUP(AD$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(AD$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.6047085254087752},{"$f":"IF(AB138<=AE$5, HLOOKUP(AD$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(AD$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":3.3176378470550509},0,1217885.1103974599,null,null,null,2075,0,1158.2969352315886,181.76687397742515,0,0,{"$f":"SUMPRODUCT(AU138:OFFSET(AU138,-MIN(AP138,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(AP138,60),0))","v":1158.2969352315922},{"$f":"IF(AW138>0, SUMPRODUCT(AV138:OFFSET(AV138,-MIN(AP138,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(AP138,60),0), 'Load Growth Tables'!$O$75:OFFSET('Load Growth Tables'!$O$75,-MIN(AP138,60),0)) / AW138, 0)","v":0},0,31187841.159727965,null,null,null,2075,0,869.84323528898653,136.50099635054022,0,0,{"$f":"SUMPRODUCT(BH138:OFFSET(BH138,-MIN(BC138,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(BC138,60),0))","v":869.84323528898926},{"$f":"IF(BJ138>0, SUMPRODUCT(BI138:OFFSET(BI138,-MIN(BC138,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(BC138,60),0), 'Load Growth Tables'!$O$75:OFFSET('Load Growth Tables'!$O$75,-MIN(BC138,60),0)) / BJ138, 0)","v":0},{"$f":"IF(BD138<=BG$5, HLOOKUP(BF$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(BF$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.750276449928506},{"$f":"IF(BD138<=BG$5, HLOOKUP(BF$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(BF$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":4.0929856044333839},0,31187841.159727965,null,null,null,2075,0,288.45369994260199,45.265877626884929,0,0,{"$f":"SUMPRODUCT(BW138:OFFSET(BW138,-MIN(BR138,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(BR138,60),0))","v":288.45369994260295},{"$f":"IF(BY138>0, SUMPRODUCT(BX138:OFFSET(BX138,-MIN(BR138,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(BR138,60),0), 'Load Growth Tables'!$O$75:OFFSET('Load Growth Tables'!$O$75,-MIN(BR138,60),0)) / BY138, 0)","v":0},{"$f":"IF(BS138<=BV$5, HLOOKUP(BU$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.1914628338387931},{"$f":"IF(BS138<=BV$5, HLOOKUP(BU$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.7353983711950822},0,6911953.4414565535]
[126,2076,{"$f":"OFFSET('2012 NIA Shipments Data'!$R$14,A139,0)*$C$8","v":0},1011.8596797536088,{"$f":"SUMPRODUCT(C139:OFFSET(C139,-MIN(A139,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A139,60),0))","v":166.50240501514517},0,{"$f":"F139","v":0},{"$f":"SUMPRODUCT(F139:OFFSET(F139,-MIN(A139,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(A139,60),0))","v":1011.8596797536127},{"$f":"IF(H139>0, SUMPRODUCT(G139:OFFSET(G139,-MIN(A139,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(A139,60),0), 'Load Growth Tables'!$O$75:OFFSET('Load Growth Tables'!$O$75,-MIN(A139,60),0)) / H139, 0)","v":0},0,27320426.133411255,null,null,null,2076,0,35.329618499445381,5.813519963417872,0,0,{"$f":"SUMPRODUCT(S139:OFFSET(S139,-MIN(N139,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(N139,60),0))","v":35.329618499445509},{"$f":"IF(U139>0, SUMPRODUCT(T139:OFFSET(T139,-MIN(N139,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(N139,60),0), 'Load Growth Tables'!$O$75:OFFSET('Load Growth Tables'!$O$75,-MIN(N139,60),0)) / U139, 0)","v":0},0,1026767.3040326039,null,null,null,2076,0,35.329618499445381,5.813519963417872,0,0,{"$f":"SUMPRODUCT(AF139:OFFSET(AF139,-MIN(AA139,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(AA139,60),0))","v":35.329618499445509},{"$f":"IF(AH139>0, SUMPRODUCT(AG139:OFFSET(AG139,-MIN(AA139,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(AA139,60),0), 'Load Growth Tables'!$O$75:OFFSET('Load Growth Tables'!$O$75,-MIN(AA139,60),0)) / AH139, 0)","v":0},{"$f":"IF(AB139<=AE$5, HLOOKUP(AD$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(AD$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.6047085254087752},{"$f":"IF(AB139<=AE$5, HLOOKUP(AD$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(AD$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":3.3176378470550509},0,1026767.3040326039,null,null,null,2076,0,976.53006125416346,160.68888505172731,0,0,{"$f":"SUMPRODUCT(AU139:OFFSET(AU139,-MIN(AP139,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(AP139,60),0))","v":976.53006125416709},{"$f":"IF(AW139>0, SUMPRODUCT(AV139:OFFSET(AV139,-MIN(AP139,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(AP139,60),0), 'Load Growth Tables'!$O$75:OFFSET('Load Growth Tables'!$O$75,-MIN(AP139,60),0)) / AW139, 0)","v":0},0,26293658.82937865,null,null,null,2076,0,733.34223893844637,120.67211385690861,0,0,{"$f":"SUMPRODUCT(BH139:OFFSET(BH139,-MIN(BC139,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(BC139,60),0))","v":733.3422389384491},{"$f":"IF(BJ139>0, SUMPRODUCT(BI139:OFFSET(BI139,-MIN(BC139,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(BC139,60),0), 'Load Growth Tables'!$O$75:OFFSET('Load Growth Tables'!$O$75,-MIN(BC139,60),0)) / BJ139, 0)","v":0},{"$f":"IF(BD139<=BG$5, HLOOKUP(BF$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(BF$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.750276449928506},{"$f":"IF(BD139<=BG$5, HLOOKUP(BF$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(BF$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":4.0929856044333839},0,26293658.82937865,null,null,null,2076,0,243.18782231571709,40.016771194818702,0,0,{"$f":"SUMPRODUCT(BW139:OFFSET(BW139,-MIN(BR139,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(BR139,60),0))","v":243.18782231571799},{"$f":"IF(BY139>0, SUMPRODUCT(BX139:OFFSET(BX139,-MIN(BR139,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(BR139,60),0), 'Load Growth Tables'!$O$75:OFFSET('Load Growth Tables'!$O$75,-MIN(BR139,60),0)) / BY139, 0)","v":0},{"$f":"IF(BS139<=BV$5, HLOOKUP(BU$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.1914628338387931},{"$f":"IF(BS139<=BV$5, HLOOKUP(BU$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.7353983711950822},0,5827288.4199783923]
[127,2077,{"$f":"OFFSET('2012 NIA Shipments Data'!$R$14,A140,0)*$C$8","v":0},845.35727473846362,{"$f":"SUMPRODUCT(C140:OFFSET(C140,-MIN(A140,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A140,60),0))","v":145.84094855829522},0,{"$f":"F140","v":0},{"$f":"SUMPRODUCT(F140:OFFSET(F140,-MIN(A140,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(A140,60),0))","v":845.35727473846737},{"$f":"IF(H140>0, SUMPRODUCT(G140:OFFSET(G140,-MIN(A140,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(A140,60),0), 'Load Growth Tables'!$O$75:OFFSET('Load Growth Tables'!$O$75,-MIN(A140,60),0)) / H140, 0)","v":0},0,22824825.855752934,null,null,null,2077,0,29.516098536027503,5.0921142301237463,0,0,{"$f":"SUMPRODUCT(S140:OFFSET(S140,-MIN(N140,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(N140,60),0))","v":29.516098536027641},{"$f":"IF(U140>0, SUMPRODUCT(T140:OFFSET(T140,-MIN(N140,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(N140,60),0), 'Load Growth Tables'!$O$75:OFFSET('Load Growth Tables'!$O$75,-MIN(N140,60),0)) / U140, 0)","v":0},0,857811.83626065578,null,null,null,2077,0,29.516098536027503,5.0921142301237463,0,0,{"$f":"SUMPRODUCT(AF140:OFFSET(AF140,-MIN(AA140,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(AA140,60),0))","v":29.516098536027641},{"$f":"IF(AH140>0, SUMPRODUCT(AG140:OFFSET(AG140,-MIN(AA140,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(AA140,60),0), 'Load Growth Tables'!$O$75:OFFSET('Load Growth Tables'!$O$75,-MIN(AA140,60),0)) / AH140, 0)","v":0},{"$f":"IF(AB140<=AE$5, HLOOKUP(AD$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(AD$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.6047085254087752},{"$f":"IF(AB140<=AE$5, HLOOKUP(AD$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(AD$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":3.3176378470550509},0,857811.83626065578,null,null,null,2077,0,815.84117620243615,140.74883432817148,0,0,{"$f":"SUMPRODUCT(AU140:OFFSET(AU140,-MIN(AP140,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(AP140,60),0))","v":815.84117620243978},{"$f":"IF(AW140>0, SUMPRODUCT(AV140:OFFSET(AV140,-MIN(AP140,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(AP140,60),0), 'Load Growth Tables'!$O$75:OFFSET('Load Growth Tables'!$O$75,-MIN(AP140,60),0)) / AW140, 0)","v":0},0,21967014.01949228,null,null,null,2077,0,612.67012508153778,105.69778585375593,0,0,{"$f":"SUMPRODUCT(BH140:OFFSET(BH140,-MIN(BC140,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(BC140,60),0))","v":612.6701250815405},{"$f":"IF(BJ140>0, SUMPRODUCT(BI140:OFFSET(BI140,-MIN(BC140,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(BC140,60),0), 'Load Growth Tables'!$O$75:OFFSET('Load Growth Tables'!$O$75,-MIN(BC140,60),0)) / BJ140, 0)","v":0},{"$f":"IF(BD140<=BG$5, HLOOKUP(BF$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(BF$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.750276449928506},{"$f":"IF(BD140<=BG$5, HLOOKUP(BF$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(BF$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":4.0929856044333839},0,21967014.01949228,null,null,null,2077,0,203.1710511208984,35.051048474415545,0,0,{"$f":"SUMPRODUCT(BW140:OFFSET(BW140,-MIN(BR140,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(BR140,60),0))","v":203.17105112089931},{"$f":"IF(BY140>0, SUMPRODUCT(BX140:OFFSET(BX140,-MIN(BR140,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(BR140,60),0), 'Load Growth Tables'!$O$75:OFFSET('Load Growth Tables'!$O$75,-MIN(BR140,60),0)) / BY140, 0)","v":0},{"$f":"IF(BS140<=BV$5, HLOOKUP(BU$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.1914628338387931},{"$f":"IF(BS140<=BV$5, HLOOKUP(BU$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.7353983711950822},0,4868402.9578364827]
[128,2078,{"$f":"OFFSET('2012 NIA Shipments Data'!$R$14,A141,0)*$C$8","v":0},699.51632618016833,{"$f":"SUMPRODUCT(C141:OFFSET(C141,-MIN(A141,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A141,60),0))","v":126.49931818749127},0,{"$f":"F141","v":0},{"$f":"SUMPRODUCT(F141:OFFSET(F141,-MIN(A141,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(A141,60),0))","v":699.5163261801722},{"$f":"IF(H141>0, SUMPRODUCT(G141:OFFSET(G141,-MIN(A141,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(A141,60),0), 'Load Growth Tables'!$O$75:OFFSET('Load Growth Tables'!$O$75,-MIN(A141,60),0)) / H141, 0)","v":0},0,18887089.288086019,null,null,null,2078,{"$f":"C141*$T$4","v":0},{"$f":"D141*$T$4","v":24.423984305903755},{"$f":"E141*$T$4","v":4.4167909260820402},{"$f":"F141*$T$4","v":0},{"$f":"G141*$T$4","v":0},{"$f":"SUMPRODUCT(S141:OFFSET(S141,-MIN(N141,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(N141,60),0))","v":24.42398430590389},{"$f":"IF(U141>0, SUMPRODUCT(T141:OFFSET(T141,-MIN(N141,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(N141,60),0), 'Load Growth Tables'!$O$75:OFFSET('Load Growth Tables'!$O$75,-MIN(N141,60),0)) / U141, 0)","v":0},0,709822.22805211321,null,null,null,2078,0,24.423984305903755,4.4167909260820402,0,0,{"$f":"SUMPRODUCT(AF141:OFFSET(AF141,-MIN(AA141,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(AA141,60),0))","v":24.42398430590389},{"$f":"IF(AH141>0, SUMPRODUCT(AG141:OFFSET(AG141,-MIN(AA141,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(AA141,60),0), 'Load Growth Tables'!$O$75:OFFSET('Load Growth Tables'!$O$75,-MIN(AA141,60),0)) / AH141, 0)","v":0},{"$f":"IF(AB141<=AE$5, HLOOKUP(AD$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(AD$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.6047085254087752},{"$f":"IF(AB141<=AE$5, HLOOKUP(AD$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(AD$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":3.3176378470550509},0,709822.22805211321,null,null,null,2078,{"$f":"C141*$AV$4","v":0},{"$f":"D141*$AV$4","v":675.09234187426455},{"$f":"E141*$AV$4","v":122.08252726140923},{"$f":"F141*$AV$4","v":0},{"$f":"G141*$AV$4","v":0},{"$f":"SUMPRODUCT(AU141:OFFSET(AU141,-MIN(AP141,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(AP141,60),0))","v":675.09234187426841},{"$f":"IF(AW141>0, SUMPRODUCT(AV141:OFFSET(AV141,-MIN(AP141,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(AP141,60),0), 'Load Growth Tables'!$O$75:OFFSET('Load Growth Tables'!$O$75,-MIN(AP141,60),0)) / AW141, 0)","v":0},0,18177267.060033906,null,null,null,2078,0,{"$f":"AS141*$BI$4","v":506.97233922778173},{"$f":"AT141*$BI$4","v":91.679997809964036},{"$f":"AU141*$BI$4","v":0},{"$f":"AV141*$BI$4","v":0},{"$f":"SUMPRODUCT(BH141:OFFSET(BH141,-MIN(BC141,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(BC141,60),0))","v":506.97233922778463},{"$f":"IF(BJ141>0, SUMPRODUCT(BI141:OFFSET(BI141,-MIN(BC141,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(BC141,60),0), 'Load Growth Tables'!$O$75:OFFSET('Load Growth Tables'!$O$75,-MIN(BC141,60),0)) / BJ141, 0)","v":0},{"$f":"IF(BD141<=BG$5, HLOOKUP(BF$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(BF$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.750276449928506},{"$f":"IF(BD141<=BG$5, HLOOKUP(BF$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(BF$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":4.0929856044333839},0,18177267.060033906,null,null,null,2078,0,{"$f":"AS141*$BX$4","v":168.12000264648282},{"$f":"AT141*$BX$4","v":30.402529451445183},{"$f":"AU141*$BX$4","v":0},{"$f":"AV141*$BX$4","v":0},{"$f":"SUMPRODUCT(BW141:OFFSET(BW141,-MIN(BR141,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(BR141,60),0))","v":168.12000264648378},{"$f":"IF(BY141>0, SUMPRODUCT(BX141:OFFSET(BX141,-MIN(BR141,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(BR141,60),0), 'Load Growth Tables'!$O$75:OFFSET('Load Growth Tables'!$O$75,-MIN(BR141,60),0)) / BY141, 0)","v":0},{"$f":"IF(BS141<=BV$5, HLOOKUP(BU$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.1914628338387931},{"$f":"IF(BS141<=BV$5, HLOOKUP(BU$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.7353983711950822},0,4028506.5891034608]
[129,2079,{"$f":"OFFSET('2012 NIA Shipments Data'!$R$14,A142,0)*$C$8","v":0},{"$f":"D141 - E141 + C141","v":573.01700799267701},{"$f":"SUMPRODUCT(C142:OFFSET(C142,-MIN(A142,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A142,60),0))","v":108.59868525428357},{"$f":"IF(B142<$G$4, 0, C142)","v":0},{"$f":"F142","v":0},{"$f":"SUMPRODUCT(F142:OFFSET(F142,-MIN(A142,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(A142,60),0))","v":573.01700799268099},{"$f":"IF(H142>0, SUMPRODUCT(G142:OFFSET(G142,-MIN(A142,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(A142,60),0), 'Load Growth Tables'!$O$75:OFFSET('Load Growth Tables'!$O$75,-MIN(A142,60),0)) / H142, 0)","v":0},{"$f":"SUM(W142, AY142)","v":0},{"$f":"SUM(X142, AZ142)","v":15471580.84593742},null,null,null,2079,0,20.007193379821715,3.7917808134320006,0,0,{"$f":"SUMPRODUCT(S142:OFFSET(S142,-MIN(N142,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(N142,60),0))","v":20.00719337982185},{"$f":"IF(U142>0, SUMPRODUCT(T142:OFFSET(T142,-MIN(N142,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(N142,60),0), 'Load Growth Tables'!$O$75:OFFSET('Load Growth Tables'!$O$75,-MIN(N142,60),0)) / U142, 0)","v":0},{"$f":"SUM(AL142)","v":0},{"$f":"SUM(AM142)","v":581459.20845935703},null,null,null,2079,0,20.007193379821715,3.7917808134320006,0,0,{"$f":"SUMPRODUCT(AF142:OFFSET(AF142,-MIN(AA142,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(AA142,60),0))","v":20.00719337982185},{"$f":"IF(AH142>0, SUMPRODUCT(AG142:OFFSET(AG142,-MIN(AA142,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(AA142,60),0), 'Load Growth Tables'!$O$75:OFFSET('Load Growth Tables'!$O$75,-MIN(AA142,60),0)) / AH142, 0)","v":0},{"$f":"IF(AB142<=AE$5, HLOOKUP(AD$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(AD$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.6047085254087752},{"$f":"IF(AB142<=AE$5, HLOOKUP(AD$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(AD$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":3.3176378470550509},{"$f":"AH142*AJ142*(AI142^2)*8760","v":0},{"$f":"AH142*AK142*8760","v":581459.20845935703},null,null,null,2079,0,553.00981461285528,104.80690444085157,0,0,{"$f":"SUMPRODUCT(AU142:OFFSET(AU142,-MIN(AP142,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(AP142,60),0))","v":553.00981461285915},{"$f":"IF(AW142>0, SUMPRODUCT(AV142:OFFSET(AV142,-MIN(AP142,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(AP142,60),0), 'Load Growth Tables'!$O$75:OFFSET('Load Growth Tables'!$O$75,-MIN(AP142,60),0)) / AW142, 0)","v":0},{"$f":"SUM(BN142)","v":0},{"$f":"SUM(BO142)","v":14890121.637478063},null,null,null,2079,{"$f":"AR142*$BI$4","v":0},415.29234141781768,78.706568295655927,0,0,{"$f":"SUMPRODUCT(BH142:OFFSET(BH142,-MIN(BC142,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(BC142,60),0))","v":415.29234141782052},{"$f":"IF(BJ142>0, SUMPRODUCT(BI142:OFFSET(BI142,-MIN(BC142,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(BC142,60),0), 'Load Growth Tables'!$O$75:OFFSET('Load Growth Tables'!$O$75,-MIN(BC142,60),0)) / BJ142, 0)","v":0},{"$f":"IF(BD142<=BG$5, HLOOKUP(BF$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(BF$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.750276449928506},{"$f":"IF(BD142<=BG$5, HLOOKUP(BF$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(BF$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":4.0929856044333839},{"$f":"BJ142*BL142*(BK142^2)*8760","v":0},{"$f":"BJ142*BM142*8760","v":14890121.637478063},null,null,null,2079,{"$f":"AR142*$BX$4","v":0},137.71747319503763,26.100336145195637,0,0,{"$f":"SUMPRODUCT(BW142:OFFSET(BW142,-MIN(BR142,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(BR142,60),0))","v":137.71747319503856},{"$f":"IF(BY142>0, SUMPRODUCT(BX142:OFFSET(BX142,-MIN(BR142,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(BR142,60),0), 'Load Growth Tables'!$O$75:OFFSET('Load Growth Tables'!$O$75,-MIN(BR142,60),0)) / BY142, 0)","v":0},{"$f":"IF(BS142<=BV$5, HLOOKUP(BU$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.1914628338387931},{"$f":"IF(BS142<=BV$5, HLOOKUP(BU$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.7353983711950822},{"$f":"BY142*CA142*(BZ142^2)*8760","v":0},{"$f":"BY142*CB142*8760","v":3299998.4503182238}]
[130,{"$f":"B142+1","v":2080},{"$f":"OFFSET('2012 NIA Shipments Data'!$R$14,A143,0)*$C$8","v":0},464.41832273839344,{"$f":"SUMPRODUCT(C143:OFFSET(C143,-MIN(A143,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A143,60),0))","v":92.224500388426492},0,{"$f":"F143","v":0},{"$f":"SUMPRODUCT(F143:OFFSET(F143,-MIN(A143,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(A143,60),0))","v":464.41832273839736},{"$f":"IF(H143>0, SUMPRODUCT(G143:OFFSET(G143,-MIN(A143,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(A143,60),0), 'Load Growth Tables'!$O$75:OFFSET('Load Growth Tables'!$O$75,-MIN(A143,60),0)) / H143, 0)","v":0},0,12539393.292622037,null,null,null,{"$f":"O142+1","v":2080},0,16.215412566389713,3.2200674463266057,0,0,{"$f":"SUMPRODUCT(S143:OFFSET(S143,-MIN(N143,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(N143,60),0))","v":16.215412566389848},{"$f":"IF(U143>0, SUMPRODUCT(T143:OFFSET(T143,-MIN(N143,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(N143,60),0), 'Load Growth Tables'!$O$75:OFFSET('Load Growth Tables'!$O$75,-MIN(N143,60),0)) / U143, 0)","v":0},0,471260.54997819517,null,null,null,{"$f":"AB142+1","v":2080},0,16.215412566389713,3.2200674463266057,0,0,{"$f":"SUMPRODUCT(AF143:OFFSET(AF143,-MIN(AA143,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(AA143,60),0))","v":16.215412566389848},{"$f":"IF(AH143>0, SUMPRODUCT(AG143:OFFSET(AG143,-MIN(AA143,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(AA143,60),0), 'Load Growth Tables'!$O$75:OFFSET('Load Growth Tables'!$O$75,-MIN(AA143,60),0)) / AH143, 0)","v":0},{"$f":"IF(AB143<=AE$5, HLOOKUP(AD$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(AD$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.6047085254087752},{"$f":"IF(AB143<=AE$5, HLOOKUP(AD$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(AD$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":3.3176378470550509},0,471260.54997819517,null,null,null,{"$f":"AQ142+1","v":2080},0,448.20291017200373,89.004432942099882,0,0,{"$f":"SUMPRODUCT(AU143:OFFSET(AU143,-MIN(AP143,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(AP143,60),0))","v":448.20291017200748},{"$f":"IF(AW143>0, SUMPRODUCT(AV143:OFFSET(AV143,-MIN(AP143,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(AP143,60),0), 'Load Growth Tables'!$O$75:OFFSET('Load Growth Tables'!$O$75,-MIN(AP143,60),0)) / AW143, 0)","v":0},0,12068132.742643842,null,null,null,{"$f":"BD142+1","v":2080},0,336.58577312216175,66.839427395997177,0,0,{"$f":"SUMPRODUCT(BH143:OFFSET(BH143,-MIN(BC143,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(BC143,60),0))","v":336.5857731221646},{"$f":"IF(BJ143>0, SUMPRODUCT(BI143:OFFSET(BI143,-MIN(BC143,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(BC143,60),0), 'Load Growth Tables'!$O$75:OFFSET('Load Growth Tables'!$O$75,-MIN(BC143,60),0)) / BJ143, 0)","v":0},{"$f":"IF(BD143<=BG$5, HLOOKUP(BF$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(BF$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.750276449928506},{"$f":"IF(BD143<=BG$5, HLOOKUP(BF$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(BF$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":4.0929856044333839},0,12068132.742643842,null,null,null,{"$f":"BS142+1","v":2080},0,111.61713704984199,22.165005546102702,0,0,{"$f":"SUMPRODUCT(BW143:OFFSET(BW143,-MIN(BR143,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(BR143,60),0))","v":111.61713704984292},{"$f":"IF(BY143>0, SUMPRODUCT(BX143:OFFSET(BX143,-MIN(BR143,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(BR143,60),0), 'Load Growth Tables'!$O$75:OFFSET('Load Growth Tables'!$O$75,-MIN(BR143,60),0)) / BY143, 0)","v":0},{"$f":"IF(BS143<=BV$5, HLOOKUP(BU$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.1914628338387931},{"$f":"IF(BS143<=BV$5, HLOOKUP(BU$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.7353983711950822},0,2674579.853580324]
[131,2081,{"$f":"OFFSET('2012 NIA Shipments Data'!$R$14,A144,0)*$C$8","v":0},372.19382234996692,{"$f":"SUMPRODUCT(C144:OFFSET(C144,-MIN(A144,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A144,60),0))","v":77.464244044023644},0,0,{"$f":"SUMPRODUCT(F144:OFFSET(F144,-MIN(A144,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(A144,60),0))","v":372.1938223499709},{"$f":"IF(H144>0, SUMPRODUCT(G144:OFFSET(G144,-MIN(A144,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(A144,60),0), 'Load Growth Tables'!$O$75:OFFSET('Load Growth Tables'!$O$75,-MIN(A144,60),0)) / H144, 0)","v":0},0,10049312.206313422,null,null,null,2081,0,12.995345120063106,2.7047052513147918,0,0,{"$f":"SUMPRODUCT(S144:OFFSET(S144,-MIN(N144,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(N144,60),0))","v":12.995345120063243},{"$f":"IF(U144>0, SUMPRODUCT(T144:OFFSET(T144,-MIN(N144,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(N144,60),0), 'Load Growth Tables'!$O$75:OFFSET('Load Growth Tables'!$O$75,-MIN(N144,60),0)) / U144, 0)","v":0},0,377677.31553936849,null,null,null,2081,0,12.995345120063106,2.7047052513147918,0,0,{"$f":"SUMPRODUCT(AF144:OFFSET(AF144,-MIN(AA144,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(AA144,60),0))","v":12.995345120063243},{"$f":"IF(AH144>0, SUMPRODUCT(AG144:OFFSET(AG144,-MIN(AA144,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(AA144,60),0), 'Load Growth Tables'!$O$75:OFFSET('Load Growth Tables'!$O$75,-MIN(AA144,60),0)) / AH144, 0)","v":0},{"$f":"IF(AB144<=AE$5, HLOOKUP(AD$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(AD$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.6047085254087752},{"$f":"IF(AB144<=AE$5, HLOOKUP(AD$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(AD$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":3.3176378470550509},0,377677.31553936849,null,null,null,2081,0,359.1984772299038,74.759538792708852,0,0,{"$f":"SUMPRODUCT(AU144:OFFSET(AU144,-MIN(AP144,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(AP144,60),0))","v":359.19847722990761},{"$f":"IF(AW144>0, SUMPRODUCT(AV144:OFFSET(AV144,-MIN(AP144,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(AP144,60),0), 'Load Growth Tables'!$O$75:OFFSET('Load Growth Tables'!$O$75,-MIN(AP144,60),0)) / AW144, 0)","v":0},0,9671634.8907740526,null,null,null,2081,0,269.74634572616452,56.141976305204089,0,0,{"$f":"SUMPRODUCT(BH144:OFFSET(BH144,-MIN(BC144,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(BC144,60),0))","v":269.74634572616742},{"$f":"IF(BJ144>0, SUMPRODUCT(BI144:OFFSET(BI144,-MIN(BC144,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(BC144,60),0), 'Load Growth Tables'!$O$75:OFFSET('Load Growth Tables'!$O$75,-MIN(BC144,60),0)) / BJ144, 0)","v":0},{"$f":"IF(BD144<=BG$5, HLOOKUP(BF$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(BF$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.750276449928506},{"$f":"IF(BD144<=BG$5, HLOOKUP(BF$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(BF$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":4.0929856044333839},0,9671634.8907740526,null,null,null,2081,0,89.452131503739267,18.61756248750476,0,0,{"$f":"SUMPRODUCT(BW144:OFFSET(BW144,-MIN(BR144,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(BR144,60),0))","v":89.452131503740219},{"$f":"IF(BY144>0, SUMPRODUCT(BX144:OFFSET(BX144,-MIN(BR144,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(BR144,60),0), 'Load Growth Tables'!$O$75:OFFSET('Load Growth Tables'!$O$75,-MIN(BR144,60),0)) / BY144, 0)","v":0},{"$f":"IF(BS144<=BV$5, HLOOKUP(BU$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.1914628338387931},{"$f":"IF(BS144<=BV$5, HLOOKUP(BU$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.7353983711950822},0,2143460.0017816713]
[132,2082,{"$f":"OFFSET('2012 NIA Shipments Data'!$R$14,A145,0)*$C$8","v":0},294.72957830594328,{"$f":"SUMPRODUCT(C145:OFFSET(C145,-MIN(A145,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A145,60),0))","v":64.308573316176705},0,0,{"$f":"SUMPRODUCT(F145:OFFSET(F145,-MIN(A145,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(A145,60),0))","v":294.7295783059472},{"$f":"IF(H145>0, SUMPRODUCT(G145:OFFSET(G145,-MIN(A145,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(A145,60),0), 'Load Growth Tables'!$O$75:OFFSET('Load Growth Tables'!$O$75,-MIN(A145,60),0)) / H145, 0)","v":0},0,7957761.1743554901,null,null,null,2082,0,10.290639868748315,2.245368015906489,0,0,{"$f":"SUMPRODUCT(S145:OFFSET(S145,-MIN(N145,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(N145,60),0))","v":10.290639868748451},{"$f":"IF(U145>0, SUMPRODUCT(T145:OFFSET(T145,-MIN(N145,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(N145,60),0), 'Load Growth Tables'!$O$75:OFFSET('Load Growth Tables'!$O$75,-MIN(N145,60),0)) / U145, 0)","v":0},0,299071.79877900775,null,null,null,2082,0,10.290639868748315,2.245368015906489,0,0,{"$f":"SUMPRODUCT(AF145:OFFSET(AF145,-MIN(AA145,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(AA145,60),0))","v":10.290639868748451},{"$f":"IF(AH145>0, SUMPRODUCT(AG145:OFFSET(AG145,-MIN(AA145,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(AA145,60),0), 'Load Growth Tables'!$O$75:OFFSET('Load Growth Tables'!$O$75,-MIN(AA145,60),0)) / AH145, 0)","v":0},{"$f":"IF(AB145<=AE$5, HLOOKUP(AD$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(AD$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.6047085254087752},{"$f":"IF(AB145<=AE$5, HLOOKUP(AD$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(AD$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":3.3176378470550509},0,299071.79877900775,null,null,null,2082,0,284.43893843719496,62.063205300270219,0,0,{"$f":"SUMPRODUCT(AU145:OFFSET(AU145,-MIN(AP145,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(AP145,60),0))","v":284.43893843719877},{"$f":"IF(AW145>0, SUMPRODUCT(AV145:OFFSET(AV145,-MIN(AP145,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(AP145,60),0), 'Load Growth Tables'!$O$75:OFFSET('Load Growth Tables'!$O$75,-MIN(AP145,60),0)) / AW145, 0)","v":0},0,7658689.3755764822,null,null,null,2082,0,213.60436942096044,46.607443781242395,0,0,{"$f":"SUMPRODUCT(BH145:OFFSET(BH145,-MIN(BC145,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(BC145,60),0))","v":213.60436942096331},{"$f":"IF(BJ145>0, SUMPRODUCT(BI145:OFFSET(BI145,-MIN(BC145,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(BC145,60),0), 'Load Growth Tables'!$O$75:OFFSET('Load Growth Tables'!$O$75,-MIN(BC145,60),0)) / BJ145, 0)","v":0},{"$f":"IF(BD145<=BG$5, HLOOKUP(BF$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(BF$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.750276449928506},{"$f":"IF(BD145<=BG$5, HLOOKUP(BF$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(BF$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":4.0929856044333839},0,7658689.3755764822,null,null,null,2082,0,70.834569016234511,15.455761519027826,0,0,{"$f":"SUMPRODUCT(BW145:OFFSET(BW145,-MIN(BR145,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(BR145,60),0))","v":70.834569016235463},{"$f":"IF(BY145>0, SUMPRODUCT(BX145:OFFSET(BX145,-MIN(BR145,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(BR145,60),0), 'Load Growth Tables'!$O$75:OFFSET('Load Growth Tables'!$O$75,-MIN(BR145,60),0)) / BY145, 0)","v":0},{"$f":"IF(BS145<=BV$5, HLOOKUP(BU$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.1914628338387931},{"$f":"IF(BS145<=BV$5, HLOOKUP(BU$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.7353983711950822},0,1697344.2988711291]
[133,2083,{"$f":"OFFSET('2012 NIA Shipments Data'!$R$14,A146,0)*$C$8","v":0},230.42100498976657,{"$f":"SUMPRODUCT(C146:OFFSET(C146,-MIN(A146,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A146,60),0))","v":52.731754877307054},0,0,{"$f":"SUMPRODUCT(F146:OFFSET(F146,-MIN(A146,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(A146,60),0))","v":230.42100498977052},{"$f":"IF(H146>0, SUMPRODUCT(G146:OFFSET(G146,-MIN(A146,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(A146,60),0), 'Load Growth Tables'!$O$75:OFFSET('Load Growth Tables'!$O$75,-MIN(A146,60),0)) / H146, 0)","v":0},0,6221416.044507564,null,null,null,2083,0,8.0452718528418252,1.8411572472926001,0,0,{"$f":"SUMPRODUCT(S146:OFFSET(S146,-MIN(N146,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(N146,60),0))","v":8.0452718528419638},{"$f":"IF(U146>0, SUMPRODUCT(T146:OFFSET(T146,-MIN(N146,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(N146,60),0), 'Load Growth Tables'!$O$75:OFFSET('Load Growth Tables'!$O$75,-MIN(N146,60),0)) / U146, 0)","v":0},0,233815.77388619649,null,null,null,2083,0,8.0452718528418252,1.8411572472926001,0,0,{"$f":"SUMPRODUCT(AF146:OFFSET(AF146,-MIN(AA146,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(AA146,60),0))","v":8.0452718528419638},{"$f":"IF(AH146>0, SUMPRODUCT(AG146:OFFSET(AG146,-MIN(AA146,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(AA146,60),0), 'Load Growth Tables'!$O$75:OFFSET('Load Growth Tables'!$O$75,-MIN(AA146,60),0)) / AH146, 0)","v":0},{"$f":"IF(AB146<=AE$5, HLOOKUP(AD$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(AD$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.6047085254087752},{"$f":"IF(AB146<=AE$5, HLOOKUP(AD$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(AD$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":3.3176378470550509},0,233815.77388619649,null,null,null,2083,0,222.37573313692474,50.890597630014454,0,0,{"$f":"SUMPRODUCT(AU146:OFFSET(AU146,-MIN(AP146,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(AP146,60),0))","v":222.37573313692857},{"$f":"IF(AW146>0, SUMPRODUCT(AV146:OFFSET(AV146,-MIN(AP146,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(AP146,60),0), 'Load Growth Tables'!$O$75:OFFSET('Load Growth Tables'!$O$75,-MIN(AP146,60),0)) / AW146, 0)","v":0},0,5987600.2706213677,null,null,null,2083,0,166.99692563971806,38.21717967287131,0,0,{"$f":"SUMPRODUCT(BH146:OFFSET(BH146,-MIN(BC146,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(BC146,60),0))","v":166.99692563972093},{"$f":"IF(BJ146>0, SUMPRODUCT(BI146:OFFSET(BI146,-MIN(BC146,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(BC146,60),0), 'Load Growth Tables'!$O$75:OFFSET('Load Growth Tables'!$O$75,-MIN(BC146,60),0)) / BJ146, 0)","v":0},{"$f":"IF(BD146<=BG$5, HLOOKUP(BF$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(BF$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.750276449928506},{"$f":"IF(BD146<=BG$5, HLOOKUP(BF$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(BF$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":4.0929856044333839},0,5987600.2706213677,null,null,null,2083,0,55.378807497206687,12.673417957143142,0,0,{"$f":"SUMPRODUCT(BW146:OFFSET(BW146,-MIN(BR146,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(BR146,60),0))","v":55.378807497207632},{"$f":"IF(BY146>0, SUMPRODUCT(BX146:OFFSET(BX146,-MIN(BR146,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(BR146,60),0), 'Load Growth Tables'!$O$75:OFFSET('Load Growth Tables'!$O$75,-MIN(BR146,60),0)) / BY146, 0)","v":0},{"$f":"IF(BS146<=BV$5, HLOOKUP(BU$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.1914628338387931},{"$f":"IF(BS146<=BV$5, HLOOKUP(BU$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.7353983711950822},0,1326991.9544809088]
[134,2084,{"$f":"OFFSET('2012 NIA Shipments Data'!$R$14,A147,0)*$C$8","v":0},177.68925011245952,{"$f":"SUMPRODUCT(C147:OFFSET(C147,-MIN(A147,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A147,60),0))","v":42.682316851597726},0,0,{"$f":"SUMPRODUCT(F147:OFFSET(F147,-MIN(A147,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(A147,60),0))","v":177.68925011246347},{"$f":"IF(H147>0, SUMPRODUCT(G147:OFFSET(G147,-MIN(A147,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(A147,60),0), 'Load Growth Tables'!$O$75:OFFSET('Load Growth Tables'!$O$75,-MIN(A147,60),0)) / H147, 0)","v":0},0,4797647.4698358122,null,null,null,2084,0,6.2041146055492256,1.4902757775728221,0,0,{"$f":"SUMPRODUCT(S147:OFFSET(S147,-MIN(N147,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(N147,60),0))","v":6.2041146055493623},{"$f":"IF(U147>0, SUMPRODUCT(T147:OFFSET(T147,-MIN(N147,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(N147,60),0), 'Load Growth Tables'!$O$75:OFFSET('Load Growth Tables'!$O$75,-MIN(N147,60),0)) / U147, 0)","v":0},0,180307.12750405722,null,null,null,2084,0,6.2041146055492256,1.4902757775728221,0,0,{"$f":"SUMPRODUCT(AF147:OFFSET(AF147,-MIN(AA147,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(AA147,60),0))","v":6.2041146055493623},{"$f":"IF(AH147>0, SUMPRODUCT(AG147:OFFSET(AG147,-MIN(AA147,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(AA147,60),0), 'Load Growth Tables'!$O$75:OFFSET('Load Growth Tables'!$O$75,-MIN(AA147,60),0)) / AH147, 0)","v":0},{"$f":"IF(AB147<=AE$5, HLOOKUP(AD$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(AD$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.6047085254087752},{"$f":"IF(AB147<=AE$5, HLOOKUP(AD$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(AD$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":3.3176378470550509},0,180307.12750405722,null,null,null,2084,0,171.4851355069103,41.192041074024907,0,0,{"$f":"SUMPRODUCT(AU147:OFFSET(AU147,-MIN(AP147,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(AP147,60),0))","v":171.48513550691408},{"$f":"IF(AW147>0, SUMPRODUCT(AV147:OFFSET(AV147,-MIN(AP147,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(AP147,60),0), 'Load Growth Tables'!$O$75:OFFSET('Load Growth Tables'!$O$75,-MIN(AP147,60),0)) / AW147, 0)","v":0},0,4617340.342331755,null,null,null,2084,0,128.77974596684675,30.933879893951989,0,0,{"$f":"SUMPRODUCT(BH147:OFFSET(BH147,-MIN(BC147,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(BC147,60),0))","v":128.77974596684959},{"$f":"IF(BJ147>0, SUMPRODUCT(BI147:OFFSET(BI147,-MIN(BC147,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(BC147,60),0), 'Load Growth Tables'!$O$75:OFFSET('Load Growth Tables'!$O$75,-MIN(BC147,60),0)) / BJ147, 0)","v":0},{"$f":"IF(BD147<=BG$5, HLOOKUP(BF$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(BF$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.750276449928506},{"$f":"IF(BD147<=BG$5, HLOOKUP(BF$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(BF$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":4.0929856044333839},0,4617340.342331755,null,null,null,2084,0,42.70538954006355,10.258161180072918,0,0,{"$f":"SUMPRODUCT(BW147:OFFSET(BW147,-MIN(BR147,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(BR147,60),0))","v":42.705389540064495},{"$f":"IF(BY147>0, SUMPRODUCT(BX147:OFFSET(BX147,-MIN(BR147,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(BR147,60),0), 'Load Growth Tables'!$O$75:OFFSET('Load Growth Tables'!$O$75,-MIN(BR147,60),0)) / BY147, 0)","v":0},{"$f":"IF(BS147<=BV$5, HLOOKUP(BU$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.1914628338387931},{"$f":"IF(BS147<=BV$5, HLOOKUP(BU$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.7353983711950822},0,1023310.3761849008]
[135,2085,{"$f":"OFFSET('2012 NIA Shipments Data'!$R$14,A148,0)*$C$8","v":0},135.00693326086179,{"$f":"SUMPRODUCT(C148:OFFSET(C148,-MIN(A148,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A148,60),0))","v":34.084414411162278},0,0,{"$f":"SUMPRODUCT(F148:OFFSET(F148,-MIN(A148,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(A148,60),0))","v":135.00693326086571},{"$f":"IF(H148>0, SUMPRODUCT(G148:OFFSET(G148,-MIN(A148,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(A148,60),0), 'Load Growth Tables'!$O$75:OFFSET('Load Growth Tables'!$O$75,-MIN(A148,60),0)) / H148, 0)","v":0},0,3645215.8549790224,null,null,null,2085,0,4.713838827976403,1.1900754442716657,0,0,{"$f":"SUMPRODUCT(S148:OFFSET(S148,-MIN(N148,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(N148,60),0))","v":4.7138388279765406},{"$f":"IF(U148>0, SUMPRODUCT(T148:OFFSET(T148,-MIN(N148,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(N148,60),0), 'Load Growth Tables'!$O$75:OFFSET('Load Growth Tables'!$O$75,-MIN(N148,60),0)) / U148, 0)","v":0},0,136995.97648136632,null,null,null,2085,0,4.713838827976403,1.1900754442716657,0,0,{"$f":"SUMPRODUCT(AF148:OFFSET(AF148,-MIN(AA148,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(AA148,60),0))","v":4.7138388279765406},{"$f":"IF(AH148>0, SUMPRODUCT(AG148:OFFSET(AG148,-MIN(AA148,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(AA148,60),0), 'Load Growth Tables'!$O$75:OFFSET('Load Growth Tables'!$O$75,-MIN(AA148,60),0)) / AH148, 0)","v":0},{"$f":"IF(AB148<=AE$5, HLOOKUP(AD$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(AD$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.6047085254087752},{"$f":"IF(AB148<=AE$5, HLOOKUP(AD$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(AD$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":3.3176378470550509},0,136995.97648136632,null,null,null,2085,0,130.2930944328854,32.894338966890615,0,0,{"$f":"SUMPRODUCT(AU148:OFFSET(AU148,-MIN(AP148,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(AP148,60),0))","v":130.29309443288918},{"$f":"IF(AW148>0, SUMPRODUCT(AV148:OFFSET(AV148,-MIN(AP148,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(AP148,60),0), 'Load Growth Tables'!$O$75:OFFSET('Load Growth Tables'!$O$75,-MIN(AP148,60),0)) / AW148, 0)","v":0},0,3508219.878497656,null,null,null,2085,0,97.845866072894765,24.702576135135743,0,0,{"$f":"SUMPRODUCT(BH148:OFFSET(BH148,-MIN(BC148,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(BC148,60),0))","v":97.845866072897607},{"$f":"IF(BJ148>0, SUMPRODUCT(BI148:OFFSET(BI148,-MIN(BC148,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(BC148,60),0), 'Load Growth Tables'!$O$75:OFFSET('Load Growth Tables'!$O$75,-MIN(BC148,60),0)) / BJ148, 0)","v":0},{"$f":"IF(BD148<=BG$5, HLOOKUP(BF$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(BF$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.750276449928506},{"$f":"IF(BD148<=BG$5, HLOOKUP(BF$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(BF$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":4.0929856044333839},0,3508219.878497656,null,null,null,2085,0,32.447228359990632,8.1917628317548701,0,0,{"$f":"SUMPRODUCT(BW148:OFFSET(BW148,-MIN(BR148,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(BR148,60),0))","v":32.447228359991577},{"$f":"IF(BY148>0, SUMPRODUCT(BX148:OFFSET(BX148,-MIN(BR148,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(BR148,60),0), 'Load Growth Tables'!$O$75:OFFSET('Load Growth Tables'!$O$75,-MIN(BR148,60),0)) / BY148, 0)","v":0},{"$f":"IF(BS148<=BV$5, HLOOKUP(BU$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.1914628338387931},{"$f":"IF(BS148<=BV$5, HLOOKUP(BU$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.7353983711950822},0,777503.39750607079]
[136,2086,{"$f":"OFFSET('2012 NIA Shipments Data'!$R$14,A149,0)*$C$8","v":0},100.92251884969951,{"$f":"SUMPRODUCT(C149:OFFSET(C149,-MIN(A149,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A149,60),0))","v":26.836674264797239},0,0,{"$f":"SUMPRODUCT(F149:OFFSET(F149,-MIN(A149,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(A149,60),0))","v":100.92251884970344},{"$f":"IF(H149>0, SUMPRODUCT(G149:OFFSET(G149,-MIN(A149,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(A149,60),0), 'Load Growth Tables'!$O$75:OFFSET('Load Growth Tables'!$O$75,-MIN(A149,60),0)) / H149, 0)","v":0},0,2724929.4310279419,null,null,null,2086,0,3.5237633837047375,0.93701674504911869,0,0,{"$f":"SUMPRODUCT(S149:OFFSET(S149,-MIN(N149,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(N149,60),0))","v":3.5237633837048747},{"$f":"IF(U149>0, SUMPRODUCT(T149:OFFSET(T149,-MIN(N149,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(N149,60),0), 'Load Growth Tables'!$O$75:OFFSET('Load Growth Tables'!$O$75,-MIN(N149,60),0)) / U149, 0)","v":0},0,102409.39990881149,null,null,null,2086,0,3.5237633837047375,0.93701674504911869,0,0,{"$f":"SUMPRODUCT(AF149:OFFSET(AF149,-MIN(AA149,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(AA149,60),0))","v":3.5237633837048747},{"$f":"IF(AH149>0, SUMPRODUCT(AG149:OFFSET(AG149,-MIN(AA149,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(AA149,60),0), 'Load Growth Tables'!$O$75:OFFSET('Load Growth Tables'!$O$75,-MIN(AA149,60),0)) / AH149, 0)","v":0},{"$f":"IF(AB149<=AE$5, HLOOKUP(AD$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(AD$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.6047085254087752},{"$f":"IF(AB149<=AE$5, HLOOKUP(AD$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(AD$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":3.3176378470550509},0,102409.39990881149,null,null,null,2086,0,97.398755465994782,25.899657519748121,0,0,{"$f":"SUMPRODUCT(AU149:OFFSET(AU149,-MIN(AP149,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(AP149,60),0))","v":97.398755465998562},{"$f":"IF(AW149>0, SUMPRODUCT(AV149:OFFSET(AV149,-MIN(AP149,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(AP149,60),0), 'Load Growth Tables'!$O$75:OFFSET('Load Growth Tables'!$O$75,-MIN(AP149,60),0)) / AW149, 0)","v":0},0,2622520.0311191306,null,null,null,2086,0,73.143289937759022,19.449798410586389,0,0,{"$f":"SUMPRODUCT(BH149:OFFSET(BH149,-MIN(BC149,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(BC149,60),0))","v":73.143289937761864},{"$f":"IF(BJ149>0, SUMPRODUCT(BI149:OFFSET(BI149,-MIN(BC149,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(BC149,60),0), 'Load Growth Tables'!$O$75:OFFSET('Load Growth Tables'!$O$75,-MIN(BC149,60),0)) / BJ149, 0)","v":0},{"$f":"IF(BD149<=BG$5, HLOOKUP(BF$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(BF$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.750276449928506},{"$f":"IF(BD149<=BG$5, HLOOKUP(BF$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(BF$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":4.0929856044333839},0,2622520.0311191306,null,null,null,2086,0,24.25546552823576,6.4498591091617339,0,0,{"$f":"SUMPRODUCT(BW149:OFFSET(BW149,-MIN(BR149,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(BR149,60),0))","v":24.255465528236702},{"$f":"IF(BY149>0, SUMPRODUCT(BX149:OFFSET(BX149,-MIN(BR149,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(BR149,60),0), 'Load Growth Tables'!$O$75:OFFSET('Load Growth Tables'!$O$75,-MIN(BR149,60),0)) / BY149, 0)","v":0},{"$f":"IF(BS149<=BV$5, HLOOKUP(BU$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.1914628338387931},{"$f":"IF(BS149<=BV$5, HLOOKUP(BU$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.7353983711950822},0,581211.64147101017]
[137,2087,{"$f":"OFFSET('2012 NIA Shipments Data'!$R$14,A150,0)*$C$8","v":0},74.085844584902276,{"$f":"SUMPRODUCT(C150:OFFSET(C150,-MIN(A150,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A150,60),0))","v":20.824763075933362},0,0,{"$f":"SUMPRODUCT(F150:OFFSET(F150,-MIN(A150,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(A150,60),0))","v":74.085844584906198},{"$f":"IF(H150>0, SUMPRODUCT(G150:OFFSET(G150,-MIN(A150,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(A150,60),0), 'Load Growth Tables'!$O$75:OFFSET('Load Growth Tables'!$O$75,-MIN(A150,60),0)) / H150, 0)","v":0},0,2000333.5294535826,null,null,null,2087,0,2.5867466386556188,0.72710767069324789,0,0,{"$f":"SUMPRODUCT(S150:OFFSET(S150,-MIN(N150,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(N150,60),0))","v":2.5867466386557556},{"$f":"IF(U150>0, SUMPRODUCT(T150:OFFSET(T150,-MIN(N150,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(N150,60),0), 'Load Growth Tables'!$O$75:OFFSET('Load Growth Tables'!$O$75,-MIN(N150,60),0)) / U150, 0)","v":0},0,75177.343690525711,null,null,null,2087,0,2.5867466386556188,0.72710767069324789,0,0,{"$f":"SUMPRODUCT(AF150:OFFSET(AF150,-MIN(AA150,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(AA150,60),0))","v":2.5867466386557556},{"$f":"IF(AH150>0, SUMPRODUCT(AG150:OFFSET(AG150,-MIN(AA150,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(AA150,60),0), 'Load Growth Tables'!$O$75:OFFSET('Load Growth Tables'!$O$75,-MIN(AA150,60),0)) / AH150, 0)","v":0},{"$f":"IF(AB150<=AE$5, HLOOKUP(AD$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(AD$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.6047085254087752},{"$f":"IF(AB150<=AE$5, HLOOKUP(AD$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(AD$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":3.3176378470550509},0,75177.343690525711,null,null,null,2087,0,71.499097946246664,20.097655405240115,0,0,{"$f":"SUMPRODUCT(AU150:OFFSET(AU150,-MIN(AP150,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(AP150,60),0))","v":71.499097946250444},{"$f":"IF(AW150>0, SUMPRODUCT(AV150:OFFSET(AV150,-MIN(AP150,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(AP150,60),0), 'Load Growth Tables'!$O$75:OFFSET('Load Growth Tables'!$O$75,-MIN(AP150,60),0)) / AW150, 0)","v":0},0,1925156.1857630569,null,null,null,2087,0,53.69349152717264,15.092683980832563,0,0,{"$f":"SUMPRODUCT(BH150:OFFSET(BH150,-MIN(BC150,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(BC150,60),0))","v":53.693491527175475},{"$f":"IF(BJ150>0, SUMPRODUCT(BI150:OFFSET(BI150,-MIN(BC150,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(BC150,60),0), 'Load Growth Tables'!$O$75:OFFSET('Load Growth Tables'!$O$75,-MIN(BC150,60),0)) / BJ150, 0)","v":0},{"$f":"IF(BD150<=BG$5, HLOOKUP(BF$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(BF$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.750276449928506},{"$f":"IF(BD150<=BG$5, HLOOKUP(BF$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(BF$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":4.0929856044333839},0,1925156.1857630569,null,null,null,2087,0,17.805606419074028,5.0049714244075512,0,0,{"$f":"SUMPRODUCT(BW150:OFFSET(BW150,-MIN(BR150,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(BR150,60),0))","v":17.805606419074969},{"$f":"IF(BY150>0, SUMPRODUCT(BX150:OFFSET(BX150,-MIN(BR150,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(BR150,60),0), 'Load Growth Tables'!$O$75:OFFSET('Load Growth Tables'!$O$75,-MIN(BR150,60),0)) / BY150, 0)","v":0},{"$f":"IF(BS150<=BV$5, HLOOKUP(BU$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.1914628338387931},{"$f":"IF(BS150<=BV$5, HLOOKUP(BU$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.7353983711950822},0,426659.53874065453]
[138,2088,{"$f":"OFFSET('2012 NIA Shipments Data'!$R$14,A151,0)*$C$8","v":0},53.261081508968914,{"$f":"SUMPRODUCT(C151:OFFSET(C151,-MIN(A151,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A151,60),0))","v":15.918398698013988},0,0,{"$f":"SUMPRODUCT(F151:OFFSET(F151,-MIN(A151,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(A151,60),0))","v":53.261081508972836},{"$f":"IF(H151>0, SUMPRODUCT(G151:OFFSET(G151,-MIN(A151,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(A151,60),0), 'Load Growth Tables'!$O$75:OFFSET('Load Growth Tables'!$O$75,-MIN(A151,60),0)) / H151, 0)","v":0},0,1438060.5060830256,null,null,null,2088,0,1.859638967962371,0.55579935081497289,0,0,{"$f":"SUMPRODUCT(S151:OFFSET(S151,-MIN(N151,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(N151,60),0))","v":1.8596389679625078},{"$f":"IF(U151>0, SUMPRODUCT(T151:OFFSET(T151,-MIN(N151,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(N151,60),0), 'Load Growth Tables'!$O$75:OFFSET('Load Growth Tables'!$O$75,-MIN(N151,60),0)) / U151, 0)","v":0},0,54045.771528464305,null,null,null,2088,{"$f":"P151*$AG$4","v":0},{"$f":"Q151*$AG$4","v":1.859638967962371},{"$f":"R151*$AG$4","v":0.55579935081497289},{"$f":"S151*$AG$4","v":0},{"$f":"T151*$AG$4","v":0},{"$f":"SUMPRODUCT(AF151:OFFSET(AF151,-MIN(AA151,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(AA151,60),0))","v":1.8596389679625078},{"$f":"IF(AH151>0, SUMPRODUCT(AG151:OFFSET(AG151,-MIN(AA151,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(AA151,60),0), 'Load Growth Tables'!$O$75:OFFSET('Load Growth Tables'!$O$75,-MIN(AA151,60),0)) / AH151, 0)","v":0},{"$f":"IF(AB151<=AE$5, HLOOKUP(AD$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(AD$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.6047085254087752},{"$f":"IF(AB151<=AE$5, HLOOKUP(AD$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(AD$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":3.3176378470550509},0,54045.771528464305,null,null,null,2088,0,51.401442541006546,15.362599347199016,0,0,{"$f":"SUMPRODUCT(AU151:OFFSET(AU151,-MIN(AP151,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(AP151,60),0))","v":51.401442541010326},{"$f":"IF(AW151>0, SUMPRODUCT(AV151:OFFSET(AV151,-MIN(AP151,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(AP151,60),0), 'Load Growth Tables'!$O$75:OFFSET('Load Growth Tables'!$O$75,-MIN(AP151,60),0)) / AW151, 0)","v":0},0,1384014.7345545613,null,null,null,2088,0,38.600807546340071,11.53681125465835,0,0,{"$f":"SUMPRODUCT(BH151:OFFSET(BH151,-MIN(BC151,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(BC151,60),0))","v":38.600807546342914},{"$f":"IF(BJ151>0, SUMPRODUCT(BI151:OFFSET(BI151,-MIN(BC151,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(BC151,60),0), 'Load Growth Tables'!$O$75:OFFSET('Load Growth Tables'!$O$75,-MIN(BC151,60),0)) / BJ151, 0)","v":0},{"$f":"IF(BD151<=BG$5, HLOOKUP(BF$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(BF$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.750276449928506},{"$f":"IF(BD151<=BG$5, HLOOKUP(BF$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(BF$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":4.0929856044333839},0,1384014.7345545613,null,null,null,2088,0,12.800634994666474,3.8257880925406655,0,0,{"$f":"SUMPRODUCT(BW151:OFFSET(BW151,-MIN(BR151,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(BR151,60),0))","v":12.800634994667416},{"$f":"IF(BY151>0, SUMPRODUCT(BX151:OFFSET(BX151,-MIN(BR151,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(BR151,60),0), 'Load Growth Tables'!$O$75:OFFSET('Load Growth Tables'!$O$75,-MIN(BR151,60),0)) / BY151, 0)","v":0},{"$f":"IF(BS151<=BV$5, HLOOKUP(BU$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.1914628338387931},{"$f":"IF(BS151<=BV$5, HLOOKUP(BU$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.7353983711950822},0,306729.96436456189]
[139,2089,{"$f":"OFFSET('2012 NIA Shipments Data'!$R$14,A152,0)*$C$8","v":0},37.342682810954926,{"$f":"SUMPRODUCT(C152:OFFSET(C152,-MIN(A152,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A152,60),0))","v":11.97802197789918},0,0,{"$f":"SUMPRODUCT(F152:OFFSET(F152,-MIN(A152,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(A152,60),0))","v":37.342682810958848},{"$f":"IF(H152>0, SUMPRODUCT(G152:OFFSET(G152,-MIN(A152,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(A152,60),0), 'Load Growth Tables'!$O$75:OFFSET('Load Growth Tables'!$O$75,-MIN(A152,60),0)) / H152, 0)","v":0},0,1008260.3623544225,null,null,null,2089,0,1.303839617147398,0.41821900340983609,0,0,{"$f":"SUMPRODUCT(S152:OFFSET(S152,-MIN(N152,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(N152,60),0))","v":1.3038396171475348},{"$f":"IF(U152>0, SUMPRODUCT(T152:OFFSET(T152,-MIN(N152,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(N152,60),0), 'Load Growth Tables'!$O$75:OFFSET('Load Growth Tables'!$O$75,-MIN(N152,60),0)) / U152, 0)","v":0},0,37892.84870456464,null,null,null,2089,0,1.303839617147398,0.41821900340983609,0,0,{"$f":"SUMPRODUCT(AF152:OFFSET(AF152,-MIN(AA152,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(AA152,60),0))","v":1.3038396171475348},{"$f":"IF(AH152>0, SUMPRODUCT(AG152:OFFSET(AG152,-MIN(AA152,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(AA152,60),0), 'Load Growth Tables'!$O$75:OFFSET('Load Growth Tables'!$O$75,-MIN(AA152,60),0)) / AH152, 0)","v":0},{"$f":"IF(AB152<=AE$5, HLOOKUP(AD$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(AD$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.6047085254087752},{"$f":"IF(AB152<=AE$5, HLOOKUP(AD$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(AD$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":3.3176378470550509},0,37892.84870456464,null,null,null,2089,0,36.03884319380753,11.559802974489344,0,0,{"$f":"SUMPRODUCT(AU152:OFFSET(AU152,-MIN(AP152,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(AP152,60),0))","v":36.038843193811317},{"$f":"IF(AW152>0, SUMPRODUCT(AV152:OFFSET(AV152,-MIN(AP152,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(AP152,60),0), 'Load Growth Tables'!$O$75:OFFSET('Load Growth Tables'!$O$75,-MIN(AP152,60),0)) / AW152, 0)","v":0},0,970367.51364985784,null,null,null,2089,0,27.063996291681722,8.6810351584178473,0,0,{"$f":"SUMPRODUCT(BH152:OFFSET(BH152,-MIN(BC152,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(BC152,60),0))","v":27.063996291684564},{"$f":"IF(BJ152>0, SUMPRODUCT(BI152:OFFSET(BI152,-MIN(BC152,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(BC152,60),0), 'Load Growth Tables'!$O$75:OFFSET('Load Growth Tables'!$O$75,-MIN(BC152,60),0)) / BJ152, 0)","v":0},{"$f":"IF(BD152<=BG$5, HLOOKUP(BF$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(BF$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.750276449928506},{"$f":"IF(BD152<=BG$5, HLOOKUP(BF$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(BF$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":4.0929856044333839},0,970367.51364985784,null,null,null,2089,0,8.9748469021258099,2.878767816071496,0,0,{"$f":"SUMPRODUCT(BW152:OFFSET(BW152,-MIN(BR152,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(BR152,60),0))","v":8.9748469021267514},{"$f":"IF(BY152>0, SUMPRODUCT(BX152:OFFSET(BX152,-MIN(BR152,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(BR152,60),0), 'Load Growth Tables'!$O$75:OFFSET('Load Growth Tables'!$O$75,-MIN(BR152,60),0)) / BY152, 0)","v":0},{"$f":"IF(BS152<=BV$5, HLOOKUP(BU$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.1914628338387931},{"$f":"IF(BS152<=BV$5, HLOOKUP(BU$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.7353983711950822},0,215056.08679675206]
[140,2090,{"$f":"OFFSET('2012 NIA Shipments Data'!$R$14,A153,0)*$C$8","v":0},25.364660833055744,{"$f":"SUMPRODUCT(C153:OFFSET(C153,-MIN(A153,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A153,60),0))","v":8.8677656566964238},0,0,{"$f":"SUMPRODUCT(F153:OFFSET(F153,-MIN(A153,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(A153,60),0))","v":25.364660833059666},{"$f":"IF(H153>0, SUMPRODUCT(G153:OFFSET(G153,-MIN(A153,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(A153,60),0), 'Load Growth Tables'!$O$75:OFFSET('Load Growth Tables'!$O$75,-MIN(A153,60),0)) / H153, 0)","v":0},0,684851.2264639053,null,null,null,2090,0,0.88562061373756185,0.30962275092318797,0,0,{"$f":"SUMPRODUCT(S153:OFFSET(S153,-MIN(N153,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(N153,60),0))","v":0.88562061373769874},{"$f":"IF(U153>0, SUMPRODUCT(T153:OFFSET(T153,-MIN(N153,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(N153,60),0), 'Load Growth Tables'!$O$75:OFFSET('Load Growth Tables'!$O$75,-MIN(N153,60),0)) / U153, 0)","v":0},0,25738.355764510408,null,null,null,2090,0,0.88562061373756185,0.30962275092318797,0,0,{"$f":"SUMPRODUCT(AF153:OFFSET(AF153,-MIN(AA153,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(AA153,60),0))","v":0.88562061373769874},{"$f":"IF(AH153>0, SUMPRODUCT(AG153:OFFSET(AG153,-MIN(AA153,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(AA153,60),0), 'Load Growth Tables'!$O$75:OFFSET('Load Growth Tables'!$O$75,-MIN(AA153,60),0)) / AH153, 0)","v":0},{"$f":"IF(AB153<=AE$5, HLOOKUP(AD$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(AD$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.6047085254087752},{"$f":"IF(AB153<=AE$5, HLOOKUP(AD$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(AD$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":3.3176378470550509},0,25738.355764510408,null,null,null,2090,0,24.479040219318183,8.5581429057732361,0,0,{"$f":"SUMPRODUCT(AU153:OFFSET(AU153,-MIN(AP153,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(AP153,60),0))","v":24.479040219321966},{"$f":"IF(AW153>0, SUMPRODUCT(AV153:OFFSET(AV153,-MIN(AP153,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(AP153,60),0), 'Load Growth Tables'!$O$75:OFFSET('Load Growth Tables'!$O$75,-MIN(AP153,60),0)) / AW153, 0)","v":0},0,659112.87069939484,null,null,null,2090,0,18.382961133263869,6.4268863076417331,0,0,{"$f":"SUMPRODUCT(BH153:OFFSET(BH153,-MIN(BC153,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(BC153,60),0))","v":18.382961133266711},{"$f":"IF(BJ153>0, SUMPRODUCT(BI153:OFFSET(BI153,-MIN(BC153,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(BC153,60),0), 'Load Growth Tables'!$O$75:OFFSET('Load Growth Tables'!$O$75,-MIN(BC153,60),0)) / BJ153, 0)","v":0},{"$f":"IF(BD153<=BG$5, HLOOKUP(BF$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(BF$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.750276449928506},{"$f":"IF(BD153<=BG$5, HLOOKUP(BF$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(BF$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":4.0929856044333839},0,659112.87069939484,null,null,null,2090,0,6.0960790860543126,2.1312565981315026,0,0,{"$f":"SUMPRODUCT(BW153:OFFSET(BW153,-MIN(BR153,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(BR153,60),0))","v":6.0960790860552549},{"$f":"IF(BY153>0, SUMPRODUCT(BX153:OFFSET(BX153,-MIN(BR153,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(BR153,60),0), 'Load Growth Tables'!$O$75:OFFSET('Load Growth Tables'!$O$75,-MIN(BR153,60),0)) / BY153, 0)","v":0},{"$f":"IF(BS153<=BV$5, HLOOKUP(BU$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.1914628338387931},{"$f":"IF(BS153<=BV$5, HLOOKUP(BU$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.7353983711950822},0,146074.79407140627]
[141,2091,{"$f":"OFFSET('2012 NIA Shipments Data'!$R$14,A154,0)*$C$8","v":0},16.49689517635932,{"$f":"SUMPRODUCT(C154:OFFSET(C154,-MIN(A154,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A154,60),0))","v":6.4455047572030644},0,0,{"$f":"SUMPRODUCT(F154:OFFSET(F154,-MIN(A154,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(A154,60),0))","v":16.496895176363243},{"$f":"IF(H154>0, SUMPRODUCT(G154:OFFSET(G154,-MIN(A154,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(A154,60),0), 'Load Growth Tables'!$O$75:OFFSET('Load Growth Tables'!$O$75,-MIN(A154,60),0)) / H154, 0)","v":0},0,445419.67143725517,null,null,null,2091,0,0.57599786281437393,0.22504822423974288,0,0,{"$f":"SUMPRODUCT(S154:OFFSET(S154,-MIN(N154,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(N154,60),0))","v":0.57599786281451082},{"$f":"IF(U154>0, SUMPRODUCT(T154:OFFSET(T154,-MIN(N154,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(N154,60),0), 'Load Growth Tables'!$O$75:OFFSET('Load Growth Tables'!$O$75,-MIN(N154,60),0)) / U154, 0)","v":0},0,16739.942231187099,null,null,null,2091,0,0.57599786281437393,0.22504822423974288,0,0,{"$f":"SUMPRODUCT(AF154:OFFSET(AF154,-MIN(AA154,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(AA154,60),0))","v":0.57599786281451082},{"$f":"IF(AH154>0, SUMPRODUCT(AG154:OFFSET(AG154,-MIN(AA154,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(AA154,60),0), 'Load Growth Tables'!$O$75:OFFSET('Load Growth Tables'!$O$75,-MIN(AA154,60),0)) / AH154, 0)","v":0},{"$f":"IF(AB154<=AE$5, HLOOKUP(AD$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(AD$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.6047085254087752},{"$f":"IF(AB154<=AE$5, HLOOKUP(AD$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(AD$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":3.3176378470550509},0,16739.942231187099,null,null,null,2091,0,15.920897313544947,6.2204565329633219,0,0,{"$f":"SUMPRODUCT(AU154:OFFSET(AU154,-MIN(AP154,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(AP154,60),0))","v":15.920897313548732},{"$f":"IF(AW154>0, SUMPRODUCT(AV154:OFFSET(AV154,-MIN(AP154,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(AP154,60),0), 'Load Growth Tables'!$O$75:OFFSET('Load Growth Tables'!$O$75,-MIN(AP154,60),0)) / AW154, 0)","v":0},0,428679.72920606809,null,null,null,2091,0,11.956074825622137,4.6713600554640982,0,0,{"$f":"SUMPRODUCT(BH154:OFFSET(BH154,-MIN(BC154,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(BC154,60),0))","v":11.956074825624981},{"$f":"IF(BJ154>0, SUMPRODUCT(BI154:OFFSET(BI154,-MIN(BC154,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(BC154,60),0), 'Load Growth Tables'!$O$75:OFFSET('Load Growth Tables'!$O$75,-MIN(BC154,60),0)) / BJ154, 0)","v":0},{"$f":"IF(BD154<=BG$5, HLOOKUP(BF$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(BF$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.750276449928506},{"$f":"IF(BD154<=BG$5, HLOOKUP(BF$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(BF$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":4.0929856044333839},0,428679.72920606809,null,null,null,2091,0,3.9648224879228096,1.5490964774992237,0,0,{"$f":"SUMPRODUCT(BW154:OFFSET(BW154,-MIN(BR154,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(BR154,60),0))","v":3.9648224879237519},{"$f":"IF(BY154>0, SUMPRODUCT(BX154:OFFSET(BX154,-MIN(BR154,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(BR154,60),0), 'Load Growth Tables'!$O$75:OFFSET('Load Growth Tables'!$O$75,-MIN(BR154,60),0)) / BY154, 0)","v":0},{"$f":"IF(BS154<=BV$5, HLOOKUP(BU$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.1914628338387931},{"$f":"IF(BS154<=BV$5, HLOOKUP(BU$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.7353983711950822},0,95005.432225767756]
[142,2092,{"$f":"OFFSET('2012 NIA Shipments Data'!$R$14,A155,0)*$C$8","v":0},10.051390419156256,{"$f":"SUMPRODUCT(C155:OFFSET(C155,-MIN(A155,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A155,60),0))","v":4.6031558363403802},0,0,{"$f":"SUMPRODUCT(F155:OFFSET(F155,-MIN(A155,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(A155,60),0))","v":10.05139041916018},{"$f":"IF(H155>0, SUMPRODUCT(G155:OFFSET(G155,-MIN(A155,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(A155,60),0), 'Load Growth Tables'!$O$75:OFFSET('Load Growth Tables'!$O$75,-MIN(A155,60),0)) / H155, 0)","v":0},0,271389.67485255486,null,null,null,2092,0,0.35094963857463102,0.16072163250046828,0,0,{"$f":"SUMPRODUCT(S155:OFFSET(S155,-MIN(N155,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(N155,60),0))","v":0.35094963857476796},{"$f":"IF(U155>0, SUMPRODUCT(T155:OFFSET(T155,-MIN(N155,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(N155,60),0), 'Load Growth Tables'!$O$75:OFFSET('Load Growth Tables'!$O$75,-MIN(N155,60),0)) / U155, 0)","v":0},0,10199.476517310448,null,null,null,2092,0,0.35094963857463102,0.16072163250046828,0,0,{"$f":"SUMPRODUCT(AF155:OFFSET(AF155,-MIN(AA155,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(AA155,60),0))","v":0.35094963857476796},{"$f":"IF(AH155>0, SUMPRODUCT(AG155:OFFSET(AG155,-MIN(AA155,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(AA155,60),0), 'Load Growth Tables'!$O$75:OFFSET('Load Growth Tables'!$O$75,-MIN(AA155,60),0)) / AH155, 0)","v":0},{"$f":"IF(AB155<=AE$5, HLOOKUP(AD$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(AD$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.6047085254087752},{"$f":"IF(AB155<=AE$5, HLOOKUP(AD$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(AD$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":3.3176378470550509},0,10199.476517310448,null,null,null,2092,0,9.7004407805816246,4.4424342038399116,0,0,{"$f":"SUMPRODUCT(AU155:OFFSET(AU155,-MIN(AP155,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(AP155,60),0))","v":9.7004407805854118},{"$f":"IF(AW155>0, SUMPRODUCT(AV155:OFFSET(AV155,-MIN(AP155,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(AP155,60),0), 'Load Growth Tables'!$O$75:OFFSET('Load Growth Tables'!$O$75,-MIN(AP155,60),0)) / AW155, 0)","v":0},0,261190.19833524444,null,null,null,2092,0,7.2847147701580388,3.3361232537958445,0,0,{"$f":"SUMPRODUCT(BH155:OFFSET(BH155,-MIN(BC155,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(BC155,60),0))","v":7.2847147701608828},{"$f":"IF(BJ155>0, SUMPRODUCT(BI155:OFFSET(BI155,-MIN(BC155,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(BC155,60),0), 'Load Growth Tables'!$O$75:OFFSET('Load Growth Tables'!$O$75,-MIN(BC155,60),0)) / BJ155, 0)","v":0},{"$f":"IF(BD155<=BG$5, HLOOKUP(BF$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(BF$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.750276449928506},{"$f":"IF(BD155<=BG$5, HLOOKUP(BF$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(BF$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":4.0929856044333839},0,261190.19833524444,null,null,null,2092,0,2.4157260104235858,1.1063109500440671,0,0,{"$f":"SUMPRODUCT(BW155:OFFSET(BW155,-MIN(BR155,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(BR155,60),0))","v":2.4157260104245291},{"$f":"IF(BY155>0, SUMPRODUCT(BX155:OFFSET(BX155,-MIN(BR155,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(BR155,60),0), 'Load Growth Tables'!$O$75:OFFSET('Load Growth Tables'!$O$75,-MIN(BR155,60),0)) / BY155, 0)","v":0},{"$f":"IF(BS155<=BV$5, HLOOKUP(BU$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.1914628338387931},{"$f":"IF(BS155<=BV$5, HLOOKUP(BU$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.7353983711950822},0,57885.843428919135]
[143,2093,{"$f":"OFFSET('2012 NIA Shipments Data'!$R$14,A156,0)*$C$8","v":0},5.4482345828158758,{"$f":"SUMPRODUCT(C156:OFFSET(C156,-MIN(A156,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A156,60),0))","v":3.2272803772082015},0,0,{"$f":"SUMPRODUCT(F156:OFFSET(F156,-MIN(A156,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(A156,60),0))","v":5.4482345828197989},{"$f":"IF(H156>0, SUMPRODUCT(G156:OFFSET(G156,-MIN(A156,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(A156,60),0), 'Load Growth Tables'!$O$75:OFFSET('Load Growth Tables'!$O$75,-MIN(A156,60),0)) / H156, 0)","v":0},0,147103.49019309619,null,null,null,2093,0,0.19022800607416271,0.11268220959775355,0,0,{"$f":"SUMPRODUCT(S156:OFFSET(S156,-MIN(N156,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(N156,60),0))","v":0.19022800607429968},{"$f":"IF(U156>0, SUMPRODUCT(T156:OFFSET(T156,-MIN(N156,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(N156,60),0), 'Load Growth Tables'!$O$75:OFFSET('Load Growth Tables'!$O$75,-MIN(N156,60),0)) / U156, 0)","v":0},0,5528.5028608919729,null,null,null,2093,0,0.19022800607416271,0.11268220959775355,0,0,{"$f":"SUMPRODUCT(AF156:OFFSET(AF156,-MIN(AA156,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(AA156,60),0))","v":0.19022800607429968},{"$f":"IF(AH156>0, SUMPRODUCT(AG156:OFFSET(AG156,-MIN(AA156,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(AA156,60),0), 'Load Growth Tables'!$O$75:OFFSET('Load Growth Tables'!$O$75,-MIN(AA156,60),0)) / AH156, 0)","v":0},{"$f":"IF(AB156<=AE$5, HLOOKUP(AD$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(AD$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.6047085254087752},{"$f":"IF(AB156<=AE$5, HLOOKUP(AD$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(AD$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":3.3176378470550509},0,5528.5028608919729,null,null,null,2093,0,5.258006576741713,3.1145981676104482,0,0,{"$f":"SUMPRODUCT(AU156:OFFSET(AU156,-MIN(AP156,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(AP156,60),0))","v":5.2580065767455002},{"$f":"IF(AW156>0, SUMPRODUCT(AV156:OFFSET(AV156,-MIN(AP156,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(AP156,60),0), 'Load Growth Tables'!$O$75:OFFSET('Load Growth Tables'!$O$75,-MIN(AP156,60),0)) / AW156, 0)","v":0},0,141574.98733220421,null,null,null,2093,0,3.9485915163621943,2.3389616810112206,0,0,{"$f":"SUMPRODUCT(BH156:OFFSET(BH156,-MIN(BC156,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(BC156,60),0))","v":3.9485915163650382},{"$f":"IF(BJ156>0, SUMPRODUCT(BI156:OFFSET(BI156,-MIN(BC156,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(BC156,60),0), 'Load Growth Tables'!$O$75:OFFSET('Load Growth Tables'!$O$75,-MIN(BC156,60),0)) / BJ156, 0)","v":0},{"$f":"IF(BD156<=BG$5, HLOOKUP(BF$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(BF$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.750276449928506},{"$f":"IF(BD156<=BG$5, HLOOKUP(BF$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(BF$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":4.0929856044333839},0,141574.98733220421,null,null,null,2093,0,1.3094150603795187,0.77563648659922746,0,0,{"$f":"SUMPRODUCT(BW156:OFFSET(BW156,-MIN(BR156,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(BR156,60),0))","v":1.309415060380462},{"$f":"IF(BY156>0, SUMPRODUCT(BX156:OFFSET(BX156,-MIN(BR156,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(BR156,60),0), 'Load Growth Tables'!$O$75:OFFSET('Load Growth Tables'!$O$75,-MIN(BR156,60),0)) / BY156, 0)","v":0},{"$f":"IF(BS156<=BV$5, HLOOKUP(BU$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.1914628338387931},{"$f":"IF(BS156<=BV$5, HLOOKUP(BU$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.7353983711950822},0,31376.321172835309]
[144,2094,{"$f":"OFFSET('2012 NIA Shipments Data'!$R$14,A157,0)*$C$8","v":0},2.2209542056076743,{"$f":"SUMPRODUCT(C157:OFFSET(C157,-MIN(A157,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A157,60),0))","v":2.2209542056115978},0,0,{"$f":"SUMPRODUCT(F157:OFFSET(F157,-MIN(A157,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(A157,60),0))","v":2.2209542056115978},{"$f":"IF(H157>0, SUMPRODUCT(G157:OFFSET(G157,-MIN(A157,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(A157,60),0), 'Load Growth Tables'!$O$75:OFFSET('Load Growth Tables'!$O$75,-MIN(A157,60),0)) / H157, 0)","v":0},0,59966.234977240762,null,null,null,2094,0,7.7545796476409162E-2,7.754579647654615E-2,0,0,{"$f":"SUMPRODUCT(S157:OFFSET(S157,-MIN(N157,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(N157,60),0))","v":7.754579647654615E-2},{"$f":"IF(U157>0, SUMPRODUCT(T157:OFFSET(T157,-MIN(N157,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(N157,60),0), 'Load Growth Tables'!$O$75:OFFSET('Load Growth Tables'!$O$75,-MIN(N157,60),0)) / U157, 0)","v":0},0,2253.6752948106109,null,null,null,2094,0,7.7545796476409162E-2,7.754579647654615E-2,0,0,{"$f":"SUMPRODUCT(AF157:OFFSET(AF157,-MIN(AA157,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(AA157,60),0))","v":7.754579647654615E-2},{"$f":"IF(AH157>0, SUMPRODUCT(AG157:OFFSET(AG157,-MIN(AA157,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(AA157,60),0), 'Load Growth Tables'!$O$75:OFFSET('Load Growth Tables'!$O$75,-MIN(AA157,60),0)) / AH157, 0)","v":0},{"$f":"IF(AB157<=AE$5, HLOOKUP(AD$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(AD$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.6047085254087752},{"$f":"IF(AB157<=AE$5, HLOOKUP(AD$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(AD$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":3.3176378470550509},0,2253.6752948106109,null,null,null,2094,0,2.1434084091312653,2.1434084091350516,0,0,{"$f":"SUMPRODUCT(AU157:OFFSET(AU157,-MIN(AP157,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(AP157,60),0))","v":2.1434084091350516},{"$f":"IF(AW157>0, SUMPRODUCT(AV157:OFFSET(AV157,-MIN(AP157,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(AP157,60),0), 'Load Growth Tables'!$O$75:OFFSET('Load Growth Tables'!$O$75,-MIN(AP157,60),0)) / AW157, 0)","v":0},0,57712.559682430154,null,null,null,2094,0,1.6096298353509739,1.6096298353538172,0,0,{"$f":"SUMPRODUCT(BH157:OFFSET(BH157,-MIN(BC157,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(BC157,60),0))","v":1.6096298353538174},{"$f":"IF(BJ157>0, SUMPRODUCT(BI157:OFFSET(BI157,-MIN(BC157,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(BC157,60),0), 'Load Growth Tables'!$O$75:OFFSET('Load Growth Tables'!$O$75,-MIN(BC157,60),0)) / BJ157, 0)","v":0},{"$f":"IF(BD157<=BG$5, HLOOKUP(BF$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(BF$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.750276449928506},{"$f":"IF(BD157<=BG$5, HLOOKUP(BF$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(BF$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":4.0929856044333839},0,57712.559682430154,null,null,null,2094,0,0.53377857378029137,0.53377857378123428,0,0,{"$f":"SUMPRODUCT(BW157:OFFSET(BW157,-MIN(BR157,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(BR157,60),0))","v":0.53377857378123428},{"$f":"IF(BY157>0, SUMPRODUCT(BX157:OFFSET(BX157,-MIN(BR157,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(BR157,60),0), 'Load Growth Tables'!$O$75:OFFSET('Load Growth Tables'!$O$75,-MIN(BR157,60),0)) / BY157, 0)","v":0},{"$f":"IF(BS157<=BV$5, HLOOKUP(BU$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.1914628338387931},{"$f":"IF(BS157<=BV$5, HLOOKUP(BU$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.7353983711950822},0,12790.450081788194]
[145,2095,{"$f":"OFFSET('2012 NIA Shipments Data'!$R$14,A158,0)*$C$8","v":0},-3.9235281690253032E-12,{"$f":"SUMPRODUCT(C158:OFFSET(C158,-MIN(A158,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A158,60),0))","v":0},0,0,{"$f":"SUMPRODUCT(F158:OFFSET(F158,-MIN(A158,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(A158,60),0))","v":0},{"$f":"IF(H158>0, SUMPRODUCT(G158:OFFSET(G158,-MIN(A158,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(A158,60),0), 'Load Growth Tables'!$O$75:OFFSET('Load Growth Tables'!$O$75,-MIN(A158,60),0)) / H158, 0)","v":0},0,0,null,null,null,2095,0,-1.3699207128921773E-13,0,0,0,{"$f":"SUMPRODUCT(S158:OFFSET(S158,-MIN(N158,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(N158,60),0))","v":0},{"$f":"IF(U158>0, SUMPRODUCT(T158:OFFSET(T158,-MIN(N158,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(N158,60),0), 'Load Growth Tables'!$O$75:OFFSET('Load Growth Tables'!$O$75,-MIN(N158,60),0)) / U158, 0)","v":0},0,0,null,null,null,2095,0,-1.3699207128921773E-13,0,0,0,{"$f":"SUMPRODUCT(AF158:OFFSET(AF158,-MIN(AA158,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(AA158,60),0))","v":0},{"$f":"IF(AH158>0, SUMPRODUCT(AG158:OFFSET(AG158,-MIN(AA158,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(AA158,60),0), 'Load Growth Tables'!$O$75:OFFSET('Load Growth Tables'!$O$75,-MIN(AA158,60),0)) / AH158, 0)","v":0},{"$f":"IF(AB158<=AE$5, HLOOKUP(AD$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(AD$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.6047085254087752},{"$f":"IF(AB158<=AE$5, HLOOKUP(AD$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(AD$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":3.3176378470550509},0,0,null,null,null,2095,0,-3.7865360977360853E-12,0,0,0,{"$f":"SUMPRODUCT(AU158:OFFSET(AU158,-MIN(AP158,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(AP158,60),0))","v":0},{"$f":"IF(AW158>0, SUMPRODUCT(AV158:OFFSET(AV158,-MIN(AP158,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(AP158,60),0), 'Load Growth Tables'!$O$75:OFFSET('Load Growth Tables'!$O$75,-MIN(AP158,60),0)) / AW158, 0)","v":0},0,0,null,null,null,2095,0,-2.8435651598566593E-12,0,0,0,{"$f":"SUMPRODUCT(BH158:OFFSET(BH158,-MIN(BC158,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(BC158,60),0))","v":0},{"$f":"IF(BJ158>0, SUMPRODUCT(BI158:OFFSET(BI158,-MIN(BC158,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(BC158,60),0), 'Load Growth Tables'!$O$75:OFFSET('Load Growth Tables'!$O$75,-MIN(BC158,60),0)) / BJ158, 0)","v":0},{"$f":"IF(BD158<=BG$5, HLOOKUP(BF$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(BF$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.750276449928506},{"$f":"IF(BD158<=BG$5, HLOOKUP(BF$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(BF$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":4.0929856044333839},0,0,null,null,null,2095,0,-9.42970937879426E-13,0,0,0,{"$f":"SUMPRODUCT(BW158:OFFSET(BW158,-MIN(BR158,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(BR158,60),0))","v":0},{"$f":"IF(BY158>0, SUMPRODUCT(BX158:OFFSET(BX158,-MIN(BR158,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(BR158,60),0), 'Load Growth Tables'!$O$75:OFFSET('Load Growth Tables'!$O$75,-MIN(BR158,60),0)) / BY158, 0)","v":0},{"$f":"IF(BS158<=BV$5, HLOOKUP(BU$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.1914628338387931},{"$f":"IF(BS158<=BV$5, HLOOKUP(BU$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.7353983711950822},0,0]
[146,2096,{"$f":"OFFSET('2012 NIA Shipments Data'!$R$14,A159,0)*$C$8","v":0},-3.9235281690253032E-12,{"$f":"SUMPRODUCT(C159:OFFSET(C159,-MIN(A159,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A159,60),0))","v":0},0,0,{"$f":"SUMPRODUCT(F159:OFFSET(F159,-MIN(A159,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(A159,60),0))","v":0},{"$f":"IF(H159>0, SUMPRODUCT(G159:OFFSET(G159,-MIN(A159,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(A159,60),0), 'Load Growth Tables'!$O$75:OFFSET('Load Growth Tables'!$O$75,-MIN(A159,60),0)) / H159, 0)","v":0},0,0,null,null,null,2096,0,-1.3699207128921773E-13,0,0,0,{"$f":"SUMPRODUCT(S159:OFFSET(S159,-MIN(N159,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(N159,60),0))","v":0},{"$f":"IF(U159>0, SUMPRODUCT(T159:OFFSET(T159,-MIN(N159,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(N159,60),0), 'Load Growth Tables'!$O$75:OFFSET('Load Growth Tables'!$O$75,-MIN(N159,60),0)) / U159, 0)","v":0},0,0,null,null,null,2096,0,-1.3699207128921773E-13,0,0,0,{"$f":"SUMPRODUCT(AF159:OFFSET(AF159,-MIN(AA159,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(AA159,60),0))","v":0},{"$f":"IF(AH159>0, SUMPRODUCT(AG159:OFFSET(AG159,-MIN(AA159,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(AA159,60),0), 'Load Growth Tables'!$O$75:OFFSET('Load Growth Tables'!$O$75,-MIN(AA159,60),0)) / AH159, 0)","v":0},{"$f":"IF(AB159<=AE$5, HLOOKUP(AD$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(AD$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.6047085254087752},{"$f":"IF(AB159<=AE$5, HLOOKUP(AD$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(AD$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":3.3176378470550509},0,0,null,null,null,2096,0,-3.7865360977360853E-12,0,0,0,{"$f":"SUMPRODUCT(AU159:OFFSET(AU159,-MIN(AP159,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(AP159,60),0))","v":0},{"$f":"IF(AW159>0, SUMPRODUCT(AV159:OFFSET(AV159,-MIN(AP159,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(AP159,60),0), 'Load Growth Tables'!$O$75:OFFSET('Load Growth Tables'!$O$75,-MIN(AP159,60),0)) / AW159, 0)","v":0},0,0,null,null,null,2096,0,-2.8435651598566593E-12,0,0,0,{"$f":"SUMPRODUCT(BH159:OFFSET(BH159,-MIN(BC159,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(BC159,60),0))","v":0},{"$f":"IF(BJ159>0, SUMPRODUCT(BI159:OFFSET(BI159,-MIN(BC159,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(BC159,60),0), 'Load Growth Tables'!$O$75:OFFSET('Load Growth Tables'!$O$75,-MIN(BC159,60),0)) / BJ159, 0)","v":0},{"$f":"IF(BD159<=BG$5, HLOOKUP(BF$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(BF$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.750276449928506},{"$f":"IF(BD159<=BG$5, HLOOKUP(BF$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(BF$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":4.0929856044333839},0,0,null,null,null,2096,0,-9.42970937879426E-13,0,0,0,{"$f":"SUMPRODUCT(BW159:OFFSET(BW159,-MIN(BR159,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(BR159,60),0))","v":0},{"$f":"IF(BY159>0, SUMPRODUCT(BX159:OFFSET(BX159,-MIN(BR159,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(BR159,60),0), 'Load Growth Tables'!$O$75:OFFSET('Load Growth Tables'!$O$75,-MIN(BR159,60),0)) / BY159, 0)","v":0},{"$f":"IF(BS159<=BV$5, HLOOKUP(BU$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.1914628338387931},{"$f":"IF(BS159<=BV$5, HLOOKUP(BU$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.7353983711950822},0,0]
[147,2097,{"$f":"OFFSET('2012 NIA Shipments Data'!$R$14,A160,0)*$C$8","v":0},-3.9235281690253032E-12,{"$f":"SUMPRODUCT(C160:OFFSET(C160,-MIN(A160,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A160,60),0))","v":0},0,0,{"$f":"SUMPRODUCT(F160:OFFSET(F160,-MIN(A160,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(A160,60),0))","v":0},{"$f":"IF(H160>0, SUMPRODUCT(G160:OFFSET(G160,-MIN(A160,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(A160,60),0), 'Load Growth Tables'!$O$75:OFFSET('Load Growth Tables'!$O$75,-MIN(A160,60),0)) / H160, 0)","v":0},0,0,null,null,null,2097,0,-1.3699207128921773E-13,0,0,0,{"$f":"SUMPRODUCT(S160:OFFSET(S160,-MIN(N160,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(N160,60),0))","v":0},{"$f":"IF(U160>0, SUMPRODUCT(T160:OFFSET(T160,-MIN(N160,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(N160,60),0), 'Load Growth Tables'!$O$75:OFFSET('Load Growth Tables'!$O$75,-MIN(N160,60),0)) / U160, 0)","v":0},0,0,null,null,null,2097,0,-1.3699207128921773E-13,0,0,0,{"$f":"SUMPRODUCT(AF160:OFFSET(AF160,-MIN(AA160,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(AA160,60),0))","v":0},{"$f":"IF(AH160>0, SUMPRODUCT(AG160:OFFSET(AG160,-MIN(AA160,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(AA160,60),0), 'Load Growth Tables'!$O$75:OFFSET('Load Growth Tables'!$O$75,-MIN(AA160,60),0)) / AH160, 0)","v":0},{"$f":"IF(AB160<=AE$5, HLOOKUP(AD$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(AD$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.6047085254087752},{"$f":"IF(AB160<=AE$5, HLOOKUP(AD$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(AD$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":3.3176378470550509},0,0,null,null,null,2097,0,-3.7865360977360853E-12,0,0,0,{"$f":"SUMPRODUCT(AU160:OFFSET(AU160,-MIN(AP160,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(AP160,60),0))","v":0},{"$f":"IF(AW160>0, SUMPRODUCT(AV160:OFFSET(AV160,-MIN(AP160,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(AP160,60),0), 'Load Growth Tables'!$O$75:OFFSET('Load Growth Tables'!$O$75,-MIN(AP160,60),0)) / AW160, 0)","v":0},0,0,null,null,null,2097,0,-2.8435651598566593E-12,0,0,0,{"$f":"SUMPRODUCT(BH160:OFFSET(BH160,-MIN(BC160,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(BC160,60),0))","v":0},{"$f":"IF(BJ160>0, SUMPRODUCT(BI160:OFFSET(BI160,-MIN(BC160,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(BC160,60),0), 'Load Growth Tables'!$O$75:OFFSET('Load Growth Tables'!$O$75,-MIN(BC160,60),0)) / BJ160, 0)","v":0},{"$f":"IF(BD160<=BG$5, HLOOKUP(BF$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(BF$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.750276449928506},{"$f":"IF(BD160<=BG$5, HLOOKUP(BF$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(BF$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":4.0929856044333839},0,0,null,null,null,2097,0,-9.42970937879426E-13,0,0,0,{"$f":"SUMPRODUCT(BW160:OFFSET(BW160,-MIN(BR160,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(BR160,60),0))","v":0},{"$f":"IF(BY160>0, SUMPRODUCT(BX160:OFFSET(BX160,-MIN(BR160,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(BR160,60),0), 'Load Growth Tables'!$O$75:OFFSET('Load Growth Tables'!$O$75,-MIN(BR160,60),0)) / BY160, 0)","v":0},{"$f":"IF(BS160<=BV$5, HLOOKUP(BU$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.1914628338387931},{"$f":"IF(BS160<=BV$5, HLOOKUP(BU$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.7353983711950822},0,0]
[148,2098,{"$f":"OFFSET('2012 NIA Shipments Data'!$R$14,A161,0)*$C$8","v":0},-3.9235281690253032E-12,{"$f":"SUMPRODUCT(C161:OFFSET(C161,-MIN(A161,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A161,60),0))","v":0},0,0,{"$f":"SUMPRODUCT(F161:OFFSET(F161,-MIN(A161,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(A161,60),0))","v":0},{"$f":"IF(H161>0, SUMPRODUCT(G161:OFFSET(G161,-MIN(A161,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(A161,60),0), 'Load Growth Tables'!$O$75:OFFSET('Load Growth Tables'!$O$75,-MIN(A161,60),0)) / H161, 0)","v":0},0,0,null,null,null,2098,0,-1.3699207128921773E-13,0,0,0,{"$f":"SUMPRODUCT(S161:OFFSET(S161,-MIN(N161,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(N161,60),0))","v":0},{"$f":"IF(U161>0, SUMPRODUCT(T161:OFFSET(T161,-MIN(N161,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(N161,60),0), 'Load Growth Tables'!$O$75:OFFSET('Load Growth Tables'!$O$75,-MIN(N161,60),0)) / U161, 0)","v":0},0,0,null,null,null,2098,0,-1.3699207128921773E-13,0,0,0,{"$f":"SUMPRODUCT(AF161:OFFSET(AF161,-MIN(AA161,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(AA161,60),0))","v":0},{"$f":"IF(AH161>0, SUMPRODUCT(AG161:OFFSET(AG161,-MIN(AA161,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(AA161,60),0), 'Load Growth Tables'!$O$75:OFFSET('Load Growth Tables'!$O$75,-MIN(AA161,60),0)) / AH161, 0)","v":0},{"$f":"IF(AB161<=AE$5, HLOOKUP(AD$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(AD$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.6047085254087752},{"$f":"IF(AB161<=AE$5, HLOOKUP(AD$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(AD$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":3.3176378470550509},0,0,null,null,null,2098,0,-3.7865360977360853E-12,0,0,0,{"$f":"SUMPRODUCT(AU161:OFFSET(AU161,-MIN(AP161,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(AP161,60),0))","v":0},{"$f":"IF(AW161>0, SUMPRODUCT(AV161:OFFSET(AV161,-MIN(AP161,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(AP161,60),0), 'Load Growth Tables'!$O$75:OFFSET('Load Growth Tables'!$O$75,-MIN(AP161,60),0)) / AW161, 0)","v":0},0,0,null,null,null,2098,0,-2.8435651598566593E-12,0,0,0,{"$f":"SUMPRODUCT(BH161:OFFSET(BH161,-MIN(BC161,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(BC161,60),0))","v":0},{"$f":"IF(BJ161>0, SUMPRODUCT(BI161:OFFSET(BI161,-MIN(BC161,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(BC161,60),0), 'Load Growth Tables'!$O$75:OFFSET('Load Growth Tables'!$O$75,-MIN(BC161,60),0)) / BJ161, 0)","v":0},{"$f":"IF(BD161<=BG$5, HLOOKUP(BF$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(BF$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.750276449928506},{"$f":"IF(BD161<=BG$5, HLOOKUP(BF$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(BF$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":4.0929856044333839},0,0,null,null,null,2098,0,-9.42970937879426E-13,0,0,0,{"$f":"SUMPRODUCT(BW161:OFFSET(BW161,-MIN(BR161,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(BR161,60),0))","v":0},{"$f":"IF(BY161>0, SUMPRODUCT(BX161:OFFSET(BX161,-MIN(BR161,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(BR161,60),0), 'Load Growth Tables'!$O$75:OFFSET('Load Growth Tables'!$O$75,-MIN(BR161,60),0)) / BY161, 0)","v":0},{"$f":"IF(BS161<=BV$5, HLOOKUP(BU$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.1914628338387931},{"$f":"IF(BS161<=BV$5, HLOOKUP(BU$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.7353983711950822},0,0]
[149,2099,{"$f":"OFFSET('2012 NIA Shipments Data'!$R$14,A162,0)*$C$8","v":0},-3.9235281690253032E-12,{"$f":"SUMPRODUCT(C162:OFFSET(C162,-MIN(A162,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A162,60),0))","v":0},0,0,{"$f":"SUMPRODUCT(F162:OFFSET(F162,-MIN(A162,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(A162,60),0))","v":0},{"$f":"IF(H162>0, SUMPRODUCT(G162:OFFSET(G162,-MIN(A162,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(A162,60),0), 'Load Growth Tables'!$O$75:OFFSET('Load Growth Tables'!$O$75,-MIN(A162,60),0)) / H162, 0)","v":0},0,0,null,null,null,2099,0,-1.3699207128921773E-13,0,0,0,{"$f":"SUMPRODUCT(S162:OFFSET(S162,-MIN(N162,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(N162,60),0))","v":0},{"$f":"IF(U162>0, SUMPRODUCT(T162:OFFSET(T162,-MIN(N162,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(N162,60),0), 'Load Growth Tables'!$O$75:OFFSET('Load Growth Tables'!$O$75,-MIN(N162,60),0)) / U162, 0)","v":0},0,0,null,null,null,2099,0,-1.3699207128921773E-13,0,0,0,{"$f":"SUMPRODUCT(AF162:OFFSET(AF162,-MIN(AA162,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(AA162,60),0))","v":0},{"$f":"IF(AH162>0, SUMPRODUCT(AG162:OFFSET(AG162,-MIN(AA162,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(AA162,60),0), 'Load Growth Tables'!$O$75:OFFSET('Load Growth Tables'!$O$75,-MIN(AA162,60),0)) / AH162, 0)","v":0},{"$f":"IF(AB162<=AE$5, HLOOKUP(AD$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(AD$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.6047085254087752},{"$f":"IF(AB162<=AE$5, HLOOKUP(AD$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(AD$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":3.3176378470550509},0,0,null,null,null,2099,0,-3.7865360977360853E-12,0,0,0,{"$f":"SUMPRODUCT(AU162:OFFSET(AU162,-MIN(AP162,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(AP162,60),0))","v":0},{"$f":"IF(AW162>0, SUMPRODUCT(AV162:OFFSET(AV162,-MIN(AP162,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(AP162,60),0), 'Load Growth Tables'!$O$75:OFFSET('Load Growth Tables'!$O$75,-MIN(AP162,60),0)) / AW162, 0)","v":0},0,0,null,null,null,2099,0,-2.8435651598566593E-12,0,0,0,{"$f":"SUMPRODUCT(BH162:OFFSET(BH162,-MIN(BC162,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(BC162,60),0))","v":0},{"$f":"IF(BJ162>0, SUMPRODUCT(BI162:OFFSET(BI162,-MIN(BC162,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(BC162,60),0), 'Load Growth Tables'!$O$75:OFFSET('Load Growth Tables'!$O$75,-MIN(BC162,60),0)) / BJ162, 0)","v":0},{"$f":"IF(BD162<=BG$5, HLOOKUP(BF$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(BF$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.750276449928506},{"$f":"IF(BD162<=BG$5, HLOOKUP(BF$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(BF$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":4.0929856044333839},0,0,null,null,null,2099,0,-9.42970937879426E-13,0,0,0,{"$f":"SUMPRODUCT(BW162:OFFSET(BW162,-MIN(BR162,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(BR162,60),0))","v":0},{"$f":"IF(BY162>0, SUMPRODUCT(BX162:OFFSET(BX162,-MIN(BR162,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(BR162,60),0), 'Load Growth Tables'!$O$75:OFFSET('Load Growth Tables'!$O$75,-MIN(BR162,60),0)) / BY162, 0)","v":0},{"$f":"IF(BS162<=BV$5, HLOOKUP(BU$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.1914628338387931},{"$f":"IF(BS162<=BV$5, HLOOKUP(BU$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.7353983711950822},0,0]
[150,2100,{"$f":"OFFSET('2012 NIA Shipments Data'!$R$14,A163,0)*$C$8","v":0},-3.9235281690253032E-12,{"$f":"SUMPRODUCT(C163:OFFSET(C163,-MIN(A163,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A163,60),0))","v":0},0,0,{"$f":"SUMPRODUCT(F163:OFFSET(F163,-MIN(A163,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(A163,60),0))","v":0},{"$f":"IF(H163>0, SUMPRODUCT(G163:OFFSET(G163,-MIN(A163,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(A163,60),0), 'Load Growth Tables'!$O$75:OFFSET('Load Growth Tables'!$O$75,-MIN(A163,60),0)) / H163, 0)","v":0},0,0,null,null,null,2100,0,-1.3699207128921773E-13,0,0,0,{"$f":"SUMPRODUCT(S163:OFFSET(S163,-MIN(N163,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(N163,60),0))","v":0},{"$f":"IF(U163>0, SUMPRODUCT(T163:OFFSET(T163,-MIN(N163,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(N163,60),0), 'Load Growth Tables'!$O$75:OFFSET('Load Growth Tables'!$O$75,-MIN(N163,60),0)) / U163, 0)","v":0},0,0,null,null,null,2100,0,-1.3699207128921773E-13,0,0,0,{"$f":"SUMPRODUCT(AF163:OFFSET(AF163,-MIN(AA163,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(AA163,60),0))","v":0},{"$f":"IF(AH163>0, SUMPRODUCT(AG163:OFFSET(AG163,-MIN(AA163,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(AA163,60),0), 'Load Growth Tables'!$O$75:OFFSET('Load Growth Tables'!$O$75,-MIN(AA163,60),0)) / AH163, 0)","v":0},{"$f":"IF(AB163<=AE$5, HLOOKUP(AD$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(AD$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.6047085254087752},{"$f":"IF(AB163<=AE$5, HLOOKUP(AD$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(AD$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":3.3176378470550509},0,0,null,null,null,2100,0,-3.7865360977360853E-12,0,0,0,{"$f":"SUMPRODUCT(AU163:OFFSET(AU163,-MIN(AP163,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(AP163,60),0))","v":0},{"$f":"IF(AW163>0, SUMPRODUCT(AV163:OFFSET(AV163,-MIN(AP163,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(AP163,60),0), 'Load Growth Tables'!$O$75:OFFSET('Load Growth Tables'!$O$75,-MIN(AP163,60),0)) / AW163, 0)","v":0},0,0,null,null,null,2100,0,-2.8435651598566593E-12,0,0,0,{"$f":"SUMPRODUCT(BH163:OFFSET(BH163,-MIN(BC163,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(BC163,60),0))","v":0},{"$f":"IF(BJ163>0, SUMPRODUCT(BI163:OFFSET(BI163,-MIN(BC163,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(BC163,60),0), 'Load Growth Tables'!$O$75:OFFSET('Load Growth Tables'!$O$75,-MIN(BC163,60),0)) / BJ163, 0)","v":0},{"$f":"IF(BD163<=BG$5, HLOOKUP(BF$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(BF$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.750276449928506},{"$f":"IF(BD163<=BG$5, HLOOKUP(BF$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(BF$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":4.0929856044333839},0,0,null,null,null,2100,0,-9.42970937879426E-13,0,0,0,{"$f":"SUMPRODUCT(BW163:OFFSET(BW163,-MIN(BR163,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(BR163,60),0))","v":0},{"$f":"IF(BY163>0, SUMPRODUCT(BX163:OFFSET(BX163,-MIN(BR163,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(BR163,60),0), 'Load Growth Tables'!$O$75:OFFSET('Load Growth Tables'!$O$75,-MIN(BR163,60),0)) / BY163, 0)","v":0},{"$f":"IF(BS163<=BV$5, HLOOKUP(BU$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.1914628338387931},{"$f":"IF(BS163<=BV$5, HLOOKUP(BU$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.7353983711950822},0,0]
[151,2101,{"$f":"OFFSET('2012 NIA Shipments Data'!$R$14,A164,0)*$C$8","v":0},-3.9235281690253032E-12,{"$f":"SUMPRODUCT(C164:OFFSET(C164,-MIN(A164,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A164,60),0))","v":0},0,0,{"$f":"SUMPRODUCT(F164:OFFSET(F164,-MIN(A164,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(A164,60),0))","v":0},{"$f":"IF(H164>0, SUMPRODUCT(G164:OFFSET(G164,-MIN(A164,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(A164,60),0), 'Load Growth Tables'!$O$75:OFFSET('Load Growth Tables'!$O$75,-MIN(A164,60),0)) / H164, 0)","v":0},0,0,null,null,null,2101,0,-1.3699207128921773E-13,0,0,0,{"$f":"SUMPRODUCT(S164:OFFSET(S164,-MIN(N164,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(N164,60),0))","v":0},{"$f":"IF(U164>0, SUMPRODUCT(T164:OFFSET(T164,-MIN(N164,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(N164,60),0), 'Load Growth Tables'!$O$75:OFFSET('Load Growth Tables'!$O$75,-MIN(N164,60),0)) / U164, 0)","v":0},0,0,null,null,null,2101,0,-1.3699207128921773E-13,0,0,0,{"$f":"SUMPRODUCT(AF164:OFFSET(AF164,-MIN(AA164,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(AA164,60),0))","v":0},{"$f":"IF(AH164>0, SUMPRODUCT(AG164:OFFSET(AG164,-MIN(AA164,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(AA164,60),0), 'Load Growth Tables'!$O$75:OFFSET('Load Growth Tables'!$O$75,-MIN(AA164,60),0)) / AH164, 0)","v":0},{"$f":"IF(AB164<=AE$5, HLOOKUP(AD$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(AD$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.6047085254087752},{"$f":"IF(AB164<=AE$5, HLOOKUP(AD$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(AD$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":3.3176378470550509},0,0,null,null,null,2101,0,-3.7865360977360853E-12,0,0,0,{"$f":"SUMPRODUCT(AU164:OFFSET(AU164,-MIN(AP164,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(AP164,60),0))","v":0},{"$f":"IF(AW164>0, SUMPRODUCT(AV164:OFFSET(AV164,-MIN(AP164,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(AP164,60),0), 'Load Growth Tables'!$O$75:OFFSET('Load Growth Tables'!$O$75,-MIN(AP164,60),0)) / AW164, 0)","v":0},0,0,null,null,null,2101,0,-2.8435651598566593E-12,0,0,0,{"$f":"SUMPRODUCT(BH164:OFFSET(BH164,-MIN(BC164,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(BC164,60),0))","v":0},{"$f":"IF(BJ164>0, SUMPRODUCT(BI164:OFFSET(BI164,-MIN(BC164,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(BC164,60),0), 'Load Growth Tables'!$O$75:OFFSET('Load Growth Tables'!$O$75,-MIN(BC164,60),0)) / BJ164, 0)","v":0},{"$f":"IF(BD164<=BG$5, HLOOKUP(BF$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(BF$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.750276449928506},{"$f":"IF(BD164<=BG$5, HLOOKUP(BF$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(BF$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":4.0929856044333839},0,0,null,null,null,2101,0,-9.42970937879426E-13,0,0,0,{"$f":"SUMPRODUCT(BW164:OFFSET(BW164,-MIN(BR164,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(BR164,60),0))","v":0},{"$f":"IF(BY164>0, SUMPRODUCT(BX164:OFFSET(BX164,-MIN(BR164,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(BR164,60),0), 'Load Growth Tables'!$O$75:OFFSET('Load Growth Tables'!$O$75,-MIN(BR164,60),0)) / BY164, 0)","v":0},{"$f":"IF(BS164<=BV$5, HLOOKUP(BU$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.1914628338387931},{"$f":"IF(BS164<=BV$5, HLOOKUP(BU$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.7353983711950822},0,0]
[152,2102,{"$f":"OFFSET('2012 NIA Shipments Data'!$R$14,A165,0)*$C$8","v":0},{"$f":"D164 - E164 + C164","v":-3.9235281690253032E-12},{"$f":"SUMPRODUCT(C165:OFFSET(C165,-MIN(A165,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A165,60),0))","v":0},0,{"$f":"F165","v":0},{"$f":"SUMPRODUCT(F165:OFFSET(F165,-MIN(A165,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(A165,60),0))","v":0},{"$f":"IF(H165>0, SUMPRODUCT(G165:OFFSET(G165,-MIN(A165,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(A165,60),0), 'Load Growth Tables'!$O$75:OFFSET('Load Growth Tables'!$O$75,-MIN(A165,60),0)) / H165, 0)","v":0},0,0,null,null,null,2102,0,-1.3699207128921773E-13,0,0,0,{"$f":"SUMPRODUCT(S165:OFFSET(S165,-MIN(N165,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(N165,60),0))","v":0},{"$f":"IF(U165>0, SUMPRODUCT(T165:OFFSET(T165,-MIN(N165,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(N165,60),0), 'Load Growth Tables'!$O$75:OFFSET('Load Growth Tables'!$O$75,-MIN(N165,60),0)) / U165, 0)","v":0},0,0,null,null,null,2102,0,-1.3699207128921773E-13,0,0,0,{"$f":"SUMPRODUCT(AF165:OFFSET(AF165,-MIN(AA165,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(AA165,60),0))","v":0},{"$f":"IF(AH165>0, SUMPRODUCT(AG165:OFFSET(AG165,-MIN(AA165,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(AA165,60),0), 'Load Growth Tables'!$O$75:OFFSET('Load Growth Tables'!$O$75,-MIN(AA165,60),0)) / AH165, 0)","v":0},{"$f":"IF(AB165<=AE$5, HLOOKUP(AD$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(AD$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.6047085254087752},{"$f":"IF(AB165<=AE$5, HLOOKUP(AD$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(AD$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":3.3176378470550509},0,0,null,null,null,2102,0,-3.7865360977360853E-12,0,0,0,{"$f":"SUMPRODUCT(AU165:OFFSET(AU165,-MIN(AP165,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(AP165,60),0))","v":0},{"$f":"IF(AW165>0, SUMPRODUCT(AV165:OFFSET(AV165,-MIN(AP165,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(AP165,60),0), 'Load Growth Tables'!$O$75:OFFSET('Load Growth Tables'!$O$75,-MIN(AP165,60),0)) / AW165, 0)","v":0},0,0,null,null,null,2102,0,-2.8435651598566593E-12,0,0,0,{"$f":"SUMPRODUCT(BH165:OFFSET(BH165,-MIN(BC165,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(BC165,60),0))","v":0},{"$f":"IF(BJ165>0, SUMPRODUCT(BI165:OFFSET(BI165,-MIN(BC165,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(BC165,60),0), 'Load Growth Tables'!$O$75:OFFSET('Load Growth Tables'!$O$75,-MIN(BC165,60),0)) / BJ165, 0)","v":0},{"$f":"IF(BD165<=BG$5, HLOOKUP(BF$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(BF$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.750276449928506},{"$f":"IF(BD165<=BG$5, HLOOKUP(BF$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(BF$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":4.0929856044333839},0,0,null,null,null,2102,0,-9.42970937879426E-13,0,0,0,{"$f":"SUMPRODUCT(BW165:OFFSET(BW165,-MIN(BR165,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(BR165,60),0))","v":0},{"$f":"IF(BY165>0, SUMPRODUCT(BX165:OFFSET(BX165,-MIN(BR165,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(BR165,60),0), 'Load Growth Tables'!$O$75:OFFSET('Load Growth Tables'!$O$75,-MIN(BR165,60),0)) / BY165, 0)","v":0},{"$f":"IF(BS165<=BV$5, HLOOKUP(BU$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.1914628338387931},{"$f":"IF(BS165<=BV$5, HLOOKUP(BU$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.7353983711950822},0,0]
[153,2103,{"$f":"OFFSET('2012 NIA Shipments Data'!$R$14,A166,0)*$C$8","v":0},{"$f":"D165 - E165 + C165","v":-3.9235281690253032E-12},{"$f":"SUMPRODUCT(C166:OFFSET(C166,-MIN(A166,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A166,60),0))","v":0},0,{"$f":"F166","v":0},{"$f":"SUMPRODUCT(F166:OFFSET(F166,-MIN(A166,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(A166,60),0))","v":0},{"$f":"IF(H166>0, SUMPRODUCT(G166:OFFSET(G166,-MIN(A166,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(A166,60),0), 'Load Growth Tables'!$O$75:OFFSET('Load Growth Tables'!$O$75,-MIN(A166,60),0)) / H166, 0)","v":0},0,0,null,null,null,2103,0,-1.3699207128921773E-13,0,0,0,{"$f":"SUMPRODUCT(S166:OFFSET(S166,-MIN(N166,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(N166,60),0))","v":0},{"$f":"IF(U166>0, SUMPRODUCT(T166:OFFSET(T166,-MIN(N166,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(N166,60),0), 'Load Growth Tables'!$O$75:OFFSET('Load Growth Tables'!$O$75,-MIN(N166,60),0)) / U166, 0)","v":0},0,0,null,null,null,2103,0,-1.3699207128921773E-13,0,0,0,{"$f":"SUMPRODUCT(AF166:OFFSET(AF166,-MIN(AA166,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(AA166,60),0))","v":0},{"$f":"IF(AH166>0, SUMPRODUCT(AG166:OFFSET(AG166,-MIN(AA166,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(AA166,60),0), 'Load Growth Tables'!$O$75:OFFSET('Load Growth Tables'!$O$75,-MIN(AA166,60),0)) / AH166, 0)","v":0},{"$f":"IF(AB166<=AE$5, HLOOKUP(AD$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(AD$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.6047085254087752},{"$f":"IF(AB166<=AE$5, HLOOKUP(AD$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(AD$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":3.3176378470550509},0,0,null,null,null,2103,0,-3.7865360977360853E-12,0,0,0,{"$f":"SUMPRODUCT(AU166:OFFSET(AU166,-MIN(AP166,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(AP166,60),0))","v":0},{"$f":"IF(AW166>0, SUMPRODUCT(AV166:OFFSET(AV166,-MIN(AP166,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(AP166,60),0), 'Load Growth Tables'!$O$75:OFFSET('Load Growth Tables'!$O$75,-MIN(AP166,60),0)) / AW166, 0)","v":0},0,0,null,null,null,2103,0,-2.8435651598566593E-12,0,0,0,{"$f":"SUMPRODUCT(BH166:OFFSET(BH166,-MIN(BC166,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(BC166,60),0))","v":0},{"$f":"IF(BJ166>0, SUMPRODUCT(BI166:OFFSET(BI166,-MIN(BC166,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(BC166,60),0), 'Load Growth Tables'!$O$75:OFFSET('Load Growth Tables'!$O$75,-MIN(BC166,60),0)) / BJ166, 0)","v":0},{"$f":"IF(BD166<=BG$5, HLOOKUP(BF$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(BF$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.750276449928506},{"$f":"IF(BD166<=BG$5, HLOOKUP(BF$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(BF$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":4.0929856044333839},0,0,null,null,null,2103,0,-9.42970937879426E-13,0,0,0,{"$f":"SUMPRODUCT(BW166:OFFSET(BW166,-MIN(BR166,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(BR166,60),0))","v":0},{"$f":"IF(BY166>0, SUMPRODUCT(BX166:OFFSET(BX166,-MIN(BR166,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(BR166,60),0), 'Load Growth Tables'!$O$75:OFFSET('Load Growth Tables'!$O$75,-MIN(BR166,60),0)) / BY166, 0)","v":0},{"$f":"IF(BS166<=BV$5, HLOOKUP(BU$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.1914628338387931},{"$f":"IF(BS166<=BV$5, HLOOKUP(BU$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.7353983711950822},0,0]
[154,2104,{"$f":"OFFSET('2012 NIA Shipments Data'!$R$14,A167,0)*$C$8","v":0},{"$f":"D166 - E166 + C166","v":-3.9235281690253032E-12},{"$f":"SUMPRODUCT(C167:OFFSET(C167,-MIN(A167,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A167,60),0))","v":0},0,{"$f":"F167","v":0},{"$f":"SUMPRODUCT(F167:OFFSET(F167,-MIN(A167,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(A167,60),0))","v":0},{"$f":"IF(H167>0, SUMPRODUCT(G167:OFFSET(G167,-MIN(A167,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(A167,60),0), 'Load Growth Tables'!$O$75:OFFSET('Load Growth Tables'!$O$75,-MIN(A167,60),0)) / H167, 0)","v":0},0,0,null,null,null,2104,0,-1.3699207128921773E-13,0,0,0,{"$f":"SUMPRODUCT(S167:OFFSET(S167,-MIN(N167,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(N167,60),0))","v":0},{"$f":"IF(U167>0, SUMPRODUCT(T167:OFFSET(T167,-MIN(N167,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(N167,60),0), 'Load Growth Tables'!$O$75:OFFSET('Load Growth Tables'!$O$75,-MIN(N167,60),0)) / U167, 0)","v":0},0,0,null,null,null,2104,0,-1.3699207128921773E-13,0,0,0,{"$f":"SUMPRODUCT(AF167:OFFSET(AF167,-MIN(AA167,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(AA167,60),0))","v":0},{"$f":"IF(AH167>0, SUMPRODUCT(AG167:OFFSET(AG167,-MIN(AA167,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(AA167,60),0), 'Load Growth Tables'!$O$75:OFFSET('Load Growth Tables'!$O$75,-MIN(AA167,60),0)) / AH167, 0)","v":0},{"$f":"IF(AB167<=AE$5, HLOOKUP(AD$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(AD$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.6047085254087752},{"$f":"IF(AB167<=AE$5, HLOOKUP(AD$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(AD$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":3.3176378470550509},0,0,null,null,null,2104,0,-3.7865360977360853E-12,0,0,0,{"$f":"SUMPRODUCT(AU167:OFFSET(AU167,-MIN(AP167,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(AP167,60),0))","v":0},{"$f":"IF(AW167>0, SUMPRODUCT(AV167:OFFSET(AV167,-MIN(AP167,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(AP167,60),0), 'Load Growth Tables'!$O$75:OFFSET('Load Growth Tables'!$O$75,-MIN(AP167,60),0)) / AW167, 0)","v":0},0,0,null,null,null,2104,0,-2.8435651598566593E-12,0,0,0,{"$f":"SUMPRODUCT(BH167:OFFSET(BH167,-MIN(BC167,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(BC167,60),0))","v":0},{"$f":"IF(BJ167>0, SUMPRODUCT(BI167:OFFSET(BI167,-MIN(BC167,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(BC167,60),0), 'Load Growth Tables'!$O$75:OFFSET('Load Growth Tables'!$O$75,-MIN(BC167,60),0)) / BJ167, 0)","v":0},{"$f":"IF(BD167<=BG$5, HLOOKUP(BF$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(BF$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.750276449928506},{"$f":"IF(BD167<=BG$5, HLOOKUP(BF$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(BF$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":4.0929856044333839},0,0,null,null,null,2104,0,-9.42970937879426E-13,0,0,0,{"$f":"SUMPRODUCT(BW167:OFFSET(BW167,-MIN(BR167,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(BR167,60),0))","v":0},{"$f":"IF(BY167>0, SUMPRODUCT(BX167:OFFSET(BX167,-MIN(BR167,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(BR167,60),0), 'Load Growth Tables'!$O$75:OFFSET('Load Growth Tables'!$O$75,-MIN(BR167,60),0)) / BY167, 0)","v":0},{"$f":"IF(BS167<=BV$5, HLOOKUP(BU$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.1914628338387931},{"$f":"IF(BS167<=BV$5, HLOOKUP(BU$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.7353983711950822},0,0]
[155,2105,{"$f":"OFFSET('2012 NIA Shipments Data'!$R$14,A168,0)*$C$8","v":0},{"$f":"D167 - E167 + C167","v":-3.9235281690253032E-12},{"$f":"SUMPRODUCT(C168:OFFSET(C168,-MIN(A168,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A168,60),0))","v":0},0,{"$f":"F168","v":0},{"$f":"SUMPRODUCT(F168:OFFSET(F168,-MIN(A168,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(A168,60),0))","v":0},{"$f":"IF(H168>0, SUMPRODUCT(G168:OFFSET(G168,-MIN(A168,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(A168,60),0), 'Load Growth Tables'!$O$75:OFFSET('Load Growth Tables'!$O$75,-MIN(A168,60),0)) / H168, 0)","v":0},0,0,null,null,null,2105,0,-1.3699207128921773E-13,0,0,0,{"$f":"SUMPRODUCT(S168:OFFSET(S168,-MIN(N168,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(N168,60),0))","v":0},{"$f":"IF(U168>0, SUMPRODUCT(T168:OFFSET(T168,-MIN(N168,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(N168,60),0), 'Load Growth Tables'!$O$75:OFFSET('Load Growth Tables'!$O$75,-MIN(N168,60),0)) / U168, 0)","v":0},0,0,null,null,null,2105,{"$f":"P168*$AG$4","v":0},{"$f":"Q168*$AG$4","v":-1.3699207128921773E-13},{"$f":"R168*$AG$4","v":0},{"$f":"S168*$AG$4","v":0},0,{"$f":"SUMPRODUCT(AF168:OFFSET(AF168,-MIN(AA168,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(AA168,60),0))","v":0},{"$f":"IF(AH168>0, SUMPRODUCT(AG168:OFFSET(AG168,-MIN(AA168,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(AA168,60),0), 'Load Growth Tables'!$O$75:OFFSET('Load Growth Tables'!$O$75,-MIN(AA168,60),0)) / AH168, 0)","v":0},{"$f":"IF(AB168<=AE$5, HLOOKUP(AD$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(AD$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.6047085254087752},{"$f":"IF(AB168<=AE$5, HLOOKUP(AD$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(AD$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":3.3176378470550509},0,0,null,null,null,2105,0,-3.7865360977360853E-12,0,0,0,{"$f":"SUMPRODUCT(AU168:OFFSET(AU168,-MIN(AP168,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(AP168,60),0))","v":0},{"$f":"IF(AW168>0, SUMPRODUCT(AV168:OFFSET(AV168,-MIN(AP168,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(AP168,60),0), 'Load Growth Tables'!$O$75:OFFSET('Load Growth Tables'!$O$75,-MIN(AP168,60),0)) / AW168, 0)","v":0},0,0,null,null,null,2105,0,-2.8435651598566593E-12,0,0,0,{"$f":"SUMPRODUCT(BH168:OFFSET(BH168,-MIN(BC168,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(BC168,60),0))","v":0},{"$f":"IF(BJ168>0, SUMPRODUCT(BI168:OFFSET(BI168,-MIN(BC168,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(BC168,60),0), 'Load Growth Tables'!$O$75:OFFSET('Load Growth Tables'!$O$75,-MIN(BC168,60),0)) / BJ168, 0)","v":0},{"$f":"IF(BD168<=BG$5, HLOOKUP(BF$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(BF$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.750276449928506},{"$f":"IF(BD168<=BG$5, HLOOKUP(BF$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(BF$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":4.0929856044333839},0,0,null,null,null,2105,0,-9.42970937879426E-13,0,0,0,{"$f":"SUMPRODUCT(BW168:OFFSET(BW168,-MIN(BR168,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(BR168,60),0))","v":0},{"$f":"IF(BY168>0, SUMPRODUCT(BX168:OFFSET(BX168,-MIN(BR168,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN(BR168,60),0), 'Load Growth Tables'!$O$75:OFFSET('Load Growth Tables'!$O$75,-MIN(BR168,60),0)) / BY168, 0)","v":0},{"$f":"IF(BS168<=BV$5, HLOOKUP(BU$3, Assumptions!$C$444:$P$448, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$374:$P$378, 2, FALSE))","v":1.1914628338387931},{"$f":"IF(BS168<=BV$5, HLOOKUP(BU$3, Assumptions!$C$472:$P$476, 2, FALSE), HLOOKUP(BU$3, Assumptions!$C$398:$P$402, 2, FALSE))","v":2.7353983711950822},0,0]

{"sheet":"Stds Case Low Dry","index":14,"n_rows":168,"n_cols":97,"rows_kept":168,"cut":false,"hidden":false,"merged":[[9,91,11,91],[9,92,11,92],[9,93,11,93],[9,94,11,94],[1,93,8,96],[9,95,11,95],[9,96,11,96],[1,35,8,38],[1,22,8,25],[1,9,8,12],[9,78,11,78],[9,79,11,79],[1,78,8,81],[9,80,11,80],[9,81,11,81],[9,76,11,76],[9,77,11,77],[9,50,11,50],[9,51,11,51],[9,63,11,63],[9,64,11,64],[1,63,8,66],[1,50,8,53],[9,9,11,9],[9,10,11,10],[9,35,11,35],[9,36,11,36],[9,48,11,48],[9,22,11,22],[9,23,11,23],[9,13,11,13],[10,26,12,26],[9,11,11,11],[9,12,11,12],[9,24,11,24],[9,25,11,25],[9,37,11,37],[9,38,11,38],[9,52,11,52],[9,53,11,53],[9,65,11,65],[9,66,11,66],[9,49,11,49]]}
[null,{"$f":"D4&\" Low Voltage Dry-Type Transformer Standards Case Shipment for \"&D3","v":"EC3 to 4 Low Voltage Dry-Type Transformer Standards Case Shipment for DL6 to 8"},null,null,null,"ADAPTED FROM 2012 NIA STOCK MODEL",null,null,null,null,null,null,null,null,{"$f":"Q4&\" Low Voltage Dry-Type Transformer Standards Case Shipment for \"&Q3","v":"EC3 to 4 Low Voltage Dry-Type Transformer Standards Case Shipment for DL6 to 8"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD4&\" Low Voltage Dry-Type Transformer Standards Case Shipment for \"&AD3","v":"EC3 Low Voltage Dry-Type Transformer Standards Case Shipment for DL6"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AQ4&\" Low Voltage Dry-Type Transformer Standards Case Shipment for \"&AQ3","v":"EC3 Low Voltage Dry-Type Transformer Standards Case Shipment for DL6"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BF4&\" Low Voltage Dry-Type Transformer Standards Case Shipment for \"&BF3","v":"EC4 Low Voltage Dry-Type Transformer Standards Case Shipment for DL7 to 8"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BS4&\" Low Voltage Dry-Type Transformer Standards Case Shipment for \"&BS3","v":"EC4 Low Voltage Dry-Type Transformer Standards Case Shipment for DL7"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CH4&\" Low Voltage Dry-Type Transformer Standards Case Shipment for \"&CH3","v":"EC4 Low Voltage Dry-Type Transformer Standards Case Shipment for DL8"}]
[null,null,null,null,null,null,null,null,null,{"$f":"\"LOW DRY \"&D3&\" \"&D4&\" TOTAL\"","v":"LOW DRY DL6 to 8 EC3 to 4 TOTAL"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"LOW DRY \"&Q3&\" \"&Q4&\" TOTAL\"","v":"LOW DRY DL6 to 8 EC3 to 4 TOTAL"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"LOW DRY \"&AD3&\" \"&AD4&\" TOTAL\"","v":"LOW DRY DL6 EC3 TOTAL"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"LOW DRY \"&AS3&\" \"&AS4&\" TOTAL\"","v":"LOW DRY  DL6 Share of EC3 TOTAL"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"LOW DRY \"&BF3&\" \"&BF4&\" TOTAL\"","v":"LOW DRY DL7 to 8 EC4 TOTAL"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"LOW DRY \"&BU3&\" \"&BU4&\" TOTAL\"","v":"LOW DRY  DL7 Share of EC4 TOTAL"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"LOW DRY \"&CJ3&\" \"&CJ4&\" TOTAL\"","v":"LOW DRY  DL8 Share of EC4 TOTAL"}]
[null,"Design Lines (DL)","6 to 8",{"$f":"\"DL\"&C3","v":"DL6 to 8"},null,"Used EC breakout to map each DL",null,null,null,null,null,null,null,null,"Design Lines (DL)","6 to 8",{"$f":"\"DL\"&P3","v":"DL6 to 8"},null,"Used EC breakout to map each DL",null,null,null,null,null,null,null,null,"Design Lines (DL)",6,{"$f":"\"DL\"&AC3","v":"DL6"},null,null,null,null,null,null,null,null,null,null,"Design Lines (DL)",6,{"$f":"\"DL\"&AP3","v":"DL6"},{"$f":"IF(AP3=\"13A\", 14, IF(AP3=\"13B\", 15, AP3+1))","v":7},null,null,null,null,null,null,null,null,null,null,null,"Design Lines (DL)","7 to 8",{"$f":"\"DL\"&BE3","v":"DL7 to 8"},null,null,null,null,null,null,null,null,null,null,"Design Lines (DL)",7,{"$f":"\"DL\"&BR3","v":"DL7"},{"$f":"IF(BR3=\"13A\", 14, IF(BR3=\"13B\", 15, BR3+1))","v":8},null,null,null,null,null,null,null,null,null,null,null,"Design Lines (DL)",8,{"$f":"\"DL\"&CG3","v":"DL8"},{"$f":"IF(CG3=\"13A\", 14, IF(CG3=\"13B\", 15, CG3+1))","v":9}]
[null,"Equipment Class (EC)","3 to 4",{"$f":"\"EC\"&C4","v":"EC3 to 4"},null,"Start Year",2005,null,null,null,null,null,null,null,"Equipment Class (EC)","3 to 4",{"$f":"\"EC\"&P4","v":"EC3 to 4"},null,"Start Year",2007,null,null,null,null,null,null,null,"Equipment Class (EC)",3,{"$f":"\"EC\"&AC4","v":"EC3"},null,{"$f":"AD4&\" Market Share\"","v":"EC3 Market Share"},{"$f":"Assumptions!$H$138","v":3.4915531477692892E-2},null,null,null,null,null,null,null,"Equipment Class (EC)",3,{"$f":"\"EC\"&AP4","v":"EC3"},null,{"$f":"AQ3&\" Share of \"&AQ4","v":"DL6 Share of EC3"},{"$f":"Assumptions!$K$138","v":1},null,null,null,null,null,null,null,null,null,"Equipment Class (EC)",4,{"$f":"\"EC\"&BE4","v":"EC4"},null,{"$f":"BF4&\" Market Share\"","v":"EC4 Market Share"},{"$f":"SUM(Assumptions!$H$139:$H$140)","v":0.96508446852230712},null,null,null,null,null,null,null,"Equipment Class (EC)",4,{"$f":"\"EC\"&BR4","v":"EC4"},null,{"$f":"BS3&\" Share of \"&BS4","v":"DL7 Share of EC4"},{"$f":"Assumptions!$K$139","v":0.75096739776408983},null,null,null,null,null,null,null,null,null,"Equipment Class (EC)",4,{"$f":"\"EC\"&CG4","v":"EC4"},null,{"$f":"CH3&\" Share of \"&CH4","v":"DL8 Share of EC4"},{"$f":"Assumptions!$K$140","v":0.24903260223591017}]
[null,"Trial Standard Level (TSL)","Multi",{"$f":"IF(C5=0, \"Base Case\", \"TSL\"&C5)","v":"TSLMulti"},null,"Standards Effective 2007-2016, 2016-2034",null,null,null,null,null,null,null,null,"Trial Standard Level (TSL)","Multi",{"$f":"IF(P5=0, \"Base Case\", \"TSL\"&P5)","v":"TSLMulti"},null,"Standards Effective 2007-2016, 2016-2034",null,null,null,null,null,null,null,null,"Trial Standard Level (TSL)",{"$f":"AP5","v":1},{"$f":"IF(AC5=0, \"Base Case\", \"TSL\"&AC5)","v":"TSL1"},2016,null,null,null,null,null,null,null,null,null,"Trial Standard Level (TSL)",1,{"$f":"IF(AP5=0, \"Base Case\", \"TSL\"&AP5)","v":"TSL1"},2016,null,null,null,null,null,null,null,null,null,null,null,"Trial Standard Level (TSL)",1,{"$f":"IF(BE5=0, \"Base Case\", \"TSL\"&BE5)","v":"TSL1"},2016,null,null,null,null,null,null,null,null,null,"Trial Standard Level (TSL)",1,{"$f":"IF(BR5=0, \"Base Case\", \"TSL\"&BR5)","v":"TSL1"},2016,null,null,null,null,null,null,null,null,null,null,null,"Trial Standard Level (TSL)",1,{"$f":"IF(CG5=0, \"Base Case\", \"TSL\"&CG5)","v":"TSL1"},2016]
[]
[null,null,null,null,null,"Standards Year",2007,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Trial Standard Level (TSL)",{"$f":"AP7","v":"1"},{"$f":"IF(AC7=0, \"Base Case\", \"TSL\"&AC7)","v":"TSL1"},2007,null,null,null,null,null,null,null,null,null,"Trial Standard Level (TSL)",{"$f":"Assumptions!$D$104","v":"1"},{"$f":"IF(AP7=0, \"Base Case\", \"TSL\"&AP7)","v":"TSL1"},2007,null,null,null,null,null,null,null,null,null,null,null,"Trial Standard Level (TSL)",1,{"$f":"IF(BE7=0, \"Base Case\", \"TSL\"&BE7)","v":"TSL1"},2007,null,null,null,null,null,null,null,null,null,"Trial Standard Level (TSL)",{"$f":"Assumptions!$D$105","v":"1"},{"$f":"IF(BR7=0, \"Base Case\", \"TSL\"&BR7)","v":"TSL1"},2007,null,null,null,null,null,null,null,null,null,null,null,"Trial Standard Level (TSL)",{"$f":"Assumptions!$D$106","v":"1"},{"$f":"IF(CG7=0, \"Base Case\", \"TSL\"&CG7)","v":"TSL1"},2007]
[]
[]
[null,"Standards Case Stock Forecast",null,null,null,null,null,null,null,"LL Energy Loss (site) Shipments - kWh","NLL Energy Loss (site) Shipments - kWh","LL Energy Loss Stock - kWh","NLL Energy Loss Stock - kWh","% Scale Shipments to Affected Stock","Standards Case Stock Forecast",null,null,null,null,null,null,null,"LL Energy Loss (site) Shipments - kWh","NLL Energy Loss (site) Shipments - kWh","LL Energy Loss Stock - kWh","NLL Energy Loss Stock - kWh",null,"Standards Case Stock Forecast",null,null,null,null,null,null,null,"LL Energy Loss (site) Shipments - kWh","NLL Energy Loss (site) Shipments - kWh","LL Energy Loss Stock - kWh","NLL Energy Loss Stock - kWh",null,"Standards Case Stock Forecast",null,null,null,null,null,null,null,"LL Coeff","NLL Coeff","LL Energy Loss (site) Shipments - kWh","NLL Energy Loss (site) Shipments - kWh","LL Energy Loss Stock - kWh","NLL Energy Loss Stock - kWh",null,"Standards Case Stock Forecast",null,null,null,null,null,null,null,"LL Energy Loss (site) Shipments - kWh","NLL Energy Loss (site) Shipments - kWh","LL Energy Loss Stock - kWh","NLL Energy Loss Stock - kWh",null,"Standards Case Stock Forecast",null,null,null,null,null,null,null,"LL Coeff","NLL Coeff","LL Energy Loss (site) Shipments - kWh","NLL Energy Loss (site) Shipments - kWh","LL Energy Loss Stock - kWh","NLL Energy Loss Stock - kWh",null,"Standards Case Stock Forecast",null,null,null,null,null,null,null,"LL Coeff","NLL Coeff","LL Energy Loss (site) Shipments - kWh","NLL Energy Loss (site) Shipments - kWh","LL Energy Loss Stock - kWh","NLL Energy Loss Stock - kWh"]
[null,null,null,"Stock before",null,"Shipment","Check","Affected","Load",null,null,null,null,null,{"$f":"(J72+K72)*N72","v":8556082.9933184106},null,"Stock before",null,"Shipment","Check","Affected","Load",null,null,null,null,"% Scale Shipments to Affected Stock",null,null,"Stock before",null,"Shipment","Check","Affected","Load",null,null,null,null,null,null,null,"Stock before",null,"Shipment","Check","Affected","Load",null,null,null,null,null,null,null,null,null,"Stock before",null,"Shipment","Check","Affected","Load",null,null,null,null,null,null,null,"Stock before",null,"Shipment","Check","Affected","Load",null,null,null,null,null,null,null,null,null,"Stock before",null,"Shipment","Check","Affected","Load"]
[null,"Year","Shipment","Shipment","Retirements","after Standards","Original Sheet","Stock","Growth",null,null,null,null,null,"Year","Shipment","Shipment","Retirements","after Standards","Original Sheet","Stock","Growth",null,null,null,null,null,"Year","Shipment","Shipment","Retirements","after Standards","Original Sheet","Stock","Growth",null,null,null,null,null,"Year","Shipment","Shipment","Retirements","after Standards","Original Sheet","Stock","Growth",null,null,null,null,null,null,null,"Year","Shipment","Shipment","Retirements","after Standards","Original Sheet","Stock","Growth",null,null,null,null,null,"Year","Shipment","Shipment","Retirements","after Standards","Original Sheet","Stock","Growth",null,null,null,null,null,null,null,"Year","Shipment","Shipment","Retirements","after Standards","Original Sheet","Stock","Growth"]
[0,1950,{"$f":"'Base Case Low Dry'!$C13","v":134.74921918727034},0,{"$f":"SUMPRODUCT(C13:OFFSET(C13,-MIN($A13,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A13,60),0))","v":0},{"$f":"IF(B13<$G$4, 0, C13)","v":0},null,null,null,{"$f":"SUM(AJ13, BL13)","v":2313238.6210753638},{"$f":"SUM(AK13, BM13)","v":4855580.1023353282},{"$f":"SUM(AL13, BN13)","v":2313238.6210753638},4855580.1023353282,null,{"$f":"$B13","v":1950},{"$f":"SUM(AC13, BE13)","v":134.74921918727034},0,0,0,0,0,null,{"$f":"SUM(AJ13, BL13)","v":2313238.6210753638},{"$f":"SUM(AK13, BM13)","v":4855580.1023353282},{"$f":"SUM(AL13, BN13)","v":2313238.6210753638},{"$f":"SUM(AM13, BO13)","v":4855580.1023353282},null,{"$f":"$B13","v":1950},{"$f":"SUM(AP13)","v":4.7048406041276767},{"$f":"SUM(AQ13)","v":0},0,0,0,0,null,{"$f":"SUM(AY13)","v":66137.104974445567},{"$f":"SUM(AZ13)","v":150407.91208620134},{"$f":"SUM(BA13)","v":66137.104974445567},150407.91208620134,null,{"$f":"$AB13","v":1950},{"$f":"$C13*AT$4*$AG$4","v":4.7048406041276767},0,{"$f":"SUMPRODUCT(AP13:OFFSET(AP13,-MIN($A13,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A13,60),0))","v":0},{"$f":"IF(AO13<$G$4, 0, AP13)","v":0},null,null,null,{"$f":"IF(AO13<AR$7, HLOOKUP(AQ$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(AO13<$AR$5, HLOOKUP(AQ$3, Assumptions!$C$484:$P$488, 3, FALSE), HLOOKUP(AQ$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.6047085254087752},{"$f":"IF(AO13<AR$7, HLOOKUP(AQ$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AO13<$AR$5, HLOOKUP(AQ$3, Assumptions!$C$494:$P$498, 3, FALSE), HLOOKUP(AQ$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":3.6494016317605564},{"$f":"AP13*AW13*(1+AV13)^2*8760","v":66137.104974445567},{"$f":"AP13*AX13*8760","v":150407.91208620134},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A13,60),0),AY13:OFFSET(AY13,-MIN($A13,60),0))","v":66137.104974445567},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A13,60),0),AZ13:OFFSET(AZ13,-MIN($A13,60),0))","v":150407.91208620134},null,{"$f":"$B13","v":1950},{"$f":"SUM(BR13, CG13)","v":130.04437858314267},0,0,0,0,0,null,{"$f":"SUM(CA13, CP13)","v":2247101.5161009184},{"$f":"SUM(CB13, CQ13)","v":4705172.1902491273},{"$f":"SUM(CC13, CR13)","v":2247101.5161009184},4705172.1902491273,null,{"$f":"$AB13","v":1950},{"$f":"$C13*BV$4*$BI$4","v":97.659088578430783},0,{"$f":"SUMPRODUCT(BR13:OFFSET(BR13,-MIN($A13,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A13,60),0))","v":0},{"$f":"IF(BQ13<$G$4, 0, BR13)","v":0},null,null,null,{"$f":"IF(BQ13<BT$7, HLOOKUP(BS$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(BQ13<$BT$5, HLOOKUP(BS$3, Assumptions!$C$484:$P$488, 3, FALSE), HLOOKUP(BS$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":2.074135956947627},{"$f":"IF(BQ13<BT$7, HLOOKUP(BS$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(BQ13<$BT$5, HLOOKUP(BS$3, Assumptions!$C$494:$P$498, 3, FALSE), HLOOKUP(BS$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":4.5022841648767224},{"$f":"BR13*BY13*(1+BX13)^2*8760","v":1774410.0697749278},{"$f":"BR13*BZ13*8760","v":3851675.3602315481},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A13,60),0),CA13:OFFSET(CA13,-MIN($A13,60),0))","v":1774410.0697749278},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A13,60),0),CB13:OFFSET(CB13,-MIN($A13,60),0))","v":3851675.3602315481},null,{"$f":"$AB13","v":1950},{"$f":"$C13*CK$4*$BI$4","v":32.385290004711884},0,{"$f":"SUMPRODUCT(CG13:OFFSET(CG13,-MIN($A13,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A13,60),0))","v":0},{"$f":"IF(CF13<$G$4, 0, CG13)","v":0},null,null,null,{"$f":"IF(CF13<CI$7, HLOOKUP(CH$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(CF13<$CI$5, HLOOKUP(CH$3, Assumptions!$C$484:$P$488, 3, FALSE), HLOOKUP(CH$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.6661950768375469},{"$f":"IF(CF13<CI$7, HLOOKUP(CH$3, Assumptions!$C$494:$P$498,2, FALSE), IF(CF13<=$AR$5, HLOOKUP(CH$3, Assumptions!$C$494:$P$498, 3, FALSE), HLOOKUP(CH$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":3.0085000000000002},{"$f":"CG13*CN13*(1+CM13)^2*8760","v":472691.44632599066},{"$f":"CG13*CO13*8760","v":853496.83001757925},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A13,60),0),CP13:OFFSET(CP13,-MIN($A13,60),0))","v":472691.44632599066},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A13,60),0),CQ13:OFFSET(CQ13,-MIN($A13,60),0))","v":853496.83001757925}]
[{"$f":"A13+1","v":1},{"$f":"B13+1","v":1951},{"$f":"'Base Case Low Dry'!$C14","v":144.39857445762476},{"$f":"D13 - E13 + C13","v":134.74921918727034},{"$f":"SUMPRODUCT(C14:OFFSET(C14,-MIN(A14,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A14,60),0))","v":0.67377816158025905},{"$f":"IF(B14<$G$4, 0, C14)","v":0},null,null,null,{"$f":"SUM(AJ14, BL14)","v":2478889.0153002059},{"$f":"SUM(AK14, BM14)","v":5203286.884858367},{"$f":"SUM(AL14, BN14)","v":4792127.6363755707},{"$f":"SUM(AM14, BO14)","v":10058866.987193696},null,{"$f":"$B14","v":1951},{"$f":"SUM(AC14, BE14)","v":144.39857445762479},{"$f":"SUM(AD14, BF14)","v":134.74921918727034},{"$f":"SUM(AE14, BG14)","v":0.67377816158025905},{"$f":"SUM(AF14, BH14)","v":0},{"$f":"SUM(AG14, BI14)","v":0},{"$f":"SUM(AH14, BJ14)","v":0},null,{"$f":"SUM(AJ14, BL14)","v":2478889.0153002059},{"$f":"SUM(AK14, BM14)","v":5203286.884858367},{"$f":"SUM(AL14, BN14)","v":4792127.6363755707},{"$f":"SUM(AM14, BO14)","v":10058866.987193696},null,{"$f":"$B14","v":1951},{"$f":"SUM(AP14)","v":5.0417529718091778},{"$f":"SUM(AQ14)","v":4.7048406041276767},{"$f":"SUM(AR14)","v":2.3525322609637581E-2},{"$f":"SUM(AS14)","v":0},{"$f":"SUM(AT14)","v":0},0,null,{"$f":"SUM(AY14)","v":70873.165237356807},{"$f":"SUM(AZ14)","v":161178.58213494546},{"$f":"SUM(BA14)","v":137010.27021180239},{"$f":"SUM(BB14)","v":311586.4942211468},null,{"$f":"$AB14","v":1951},5.0417529718091778,{"$f":"AQ13 - AR13 + AP13","v":4.7048406041276767},{"$f":"SUMPRODUCT(AP14:OFFSET(AP14,-MIN($A14,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A14,60),0))","v":2.3525322609637581E-2},{"$f":"IF(AO14<$G$4, 0, AP14)","v":0},null,null,null,{"$f":"IF(AO14<AR$7, HLOOKUP(AQ$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(AO14<$AR$5, HLOOKUP(AQ$3, Assumptions!$C$484:$P$488, 3, FALSE), HLOOKUP(AQ$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.6047085254087752},{"$f":"IF(AO14<AR$7, HLOOKUP(AQ$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AO14<$AR$5, HLOOKUP(AQ$3, Assumptions!$C$494:$P$498, 3, FALSE), HLOOKUP(AQ$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":3.6494016317605564},70873.165237356807,161178.58213494546,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A14,60),0),AY14:OFFSET(AY14,-MIN($A14,60),0))","v":137010.27021180239},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A14,60),0),AZ14:OFFSET(AZ14,-MIN($A14,60),0))","v":311586.4942211468},null,{"$f":"$B14","v":1951},{"$f":"SUM(BR14, CG14)","v":139.3568214858156},{"$f":"SUM(BS14, CH14)","v":130.04437858314267},{"$f":"SUM(BT14, CI14)","v":0.65025283897062147},{"$f":"SUM(BU14, CJ14)","v":0},{"$f":"SUM(BV14, CK14)","v":0},{"$f":"SUM(BW14, CL14)","v":0},null,{"$f":"SUM(CA14, CP14)","v":2408015.850062849},{"$f":"SUM(CB14, CQ14)","v":5042108.3027234217},{"$f":"SUM(CC14, CR14)","v":4655117.3661637679},{"$f":"SUM(CD14, CS14)","v":9747280.4929725491},null,{"$f":"$AB14","v":1951},104.65242959187773,{"$f":"BS13 - BT13 + BR13","v":97.659088578430783},{"$f":"SUMPRODUCT(BR14:OFFSET(BR14,-MIN($A14,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A14,60),0))","v":0.48831868237047932},{"$f":"IF(BQ14<$G$4, 0, BR14)","v":0},null,null,null,{"$f":"IF(BQ14<BT$7, HLOOKUP(BS$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(BQ14<$BT$5, HLOOKUP(BS$3, Assumptions!$C$484:$P$488, 3, FALSE), HLOOKUP(BS$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":2.074135956947627},{"$f":"IF(BQ14<BT$7, HLOOKUP(BS$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(BQ14<$BT$5, HLOOKUP(BS$3, Assumptions!$C$494:$P$498, 3, FALSE), HLOOKUP(BS$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":4.5022841648767224},1901475.0966583649,4127492.7947303122,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A14,60),0),CA14:OFFSET(CA14,-MIN($A14,60),0))","v":3675885.1664332924},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A14,60),0),CB14:OFFSET(CB14,-MIN($A14,60),0))","v":7979168.1549618598},null,{"$f":"$AB14","v":1951},34.704391893937853,{"$f":"CH13 - CI13 + CG13","v":32.385290004711884},{"$f":"SUMPRODUCT(CG14:OFFSET(CG14,-MIN($A14,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A14,60),0))","v":0.16193415660014213},{"$f":"IF(CF14<$G$4, 0, CG14)","v":0},null,null,null,{"$f":"IF(CF14<CI$7, HLOOKUP(CH$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(CF14<$CI$5, HLOOKUP(CH$3, Assumptions!$C$484:$P$488, 3, FALSE), HLOOKUP(CH$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.6661950768375469},{"$f":"IF(CF14<CI$7, HLOOKUP(CH$3, Assumptions!$C$494:$P$498,2, FALSE), IF(CF14<=$AR$5, HLOOKUP(CH$3, Assumptions!$C$494:$P$498, 3, FALSE), HLOOKUP(CH$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":3.0085000000000002},{"$f":"CG14*CN14*(1+CM14)^2*8760","v":506540.75340448425},{"$f":"CG14*CO14*8760","v":914615.50799310952},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A14,60),0),CP14:OFFSET(CP14,-MIN($A14,60),0))","v":979232.19973047497},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A14,60),0),CQ14:OFFSET(CQ14,-MIN($A14,60),0))","v":1768112.3380106888}]
[{"$f":"A14+1","v":2},1952,{"$f":"'Base Case Low Dry'!$C15","v":153.91668827904809},{"$f":"D14 - E14 + C14","v":278.47401548331482},{"$f":"SUMPRODUCT(C15:OFFSET(C15,-MIN(A15,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A15,60),0))","v":1.3929389514509602},0,null,null,null,2642286.3887640787,5546264.4869685248,7422847.2815636536,15580852.418190768,null,1952,153.91668827904809,278.47401548331487,1.3929389514509605,0,0,0,null,2642286.3887640787,5546264.4869685248,7422847.2815636536,15580852.418190768,null,1952,5.3740829745493484,9.7230682533272166,4.863520380589053E-2,0,0,0,null,75544.810065898171,171802.75966646426,212224.37901448959,482637.17853530997,null,1952,5.3740829745493484,{"$f":"AQ14 - AR14 + AP14","v":9.7230682533272166},{"$f":"SUMPRODUCT(AP15:OFFSET(AP15,-MIN($A15,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A15,60),0))","v":4.863520380589053E-2},{"$f":"IF(AO15<$G$4, 0, AP15)","v":0},null,null,null,{"$f":"IF(AO15<AR$7, HLOOKUP(AQ$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(AO15<$AR$5, HLOOKUP(AQ$3, Assumptions!$C$484:$P$488, 3, FALSE), HLOOKUP(AQ$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.6047085254087752},{"$f":"IF(AO15<AR$7, HLOOKUP(AQ$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AO15<$AR$5, HLOOKUP(AQ$3, Assumptions!$C$494:$P$498, 3, FALSE), HLOOKUP(AQ$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":3.6494016317605564},75544.810065898171,171802.75966646426,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A15,60),0),AY15:OFFSET(AY15,-MIN($A15,60),0))","v":212224.37901448959},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A15,60),0),AZ15:OFFSET(AZ15,-MIN($A15,60),0))","v":482637.17853530997},null,1952,148.54260530449875,268.75094722998767,1.3443037476450699,0,0,0,null,2566741.5786981806,5374461.7273020605,7210622.9025491644,15098215.239655457,null,1952,111.55065376261771,{"$f":"BS14 - BT14 + BR14","v":201.82319948793804},{"$f":"SUMPRODUCT(BR15:OFFSET(BR15,-MIN($A15,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A15,60),0))","v":1.0095282871735318},{"$f":"IF(BQ15<$G$4, 0, BR15)","v":0},null,null,null,{"$f":"IF(BQ15<BT$7, HLOOKUP(BS$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(BQ15<$BT$5, HLOOKUP(BS$3, Assumptions!$C$484:$P$488, 3, FALSE), HLOOKUP(BS$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":2.074135956947627},{"$f":"IF(BQ15<BT$7, HLOOKUP(BS$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(BQ15<$BT$5, HLOOKUP(BS$3, Assumptions!$C$494:$P$498, 3, FALSE), HLOOKUP(BS$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":4.5022841648767224},2026811.9046329299,4399558.8200696185,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A15,60),0),CA15:OFFSET(CA15,-MIN($A15,60),0))","v":5693824.5984692499},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A15,60),0),CB15:OFFSET(CB15,-MIN($A15,60),0))","v":12359467.68166508},null,1952,36.991951541881036,{"$f":"CH14 - CI14 + CG14","v":66.927747742049604},{"$f":"SUMPRODUCT(CG15:OFFSET(CG15,-MIN($A15,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A15,60),0))","v":0.33477546047153806},{"$f":"IF(CF15<$G$4, 0, CG15)","v":0},null,null,null,{"$f":"IF(CF15<CI$7, HLOOKUP(CH$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(CF15<$CI$5, HLOOKUP(CH$3, Assumptions!$C$484:$P$488, 3, FALSE), HLOOKUP(CH$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.6661950768375469},{"$f":"IF(CF15<CI$7, HLOOKUP(CH$3, Assumptions!$C$494:$P$498,2, FALSE), IF(CF15<=$AR$5, HLOOKUP(CH$3, Assumptions!$C$494:$P$498, 3, FALSE), HLOOKUP(CH$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":3.0085000000000002},539929.67406525067,974902.90723244206,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A15,60),0),CP15:OFFSET(CP15,-MIN($A15,60),0))","v":1516798.3040799145},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A15,60),0),CQ15:OFFSET(CQ15,-MIN($A15,60),0))","v":2738747.5579903787}]
[3,1953,{"$f":"'Base Case Low Dry'!$C16","v":165.41762131128127},430.99776481091192,{"$f":"SUMPRODUCT(C16:OFFSET(C16,-MIN(A16,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A16,60),0))","v":2.1580666904422605},0,null,null,null,2839722.8015984208,5960691.3899696665,10238657.5128427,21491350.369584486,null,1953,165.41762131128127,430.99776481091203,2.158066690442261,0,0,0,null,2839722.8015984208,5960691.3899696665,10238657.5128427,21491350.369584486,null,1953,5.7756441638591234,15.048516024070675,7.5350045461097276E-2,0,0,0,null,81189.654762176229,184640.17226784898,292730.35671930882,665722.54372809816,null,1953,5.7756441638591234,{"$f":"AQ15 - AR15 + AP15","v":15.048516024070675},{"$f":"SUMPRODUCT(AP16:OFFSET(AP16,-MIN($A16,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A16,60),0))","v":7.5350045461097276E-2},0,null,null,null,{"$f":"IF(AO16<AR$7, HLOOKUP(AQ$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(AO16<$AR$5, HLOOKUP(AQ$3, Assumptions!$C$484:$P$488, 3, FALSE), HLOOKUP(AQ$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.6047085254087752},{"$f":"IF(AO16<AR$7, HLOOKUP(AQ$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AO16<$AR$5, HLOOKUP(AQ$3, Assumptions!$C$494:$P$498, 3, FALSE), HLOOKUP(AQ$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":3.6494016317605564},81189.654762176229,184640.17226784898,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A16,60),0),AY16:OFFSET(AY16,-MIN($A16,60),0))","v":292730.35671930882},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A16,60),0),AZ16:OFFSET(AZ16,-MIN($A16,60),0))","v":665722.54372809816},null,1953,159.64197714742215,415.94924878684134,2.0827166449811636,0,0,0,null,2758533.1468362445,5776051.2177018179,9945927.1561233904,20825627.825856388,null,1953,119.8859201523139,{"$f":"BS15 - BT15 + BR15","v":312.36432496338222},{"$f":"SUMPRODUCT(BR16:OFFSET(BR16,-MIN($A16,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A16,60),0))","v":1.56405229916146},0,null,null,null,{"$f":"IF(BQ16<BT$7, HLOOKUP(BS$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(BQ16<$BT$5, HLOOKUP(BS$3, Assumptions!$C$484:$P$488, 3, FALSE), HLOOKUP(BS$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":2.074135956947627},{"$f":"IF(BQ16<BT$7, HLOOKUP(BS$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(BQ16<$BT$5, HLOOKUP(BS$3, Assumptions!$C$494:$P$498, 3, FALSE), HLOOKUP(BS$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":4.5022841648767224},2178258.9520242773,4728301.8038665177,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A16,60),0),CA16:OFFSET(CA16,-MIN($A16,60),0))","v":7853740.9959544819},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A16,60),0),CB16:OFFSET(CB16,-MIN($A16,60),0))","v":17047953.680512689},null,1953,39.756056995108239,{"$f":"CH15 - CI15 + CG15","v":103.58492382345911},{"$f":"SUMPRODUCT(CG16:OFFSET(CG16,-MIN($A16,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A16,60),0))","v":0.51866434581970344},0,null,null,null,{"$f":"IF(CF16<CI$7, HLOOKUP(CH$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(CF16<$CI$5, HLOOKUP(CH$3, Assumptions!$C$484:$P$488, 3, FALSE), HLOOKUP(CH$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.6661950768375469},{"$f":"IF(CF16<CI$7, HLOOKUP(CH$3, Assumptions!$C$494:$P$498,2, FALSE), IF(CF16<=$AR$5, HLOOKUP(CH$3, Assumptions!$C$494:$P$498, 3, FALSE), HLOOKUP(CH$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":3.0085000000000002},580274.19481196709,1047749.4138353002,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A16,60),0),CP16:OFFSET(CP16,-MIN($A16,60),0))","v":2092186.1601689081},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A16,60),0),CQ16:OFFSET(CQ16,-MIN($A16,60),0))","v":3777674.1453437}]
[4,1954,{"$f":"'Base Case Low Dry'!$C17","v":175.74277623904646},594.25731943175094,{"$f":"SUMPRODUCT(C17:OFFSET(C17,-MIN(A17,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A17,60),0))","v":2.981519858399325},0,null,null,null,3016974.642399807,6332750.0714460369,13218584.643981982,27746336.237684298,null,1954,175.74277623904646,594.25731943175106,2.981519858399325,0,0,0,null,3016974.642399807,6332750.0714460369,13218584.643981982,27746336.237684298,null,1954,6.1361524357515655,20.748810142468702,0.10410135046730809,0,0,0,null,86257.408471279225,196165.17407504629,377928.55101399776,859478.87041234004,null,1954,6.1361524357515655,20.748810142468702,{"$f":"SUMPRODUCT(AP17:OFFSET(AP17,-MIN($A17,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A17,60),0))","v":0.10410135046730809},0,null,null,null,{"$f":"IF(AO17<AR$7, HLOOKUP(AQ$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(AO17<$AR$5, HLOOKUP(AQ$3, Assumptions!$C$484:$P$488, 3, FALSE), HLOOKUP(AQ$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.6047085254087752},{"$f":"IF(AO17<AR$7, HLOOKUP(AQ$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AO17<$AR$5, HLOOKUP(AQ$3, Assumptions!$C$494:$P$498, 3, FALSE), HLOOKUP(AQ$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":3.6494016317605564},86257.408471279225,196165.17407504629,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A17,60),0),AY17:OFFSET(AY17,-MIN($A17,60),0))","v":377928.55101399776},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A17,60),0),AZ17:OFFSET(AZ17,-MIN($A17,60),0))","v":859478.87041234004},null,1954,169.60662380329489,573.5085092892823,2.8774185079320169,0,0,0,null,2930717.2339285277,6136584.8973709904,12840656.092967983,26886857.36727196,null,1954,127.36904492111331,430.68619281653469,{"$f":"SUMPRODUCT(BR17:OFFSET(BR17,-MIN($A17,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A17,60),0))","v":2.160847489179937},0,null,null,null,{"$f":"IF(BQ17<BT$7, HLOOKUP(BS$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(BQ17<$BT$5, HLOOKUP(BS$3, Assumptions!$C$484:$P$488, 3, FALSE), HLOOKUP(BS$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":2.074135956947627},{"$f":"IF(BQ17<BT$7, HLOOKUP(BS$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(BQ17<$BT$5, HLOOKUP(BS$3, Assumptions!$C$494:$P$498, 3, FALSE), HLOOKUP(BS$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":4.5022841648767224},2314223.0710471179,5023436.3142236909,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A17,60),0),CA17:OFFSET(CA17,-MIN($A17,60),0))","v":10139546.126698401},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A17,60),0),CB17:OFFSET(CB17,-MIN($A17,60),0))","v":22009703.757536292},null,1954,42.237578882181595,142.82231647274764,{"$f":"SUMPRODUCT(CG17:OFFSET(CG17,-MIN($A17,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A17,60),0))","v":0.71657101875208007},0,null,null,null,{"$f":"IF(CF17<CI$7, HLOOKUP(CH$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(CF17<$CI$5, HLOOKUP(CH$3, Assumptions!$C$484:$P$488, 3, FALSE), HLOOKUP(CH$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.6661950768375469},{"$f":"IF(CF17<CI$7, HLOOKUP(CH$3, Assumptions!$C$494:$P$498,2, FALSE), IF(CF17<=$AR$5, HLOOKUP(CH$3, Assumptions!$C$494:$P$498, 3, FALSE), HLOOKUP(CH$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":3.0085000000000002},616494.16288140975,1113148.5831472997,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A17,60),0),CP17:OFFSET(CP17,-MIN($A17,60),0))","v":2701109.966269583},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A17,60),0),CQ17:OFFSET(CQ17,-MIN($A17,60),0))","v":4877153.6097356686}]
[5,1955,{"$f":"'Base Case Low Dry'!$C18","v":192.94760181376199},767.01857581239801,{"$f":"SUMPRODUCT(C18:OFFSET(C18,-MIN(A18,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A18,60),0))","v":3.8611445846421186},0,null,null,null,3312329.7266692435,6952712.1701401901,16479730.646340605,34591611.729627177,null,1955,192.94760181376196,767.01857581239824,3.8611445846421186,0,0,0,null,3312329.7266692435,6952712.1701401901,16479730.646340605,34591611.729627177,null,1955,6.7368680646737609,26.780861227752961,0.13481391528499534,0,0,0,null,94701.81625312024,215369.30681962179,471166.98890360916,1071520.1863207703,null,1955,6.7368680646737609,26.780861227752961,{"$f":"SUMPRODUCT(AP18:OFFSET(AP18,-MIN($A18,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A18,60),0))","v":0.13481391528499534},0,null,null,null,{"$f":"IF(AO18<AR$7, HLOOKUP(AQ$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(AO18<$AR$5, HLOOKUP(AQ$3, Assumptions!$C$484:$P$488, 3, FALSE), HLOOKUP(AQ$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.6047085254087752},{"$f":"IF(AO18<AR$7, HLOOKUP(AQ$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AO18<$AR$5, HLOOKUP(AQ$3, Assumptions!$C$494:$P$498, 3, FALSE), HLOOKUP(AQ$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":3.6494016317605564},94701.81625312024,215369.30681962179,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A18,60),0),AY18:OFFSET(AY18,-MIN($A18,60),0))","v":471166.98890360916},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A18,60),0),AZ18:OFFSET(AZ18,-MIN($A18,60),0))","v":1071520.1863207703},null,1955,186.21073374908821,740.23771458464523,3.7263306693571234,0,0,0,null,3217627.9104161235,6737342.8633205686,16008563.657436995,33520091.54330641,null,1955,139.83819015929456,555.89439024846808,{"$f":"SUMPRODUCT(BR18:OFFSET(BR18,-MIN($A18,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A18,60),0))","v":2.7983528459756379},0,null,null,null,{"$f":"IF(BQ18<BT$7, HLOOKUP(BS$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(BQ18<$BT$5, HLOOKUP(BS$3, Assumptions!$C$484:$P$488, 3, FALSE), HLOOKUP(BS$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":2.074135956947627},{"$f":"IF(BQ18<BT$7, HLOOKUP(BS$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(BQ18<$BT$5, HLOOKUP(BS$3, Assumptions!$C$494:$P$498, 3, FALSE), HLOOKUP(BS$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":4.5022841648767224},2540780.3448675247,5515219.5181850949,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A18,60),0),CA18:OFFSET(CA18,-MIN($A18,60),0))","v":12641065.10224678},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A18,60),0),CB18:OFFSET(CB18,-MIN($A18,60),0))","v":27439699.430686131},null,1955,46.372543589793665,184.34332433617715,{"$f":"SUMPRODUCT(CG18:OFFSET(CG18,-MIN($A18,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A18,60),0))","v":0.92797782338148538},0,null,null,null,{"$f":"IF(CF18<CI$7, HLOOKUP(CH$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(CF18<$CI$5, HLOOKUP(CH$3, Assumptions!$C$484:$P$488, 3, FALSE), HLOOKUP(CH$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.6661950768375469},{"$f":"IF(CF18<CI$7, HLOOKUP(CH$3, Assumptions!$C$494:$P$498,2, FALSE), IF(CF18<=$AR$5, HLOOKUP(CH$3, Assumptions!$C$494:$P$498, 3, FALSE), HLOOKUP(CH$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":3.0085000000000002},676847.565548599,1222123.3451354736,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A18,60),0),CP18:OFFSET(CP18,-MIN($A18,60),0))","v":3367498.5551902149},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A18,60),0),CQ18:OFFSET(CQ18,-MIN($A18,60),0))","v":6080392.1126202811}]
[6,1956,{"$f":"'Base Case Low Dry'!$C19","v":206.8495611891087},956.1050330415178,{"$f":"SUMPRODUCT(C19:OFFSET(C19,-MIN(A19,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A19,60),0))","v":4.8365390969456961},0,null,null,null,3550984.5369132999,7453658.1328221364,19964430.949262634,41906136.612323597,null,1956,206.84956118910867,956.10503304151803,4.8365390969456961,0,0,0,null,3550984.5369132999,7453658.1328221364,19964430.949262634,41906136.612323597,null,1956,7.2222623648452871,33.382915377141728,0.1688703330824998,0,0,0,null,101525.12366895009,230886.75987919859,570797.00010915357,1298097.1127275249,null,1956,7.2222623648452871,33.382915377141728,{"$f":"SUMPRODUCT(AP19:OFFSET(AP19,-MIN($A19,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A19,60),0))","v":0.1688703330824998},0,null,null,null,{"$f":"IF(AO19<AR$7, HLOOKUP(AQ$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(AO19<$AR$5, HLOOKUP(AQ$3, Assumptions!$C$484:$P$488, 3, FALSE), HLOOKUP(AQ$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.6047085254087752},{"$f":"IF(AO19<AR$7, HLOOKUP(AQ$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AO19<$AR$5, HLOOKUP(AQ$3, Assumptions!$C$494:$P$498, 3, FALSE), HLOOKUP(AQ$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":3.6494016317605564},101525.12366895009,230886.75987919859,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A19,60),0),AY19:OFFSET(AY19,-MIN($A19,60),0))","v":570797.00010915357},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A19,60),0),AZ19:OFFSET(AZ19,-MIN($A19,60),0))","v":1298097.1127275249},null,1956,199.62729882426339,922.72211766437636,4.6676687638631966,0,0,0,null,3449459.4132443499,7222771.3729429375,19393633.949153479,40608039.499596074,null,1956,149.91359312073143,692.934227561787,{"$f":"SUMPRODUCT(BR19:OFFSET(BR19,-MIN($A19,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A19,60),0))","v":3.5052670652230704},0,null,null,null,{"$f":"IF(BQ19<BT$7, HLOOKUP(BS$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(BQ19<$BT$5, HLOOKUP(BS$3, Assumptions!$C$484:$P$488, 3, FALSE), HLOOKUP(BS$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":2.074135956947627},{"$f":"IF(BQ19<BT$7, HLOOKUP(BS$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(BQ19<$BT$5, HLOOKUP(BS$3, Assumptions!$C$494:$P$498, 3, FALSE), HLOOKUP(BS$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":4.5022841648767224},2723844.6835998674,5912593.5045274319,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A19,60),0),CA19:OFFSET(CA19,-MIN($A19,60),0))","v":15314065.306945998},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A19,60),0),CB19:OFFSET(CB19,-MIN($A19,60),0))","v":33241925.872987479},null,1956,49.713705703531971,229.7878901025893,{"$f":"SUMPRODUCT(CG19:OFFSET(CG19,-MIN($A19,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A19,60),0))","v":1.162401698640126},0,null,null,null,{"$f":"IF(CF19<CI$7, HLOOKUP(CH$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(CF19<$CI$5, HLOOKUP(CH$3, Assumptions!$C$484:$P$488, 3, FALSE), HLOOKUP(CH$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.6661950768375469},{"$f":"IF(CF19<CI$7, HLOOKUP(CH$3, Assumptions!$C$494:$P$498,2, FALSE), IF(CF19<=$AR$5, HLOOKUP(CH$3, Assumptions!$C$494:$P$498, 3, FALSE), HLOOKUP(CH$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":3.0085000000000002},725614.72964448261,1310177.8684155054,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A19,60),0),CP19:OFFSET(CP19,-MIN($A19,60),0))","v":4079568.6422074796},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A19,60),0),CQ19:OFFSET(CQ19,-MIN($A19,60),0))","v":7366113.6266085925}]
[7,1957,{"$f":"'Base Case Low Dry'!$C20","v":219.9664349795776},1158.1180551336809,{"$f":"SUMPRODUCT(C20:OFFSET(C20,-MIN(A20,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A20,60),0))","v":5.8977816295385708},0,null,null,null,3776161.7900572666,7926314.1657549124,23657563.91660111,49658169.968549967,null,1957,219.96643497957757,1158.1180551336809,5.8977816295385717,0,0,0,null,3776161.7900572666,7926314.1657549124,23657563.91660111,49658169.968549967,null,1957,7.6802449845653289,40.436307408904511,0.20592418013471289,0,0,0,null,107963.09833068935,245527.89555198344,676386.24651033257,1538226.4334181293,null,1957,7.6802449845653289,40.436307408904511,{"$f":"SUMPRODUCT(AP20:OFFSET(AP20,-MIN($A20,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A20,60),0))","v":0.20592418013471289},0,null,null,null,{"$f":"IF(AO20<AR$7, HLOOKUP(AQ$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(AO20<$AR$5, HLOOKUP(AQ$3, Assumptions!$C$484:$P$488, 3, FALSE), HLOOKUP(AQ$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.6047085254087752},{"$f":"IF(AO20<AR$7, HLOOKUP(AQ$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AO20<$AR$5, HLOOKUP(AQ$3, Assumptions!$C$494:$P$498, 3, FALSE), HLOOKUP(AQ$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":3.6494016317605564},107963.09833068935,245527.89555198344,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A20,60),0),AY20:OFFSET(AY20,-MIN($A20,60),0))","v":676386.24651033257},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A20,60),0),AZ20:OFFSET(AZ20,-MIN($A20,60),0))","v":1538226.4334181293},null,1957,212.28618999501225,1117.6817477247764,5.6918574494038587,0,0,0,null,3668198.6917265775,7680786.2702029292,22981177.670090776,48119943.535131834,null,1957,159.4200076818075,839.34255361729538,{"$f":"SUMPRODUCT(BR20:OFFSET(BR20,-MIN($A20,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A20,60),0))","v":4.2743993772229656},0,null,null,null,{"$f":"IF(BQ20<BT$7, HLOOKUP(BS$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(BQ20<$BT$5, HLOOKUP(BS$3, Assumptions!$C$484:$P$488, 3, FALSE), HLOOKUP(BS$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":2.074135956947627},{"$f":"IF(BQ20<BT$7, HLOOKUP(BS$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(BQ20<$BT$5, HLOOKUP(BS$3, Assumptions!$C$494:$P$498, 3, FALSE), HLOOKUP(BS$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":4.5022841648767224},2896570.8268618057,6287526.5830768673,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A20,60),0),CA20:OFFSET(CA20,-MIN($A20,60),0))","v":18146947.42578974},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A20,60),0),CB20:OFFSET(CB20,-MIN($A20,60),0))","v":39391204.690467924},null,1957,52.866182313204746,278.33919410748115,{"$f":"SUMPRODUCT(CG20:OFFSET(CG20,-MIN($A20,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A20,60),0))","v":1.4174580721808936},0,null,null,null,{"$f":"IF(CF20<CI$7, HLOOKUP(CH$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(CF20<$CI$5, HLOOKUP(CH$3, Assumptions!$C$484:$P$488, 3, FALSE), HLOOKUP(CH$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.6661950768375469},{"$f":"IF(CF20<CI$7, HLOOKUP(CH$3, Assumptions!$C$494:$P$498,2, FALSE), IF(CF20<=$AR$5, HLOOKUP(CH$3, Assumptions!$C$494:$P$498, 3, FALSE), HLOOKUP(CH$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":3.0085000000000002},771627.8648647716,1393259.6871260621,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A20,60),0),CP20:OFFSET(CP20,-MIN($A20,60),0))","v":4834230.2443010351},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A20,60),0),CQ20:OFFSET(CQ20,-MIN($A20,60),0))","v":8728738.8446639106}]
[8,1958,{"$f":"'Base Case Low Dry'!$C21","v":231.98866307627947},1372.1867084837199,{"$f":"SUMPRODUCT(C21:OFFSET(C21,-MIN(A21,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A21,60),0))","v":7.0493112654975443},0,null,null,null,3982547.2705253819,8359525.518549135,27538864.023496125,57805173.653569907,null,1958,231.98866307627947,1372.1867084837199,7.0493112654975434,0,0,0,null,3982547.2705253819,8359525.518549135,27538864.023496125,57805173.653569907,null,1958,8.1000074681077265,47.910628213335123,0.24613044938653461,0,0,0,null,113863.80310993762,258947.18092933288,787355.32262220827,1790590.4740057997,null,1958,8.1000074681077265,47.910628213335123,{"$f":"SUMPRODUCT(AP21:OFFSET(AP21,-MIN($A21,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A21,60),0))","v":0.24613044938653461},0,null,null,null,{"$f":"IF(AO21<AR$7, HLOOKUP(AQ$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(AO21<$AR$5, HLOOKUP(AQ$3, Assumptions!$C$484:$P$488, 3, FALSE), HLOOKUP(AQ$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.6047085254087752},{"$f":"IF(AO21<AR$7, HLOOKUP(AQ$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AO21<$AR$5, HLOOKUP(AQ$3, Assumptions!$C$494:$P$498, 3, FALSE), HLOOKUP(AQ$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":3.6494016317605564},113863.80310993762,258947.18092933288,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A21,60),0),AY21:OFFSET(AY21,-MIN($A21,60),0))","v":787355.32262220827},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A21,60),0),AZ21:OFFSET(AZ21,-MIN($A21,60),0))","v":1790590.4740057997},null,1958,223.88865560817175,1324.2760802703849,6.8031808161110092,0,0,0,null,3868683.4674154441,8100578.337619802,26751508.700873915,56014583.179564103,null,1958,168.13308109096923,994.48816192187996,{"$f":"SUMPRODUCT(BR21:OFFSET(BR21,-MIN($A21,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A21,60),0))","v":5.1089669939934614},0,null,null,null,{"$f":"IF(BQ21<BT$7, HLOOKUP(BS$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(BQ21<$BT$5, HLOOKUP(BS$3, Assumptions!$C$484:$P$488, 3, FALSE), HLOOKUP(BS$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":2.074135956947627},{"$f":"IF(BQ21<BT$7, HLOOKUP(BS$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(BQ21<$BT$5, HLOOKUP(BS$3, Assumptions!$C$494:$P$498, 3, FALSE), HLOOKUP(BS$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":4.5022841648767224},3054882.4128181725,6631170.2792291688,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A21,60),0),CA21:OFFSET(CA21,-MIN($A21,60),0))","v":21124166.434130274},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A21,60),0),CB21:OFFSET(CB21,-MIN($A21,60),0))","v":45853792.61857453},null,1958,55.755574517202518,329.78791834850495,{"$f":"SUMPRODUCT(CG21:OFFSET(CG21,-MIN($A21,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A21,60),0))","v":1.6942138221175478},0,null,null,null,{"$f":"IF(CF21<CI$7, HLOOKUP(CH$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(CF21<$CI$5, HLOOKUP(CH$3, Assumptions!$C$484:$P$488, 3, FALSE), HLOOKUP(CH$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.6661950768375469},{"$f":"IF(CF21<CI$7, HLOOKUP(CH$3, Assumptions!$C$494:$P$498,2, FALSE), IF(CF21<=$AR$5, HLOOKUP(CH$3, Assumptions!$C$494:$P$498, 3, FALSE), HLOOKUP(CH$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":3.0085000000000002},813801.05459727161,1469408.0583906332,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A21,60),0),CP21:OFFSET(CP21,-MIN($A21,60),0))","v":5627342.2667436413},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A21,60),0),CQ21:OFFSET(CQ21,-MIN($A21,60),0))","v":10160790.560989574}]
[9,1959,{"$f":"'Base Case Low Dry'!$C22","v":249.37919045363481},1597.1260602945017,{"$f":"SUMPRODUCT(C22:OFFSET(C22,-MIN(A22,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A22,60),0))","v":8.2958312579808346},0,null,null,null,4281090.2959529255,8986179.2328482196,31698938.857024234,66537336.605490014,null,1959,249.37919045363481,1597.1260602945022,8.2958312579808346,0,0,0,null,4281090.2959529255,8986179.2328482196,31698938.857024234,66537336.605490014,null,1959,8.707206974165457,55.764505232056315,0.28965335742165849,0,0,0,null,122399.3563521324,278358.59517486376,906294.76253121963,2061080.5843353767,null,1959,8.707206974165457,55.764505232056315,{"$f":"SUMPRODUCT(AP22:OFFSET(AP22,-MIN($A22,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A22,60),0))","v":0.28965335742165849},0,null,null,null,{"$f":"IF(AO22<AR$7, HLOOKUP(AQ$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(AO22<$AR$5, HLOOKUP(AQ$3, Assumptions!$C$484:$P$488, 3, FALSE), HLOOKUP(AQ$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.6047085254087752},{"$f":"IF(AO22<AR$7, HLOOKUP(AQ$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AO22<$AR$5, HLOOKUP(AQ$3, Assumptions!$C$494:$P$498, 3, FALSE), HLOOKUP(AQ$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":3.6494016317605564},122399.3563521324,278358.59517486376,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A22,60),0),AY22:OFFSET(AY22,-MIN($A22,60),0))","v":906294.76253121963},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A22,60),0),AZ22:OFFSET(AZ22,-MIN($A22,60),0))","v":2061080.5843353767},null,1959,240.67198347946936,1541.3615550624459,8.0061779005591767,0,0,0,null,4158690.9396007927,8707820.6376733556,30792644.094493013,64476256.021154635,null,1959,180.73681314829912,1157.5122760188558,{"$f":"SUMPRODUCT(BR22:OFFSET(BR22,-MIN($A22,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A22,60),0))","v":6.012378584019288},0,null,null,null,{"$f":"IF(BQ22<BT$7, HLOOKUP(BS$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(BQ22<$BT$5, HLOOKUP(BS$3, Assumptions!$C$484:$P$488, 3, FALSE), HLOOKUP(BS$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":2.074135956947627},{"$f":"IF(BQ22<BT$7, HLOOKUP(BS$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(BQ22<$BT$5, HLOOKUP(BS$3, Assumptions!$C$494:$P$498, 3, FALSE), HLOOKUP(BS$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":4.5022841648767224},3283885.0525603038,7128261.5885873428,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A22,60),0),CA22:OFFSET(CA22,-MIN($A22,60),0))","v":24315224.463499498},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A22,60),0),CB22:OFFSET(CB22,-MIN($A22,60),0))","v":52780556.501485489},null,1959,59.935170331170234,383.84927904358995,{"$f":"SUMPRODUCT(CG22:OFFSET(CG22,-MIN($A22,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A22,60),0))","v":1.9937993165398877},0,null,null,null,{"$f":"IF(CF22<CI$7, HLOOKUP(CH$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(CF22<$CI$5, HLOOKUP(CH$3, Assumptions!$C$484:$P$488, 3, FALSE), HLOOKUP(CH$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.6661950768375469},{"$f":"IF(CF22<CI$7, HLOOKUP(CH$3, Assumptions!$C$494:$P$498,2, FALSE), IF(CF22<=$AR$5, HLOOKUP(CH$3, Assumptions!$C$494:$P$498, 3, FALSE), HLOOKUP(CH$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":3.0085000000000002},874805.887040489,1579559.0490860129,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A22,60),0),CP22:OFFSET(CP22,-MIN($A22,60),0))","v":6477419.6309935143},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A22,60),0),CQ22:OFFSET(CQ22,-MIN($A22,60),0))","v":11695699.519669145}]
[10,1960,{"$f":"'Base Case Low Dry'!$C23","v":268.02354079220305},1838.2094194901556,{"$f":"SUMPRODUCT(C23:OFFSET(C23,-MIN(A23,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A23,60),0))","v":9.6762624319304251},0,null,null,null,4601157.6887598289,9658013.4525263775,36157682.085977681,75896416.428333521,null,1960,268.02354079220305,1838.2094194901563,9.6762624319304251,0,0,0,null,4601157.6887598289,9658013.4525263775,36157682.085977681,75896416.428333521,null,1960,9.3581843752928702,64.182058848800111,0.33785184552848396,0,0,0,null,131550.30626456585,299169.53436650708,1033773.3400980716,2350990.2605293607,null,1960,9.3581843752928702,64.182058848800111,{"$f":"SUMPRODUCT(AP23:OFFSET(AP23,-MIN($A23,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A23,60),0))","v":0.33785184552848396},0,null,null,null,{"$f":"IF(AO23<AR$7, HLOOKUP(AQ$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(AO23<$AR$5, HLOOKUP(AQ$3, Assumptions!$C$484:$P$488, 3, FALSE), HLOOKUP(AQ$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.6047085254087752},{"$f":"IF(AO23<AR$7, HLOOKUP(AQ$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AO23<$AR$5, HLOOKUP(AQ$3, Assumptions!$C$494:$P$498, 3, FALSE), HLOOKUP(AQ$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":3.6494016317605564},131550.30626456585,299169.53436650708,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A23,60),0),AY23:OFFSET(AY23,-MIN($A23,60),0))","v":1033773.3400980716},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A23,60),0),AZ23:OFFSET(AZ23,-MIN($A23,60),0))","v":2350990.2605293607},null,1960,258.66535641691019,1774.0273606413562,9.3384105864019418,0,0,0,null,4469607.3824952627,9358843.9181598704,35123908.745879613,73545426.167804167,null,1960,194.24924960012785,1332.2367105831358,{"$f":"SUMPRODUCT(BR23:OFFSET(BR23,-MIN($A23,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A23,60),0))","v":7.0128418973228941},0,null,null,null,{"$f":"IF(BQ23<BT$7, HLOOKUP(BS$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(BQ23<$BT$5, HLOOKUP(BS$3, Assumptions!$C$484:$P$488, 3, FALSE), HLOOKUP(BS$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":2.074135956947627},{"$f":"IF(BQ23<BT$7, HLOOKUP(BS$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(BQ23<$BT$5, HLOOKUP(BS$3, Assumptions!$C$494:$P$498, 3, FALSE), HLOOKUP(BS$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":4.5022841648767224},3529398.3340821043,7661192.2077012537,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A23,60),0),CA23:OFFSET(CA23,-MIN($A23,60),0))","v":27735381.299856428},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A23,60),0),CB23:OFFSET(CB23,-MIN($A23,60),0))","v":60204620.442012176},null,1960,64.416106816782317,441.79065005822031,{"$f":"SUMPRODUCT(CG23:OFFSET(CG23,-MIN($A23,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A23,60),0))","v":2.3255686890790477},0,null,null,null,{"$f":"IF(CF23<CI$7, HLOOKUP(CH$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(CF23<$CI$5, HLOOKUP(CH$3, Assumptions!$C$484:$P$488, 3, FALSE), HLOOKUP(CH$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.6661950768375469},{"$f":"IF(CF23<CI$7, HLOOKUP(CH$3, Assumptions!$C$494:$P$498,2, FALSE), IF(CF23<=$AR$5, HLOOKUP(CH$3, Assumptions!$C$494:$P$498, 3, FALSE), HLOOKUP(CH$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":3.0085000000000002},940209.04841315874,1697651.7104586172,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A23,60),0),CP23:OFFSET(CP23,-MIN($A23,60),0))","v":7388527.4460231867},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A23,60),0),CQ23:OFFSET(CQ23,-MIN($A23,60),0))","v":13340805.725791987}]
[11,1961,{"$f":"'Base Case Low Dry'!$C24","v":286.50397186865371},2096.5566978504285,{"$f":"SUMPRODUCT(C24:OFFSET(C24,-MIN(A24,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A24,60),0))","v":11.210772100627297},0,null,null,null,4918411.0810837941,10323940.972987071,40909980.857838422,85871681.040798143,null,1961,286.50397186865371,2096.5566978504289,11.210772100627297,0,0,0,null,4918411.0810837941,10323940.972987071,40909980.857838422,85871681.040798143,null,1961,10.003438448264017,73.202391378564499,0.39143006616869369,0,0,0,null,140620.80194126128,319797.50586368429,1169644.8753045737,2659987.0624040877,null,1961,10.003438448264017,73.202391378564499,{"$f":"SUMPRODUCT(AP24:OFFSET(AP24,-MIN($A24,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A24,60),0))","v":0.39143006616869369},0,null,null,null,{"$f":"IF(AO24<AR$7, HLOOKUP(AQ$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(AO24<$AR$5, HLOOKUP(AQ$3, Assumptions!$C$484:$P$488, 3, FALSE), HLOOKUP(AQ$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.6047085254087752},{"$f":"IF(AO24<AR$7, HLOOKUP(AQ$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AO24<$AR$5, HLOOKUP(AQ$3, Assumptions!$C$494:$P$498, 3, FALSE), HLOOKUP(AQ$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":3.6494016317605564},140620.80194126128,319797.50586368429,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A24,60),0),AY24:OFFSET(AY24,-MIN($A24,60),0))","v":1169644.8753045737},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A24,60),0),AZ24:OFFSET(AZ24,-MIN($A24,60),0))","v":2659987.0624040877},null,1961,276.50053342038967,2023.3543064718642,10.819342034458604,0,0,0,null,4777790.2791425325,10004143.467123386,39740335.98253385,83211693.978394061,null,1961,207.64288606309279,1519.4731182859407,{"$f":"SUMPRODUCT(BR24:OFFSET(BR24,-MIN($A24,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A24,60),0))","v":8.1249731331370114},0,null,null,null,{"$f":"IF(BQ24<BT$7, HLOOKUP(BS$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(BQ24<$BT$5, HLOOKUP(BS$3, Assumptions!$C$484:$P$488, 3, FALSE), HLOOKUP(BS$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":2.074135956947627},{"$f":"IF(BQ24<BT$7, HLOOKUP(BS$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(BQ24<$BT$5, HLOOKUP(BS$3, Assumptions!$C$494:$P$498, 3, FALSE), HLOOKUP(BS$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":4.5022841648767224},3772753.0874054786,8189437.3541513979,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A24,60),0),CA24:OFFSET(CA24,-MIN($A24,60),0))","v":31380715.040414788},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A24,60),0),CB24:OFFSET(CB24,-MIN($A24,60),0))","v":68117471.24662368},null,1961,68.857647357296898,503.88118818592358,{"$f":"SUMPRODUCT(CG24:OFFSET(CG24,-MIN($A24,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A24,60),0))","v":2.6943689013215928},0,null,null,null,{"$f":"IF(CF24<CI$7, HLOOKUP(CH$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(CF24<$CI$5, HLOOKUP(CH$3, Assumptions!$C$484:$P$488, 3, FALSE), HLOOKUP(CH$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.6661950768375469},{"$f":"IF(CF24<CI$7, HLOOKUP(CH$3, Assumptions!$C$494:$P$498,2, FALSE), IF(CF24<=$AR$5, HLOOKUP(CH$3, Assumptions!$C$494:$P$498, 3, FALSE), HLOOKUP(CH$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":3.0085000000000002},1005037.1917370535,1814706.1129719869,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A24,60),0),CP24:OFFSET(CP24,-MIN($A24,60),0))","v":8359620.9421190619},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A24,60),0),CQ24:OFFSET(CQ24,-MIN($A24,60),0))","v":15094222.731770385}]
[12,1962,{"$f":"'Base Case Low Dry'!$C25","v":307.95397139905475},2371.8498976184546,{"$f":"SUMPRODUCT(C25:OFFSET(C25,-MIN(A25,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A25,60),0))","v":12.914441269078193},0,null,null,null,5286643.028066827,11096874.512365654,46004168.663146563,96564584.366748482,null,1962,307.95397139905475,2371.8498976184551,12.914441269078191,0,0,0,null,5286643.028066827,11096874.512365654,46004168.663146563,96564584.366748482,null,1962,10.752376582064233,82.814399760659825,0.45091458064731582,0,0,0,null,151148.81003808268,343740.12804046943,1315291.2563435442,2991213.6572701186,null,1962,10.752376582064233,82.814399760659825,{"$f":"SUMPRODUCT(AP25:OFFSET(AP25,-MIN($A25,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A25,60),0))","v":0.45091458064731582},0,null,null,null,{"$f":"IF(AO25<AR$7, HLOOKUP(AQ$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(AO25<$AR$5, HLOOKUP(AQ$3, Assumptions!$C$484:$P$488, 3, FALSE), HLOOKUP(AQ$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.6047085254087752},{"$f":"IF(AO25<AR$7, HLOOKUP(AQ$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AO25<$AR$5, HLOOKUP(AQ$3, Assumptions!$C$494:$P$498, 3, FALSE), HLOOKUP(AQ$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":3.6494016317605564},151148.81003808268,343740.12804046943,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A25,60),0),AY25:OFFSET(AY25,-MIN($A25,60),0))","v":1315291.2563435442},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A25,60),0),AZ25:OFFSET(AZ25,-MIN($A25,60),0))","v":2991213.6572701186},null,1962,297.20159481699051,2289.0354978577952,12.463526688430875,0,0,0,null,5135494.2180287447,10753134.384325184,44688877.406803019,93573370.709478363,null,1962,223.18870827105277,1718.9910312158966,{"$f":"SUMPRODUCT(BR25:OFFSET(BR25,-MIN($A25,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A25,60),0))","v":9.3597022041742175},0,null,null,null,{"$f":"IF(BQ25<BT$7, HLOOKUP(BS$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(BQ25<$BT$5, HLOOKUP(BS$3, Assumptions!$C$484:$P$488, 3, FALSE), HLOOKUP(BS$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":2.074135956947627},{"$f":"IF(BQ25<BT$7, HLOOKUP(BS$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(BQ25<$BT$5, HLOOKUP(BS$3, Assumptions!$C$494:$P$498, 3, FALSE), HLOOKUP(BS$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":4.5022841648767224},4055211.8310848391,8802564.7263657283,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A25,60),0),CA25:OFFSET(CA25,-MIN($A25,60),0))","v":35288300.732919492},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A25,60),0),CB25:OFFSET(CB25,-MIN($A25,60),0))","v":76599586.957183644},null,1962,74.012886545937747,570.04446664189891,{"$f":"SUMPRODUCT(CG25:OFFSET(CG25,-MIN($A25,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A25,60),0))","v":3.1038244842566578},0,null,null,null,{"$f":"IF(CF25<CI$7, HLOOKUP(CH$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(CF25<$CI$5, HLOOKUP(CH$3, Assumptions!$C$484:$P$488, 3, FALSE), HLOOKUP(CH$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.6661950768375469},{"$f":"IF(CF25<CI$7, HLOOKUP(CH$3, Assumptions!$C$494:$P$498,2, FALSE), IF(CF25<=$AR$5, HLOOKUP(CH$3, Assumptions!$C$494:$P$498, 3, FALSE), HLOOKUP(CH$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":3.0085000000000002},1080282.3869439058,1950569.6579594547,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A25,60),0),CP25:OFFSET(CP25,-MIN($A25,60),0))","v":9400576.6738835294},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A25,60),0),CQ25:OFFSET(CQ25,-MIN($A25,60),0))","v":16973783.752294715}]
[13,1963,{"$f":"'Base Case Low Dry'!$C26","v":329.92003693045734},2666.8894277484314,{"$f":"SUMPRODUCT(C26:OFFSET(C26,-MIN(A26,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A26,60),0))","v":14.820120989560804},0,null,null,null,5663734.2753986195,11888404.076426743,51446200.842656061,107987626.90388669,null,1963,329.92003693045734,2666.8894277484319,14.820120989560806,0,0,0,null,5663734.2753986195,11888404.076426743,51446200.842656061,107987626.90388669,null,1963,11.519333434566985,93.115861762076733,0.5174524009142274,0,0,0,null,161930.11170860965,368258.78628022753,1470882.750559222,3345057.2643102915,null,1963,11.519333434566985,93.115861762076733,{"$f":"SUMPRODUCT(AP26:OFFSET(AP26,-MIN($A26,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A26,60),0))","v":0.5174524009142274},0,null,null,null,{"$f":"IF(AO26<AR$7, HLOOKUP(AQ$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(AO26<$AR$5, HLOOKUP(AQ$3, Assumptions!$C$484:$P$488, 3, FALSE), HLOOKUP(AQ$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.6047085254087752},{"$f":"IF(AO26<AR$7, HLOOKUP(AQ$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AO26<$AR$5, HLOOKUP(AQ$3, Assumptions!$C$494:$P$498, 3, FALSE), HLOOKUP(AQ$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":3.6494016317605564},161930.11170860965,368258.78628022753,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A26,60),0),AY26:OFFSET(AY26,-MIN($A26,60),0))","v":1470882.750559222},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A26,60),0),AZ26:OFFSET(AZ26,-MIN($A26,60),0))","v":3345057.2643102915},null,1963,318.40070349589035,2573.7735659863552,14.302668588646579,0,0,0,null,5501804.1636900101,11520145.290146515,49975318.092096835,104642569.63957641,null,1963,239.10854775056433,1932.820037282775,{"$f":"SUMPRODUCT(BR26:OFFSET(BR26,-MIN($A26,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A26,60),0))","v":10.740837811098109},0,null,null,null,{"$f":"IF(BQ26<BT$7, HLOOKUP(BS$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(BQ26<$BT$5, HLOOKUP(BS$3, Assumptions!$C$484:$P$488, 3, FALSE), HLOOKUP(BS$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":2.074135956947627},{"$f":"IF(BQ26<BT$7, HLOOKUP(BS$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(BQ26<$BT$5, HLOOKUP(BS$3, Assumptions!$C$494:$P$498, 3, FALSE), HLOOKUP(BS$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":4.5022841648767224},4344466.2557660528,9430443.3432425503,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A26,60),0),CA26:OFFSET(CA26,-MIN($A26,60),0))","v":39462706.525466666},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A26,60),0),CB26:OFFSET(CB26,-MIN($A26,60),0))","v":85660883.558595091},null,1963,79.292155745326042,640.95352870357999,{"$f":"SUMPRODUCT(CG26:OFFSET(CG26,-MIN($A26,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A26,60),0))","v":3.5618307775484706},0,null,null,null,{"$f":"IF(CF26<CI$7, HLOOKUP(CH$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(CF26<$CI$5, HLOOKUP(CH$3, Assumptions!$C$484:$P$488, 3, FALSE), HLOOKUP(CH$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.6661950768375469},{"$f":"IF(CF26<CI$7, HLOOKUP(CH$3, Assumptions!$C$494:$P$498,2, FALSE), IF(CF26<=$AR$5, HLOOKUP(CH$3, Assumptions!$C$494:$P$498, 3, FALSE), HLOOKUP(CH$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":3.0085000000000002},1157337.9079239569,2089701.9469039654,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A26,60),0),CP26:OFFSET(CP26,-MIN($A26,60),0))","v":10512611.566630168},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A26,60),0),CQ26:OFFSET(CQ26,-MIN($A26,60),0))","v":18981686.080981322}]
[14,1964,{"$f":"'Base Case Low Dry'!$C27","v":354.83337313016472},2981.9893436893276,{"$f":"SUMPRODUCT(C27:OFFSET(C27,-MIN(A27,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A27,60),0))","v":16.950464284575339},0,null,null,null,6091421.2915059626,12786136.176573245,57283205.251831762,120239731.8999816,null,1964,354.83337313016472,2981.9893436893285,16.950464284575336,0,0,0,null,6091421.2915059626,12786136.176573245,57283205.251831762,120239731.8999816,null,1964,12.389195808862214,104.1177427957295,0.59183446928959937,0,0,0,null,174157.98168397319,396067.20627331024,1637766.77619705,3724582.1598500102,null,1964,12.389195808862214,104.1177427957295,{"$f":"SUMPRODUCT(AP27:OFFSET(AP27,-MIN($A27,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A27,60),0))","v":0.59183446928959937},0,null,null,null,{"$f":"IF(AO27<AR$7, HLOOKUP(AQ$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(AO27<$AR$5, HLOOKUP(AQ$3, Assumptions!$C$484:$P$488, 3, FALSE), HLOOKUP(AQ$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.6047085254087752},{"$f":"IF(AO27<AR$7, HLOOKUP(AQ$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AO27<$AR$5, HLOOKUP(AQ$3, Assumptions!$C$494:$P$498, 3, FALSE), HLOOKUP(AQ$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":3.6494016317605564},174157.98168397319,396067.20627331024,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A27,60),0),AY27:OFFSET(AY27,-MIN($A27,60),0))","v":1637766.77619705},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A27,60),0),AZ27:OFFSET(AZ27,-MIN($A27,60),0))","v":3724582.1598500102},null,1964,342.4441773213025,2877.871600893599,16.358629815285738,0,0,0,null,5917263.3098219894,12390068.970299935,55645438.475634709,116515149.74013159,null,1964,257.1644127224431,2161.1877472222413,{"$f":"SUMPRODUCT(BR27:OFFSET(BR27,-MIN($A27,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A27,60),0))","v":12.284797663371185},0,null,null,null,{"$f":"IF(BQ27<BT$7, HLOOKUP(BS$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(BQ27<$BT$5, HLOOKUP(BS$3, Assumptions!$C$484:$P$488, 3, FALSE), HLOOKUP(BS$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":2.074135956947627},{"$f":"IF(BQ27<BT$7, HLOOKUP(BS$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(BQ27<$BT$5, HLOOKUP(BS$3, Assumptions!$C$494:$P$498, 3, FALSE), HLOOKUP(BS$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":4.5022841648767224},4672531.0482084658,10142566.825369878,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A27,60),0),CA27:OFFSET(CA27,-MIN($A27,60),0))","v":43940082.662368275},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A27,60),0),CB27:OFFSET(CB27,-MIN($A27,60),0))","v":95379831.640973881},null,1964,85.279764598859416,716.6838536713575,{"$f":"SUMPRODUCT(CG27:OFFSET(CG27,-MIN($A27,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A27,60),0))","v":4.0738321519145542},0,null,null,null,{"$f":"IF(CF27<CI$7, HLOOKUP(CH$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(CF27<$CI$5, HLOOKUP(CH$3, Assumptions!$C$484:$P$488, 3, FALSE), HLOOKUP(CH$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.6661950768375469},{"$f":"IF(CF27<CI$7, HLOOKUP(CH$3, Assumptions!$C$494:$P$498,2, FALSE), IF(CF27<=$AR$5, HLOOKUP(CH$3, Assumptions!$C$494:$P$498, 3, FALSE), HLOOKUP(CH$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":3.0085000000000002},1244732.2616135241,2247502.1449300568,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A27,60),0),CP27:OFFSET(CP27,-MIN($A27,60),0))","v":11705355.813266434},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A27,60),0),CQ27:OFFSET(CQ27,-MIN($A27,60),0))","v":21135318.099157706}]
[15,1965,{"$f":"'Base Case Low Dry'!$C28","v":380.32171590718389},3319.8722525349167,{"$f":"SUMPRODUCT(C28:OFFSET(C28,-MIN(A28,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A28,60),0))","v":19.342435035183371},0,null,null,null,6528979.4402998826,13704588.177824533,63521196.225818194,133333523.68431349,null,1965,380.32171590718389,3319.8722525349176,19.342435035183364,0,0,0,null,6528979.4402998826,13704588.177824533,63521196.225818194,133333523.68431349,null,1965,13.279134843407453,115.91510413530212,0.67535139932617461,0,0,0,null,186668.07422503349,424517.4521652807,1816115.2872920253,4130179.3989163823,null,1965,13.279134843407453,115.91510413530212,{"$f":"SUMPRODUCT(AP28:OFFSET(AP28,-MIN($A28,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A28,60),0))","v":0.67535139932617461},0,null,null,null,{"$f":"IF(AO28<AR$7, HLOOKUP(AQ$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(AO28<$AR$5, HLOOKUP(AQ$3, Assumptions!$C$484:$P$488, 3, FALSE), HLOOKUP(AQ$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.6047085254087752},{"$f":"IF(AO28<AR$7, HLOOKUP(AQ$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AO28<$AR$5, HLOOKUP(AQ$3, Assumptions!$C$494:$P$498, 3, FALSE), HLOOKUP(AQ$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":3.6494016317605564},186668.07422503349,424517.4521652807,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A28,60),0),AY28:OFFSET(AY28,-MIN($A28,60),0))","v":1816115.2872920253},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A28,60),0),AZ28:OFFSET(AZ28,-MIN($A28,60),0))","v":4130179.3989163823},null,1965,367.04258106377642,3203.9571483996156,18.667083635857189,0,0,0,null,6342311.3660748489,13280070.725659251,61705080.938526168,129203344.28539711,null,1965,275.63701197007919,2406.0673622813133,{"$f":"SUMPRODUCT(BR28:OFFSET(BR28,-MIN($A28,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A28,60),0))","v":14.018371221864298},0,null,null,null,{"$f":"IF(BQ28<BT$7, HLOOKUP(BS$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(BQ28<$BT$5, HLOOKUP(BS$3, Assumptions!$C$484:$P$488, 3, FALSE), HLOOKUP(BS$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":2.074135956947627},{"$f":"IF(BQ28<BT$7, HLOOKUP(BS$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(BQ28<$BT$5, HLOOKUP(BS$3, Assumptions!$C$494:$P$498, 3, FALSE), HLOOKUP(BS$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":4.5022841648767224},5008167.6653124439,10871126.31120217,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A28,60),0),CA28:OFFSET(CA28,-MIN($A28,60),0))","v":48725042.544397682},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A28,60),0),CB28:OFFSET(CB28,-MIN($A28,60),0))","v":105766445.41827668},null,1965,91.405569093697252,797.88978611830237,{"$f":"SUMPRODUCT(CG28:OFFSET(CG28,-MIN($A28,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A28,60),0))","v":4.648712413992893},0,null,null,null,{"$f":"IF(CF28<CI$7, HLOOKUP(CH$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(CF28<$CI$5, HLOOKUP(CH$3, Assumptions!$C$484:$P$488, 3, FALSE), HLOOKUP(CH$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.6661950768375469},{"$f":"IF(CF28<CI$7, HLOOKUP(CH$3, Assumptions!$C$494:$P$498,2, FALSE), IF(CF28<=$AR$5, HLOOKUP(CH$3, Assumptions!$C$494:$P$498, 3, FALSE), HLOOKUP(CH$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":3.0085000000000002},1334143.7007624048,2408944.4144570804,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A28,60),0),CP28:OFFSET(CP28,-MIN($A28,60),0))","v":12980038.394128485},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A28,60),0),CQ28:OFFSET(CQ28,-MIN($A28,60),0))","v":23436898.867120437}]
[16,1966,{"$f":"'Base Case Low Dry'!$C29","v":407.45711957306077},3680.851533406917,{"$f":"SUMPRODUCT(C29:OFFSET(C29,-MIN(A29,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A29,60),0))","v":22.630448560775431},0,null,null,null,6994812.668402968,14682390.69796942,70183957.487772241,147318925.24012676,null,1966,407.45711957306077,3680.8515334069184,22.630448560775431,0,0,0,null,6994812.668402968,14682390.69796942,70183957.487772241,147318925.24012676,null,1966,14.226581884263279,128.5188875793834,0.79015413907806442,0,0,0,null,199986.57099702509,454806.15761097689,2006608.277071296,4563395.4108786359,null,1966,14.226581884263279,128.5188875793834,{"$f":"SUMPRODUCT(AP29:OFFSET(AP29,-MIN($A29,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A29,60),0))","v":0.79015413907806442},0,null,null,null,{"$f":"IF(AO29<AR$7, HLOOKUP(AQ$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(AO29<$AR$5, HLOOKUP(AQ$3, Assumptions!$C$484:$P$488, 3, FALSE), HLOOKUP(AQ$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.6047085254087752},{"$f":"IF(AO29<AR$7, HLOOKUP(AQ$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AO29<$AR$5, HLOOKUP(AQ$3, Assumptions!$C$494:$P$498, 3, FALSE), HLOOKUP(AQ$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":3.6494016317605564},199986.57099702509,454806.15761097689,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A29,60),0),AY29:OFFSET(AY29,-MIN($A29,60),0))","v":2006608.277071296},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A29,60),0),AZ29:OFFSET(AZ29,-MIN($A29,60),0))","v":4563395.4108786359},null,1966,393.23053768879748,3552.3326458275351,21.840294421697365,0,0,0,null,{"$f":"SUM(CA29, CP29)","v":6794826.0974059431},{"$f":"SUM(CB29, CQ29)","v":14227584.540358443},{"$f":"SUM(CC29, CR29)","v":68177349.210700944},{"$f":"SUM(CD29, CS29)","v":142755529.82924813},null,1966,295.30331360953011,2667.6860030295284,{"$f":"SUMPRODUCT(BR29:OFFSET(BR29,-MIN($A29,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A29,60),0))","v":16.401349068263638},0,null,null,null,{"$f":"IF(BQ29<BT$7, HLOOKUP(BS$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(BQ29<$BT$5, HLOOKUP(BS$3, Assumptions!$C$484:$P$488, 3, FALSE), HLOOKUP(BS$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":2.074135956947627},{"$f":"IF(BQ29<BT$7, HLOOKUP(BS$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(BQ29<$BT$5, HLOOKUP(BS$3, Assumptions!$C$494:$P$498, 3, FALSE), HLOOKUP(BS$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":4.5022841648767224},5365493.1756385779,11646765.430450354,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A29,60),0),CA29:OFFSET(CA29,-MIN($A29,60),0))","v":53835829.891628474},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A29,60),0),CB29:OFFSET(CB29,-MIN($A29,60),0))","v":116860326.15758568},null,1966,97.92722407926739,884.64664279800672,{"$f":"SUMPRODUCT(CG29:OFFSET(CG29,-MIN($A29,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A29,60),0))","v":5.438945353433728},0,null,null,null,{"$f":"IF(CF29<CI$7, HLOOKUP(CH$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(CF29<$CI$5, HLOOKUP(CH$3, Assumptions!$C$484:$P$488, 3, FALSE), HLOOKUP(CH$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.6661950768375469},{"$f":"IF(CF29<CI$7, HLOOKUP(CH$3, Assumptions!$C$494:$P$498,2, FALSE), IF(CF29<=$AR$5, HLOOKUP(CH$3, Assumptions!$C$494:$P$498, 3, FALSE), HLOOKUP(CH$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":3.0085000000000002},1429332.9217673652,2580819.109908089,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A29,60),0),CP29:OFFSET(CP29,-MIN($A29,60),0))","v":14341519.319072472},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A29,60),0),CQ29:OFFSET(CQ29,-MIN($A29,60),0))","v":25895203.67166245}]
[17,1967,{"$f":"'Base Case Low Dry'!$C30","v":435.31038408367851},4065.6782044192028,{"$f":"SUMPRODUCT(C30:OFFSET(C30,-MIN(A30,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A30,60),0))","v":26.268172697478363},0,null,null,null,7472969.407103207,15686060.758238051,77268430.190116882,162189515.92439047,null,1967,435.31038408367857,4065.6782044192041,26.268172697478366,0,0,0,null,7472969.407103207,15686060.758238051,77268430.190116882,162189515.92439047,null,1967,15.19909341804026,141.9553153245686,0.91716721068027884,0,0,0,null,213657.40552898319,485896.14377263677,2209158.2909499966,5024031.3079639059,null,1967,15.19909341804026,141.9553153245686,{"$f":"SUMPRODUCT(AP30:OFFSET(AP30,-MIN($A30,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A30,60),0))","v":0.91716721068027884},0,null,null,null,{"$f":"IF(AO30<AR$7, HLOOKUP(AQ$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(AO30<$AR$5, HLOOKUP(AQ$3, Assumptions!$C$484:$P$488, 3, FALSE), HLOOKUP(AQ$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.6047085254087752},{"$f":"IF(AO30<AR$7, HLOOKUP(AQ$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AO30<$AR$5, HLOOKUP(AQ$3, Assumptions!$C$494:$P$498, 3, FALSE), HLOOKUP(AQ$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":3.6494016317605564},213657.40552898319,485896.14377263677,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A30,60),0),AY30:OFFSET(AY30,-MIN($A30,60),0))","v":2209158.2909499966},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A30,60),0),AZ30:OFFSET(AZ30,-MIN($A30,60),0))","v":5024031.3079639059},null,1967,420.11129066563831,3923.7228890946353,25.351005486798087,0,0,0,null,7259312.0015742239,15200164.614465414,75059271.899166882,157165484.61642656,null,1967,315.48988272248755,2946.5879675707947,{"$f":"SUMPRODUCT(BR30:OFFSET(BR30,-MIN($A30,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A30,60),0))","v":19.03777862112392},0,null,null,null,{"$f":"IF(BQ30<BT$7, HLOOKUP(BS$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(BQ30<$BT$5, HLOOKUP(BS$3, Assumptions!$C$484:$P$488, 3, FALSE), HLOOKUP(BS$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":2.074135956947627},{"$f":"IF(BQ30<BT$7, HLOOKUP(BS$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(BQ30<$BT$5, HLOOKUP(BS$3, Assumptions!$C$494:$P$498, 3, FALSE), HLOOKUP(BS$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":4.5022841648767224},5732271.649917216,12442923.903683966,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A30,60),0),CA30:OFFSET(CA30,-MIN($A30,60),0))","v":59270098.361624062},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A30,60),0),CB30:OFFSET(CB30,-MIN($A30,60),0))","v":128656380.70174192},null,1967,104.62140794315073,977.13492152384038,{"$f":"SUMPRODUCT(CG30:OFFSET(CG30,-MIN($A30,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A30,60),0))","v":6.3132268656741655},0,null,null,null,{"$f":"IF(CF30<CI$7, HLOOKUP(CH$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(CF30<$CI$5, HLOOKUP(CH$3, Assumptions!$C$484:$P$488, 3, FALSE), HLOOKUP(CH$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.6661950768375469},{"$f":"IF(CF30<CI$7, HLOOKUP(CH$3, Assumptions!$C$494:$P$498,2, FALSE), IF(CF30<=$AR$5, HLOOKUP(CH$3, Assumptions!$C$494:$P$498, 3, FALSE), HLOOKUP(CH$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":3.0085000000000002},1527040.3516570076,2757240.7107814481,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A30,60),0),CP30:OFFSET(CP30,-MIN($A30,60),0))","v":15789173.537542822},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A30,60),0),CQ30:OFFSET(CQ30,-MIN($A30,60),0))","v":28509103.914684638}]
[{"$f":"A30+1","v":18},1968,{"$f":"'Base Case Low Dry'!$C31","v":463.59321187538262},4474.7204158054028,{"$f":"SUMPRODUCT(C31:OFFSET(C31,-MIN(A31,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A31,60),0))","v":30.283727749762008},0,null,null,null,7958500.4547456279,16705209.787015121,84775985.162911803,177948173.1640597,null,1968,463.59321187538268,4474.7204158054037,30.283727749762008,0,0,0,null,7958500.4547456279,16705209.787015121,84775985.162911803,177948173.1640597,null,1968,16.186603382079671,156.23724153192859,1.0573724495086971,0,0,0,null,227539.07669499176,517465.61112614902,2423804.5219152812,5512176.222216432,null,1968,16.186603382079671,156.23724153192859,{"$f":"SUMPRODUCT(AP31:OFFSET(AP31,-MIN($A31,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A31,60),0))","v":1.0573724495086971},0,null,null,null,{"$f":"IF(AO31<AR$7, HLOOKUP(AQ$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(AO31<$AR$5, HLOOKUP(AQ$3, Assumptions!$C$484:$P$488, 3, FALSE), HLOOKUP(AQ$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.6047085254087752},{"$f":"IF(AO31<AR$7, HLOOKUP(AQ$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AO31<$AR$5, HLOOKUP(AQ$3, Assumptions!$C$494:$P$498, 3, FALSE), HLOOKUP(AQ$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":3.6494016317605564},227539.07669499176,517465.61112614902,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A31,60),0),AY31:OFFSET(AY31,-MIN($A31,60),0))","v":2423804.5219152812},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A31,60),0),AZ31:OFFSET(AZ31,-MIN($A31,60),0))","v":5512176.222216432},null,1968,447.406608493303,4318.483174273475,29.22635530025331,0,0,0,null,7730961.3780506365,16187744.175888972,82352180.640996516,172435996.94184327,null,1968,335.98777652267268,3243.0400716721583,{"$f":"SUMPRODUCT(BR31:OFFSET(BR31,-MIN($A31,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A31,60),0))","v":21.948039985959941},0,null,null,null,{"$f":"IF(BQ31<BT$7, HLOOKUP(BS$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(BQ31<$BT$5, HLOOKUP(BS$3, Assumptions!$C$484:$P$488, 3, FALSE), HLOOKUP(BS$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":2.074135956947627},{"$f":"IF(BQ31<BT$7, HLOOKUP(BS$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(BQ31<$BT$5, HLOOKUP(BS$3, Assumptions!$C$494:$P$498, 3, FALSE), HLOOKUP(BS$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":4.5022841648767224},6104706.7166136988,13251361.025472274,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A31,60),0),CA31:OFFSET(CA31,-MIN($A31,60),0))","v":65028899.473514244},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A31,60),0),CB31:OFFSET(CB31,-MIN($A31,60),0))","v":141156891.56164426},null,1968,111.41883197063031,1075.4431026013169,{"$f":"SUMPRODUCT(CG31:OFFSET(CG31,-MIN($A31,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A31,60),0))","v":7.2783153142933683},0,null,null,null,{"$f":"IF(CF31<CI$7, HLOOKUP(CH$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(CF31<$CI$5, HLOOKUP(CH$3, Assumptions!$C$484:$P$488, 3, FALSE), HLOOKUP(CH$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.6661950768375469},{"$f":"IF(CF31<CI$7, HLOOKUP(CH$3, Assumptions!$C$494:$P$498,2, FALSE), IF(CF31<=$AR$5, HLOOKUP(CH$3, Assumptions!$C$494:$P$498, 3, FALSE), HLOOKUP(CH$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":3.0085000000000002},1626254.6614369377,2936383.1504166978,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A31,60),0),CP31:OFFSET(CP31,-MIN($A31,60),0))","v":17323281.167482264},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A31,60),0),CQ31:OFFSET(CQ31,-MIN($A31,60),0))","v":31279105.380199004}]
[19,1969,{"$f":"'Base Case Low Dry'!$C32","v":493.20181603707789},4908.0298999310235,{"$f":"SUMPRODUCT(C32:OFFSET(C32,-MIN(A32,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A32,60),0))","v":34.714809274567202},0,null,null,null,8466791.0932819322,17772132.104580816,92722895.777157173,194629055.41373837,null,1969,493.20181603707789,4908.0298999310244,34.714809274567202,0,0,0,null,8466791.0932819322,17772132.104580816,92722895.777157173,194629055.41373837,null,1969,17.22040353269789,171.36647246449957,1.2120860159682565,0,0,0,null,242071.46043272133,550514.91826579371,2651012.2369898944,6028888.2562169107,null,1969,17.22040353269789,171.36647246449957,{"$f":"SUMPRODUCT(AP32:OFFSET(AP32,-MIN($A32,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A32,60),0))","v":1.2120860159682565},0,null,null,null,{"$f":"IF(AO32<AR$7, HLOOKUP(AQ$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(AO32<$AR$5, HLOOKUP(AQ$3, Assumptions!$C$484:$P$488, 3, FALSE), HLOOKUP(AQ$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.6047085254087752},{"$f":"IF(AO32<AR$7, HLOOKUP(AQ$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AO32<$AR$5, HLOOKUP(AQ$3, Assumptions!$C$494:$P$498, 3, FALSE), HLOOKUP(AQ$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":3.6494016317605564},242071.46043272133,550514.91826579371,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A32,60),0),AY32:OFFSET(AY32,-MIN($A32,60),0))","v":2651012.2369898944},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A32,60),0),AZ32:OFFSET(AZ32,-MIN($A32,60),0))","v":6028888.2562169107},null,1969,475.98141250437999,4736.6634274665248,33.502723258598948,0,0,0,null,8224719.6328492109,17221617.186315022,90071883.540167272,188600167.15752146,null,1969,357.44652273249005,3557.0798082088713,{"$f":"SUMPRODUCT(BR32:OFFSET(BR32,-MIN($A32,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A32,60),0))","v":25.159452903520503},0,null,null,null,{"$f":"IF(BQ32<BT$7, HLOOKUP(BS$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(BQ32<$BT$5, HLOOKUP(BS$3, Assumptions!$C$484:$P$488, 3, FALSE), HLOOKUP(BS$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":2.074135956947627},{"$f":"IF(BQ32<BT$7, HLOOKUP(BS$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(BQ32<$BT$5, HLOOKUP(BS$3, Assumptions!$C$494:$P$498, 3, FALSE), HLOOKUP(BS$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":4.5022841648767224},6494599.924851709,14097694.175217338,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A32,60),0),CA32:OFFSET(CA32,-MIN($A32,60),0))","v":71124716.000631988},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A32,60),0),CB32:OFFSET(CB32,-MIN($A32,60),0))","v":154388954.8360427},null,1969,118.53488977188995,1179.5836192576537,{"$f":"SUMPRODUCT(CG32:OFFSET(CG32,-MIN($A32,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A32,60),0))","v":8.3432703550784488},0,null,null,null,{"$f":"IF(CF32<CI$7, HLOOKUP(CH$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(CF32<$CI$5, HLOOKUP(CH$3, Assumptions!$C$484:$P$488, 3, FALSE), HLOOKUP(CH$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.6661950768375469},{"$f":"IF(CF32<CI$7, HLOOKUP(CH$3, Assumptions!$C$494:$P$498,2, FALSE), IF(CF32<=$AR$5, HLOOKUP(CH$3, Assumptions!$C$494:$P$498, 3, FALSE), HLOOKUP(CH$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":3.0085000000000002},1730119.7079975021,3123923.0110976831,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A32,60),0),CP32:OFFSET(CP32,-MIN($A32,60),0))","v":18947167.539535291},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A32,60),0),CQ32:OFFSET(CQ32,-MIN($A32,60),0))","v":34211212.321478754}]
[20,1970,{"$f":"'Base Case Low Dry'!$C33","v":523.13031868390738},5366.5169066935341,{"$f":"SUMPRODUCT(C33:OFFSET(C33,-MIN(A33,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A33,60),0))","v":39.590393773015983},0,null,null,null,8980573.4262050353,18850581.707636949,101107520.38806264,212228716.79555368,null,1970,523.13031868390738,5366.516906693535,39.590393773015983,0,0,0,null,8980573.4262050353,18850581.707636949,101107520.38806264,212228716.79555368,null,1970,18.265373108943482,187.37478998122921,1.3823196399959958,0,0,0,null,256760.85554179762,583921.29807360505,2890734.5004047193,6574060.6694142185,null,1970,18.265373108943482,187.37478998122921,{"$f":"SUMPRODUCT(AP33:OFFSET(AP33,-MIN($A33,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A33,60),0))","v":1.3823196399959958},0,null,null,null,{"$f":"IF(AO33<AR$7, HLOOKUP(AQ$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(AO33<$AR$5, HLOOKUP(AQ$3, Assumptions!$C$484:$P$488, 3, FALSE), HLOOKUP(AQ$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.6047085254087752},{"$f":"IF(AO33<AR$7, HLOOKUP(AQ$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AO33<$AR$5, HLOOKUP(AQ$3, Assumptions!$C$494:$P$498, 3, FALSE), HLOOKUP(AQ$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":3.6494016317605564},256760.85554179762,583921.29807360505,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A33,60),0),AY33:OFFSET(AY33,-MIN($A33,60),0))","v":2890734.5004047193},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A33,60),0),AZ33:OFFSET(AZ33,-MIN($A33,60),0))","v":6574060.6694142185},null,1970,504.86494557496394,5179.1421167123062,38.208074133019984,0,0,0,null,8723812.5706632379,18266660.409563344,98216785.887657925,205654656.12613946,null,1970,379.13711440073951,3889.3668780378407,{"$f":"SUMPRODUCT(BR33:OFFSET(BR33,-MIN($A33,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A33,60),0))","v":28.693018005251449},0,null,null,null,{"$f":"IF(BQ33<BT$7, HLOOKUP(BS$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(BQ33<$BT$5, HLOOKUP(BS$3, Assumptions!$C$484:$P$488, 3, FALSE), HLOOKUP(BS$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":2.074135956947627},{"$f":"IF(BQ33<BT$7, HLOOKUP(BS$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(BQ33<$BT$5, HLOOKUP(BS$3, Assumptions!$C$494:$P$498, 3, FALSE), HLOOKUP(BS$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":4.5022841648767224},6888705.6331453919,14953171.311995493,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A33,60),0),CA33:OFFSET(CA33,-MIN($A33,60),0))","v":77556288.69068031},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A33,60),0),CB33:OFFSET(CB33,-MIN($A33,60),0))","v":168349837.09193495},null,1970,125.72783117422442,1289.7752386744653,{"$f":"SUMPRODUCT(CG33:OFFSET(CG33,-MIN($A33,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A33,60),0))","v":9.515056127768533},0,null,null,null,{"$f":"IF(CF33<CI$7, HLOOKUP(CH$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(CF33<$CI$5, HLOOKUP(CH$3, Assumptions!$C$484:$P$488, 3, FALSE), HLOOKUP(CH$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.6661950768375469},{"$f":"IF(CF33<CI$7, HLOOKUP(CH$3, Assumptions!$C$494:$P$498,2, FALSE), IF(CF33<=$AR$5, HLOOKUP(CH$3, Assumptions!$C$494:$P$498, 3, FALSE), HLOOKUP(CH$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":3.0085000000000002},1835106.9375178455,3313489.0975678507,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A33,60),0),CP33:OFFSET(CP33,-MIN($A33,60),0))","v":20660497.196977612},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A33,60),0),CQ33:OFFSET(CQ33,-MIN($A33,60),0))","v":37304819.034204505}]
[21,1971,{"$f":"'Base Case Low Dry'!$C34","v":557.99917751799558},5850.0568316044255,{"$f":"SUMPRODUCT(C34:OFFSET(C34,-MIN(A34,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A34,60),0))","v":44.971867482836473},0,null,null,null,9579166.8088927586,20107053.085854273,110007039.26688433,230909161.77631226,null,1971,557.99917751799558,5850.0568316044264,44.971867482836487,0,0,0,null,9579166.8088927586,20107053.085854273,110007039.26688433,230909161.77631226,null,1971,19.482837847156318,204.25784345017672,1.5702166547076106,0,0,0,null,273875.0576941992,622842.13402127009,3145177.9499253184,7152711.7609791001,null,1971,19.482837847156318,204.25784345017672,{"$f":"SUMPRODUCT(AP34:OFFSET(AP34,-MIN($A34,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A34,60),0))","v":1.5702166547076106},0,null,null,null,{"$f":"IF(AO34<AR$7, HLOOKUP(AQ$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(AO34<$AR$5, HLOOKUP(AQ$3, Assumptions!$C$484:$P$488, 3, FALSE), HLOOKUP(AQ$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.6047085254087752},{"$f":"IF(AO34<AR$7, HLOOKUP(AQ$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AO34<$AR$5, HLOOKUP(AQ$3, Assumptions!$C$494:$P$498, 3, FALSE), HLOOKUP(AQ$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":3.6494016317605564},273875.0576941992,622842.13402127009,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A34,60),0),AY34:OFFSET(AY34,-MIN($A34,60),0))","v":3145177.9499253184},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A34,60),0),AZ34:OFFSET(AZ34,-MIN($A34,60),0))","v":7152711.7609791001},null,1971,538.51633967083922,5645.7989881542499,43.401650828128879,0,0,0,null,9305291.75119856,19484210.951833002,106861861.31695901,223756450.01533318,null,1971,404.40821425605282,4239.8109744333287,{"$f":"SUMPRODUCT(BR34:OFFSET(BR34,-MIN($A34,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A34,60),0))","v":32.593224781065594},0,null,null,null,{"$f":"IF(BQ34<BT$7, HLOOKUP(BS$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(BQ34<$BT$5, HLOOKUP(BS$3, Assumptions!$C$484:$P$488, 3, FALSE), HLOOKUP(BS$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":2.074135956947627},{"$f":"IF(BQ34<BT$7, HLOOKUP(BS$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(BQ34<$BT$5, HLOOKUP(BS$3, Assumptions!$C$494:$P$498, 3, FALSE), HLOOKUP(BS$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":4.5022841648767224},7347867.1378275016,15949863.724914029,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A34,60),0),CA34:OFFSET(CA34,-MIN($A34,60),0))","v":84382820.0181714},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A34,60),0),CB34:OFFSET(CB34,-MIN($A34,60),0))","v":183168047.92032671},null,1971,134.1081254147864,1405.9880137209211,{"$f":"SUMPRODUCT(CG34:OFFSET(CG34,-MIN($A34,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A34,60),0))","v":10.808426047063282},0,null,null,null,{"$f":"IF(CF34<CI$7, HLOOKUP(CH$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(CF34<$CI$5, HLOOKUP(CH$3, Assumptions!$C$484:$P$488, 3, FALSE), HLOOKUP(CH$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.6661950768375469},{"$f":"IF(CF34<CI$7, HLOOKUP(CH$3, Assumptions!$C$494:$P$498,2, FALSE), IF(CF34<=$AR$5, HLOOKUP(CH$3, Assumptions!$C$494:$P$498, 3, FALSE), HLOOKUP(CH$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":3.0085000000000002},1957424.6133710574,3534347.2269189716,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A34,60),0),CP34:OFFSET(CP34,-MIN($A34,60),0))","v":22479041.298787609},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A34,60),0),CQ34:OFFSET(CQ34,-MIN($A34,60),0))","v":40588402.095006451}]
[22,1972,{"$f":"'Base Case Low Dry'!$C35","v":599.92118312375931},6363.0841416395851,{"$f":"SUMPRODUCT(C35:OFFSET(C35,-MIN(A35,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A35,60),0))","v":50.897681854709241},0,null,null,null,10298841.498104999,21617678.95439041,119533849.12465307,250906315.53410727,null,1972,599.92118312375931,6363.0841416395861,50.897681854709248,0,0,0,null,10298841.498104999,21617678.95439041,119533849.12465307,250906315.53410727,null,1972,20.946566953492379,222.1704646426254,1.7771196129396991,0,0,0,null,294451.05881843879,669635.7360299459,3417556.0858834349,7772149.6203051377,null,1972,20.946566953492379,222.1704646426254,{"$f":"SUMPRODUCT(AP35:OFFSET(AP35,-MIN($A35,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A35,60),0))","v":1.7771196129396991},0,null,null,null,{"$f":"IF(AO35<AR$7, HLOOKUP(AQ$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(AO35<$AR$5, HLOOKUP(AQ$3, Assumptions!$C$484:$P$488, 3, FALSE), HLOOKUP(AQ$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.6047085254087752},{"$f":"IF(AO35<AR$7, HLOOKUP(AQ$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AO35<$AR$5, HLOOKUP(AQ$3, Assumptions!$C$494:$P$498, 3, FALSE), HLOOKUP(AQ$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":3.6494016317605564},294451.05881843879,669635.7360299459,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A35,60),0),AY35:OFFSET(AY35,-MIN($A35,60),0))","v":3417556.0858834349},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A35,60),0),AZ35:OFFSET(AZ35,-MIN($A35,60),0))","v":7772149.6203051377},null,1972,578.97461617026693,6140.9136769969609,49.120562241769548,0,0,0,null,10004390.43928656,20948043.218360465,116116293.03876963,243134165.91380212,null,1972,434.79106087684806,4611.6259639083164,{"$f":"SUMPRODUCT(BR35:OFFSET(BR35,-MIN($A35,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A35,60),0))","v":36.887940803410686},0,null,null,null,{"$f":"IF(BQ35<BT$7, HLOOKUP(BS$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(BQ35<$BT$5, HLOOKUP(BS$3, Assumptions!$C$484:$P$488, 3, FALSE), HLOOKUP(BS$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":2.074135956947627},{"$f":"IF(BQ35<BT$7, HLOOKUP(BS$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(BQ35<$BT$5, HLOOKUP(BS$3, Assumptions!$C$494:$P$498, 3, FALSE), HLOOKUP(BS$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":4.5022841648767224},7899906.1725668991,17148163.477722269,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A35,60),0),CA35:OFFSET(CA35,-MIN($A35,60),0))","v":91690525.842569858},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A35,60),0),CB35:OFFSET(CB35,-MIN($A35,60),0))","v":199030734.31007776},null,1972,144.18355529341886,1529.2877130886443,{"$f":"SUMPRODUCT(CG35:OFFSET(CG35,-MIN($A35,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A35,60),0))","v":12.232621438358864},0,null,null,null,{"$f":"IF(CF35<CI$7, HLOOKUP(CH$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(CF35<$CI$5, HLOOKUP(CH$3, Assumptions!$C$484:$P$488, 3, FALSE), HLOOKUP(CH$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.6661950768375469},{"$f":"IF(CF35<CI$7, HLOOKUP(CH$3, Assumptions!$C$494:$P$498,2, FALSE), IF(CF35<=$AR$5, HLOOKUP(CH$3, Assumptions!$C$494:$P$498, 3, FALSE), HLOOKUP(CH$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":3.0085000000000002},2104484.2667196598,3799879.7406381955,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A35,60),0),CP35:OFFSET(CP35,-MIN($A35,60),0))","v":24425767.196199767},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A35,60),0),CQ35:OFFSET(CQ35,-MIN($A35,60),0))","v":44103431.60372436}]
[23,1973,{"$f":"'Base Case Low Dry'!$C36","v":643.77633696225541},6912.1076429086352,{"$f":"SUMPRODUCT(C36:OFFSET(C36,-MIN(A36,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A36,60),0))","v":57.428791424282174},0,null,null,null,11051702.525458502,23197964.269937336,129711791.60831204,272270222.63652033,null,1973,643.77633696225553,6912.1076429086361,57.428791424282167,0,0,0,null,11051702.525458502,23197964.269937336,129711791.60831204,272270222.63652033,null,1973,22.477792957799455,241.3399119831781,2.0051567747003838,0,0,0,null,315975.880487766,718587.1300554669,3708550.5575876553,8433924.4429946132,null,1973,22.477792957799455,241.3399119831781,{"$f":"SUMPRODUCT(AP36:OFFSET(AP36,-MIN($A36,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A36,60),0))","v":2.0051567747003838},0,null,null,null,{"$f":"IF(AO36<AR$7, HLOOKUP(AQ$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(AO36<$AR$5, HLOOKUP(AQ$3, Assumptions!$C$484:$P$488, 3, FALSE), HLOOKUP(AQ$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.6047085254087752},{"$f":"IF(AO36<AR$7, HLOOKUP(AQ$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AO36<$AR$5, HLOOKUP(AQ$3, Assumptions!$C$494:$P$498, 3, FALSE), HLOOKUP(AQ$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":3.6494016317605564},315975.880487766,718587.1300554669,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A36,60),0),AY36:OFFSET(AY36,-MIN($A36,60),0))","v":3708550.5575876553},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A36,60),0),AZ36:OFFSET(AZ36,-MIN($A36,60),0))","v":8433924.4429946132},null,1973,621.29854400445606,6670.7677309254577,55.423634649581786,0,0,0,null,10735726.644970736,22479377.139881868,126003241.05072439,263836298.1935257,null,1973,466.57495082564418,5009.5290839817535,{"$f":"SUMPRODUCT(BR36:OFFSET(BR36,-MIN($A36,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A36,60),0))","v":41.621342687424075},0,null,null,null,{"$f":"IF(BQ36<BT$7, HLOOKUP(BS$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(BQ36<$BT$5, HLOOKUP(BS$3, Assumptions!$C$484:$P$488, 3, FALSE), HLOOKUP(BS$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":2.074135956947627},{"$f":"IF(BQ36<BT$7, HLOOKUP(BS$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(BQ36<$BT$5, HLOOKUP(BS$3, Assumptions!$C$494:$P$498, 3, FALSE), HLOOKUP(BS$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":4.5022841648767224},8477401.367358407,18401720.392394599,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A36,60),0),CA36:OFFSET(CA36,-MIN($A36,60),0))","v":99497694.315400809},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A36,60),0),CB36:OFFSET(CB36,-MIN($A36,60),0))","v":215977593.97470644},null,1973,154.72359317881183,1661.2386469437042,{"$f":"SUMPRODUCT(CG36:OFFSET(CG36,-MIN($A36,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A36,60),0))","v":13.802291962157708},0,null,null,null,{"$f":"IF(CF36<CI$7, HLOOKUP(CH$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(CF36<$CI$5, HLOOKUP(CH$3, Assumptions!$C$484:$P$488, 3, FALSE), HLOOKUP(CH$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.6661950768375469},{"$f":"IF(CF36<CI$7, HLOOKUP(CH$3, Assumptions!$C$494:$P$498,2, FALSE), IF(CF36<=$AR$5, HLOOKUP(CH$3, Assumptions!$C$494:$P$498, 3, FALSE), HLOOKUP(CH$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":3.0085000000000002},2258325.277612329,4077656.7474872693,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A36,60),0),CP36:OFFSET(CP36,-MIN($A36,60),0))","v":26505546.735323571},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A36,60),0),CQ36:OFFSET(CQ36,-MIN($A36,60),0))","v":47858704.218819253}]
[24,1974,{"$f":"'Base Case Low Dry'!$C37","v":690.58160599422069},7498.4551884466082,{"$f":"SUMPRODUCT(C37:OFFSET(C37,-MIN(A37,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A37,60),0))","v":64.599060134664541},0,null,null,null,11855208.153525198,24884554.621753868,140581120.22141698,295085376.79255891,null,1974,690.58160599422058,7498.4551884466091,64.599060134664541,0,0,0,null,11855208.153525198,24884554.621753868,140581120.22141698,295085376.79255891,null,1974,24.112023802006924,261.81254816627717,2.2555105175612558,0,0,0,null,338948.66660107282,770831.46091089852,4019312.2407695162,9140653.531633094,null,1974,24.112023802006924,261.81254816627717,{"$f":"SUMPRODUCT(AP37:OFFSET(AP37,-MIN($A37,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A37,60),0))","v":2.2555105175612558},0,null,null,null,{"$f":"IF(AO37<AR$7, HLOOKUP(AQ$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(AO37<$AR$5, HLOOKUP(AQ$3, Assumptions!$C$484:$P$488, 3, FALSE), HLOOKUP(AQ$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.6047085254087752},{"$f":"IF(AO37<AR$7, HLOOKUP(AQ$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AO37<$AR$5, HLOOKUP(AQ$3, Assumptions!$C$494:$P$498, 3, FALSE), HLOOKUP(AQ$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":3.6494016317605564},338948.66660107282,770831.46091089852,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A37,60),0),AY37:OFFSET(AY37,-MIN($A37,60),0))","v":4019312.2407695162},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A37,60),0),AZ37:OFFSET(AZ37,-MIN($A37,60),0))","v":9140653.531633094},null,1974,666.46958219221369,7236.6426402803318,62.343549617103278,0,0,0,null,11516259.486924125,24113723.16084297,136561807.98064747,285944723.26092583,null,1974,500.49692782780693,5434.4826921199738,{"$f":"SUMPRODUCT(BR37:OFFSET(BR37,-MIN($A37,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A37,60),0))","v":46.817973223332473},0,null,null,null,{"$f":"IF(BQ37<BT$7, HLOOKUP(BS$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(BQ37<$BT$5, HLOOKUP(BS$3, Assumptions!$C$484:$P$488, 3, FALSE), HLOOKUP(BS$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":2.074135956947627},{"$f":"IF(BQ37<BT$7, HLOOKUP(BS$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(BQ37<$BT$5, HLOOKUP(BS$3, Assumptions!$C$494:$P$498, 3, FALSE), HLOOKUP(BS$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":4.5022841648767224},9093744.3873014078,19739603.480302386,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A37,60),0),CA37:OFFSET(CA37,-MIN($A37,60),0))","v":107835202.58932903},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A37,60),0),CB37:OFFSET(CB37,-MIN($A37,60),0))","v":234075651.31299099},null,1974,165.97265436440679,1802.1599481603585,{"$f":"SUMPRODUCT(CG37:OFFSET(CG37,-MIN($A37,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A37,60),0))","v":15.525576393770809},0,null,null,null,{"$f":"IF(CF37<CI$7, HLOOKUP(CH$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(CF37<$CI$5, HLOOKUP(CH$3, Assumptions!$C$484:$P$488, 3, FALSE), HLOOKUP(CH$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.6661950768375469},{"$f":"IF(CF37<CI$7, HLOOKUP(CH$3, Assumptions!$C$494:$P$498,2, FALSE), IF(CF37<=$AR$5, HLOOKUP(CH$3, Assumptions!$C$494:$P$498, 3, FALSE), HLOOKUP(CH$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":3.0085000000000002},2422515.0996227171,4374119.680540585,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A37,60),0),CP37:OFFSET(CP37,-MIN($A37,60),0))","v":28726605.391318433},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A37,60),0),CQ37:OFFSET(CQ37,-MIN($A37,60),0))","v":51869071.947934836}]
[25,1975,{"$f":"'Base Case Low Dry'!$C38","v":738.55982729792356},8124.4377343061642,{"$f":"SUMPRODUCT(C38:OFFSET(C38,-MIN(A38,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A38,60),0))","v":72.476279124704575},0,null,null,null,12678849.842580052,26613411.368477851,152150998.58579502,319371012.80982286,null,1975,738.55982729792356,8124.4377343061651,72.476279124704575,0,0,0,null,12678849.842580052,26613411.368477851,152150998.58579502,319371012.80982286,null,1975,25.787208898180076,283.66906145072284,2.5305478051646797,0,0,0,null,362497.1567369618,824385.04834854184,4350103.1297659641,9892932.7094156425,null,1975,25.787208898180076,283.66906145072284,{"$f":"SUMPRODUCT(AP38:OFFSET(AP38,-MIN($A38,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A38,60),0))","v":2.5305478051646797},0,null,null,null,{"$f":"IF(AO38<AR$7, HLOOKUP(AQ$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(AO38<$AR$5, HLOOKUP(AQ$3, Assumptions!$C$484:$P$488, 3, FALSE), HLOOKUP(AQ$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.6047085254087752},{"$f":"IF(AO38<AR$7, HLOOKUP(AQ$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AO38<$AR$5, HLOOKUP(AQ$3, Assumptions!$C$494:$P$498, 3, FALSE), HLOOKUP(AQ$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":3.6494016317605564},362497.1567369618,824385.04834854184,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A38,60),0),AY38:OFFSET(AY38,-MIN($A38,60),0))","v":4350103.1297659641},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A38,60),0),AZ38:OFFSET(AZ38,-MIN($A38,60),0))","v":9892932.7094156425},null,1975,712.77261839974346,7840.7686728554427,69.945731319539902,0,0,0,null,12316352.68584309,25789026.320129309,147800895.45602906,309478080.10040724,null,1975,535.26899843715194,5888.1616467244485,{"$f":"SUMPRODUCT(BR38:OFFSET(BR38,-MIN($A38,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A38,60),0))","v":52.526963833741078},0,null,null,null,{"$f":"IF(BQ38<BT$7, HLOOKUP(BS$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(BQ38<$BT$5, HLOOKUP(BS$3, Assumptions!$C$484:$P$488, 3, FALSE), HLOOKUP(BS$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":2.074135956947627},{"$f":"IF(BQ38<BT$7, HLOOKUP(BS$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(BQ38<$BT$5, HLOOKUP(BS$3, Assumptions!$C$494:$P$498, 3, FALSE), HLOOKUP(BS$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":4.5022841648767224},9725533.1243690774,21111014.267969988,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A38,60),0),CA38:OFFSET(CA38,-MIN($A38,60),0))","v":116710079.78045934},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A38,60),0),CB38:OFFSET(CB38,-MIN($A38,60),0))","v":253340164.28235969},null,1975,177.5036199625915,1952.6070261309944,{"$f":"SUMPRODUCT(CG38:OFFSET(CG38,-MIN($A38,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A38,60),0))","v":17.418767485798824},0,null,null,null,{"$f":"IF(CF38<CI$7, HLOOKUP(CH$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(CF38<$CI$5, HLOOKUP(CH$3, Assumptions!$C$484:$P$488, 3, FALSE), HLOOKUP(CH$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.6661950768375469},{"$f":"IF(CF38<CI$7, HLOOKUP(CH$3, Assumptions!$C$494:$P$498,2, FALSE), IF(CF38<=$AR$5, HLOOKUP(CH$3, Assumptions!$C$494:$P$498, 3, FALSE), HLOOKUP(CH$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":3.0085000000000002},2590819.5614740127,4678012.0521593196,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A38,60),0),CP38:OFFSET(CP38,-MIN($A38,60),0))","v":31090815.675569724},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A38,60),0),CQ38:OFFSET(CQ38,-MIN($A38,60),0))","v":56137915.818047561}]
[26,1976,{"$f":"'Base Case Low Dry'!$C39","v":802.80922572251825},8790.5212824793834,{"$f":"SUMPRODUCT(C39:OFFSET(C39,-MIN(A39,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A39,60),0))","v":81.099317272786905},0,null,null,null,13781818.681383325,28928586.94024805,164688617.642169,345687975.12670195,null,1976,802.80922572251825,8790.5212824793834,81.099317272786919,0,0,0,null,13781818.681383325,28928586.94024805,164688617.642169,345687975.12670195,null,1976,28.030510791296845,306.92572254373823,2.8316257650573942,0,0,0,null,394031.80483200488,896100.62435056362,4708562.3998587057,10708134.862630919,null,1976,28.030510791296845,306.92572254373823,{"$f":"SUMPRODUCT(AP39:OFFSET(AP39,-MIN($A39,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A39,60),0))","v":2.8316257650573942},0,null,null,null,{"$f":"IF(AO39<AR$7, HLOOKUP(AQ$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(AO39<$AR$5, HLOOKUP(AQ$3, Assumptions!$C$484:$P$488, 3, FALSE), HLOOKUP(AQ$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.6047085254087752},{"$f":"IF(AO39<AR$7, HLOOKUP(AQ$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AO39<$AR$5, HLOOKUP(AQ$3, Assumptions!$C$494:$P$498, 3, FALSE), HLOOKUP(AQ$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":3.6494016317605564},394031.80483200488,896100.62435056362,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A39,60),0),AY39:OFFSET(AY39,-MIN($A39,60),0))","v":4708562.3998587057},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A39,60),0),AZ39:OFFSET(AZ39,-MIN($A39,60),0))","v":10708134.862630919},null,1976,774.77871493122143,8483.5955599356457,78.267691507729523,0,0,0,null,13387786.876551321,28032486.315897487,159980055.24231029,334979840.26407105,null,1976,581.83355539490492,6370.903681327859,{"$f":"SUMPRODUCT(BR39:OFFSET(BR39,-MIN($A39,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A39,60),0))","v":58.776484620562186},0,null,null,null,{"$f":"IF(BQ39<BT$7, HLOOKUP(BS$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(BQ39<$BT$5, HLOOKUP(BS$3, Assumptions!$C$484:$P$488, 3, FALSE), HLOOKUP(BS$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":2.074135956947627},{"$f":"IF(BQ39<BT$7, HLOOKUP(BS$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(BQ39<$BT$5, HLOOKUP(BS$3, Assumptions!$C$494:$P$498, 3, FALSE), HLOOKUP(BS$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":4.5022841648767224},10571584.628260482,22947520.826704018,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A39,60),0),CA39:OFFSET(CA39,-MIN($A39,60),0))","v":126327279.36460342},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A39,60),0),CB39:OFFSET(CB39,-MIN($A39,60),0))","v":274216021.1677838},null,1976,192.94515953631648,2112.6918786077872,{"$f":"SUMPRODUCT(CG39:OFFSET(CG39,-MIN($A39,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A39,60),0))","v":19.49120688716733},0,null,null,null,{"$f":"IF(CF39<CI$7, HLOOKUP(CH$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(CF39<$CI$5, HLOOKUP(CH$3, Assumptions!$C$484:$P$488, 3, FALSE), HLOOKUP(CH$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.6661950768375469},{"$f":"IF(CF39<CI$7, HLOOKUP(CH$3, Assumptions!$C$494:$P$498,2, FALSE), IF(CF39<=$AR$5, HLOOKUP(CH$3, Assumptions!$C$494:$P$498, 3, FALSE), HLOOKUP(CH$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":3.0085000000000002},2816202.2482908391,5084965.4891934711,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A39,60),0),CP39:OFFSET(CP39,-MIN($A39,60),0))","v":33652775.87770687},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A39,60),0),CQ39:OFFSET(CQ39,-MIN($A39,60),0))","v":60763819.096287258}]
[27,1977,{"$f":"'Base Case Low Dry'!$C40","v":858.39975992395341},9512.2311909291147,{"$f":"SUMPRODUCT(C40:OFFSET(C40,-MIN(A40,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A40,60),0))","v":90.574762799761544},0,null,null,null,14736140.876766548,30931747.280431904,178032527.27641141,373697373.5160768,null,1977,858.39975992395352,9512.2311909291166,90.574762799761544,0,0,0,null,14736140.876766548,30931747.280431904,178032527.27641141,373697373.5160768,null,1977,29.971483838068817,332.12460756997768,3.1624659816196421,0,0,0,null,421316.5417547191,958151.12253841734,5090074.0797212608,11575762.425506525,null,1977,29.971483838068817,332.12460756997768,{"$f":"SUMPRODUCT(AP40:OFFSET(AP40,-MIN($A40,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A40,60),0))","v":3.1624659816196421},0,null,null,null,{"$f":"IF(AO40<AR$7, HLOOKUP(AQ$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(AO40<$AR$5, HLOOKUP(AQ$3, Assumptions!$C$484:$P$488, 3, FALSE), HLOOKUP(AQ$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.6047085254087752},{"$f":"IF(AO40<AR$7, HLOOKUP(AQ$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AO40<$AR$5, HLOOKUP(AQ$3, Assumptions!$C$494:$P$498, 3, FALSE), HLOOKUP(AQ$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":3.6494016317605564},421316.5417547191,958151.12253841734,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A40,60),0),AY40:OFFSET(AY40,-MIN($A40,60),0))","v":5090074.0797212608},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A40,60),0),AZ40:OFFSET(AZ40,-MIN($A40,60),0))","v":11575762.425506525},null,1977,828.4282760858847,9180.1065833591383,87.412296818141897,0,0,0,null,14314824.335011829,29973596.157893486,172942453.19669014,362121611.09057027,null,1977,622.12262672640782,6893.9607521022017,{"$f":"SUMPRODUCT(BR40:OFFSET(BR40,-MIN($A40,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A40,60),0))","v":65.643785074102254},0,null,null,null,{"$f":"IF(BQ40<BT$7, HLOOKUP(BS$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(BQ40<$BT$5, HLOOKUP(BS$3, Assumptions!$C$484:$P$488, 3, FALSE), HLOOKUP(BS$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":2.074135956947627},{"$f":"IF(BQ40<BT$7, HLOOKUP(BS$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(BQ40<$BT$5, HLOOKUP(BS$3, Assumptions!$C$494:$P$498, 3, FALSE), HLOOKUP(BS$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":4.5022841648767224},11303614.129181795,24536522.174075127,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A40,60),0),CA40:OFFSET(CA40,-MIN($A40,60),0))","v":136562958.21305671},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A40,60),0),CB40:OFFSET(CB40,-MIN($A40,60),0))","v":296434398.24272424},null,1977,206.30564935947689,2286.1458312569366,{"$f":"SUMPRODUCT(CG40:OFFSET(CG40,-MIN($A40,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A40,60),0))","v":21.76851174403965},0,null,null,null,{"$f":"IF(CF40<CI$7, HLOOKUP(CH$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(CF40<$CI$5, HLOOKUP(CH$3, Assumptions!$C$484:$P$488, 3, FALSE), HLOOKUP(CH$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.6661950768375469},{"$f":"IF(CF40<CI$7, HLOOKUP(CH$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(CF40<$CI$5, HLOOKUP(CH$3, Assumptions!$C$494:$P$498, 3, FALSE), HLOOKUP(CH$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":3.0085000000000002},3011210.2058300343,5437073.9838183597,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A40,60),0),CP40:OFFSET(CP40,-MIN($A40,60),0))","v":36379494.983633414},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A40,60),0),CQ40:OFFSET(CQ40,-MIN($A40,60),0))","v":65687212.847846039}]
[28,1978,{"$f":"'Base Case Low Dry'!$C41","v":905.72713478609762},10280.056188053308,{"$f":"SUMPRODUCT(C41:OFFSET(C41,-MIN(A41,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A41,60),0))","v":100.8967354504955},0,null,null,null,15548609.490874596,32637151.297334,192026240.63752094,403070735.83803236,null,1978,905.72713478609762,10280.056188053308,100.89673545049547,0,0,0,null,15548609.490874596,32637151.297334,192026240.63752094,403070735.83803236,null,1978,31.623944284824585,358.93362542642689,3.5228631426182275,0,0,0,null,444545.58588797267,1010978.2311515154,5490164.1011803355,12485640.546077942,null,1978,31.623944284824585,358.93362542642689,{"$f":"SUMPRODUCT(AP41:OFFSET(AP41,-MIN($A41,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A41,60),0))","v":3.5228631426182275},0,null,null,null,{"$f":"IF(AO41<AR$7, HLOOKUP(AQ$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(AO41<$AR$5, HLOOKUP(AQ$3, Assumptions!$C$484:$P$488, 3, FALSE), HLOOKUP(AQ$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.6047085254087752},{"$f":"IF(AO41<AR$7, HLOOKUP(AQ$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AO41<$AR$5, HLOOKUP(AQ$3, Assumptions!$C$494:$P$498, 3, FALSE), HLOOKUP(AQ$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":3.6494016317605564},444545.58588797267,1010978.2311515154,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A41,60),0),AY41:OFFSET(AY41,-MIN($A41,60),0))","v":5490164.1011803355},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A41,60),0),AZ41:OFFSET(AZ41,-MIN($A41,60),0))","v":12485640.546077942},null,1978,874.10319050127305,9921.1225626268806,97.373872307877249,0,0,0,null,15104063.904986624,31626173.066182487,186536076.53634059,390585095.2919544,null,1978,656.42299834802952,7450.4395937545069,{"$f":"SUMPRODUCT(BR41:OFFSET(BR41,-MIN($A41,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A41,60),0))","v":73.124603497259343},0,null,null,null,{"$f":"IF(BQ41<BT$7, HLOOKUP(BS$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(BQ41<$BT$5, HLOOKUP(BS$3, Assumptions!$C$484:$P$488, 3, FALSE), HLOOKUP(BS$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":2.074135956947627},{"$f":"IF(BQ41<BT$7, HLOOKUP(BS$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(BQ41<$BT$5, HLOOKUP(BS$3, Assumptions!$C$494:$P$498, 3, FALSE), HLOOKUP(BS$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":4.5022841648767224},11926832.364047341,25889329.149287514,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A41,60),0),CA41:OFFSET(CA41,-MIN($A41,60),0))","v":147297080.35474637},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A41,60),0),CB41:OFFSET(CB41,-MIN($A41,60),0))","v":319734735.89923126},null,1978,217.68019215324355,2470.6829688723737,{"$f":"SUMPRODUCT(CG41:OFFSET(CG41,-MIN($A41,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A41,60),0))","v":24.24926881061791},0,null,null,null,{"$f":"IF(CF41<CI$7, HLOOKUP(CH$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(CF41<$CI$5, HLOOKUP(CH$3, Assumptions!$C$484:$P$488, 3, FALSE), HLOOKUP(CH$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.6661950768375469},{"$f":"IF(CF41<CI$7, HLOOKUP(CH$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(CF41<$CI$5, HLOOKUP(CH$3, Assumptions!$C$494:$P$498, 3, FALSE), HLOOKUP(CH$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":3.0085000000000002},3177231.5409392817,5736843.9168949714,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A41,60),0),CP41:OFFSET(CP41,-MIN($A41,60),0))","v":39238996.18159423},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A41,60),0),CQ41:OFFSET(CQ41,-MIN($A41,60),0))","v":70850359.392723173}]
[29,1979,{"$f":"'Base Case Low Dry'!$C42","v":955.573511781702},11084.88658738891,{"$f":"SUMPRODUCT(C42:OFFSET(C42,-MIN(A42,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A42,60),0))","v":112.04826882223931},0,null,null,null,16404321.791712979,34433325.536956064,206698469.08878836,433868328.38893569,null,1979,955.573511781702,11084.886587388908,112.04826882223929,0,0,0,null,16404321.791712979,34433325.536956064,206698469.08878836,433868328.38893569,null,1979,33.364357029863555,387.03470656863323,3.912224857083892,0,0,0,null,469010.99717449321,1066617.0655298505,5909653.3421300715,13439636.051297804,null,1979,33.364357029863555,387.03470656863323,{"$f":"SUMPRODUCT(AP42:OFFSET(AP42,-MIN($A42,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A42,60),0))","v":3.912224857083892},0,null,null,null,{"$f":"IF(AO42<AR$7, HLOOKUP(AQ$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(AO42<$AR$5, HLOOKUP(AQ$3, Assumptions!$C$484:$P$488, 3, FALSE), HLOOKUP(AQ$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.6047085254087752},{"$f":"IF(AO42<AR$7, HLOOKUP(AQ$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AO42<$AR$5, HLOOKUP(AQ$3, Assumptions!$C$494:$P$498, 3, FALSE), HLOOKUP(AQ$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":3.6494016317605564},469010.99717449321,1066617.0655298505,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A42,60),0),AY42:OFFSET(AY42,-MIN($A42,60),0))","v":5909653.3421300715},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A42,60),0),AZ42:OFFSET(AZ42,-MIN($A42,60),0))","v":13439636.051297804},null,1979,922.20915475183847,10697.851880820275,108.13604396515541,0,0,0,null,15935310.794538485,33366708.471426215,200788815.7466583,420428692.3376379,null,1979,692.54900913820893,8033.7379886052768,{"$f":"SUMPRODUCT(BR42:OFFSET(BR42,-MIN($A42,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A42,60),0))","v":81.20664354101595},0,null,null,null,{"$f":"IF(BQ42<BT$7, HLOOKUP(BS$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(BQ42<$BT$5, HLOOKUP(BS$3, Assumptions!$C$484:$P$488, 3, FALSE), HLOOKUP(BS$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":2.074135956947627},{"$f":"IF(BQ42<BT$7, HLOOKUP(BS$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(BQ42<$BT$5, HLOOKUP(BS$3, Assumptions!$C$494:$P$498, 3, FALSE), HLOOKUP(BS$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":4.5022841648767224},12583221.423785606,27314139.350257639,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A42,60),0),CA42:OFFSET(CA42,-MIN($A42,60),0))","v":158551669.34213945},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A42,60),0),CB42:OFFSET(CB42,-MIN($A42,60),0))","v":344164840.20864481},null,1979,229.66014561362951,2664.1138922149994,{"$f":"SUMPRODUCT(CG42:OFFSET(CG42,-MIN($A42,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A42,60),0))","v":26.929400424139455},0,null,null,null,{"$f":"IF(CF42<CI$7, HLOOKUP(CH$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(CF42<$CI$5, HLOOKUP(CH$3, Assumptions!$C$484:$P$488, 3, FALSE), HLOOKUP(CH$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.6661950768375469},{"$f":"IF(CF42<CI$7, HLOOKUP(CH$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(CF42<$CI$5, HLOOKUP(CH$3, Assumptions!$C$494:$P$498, 3, FALSE), HLOOKUP(CH$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":3.0085000000000002},3352089.370752879,6052569.1211685752,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A42,60),0),CP42:OFFSET(CP42,-MIN($A42,60),0))","v":42237146.404518843},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A42,60),0),CQ42:OFFSET(CQ42,-MIN($A42,60),0))","v":76263852.128993079}]
[30,1980,{"$f":"'Base Case Low Dry'!$C43","v":1024.4186732475973},11928.411830348372,{"$f":"SUMPRODUCT(C43:OFFSET(C43,-MIN(A43,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A43,60),0))","v":124.07520665886454},0,null,null,null,17586186.052876156,36914105.746088766,222361123.52918059,466744864.58266753,null,1980,1024.4186732475973,11928.411830348372,124.07520665886457,0,0,0,null,{"$f":"SUM(AJ43, BL43)","v":17586186.052876156},36914105.746088766,222361123.52918059,466744864.58266753,null,1980,35.768122432112875,416.48683874141284,4.332151783698837,0,0,0,null,502801.32040096511,1143462.4606703734,6357459.5526372856,14458029.541119415,null,1980,35.768122432112875,416.48683874141284,{"$f":"SUMPRODUCT(AP43:OFFSET(AP43,-MIN($A43,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A43,60),0))","v":4.332151783698837},0,null,null,null,{"$f":"IF(AO43<AR$7, HLOOKUP(AQ$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(AO43<$AR$5, HLOOKUP(AQ$3, Assumptions!$C$484:$P$488, 3, FALSE), HLOOKUP(AQ$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.6047085254087752},{"$f":"IF(AO43<AR$7, HLOOKUP(AQ$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AO43<$AR$5, HLOOKUP(AQ$3, Assumptions!$C$494:$P$498, 3, FALSE), HLOOKUP(AQ$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":3.6494016317605564},502801.32040096511,1143462.4606703734,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A43,60),0),AY43:OFFSET(AY43,-MIN($A43,60),0))","v":6357459.5526372856},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A43,60),0),AZ43:OFFSET(AZ43,-MIN($A43,60),0))","v":14458029.541119415},null,1980,988.65055081548451,11511.924991606958,119.74305487516574,0,0,0,null,17083384.732475191,35770643.285418391,216003663.97654331,452286835.04154813,null,1980,742.44433144393849,8645.0803542024696,{"$f":"SUMPRODUCT(BR43:OFFSET(BR43,-MIN($A43,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A43,60),0))","v":89.923130319925832},0,null,null,null,{"$f":"IF(BQ43<BT$7, HLOOKUP(BS$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(BQ43<$BT$5, HLOOKUP(BS$3, Assumptions!$C$484:$P$488, 3, FALSE), HLOOKUP(BS$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":2.074135956947627},{"$f":"IF(BQ43<BT$7, HLOOKUP(BS$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(BQ43<$BT$5, HLOOKUP(BS$3, Assumptions!$C$494:$P$498, 3, FALSE), HLOOKUP(BS$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":4.5022841648767224},13489791.038787175,29282011.325239755,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A43,60),0),CA43:OFFSET(CA43,-MIN($A43,60),0))","v":170565981.87575832},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A43,60),0),CB43:OFFSET(CB43,-MIN($A43,60),0))","v":370244060.75867838},null,1980,246.20621937154604,2866.8446374044893,{"$f":"SUMPRODUCT(CG43:OFFSET(CG43,-MIN($A43,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A43,60),0))","v":29.819924555239911},0,null,null,null,{"$f":"IF(CF43<CI$7, HLOOKUP(CH$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(CF43<$CI$5, HLOOKUP(CH$3, Assumptions!$C$484:$P$488, 3, FALSE), HLOOKUP(CH$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.6661950768375469},{"$f":"IF(CF43<CI$7, HLOOKUP(CH$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(CF43<$CI$5, HLOOKUP(CH$3, Assumptions!$C$494:$P$498, 3, FALSE), HLOOKUP(CH$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":3.0085000000000002},3593593.6936880182,6488631.9601786351,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A43,60),0),CP43:OFFSET(CP43,-MIN($A43,60),0))","v":45437682.100785002},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A43,60),0),CQ43:OFFSET(CQ43,-MIN($A43,60),0))","v":82042774.282869741}]
[31,1981,{"$f":"'Base Case Low Dry'!$C44","v":998.77185659926477},12828.755296937105,{"$f":"SUMPRODUCT(C44:OFFSET(C44,-MIN(A44,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A44,60),0))","v":137.09217312719372},0,null,null,null,17145907.384573743,35989943.265912764,237377032.96873984,498263857.23172629,null,1981,998.77185659926477,12828.755296937103,137.09217312719372,0,0,0,null,17145907.384573743,35989943.265912764,237377032.96873984,498263857.23172629,null,1981,34.872650198125399,447.92280938982685,4.786646086167857,0,0,0,null,490213.44631040137,1114835.3252628404,6786774.8726578495,15434371.353115302,null,1981,34.872650198125399,447.92280938982685,{"$f":"SUMPRODUCT(AP44:OFFSET(AP44,-MIN($A44,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A44,60),0))","v":4.786646086167857},0,null,null,null,{"$f":"IF(AO44<AR$7, HLOOKUP(AQ$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(AO44<$AR$5, HLOOKUP(AQ$3, Assumptions!$C$484:$P$488, 3, FALSE), HLOOKUP(AQ$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.6047085254087752},{"$f":"IF(AO44<AR$7, HLOOKUP(AQ$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AO44<$AR$5, HLOOKUP(AQ$3, Assumptions!$C$494:$P$498, 3, FALSE), HLOOKUP(AQ$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":3.6494016317605564},490213.44631040137,1114835.3252628404,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A44,60),0),AY44:OFFSET(AY44,-MIN($A44,60),0))","v":6786774.8726578495},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A44,60),0),AZ44:OFFSET(AZ44,-MIN($A44,60),0))","v":15434371.353115302},null,1981,963.89920640113939,12380.832487547275,132.30552704102587,0,0,0,null,16655693.93826334,34875107.940649927,230590258.096082,482829485.87861097,null,1981,723.85687873793495,9297.6015553264806,{"$f":"SUMPRODUCT(BR44:OFFSET(BR44,-MIN($A44,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A44,60),0))","v":99.357137351805619},0,null,null,null,{"$f":"IF(BQ44<BT$7, HLOOKUP(BS$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(BQ44<$BT$5, HLOOKUP(BS$3, Assumptions!$C$484:$P$488, 3, FALSE), HLOOKUP(BS$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":2.074135956947627},{"$f":"IF(BQ44<BT$7, HLOOKUP(BS$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(BQ44<$BT$5, HLOOKUP(BS$3, Assumptions!$C$494:$P$498, 3, FALSE), HLOOKUP(BS$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":4.5022841648767224},13152067.599698246,28548922.017943114,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A44,60),0),CA44:OFFSET(CA44,-MIN($A44,60),0))","v":182084197.36534584},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A44,60),0),CB44:OFFSET(CB44,-MIN($A44,60),0))","v":395246413.68192852},null,1981,240.04232766320442,3083.2309322207952,{"$f":"SUMPRODUCT(CG44:OFFSET(CG44,-MIN($A44,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A44,60),0))","v":32.948389689220249},0,null,null,null,{"$f":"IF(CF44<CI$7, HLOOKUP(CH$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(CF44<$CI$5, HLOOKUP(CH$3, Assumptions!$C$484:$P$488, 3, FALSE), HLOOKUP(CH$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.6661950768375469},{"$f":"IF(CF44<CI$7, HLOOKUP(CH$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(CF44<$CI$5, HLOOKUP(CH$3, Assumptions!$C$494:$P$498, 3, FALSE), HLOOKUP(CH$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":3.0085000000000002},3503626.3385650949,6326185.9227068145,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A44,60),0),CP44:OFFSET(CP44,-MIN($A44,60),0))","v":48506060.730736174},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A44,60),0),CQ44:OFFSET(CQ44,-MIN($A44,60),0))","v":87583072.196682483}]
[32,1982,{"$f":"'Base Case Low Dry'!$C45","v":843.71962564582759},13690.434980409176,{"$f":"SUMPRODUCT(C45:OFFSET(C45,-MIN(A45,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A45,60),0))","v":150.64791588247795},0,null,null,null,14484127.14503918,30402760.408890814,249507700.02371174,523726611.07110083,null,1982,843.7196256458277,13690.434980409174,150.64791588247795,0,0,0,null,14484127.14503918,30402760.408890814,249507700.02371174,523726611.07110083,null,1982,29.458919147584155,478.0088135017844,5.2599520490434895,0,0,0,null,414111.29345979547,941765.06583816023,7133599.101302173,16223113.287184777,null,1982,{"$f":"$C45*AT$4*$AG$4","v":29.458919147584155},478.0088135017844,{"$f":"SUMPRODUCT(AP45:OFFSET(AP45,-MIN($A45,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A45,60),0))","v":5.2599520490434895},0,null,null,null,{"$f":"IF(AO45<AR$7, HLOOKUP(AQ$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(AO45<$AR$5, HLOOKUP(AQ$3, Assumptions!$C$484:$P$488, 3, FALSE), HLOOKUP(AQ$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.6047085254087752},{"$f":"IF(AO45<AR$7, HLOOKUP(AQ$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AO45<$AR$5, HLOOKUP(AQ$3, Assumptions!$C$494:$P$498, 3, FALSE), HLOOKUP(AQ$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":3.6494016317605564},414111.29345979547,941765.06583816023,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A45,60),0),AY45:OFFSET(AY45,-MIN($A45,60),0))","v":7133599.101302173},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A45,60),0),AZ45:OFFSET(AZ45,-MIN($A45,60),0))","v":16223113.287184777},null,1982,814.26070649824351,13212.426166907389,145.38796383343447,0,0,0,null,14070015.851579385,29460995.343052652,242374100.92240956,507503497.78391606,null,1982,{"$f":"$C45*BV$4*$BI$4","v":611.48324386053525},9922.1012967126098,{"$f":"SUMPRODUCT(BR45:OFFSET(BR45,-MIN($A45,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A45,60),0))","v":109.18162086621389},0,null,null,null,{"$f":"IF(BQ45<BT$7, HLOOKUP(BS$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(BQ45<$BT$5, HLOOKUP(BS$3, Assumptions!$C$484:$P$488, 3, FALSE), HLOOKUP(BS$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":2.074135956947627},{"$f":"IF(BQ45<BT$7, HLOOKUP(BS$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(BQ45<$BT$5, HLOOKUP(BS$3, Assumptions!$C$494:$P$498, 3, FALSE), HLOOKUP(BS$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":4.5022841648767224},11110302.596500088,24116904.815065674,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A45,60),0),CA45:OFFSET(CA45,-MIN($A45,60),0))","v":191389237.31207764},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A45,60),0),CB45:OFFSET(CB45,-MIN($A45,60),0))","v":415444672.07737559},null,1982,{"$f":"$C45*CK$4*$BI$4","v":202.77746263770825},3290.3248701947796,{"$f":"SUMPRODUCT(CG45:OFFSET(CG45,-MIN($A45,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A45,60),0))","v":36.206342967220571},0,null,null,null,{"$f":"IF(CF45<CI$7, HLOOKUP(CH$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(CF45<$CI$5, HLOOKUP(CH$3, Assumptions!$C$484:$P$488, 3, FALSE), HLOOKUP(CH$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.6661950768375469},{"$f":"IF(CF45<CI$7, HLOOKUP(CH$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(CF45<$CI$5, HLOOKUP(CH$3, Assumptions!$C$494:$P$498, 3, FALSE), HLOOKUP(CH$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":3.0085000000000002},2959713.2550792978,5344090.5279869763,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A45,60),0),CP45:OFFSET(CP45,-MIN($A45,60),0))","v":50984863.610331923},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A45,60),0),CQ45:OFFSET(CQ45,-MIN($A45,60),0))","v":92058825.70654048}]
[33,1983,{"$f":"'Base Case Low Dry'!$C46","v":801.70992741167493},14383.506690172526,{"$f":"SUMPRODUCT(C46:OFFSET(C46,-MIN(A46,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A46,60),0))","v":164.11154327111947},0,null,null,null,13762947.03727241,28888974.606782552,260684475.65824264,547187108.78407168,null,1983,801.70992741167493,14383.506690172524,164.11154327111942,0,{"$f":"SUM(AG46, BI46)","v":0},{"$f":"SUM(AH46, BJ46)","v":0},null,13762947.03727241,28888974.606782552,260684475.65824264,547187108.78407168,null,1983,27.992128206521219,502.20778060032507,5.7300417549355283,0,0,0,null,393492.25136949884,894873.58077516407,7453150.9091797201,16949832.732264869,null,1983,27.992128206521219,502.20778060032507,{"$f":"SUMPRODUCT(AP46:OFFSET(AP46,-MIN($A46,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A46,60),0))","v":5.7300417549355283},0,null,null,null,{"$f":"IF(AO46<AR$7, HLOOKUP(AQ$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(AO46<$AR$5, HLOOKUP(AQ$3, Assumptions!$C$484:$P$488, 3, FALSE), HLOOKUP(AQ$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.6047085254087752},{"$f":"IF(AO46<AR$7, HLOOKUP(AQ$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AO46<$AR$5, HLOOKUP(AQ$3, Assumptions!$C$494:$P$498, 3, FALSE), HLOOKUP(AQ$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":3.6494016317605564},393492.25136949884,894873.58077516407,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A46,60),0),AY46:OFFSET(AY46,-MIN($A46,60),0))","v":7453150.9091797201},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A46,60),0),AZ46:OFFSET(AZ46,-MIN($A46,60),0))","v":16949832.732264869},null,1983,773.71779920515371,13881.298909572199,158.38150151618387,0,0,0,null,13369454.785902912,27994101.026007388,253231324.74906293,530237276.05180687,null,1983,581.03684227285282,10424.402919706932,{"$f":"SUMPRODUCT(BR46:OFFSET(BR46,-MIN($A46,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A46,60),0))","v":118.93934404757785},0,null,null,null,{"$f":"IF(BQ46<BT$7, HLOOKUP(BS$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(BQ46<$BT$5, HLOOKUP(BS$3, Assumptions!$C$484:$P$488, 3, FALSE), HLOOKUP(BS$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":2.074135956947627},{"$f":"IF(BQ46<BT$7, HLOOKUP(BS$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(BQ46<$BT$5, HLOOKUP(BS$3, Assumptions!$C$494:$P$498, 3, FALSE), HLOOKUP(BS$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":4.5022841648767224},10557108.804176215,22916098.453773342,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A46,60),0),CA46:OFFSET(CA46,-MIN($A46,60),0))","v":199962578.19132823},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A46,60),0),CB46:OFFSET(CB46,-MIN($A46,60),0))","v":434054646.39050823},null,1983,192.68095693230086,3456.895989865267,{"$f":"SUMPRODUCT(CG46:OFFSET(CG46,-MIN($A46,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A46,60),0))","v":39.442157468606027},0,null,null,null,{"$f":"IF(CF46<CI$7, HLOOKUP(CH$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(CF46<$CI$5, HLOOKUP(CH$3, Assumptions!$C$484:$P$488, 3, FALSE), HLOOKUP(CH$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.6661950768375469},{"$f":"IF(CF46<CI$7, HLOOKUP(CH$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(CF46<$CI$5, HLOOKUP(CH$3, Assumptions!$C$494:$P$498, 3, FALSE), HLOOKUP(CH$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":3.0085000000000002},2812345.9817266967,5078002.5722340457,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A46,60),0),CP46:OFFSET(CP46,-MIN($A46,60),0))","v":53268746.557734691},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A46,60),0),CQ46:OFFSET(CQ46,-MIN($A46,60),0))","v":96182629.661298648}]
[{"$f":"A46+1","v":34},1984,{"$f":"'Base Case Low Dry'!$C47","v":854.19612208200704},15021.105074313082,{"$f":"SUMPRODUCT(C47:OFFSET(C47,-MIN(A47,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A47,60),0))","v":178.06225333992288},0,null,null,null,14663977.064139994,30780272.560311906,272531151.35062897,572053753.42967665,null,1984,854.19612208200692,15021.10507431308,178.06225333992285,0,0,0,null,14663977.064139994,30780272.560311906,272531151.35062897,572053753.42967665,null,1984,29.824711588677516,524.4698670519108,6.217138211478999,0,0,0,null,419253.32803886826,953458.99597332755,7791855.6267679716,17720109.408358857,null,1984,29.824711588677516,524.4698670519108,{"$f":"SUMPRODUCT(AP47:OFFSET(AP47,-MIN($A47,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A47,60),0))","v":6.217138211478999},0,null,null,null,{"$f":"IF(AO47<AR$7, HLOOKUP(AQ$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(AO47<$AR$5, HLOOKUP(AQ$3, Assumptions!$C$484:$P$488, 3, FALSE), HLOOKUP(AQ$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.6047085254087752},{"$f":"IF(AO47<AR$7, HLOOKUP(AQ$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AO47<$AR$5, HLOOKUP(AQ$3, Assumptions!$C$494:$P$498, 3, FALSE), HLOOKUP(AQ$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":3.6494016317605564},419253.32803886826,953458.99597332755,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A47,60),0),AY47:OFFSET(AY47,-MIN($A47,60),0))","v":7791855.6267679716},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A47,60),0),AZ47:OFFSET(AZ47,-MIN($A47,60),0))","v":17720109.408358857},null,1984,824.37141049332945,14496.63520726117,171.84511512844384,0,0,0,null,14244723.736101126,29826813.56433858,264739295.72386101,554333644.02131784,null,1984,619.07605292928793,10886.500417932208,{"$f":"SUMPRODUCT(BR47:OFFSET(BR47,-MIN($A47,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A47,60),0))","v":129.05007892647791},0,null,null,null,{"$f":"IF(BQ47<BT$7, HLOOKUP(BS$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(BQ47<$BT$5, HLOOKUP(BS$3, Assumptions!$C$484:$P$488, 3, FALSE), HLOOKUP(BS$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":2.074135956947627},{"$f":"IF(BQ47<BT$7, HLOOKUP(BS$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(BQ47<$BT$5, HLOOKUP(BS$3, Assumptions!$C$494:$P$498, 3, FALSE), HLOOKUP(BS$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":4.5022841648767224},11248259.616840832,24416365.27523135,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A47,60),0),CA47:OFFSET(CA47,-MIN($A47,60),0))","v":209049777.60534984},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A47,60),0),CB47:OFFSET(CB47,-MIN($A47,60),0))","v":453780042.83223206},null,1984,205.29535756404155,3610.1347893289617,{"$f":"SUMPRODUCT(CG47:OFFSET(CG47,-MIN($A47,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A47,60),0))","v":42.795036201965928},0,null,null,null,{"$f":"IF(CF47<CI$7, HLOOKUP(CH$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(CF47<$CI$5, HLOOKUP(CH$3, Assumptions!$C$484:$P$488, 3, FALSE), HLOOKUP(CH$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.6661950768375469},{"$f":"IF(CF47<CI$7, HLOOKUP(CH$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(CF47<$CI$5, HLOOKUP(CH$3, Assumptions!$C$494:$P$498, 3, FALSE), HLOOKUP(CH$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":3.0085000000000002},2996464.1192602944,5410448.2891072314,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A47,60),0),CP47:OFFSET(CP47,-MIN($A47,60),0))","v":55689518.118511178},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A47,60),0),CQ47:OFFSET(CQ47,-MIN($A47,60),0))","v":100553601.1890858}]
[35,1985,{"$f":"'Base Case Low Dry'!$C48","v":856.95507756044253},15697.238943055165,{"$f":"SUMPRODUCT(C48:OFFSET(C48,-MIN(A48,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A48,60),0))","v":192.98262378277195},0,null,null,null,14711340.027762627,30879689.309478398,284185698.29368234,596517112.1696049,null,1985,856.95507756044253,15697.238943055163,192.98262378277198,0,0,0,null,14711340.027762627,30879689.309478398,284185698.29368234,596517112.1696049,null,1985,29.921041985530383,548.07744042910929,6.7380908753351401,0,0,0,null,420607.46819045994,956538.55914670334,8125067.2494599698,18477893.778741013,null,1985,29.921041985530383,548.07744042910929,{"$f":"SUMPRODUCT(AP48:OFFSET(AP48,-MIN($A48,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A48,60),0))","v":6.7380908753351401},0,null,null,null,{"$f":"IF(AO48<AR$7, HLOOKUP(AQ$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(AO48<$AR$5, HLOOKUP(AQ$3, Assumptions!$C$484:$P$488, 3, FALSE), HLOOKUP(AQ$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.6047085254087752},{"$f":"IF(AO48<AR$7, HLOOKUP(AQ$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AO48<$AR$5, HLOOKUP(AQ$3, Assumptions!$C$494:$P$498, 3, FALSE), HLOOKUP(AQ$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":3.6494016317605564},420607.46819045994,956538.55914670334,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A48,60),0),AY48:OFFSET(AY48,-MIN($A48,60),0))","v":8125067.2494599698},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A48,60),0),AZ48:OFFSET(AZ48,-MIN($A48,60),0))","v":18477893.778741013},null,1985,827.0340355749122,15149.161502626053,186.24453290743685,0,0,0,null,14290732.559572168,29923150.750331696,276060631.04422235,578039218.3908639,null,1985,621.07559755802549,11376.526391935016,{"$f":"SUMPRODUCT(BR48:OFFSET(BR48,-MIN($A48,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A48,60),0))","v":139.86357222528625},0,null,null,null,{"$f":"IF(BQ48<BT$7, HLOOKUP(BS$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(BQ48<$BT$5, HLOOKUP(BS$3, Assumptions!$C$484:$P$488, 3, FALSE), HLOOKUP(BS$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":2.074135956947627},{"$f":"IF(BQ48<BT$7, HLOOKUP(BS$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(BQ48<$BT$5, HLOOKUP(BS$3, Assumptions!$C$494:$P$498, 3, FALSE), HLOOKUP(BS$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":4.5022841648767224},11284590.204969831,24495227.333953176,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A48,60),0),CA48:OFFSET(CA48,-MIN($A48,60),0))","v":217989601.3079322},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A48,60),0),CB48:OFFSET(CB48,-MIN($A48,60),0))","v":473185533.85518289},null,1985,205.95843801688667,3772.6351106910374,{"$f":"SUMPRODUCT(CG48:OFFSET(CG48,-MIN($A48,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A48,60),0))","v":46.380960682150594},0,null,null,null,{"$f":"IF(CF48<CI$7, HLOOKUP(CH$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(CF48<$CI$5, HLOOKUP(CH$3, Assumptions!$C$484:$P$488, 3, FALSE), HLOOKUP(CH$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.6661950768375469},{"$f":"IF(CF48<CI$7, HLOOKUP(CH$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(CF48<$CI$5, HLOOKUP(CH$3, Assumptions!$C$494:$P$498, 3, FALSE), HLOOKUP(CH$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":3.0085000000000002},3006142.354602336,5427923.4163785195,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A48,60),0),CP48:OFFSET(CP48,-MIN($A48,60),0))","v":58071029.736290172},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A48,60),0),CQ48:OFFSET(CQ48,-MIN($A48,60),0))","v":104853684.53568104}]
[36,1986,{"$f":"'Base Case Low Dry'!$C49","v":875.03019500502705},16361.211396832836,{"$f":"SUMPRODUCT(C49:OFFSET(C49,-MIN(A49,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A49,60),0))","v":208.62167323363659},0,null,null,null,15021635.404652171,31531011.678102478,295894402.74984157,621094149.68898642,null,1986,875.03019500502705,16361.211396832834,208.62167323363659,0,0,0,null,15021635.404652171,31531011.678102478,295894402.74984157,621094149.68898642,null,1986,30.552144317629772,571.26039153930446,7.284136598717998,0,0,0,null,429479.02935473307,976714.11706050881,8459827.2732104696,19239199.497243427,null,1986,30.552144317629772,571.26039153930446,{"$f":"SUMPRODUCT(AP49:OFFSET(AP49,-MIN($A49,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A49,60),0))","v":7.284136598717998},0,null,null,null,{"$f":"IF(AO49<AR$7, HLOOKUP(AQ$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(AO49<$AR$5, HLOOKUP(AQ$3, Assumptions!$C$484:$P$488, 3, FALSE), HLOOKUP(AQ$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.6047085254087752},{"$f":"IF(AO49<AR$7, HLOOKUP(AQ$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AO49<$AR$5, HLOOKUP(AQ$3, Assumptions!$C$494:$P$498, 3, FALSE), HLOOKUP(AQ$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":3.6494016317605564},429479.02935473307,976714.11706050881,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A49,60),0),AY49:OFFSET(AY49,-MIN($A49,60),0))","v":8459827.2732104696},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A49,60),0),AZ49:OFFSET(AZ49,-MIN($A49,60),0))","v":19239199.497243427},null,1986,844.47805068739729,15789.951005293529,201.33753663491859,0,0,0,null,14592156.375297438,30554297.56104197,287434575.4766311,601854950.19174302,null,1986,634.17548419360594,11857.738417267756,{"$f":"SUMPRODUCT(BR49:OFFSET(BR49,-MIN($A49,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A49,60),0))","v":151.19792595895692},0,null,null,null,{"$f":"IF(BQ49<BT$7, HLOOKUP(BS$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(BQ49<$BT$5, HLOOKUP(BS$3, Assumptions!$C$484:$P$488, 3, FALSE), HLOOKUP(BS$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":2.074135956947627},{"$f":"IF(BQ49<BT$7, HLOOKUP(BS$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(BQ49<$BT$5, HLOOKUP(BS$3, Assumptions!$C$494:$P$498, 3, FALSE), HLOOKUP(BS$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":4.5022841648767224},11522607.691078315,25011886.984484006,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A49,60),0),CA49:OFFSET(CA49,-MIN($A49,60),0))","v":226970967.47644675},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A49,60),0),CB49:OFFSET(CB49,-MIN($A49,60),0))","v":492681200.25256336},null,1986,210.30256649379137,3932.2125880257736,{"$f":"SUMPRODUCT(CG49:OFFSET(CG49,-MIN($A49,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A49,60),0))","v":50.13961067596167},0,null,null,null,{"$f":"IF(CF49<CI$7, HLOOKUP(CH$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(CF49<$CI$5, HLOOKUP(CH$3, Assumptions!$C$484:$P$488, 3, FALSE), HLOOKUP(CH$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.6661950768375469},{"$f":"IF(CF49<CI$7, HLOOKUP(CH$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(CF49<$CI$5, HLOOKUP(CH$3, Assumptions!$C$494:$P$498, 3, FALSE), HLOOKUP(CH$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":3.0085000000000002},3069548.6842191229,5542410.576557965,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A49,60),0),CP49:OFFSET(CP49,-MIN($A49,60),0))","v":60463608.000184365},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A49,60),0),CQ49:OFFSET(CQ49,-MIN($A49,60),0))","v":109173749.93917969}]
[37,1987,{"$f":"'Base Case Low Dry'!$C50","v":814.35157894008012},17027.619918604229,{"$f":"SUMPRODUCT(C50:OFFSET(C50,-MIN(A50,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A50,60),0))","v":225.07034334939627},0,null,null,null,13979966.154162746,29344506.386426289,306292962.53572905,642921141.30553985,null,1987,814.35157894008023,17027.619918604221,225.07034334939638,0,0,0,null,13979966.154162746,29344506.386426289,306292962.53572905,642921141.30553985,null,1987,28.433518188391275,594.52839925821627,7.8584506579109945,0,0,0,null,399696.9792278661,908984.27041905909,8757129.3474005442,19915318.96535597,null,1987,28.433518188391275,594.52839925821627,{"$f":"SUMPRODUCT(AP50:OFFSET(AP50,-MIN($A50,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A50,60),0))","v":7.8584506579109945},0,null,null,null,{"$f":"IF(AO50<AR$7, HLOOKUP(AQ$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(AO50<$AR$5, HLOOKUP(AQ$3, Assumptions!$C$484:$P$488, 3, FALSE), HLOOKUP(AQ$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.6047085254087752},{"$f":"IF(AO50<AR$7, HLOOKUP(AQ$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AO50<$AR$5, HLOOKUP(AQ$3, Assumptions!$C$494:$P$498, 3, FALSE), HLOOKUP(AQ$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":3.6494016317605564},399696.9792278661,908984.27041905909,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A50,60),0),AY50:OFFSET(AY50,-MIN($A50,60),0))","v":8757129.3474005442},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A50,60),0),AZ50:OFFSET(AZ50,-MIN($A50,60),0))","v":19915318.96535597},null,1987,785.91806075168893,16433.091519346006,217.21189269148539,0,0,0,null,13580269.174934879,28435522.116007231,297535833.1883285,623005822.34018385,null,1987,590.19884093849566,12340.715975502404,{"$f":"SUMPRODUCT(BR50:OFFSET(BR50,-MIN($A50,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A50,60),0))","v":163.11904981793751},0,null,null,null,{"$f":"IF(BQ50<BT$7, HLOOKUP(BS$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(BQ50<$BT$5, HLOOKUP(BS$3, Assumptions!$C$484:$P$488, 3, FALSE), HLOOKUP(BS$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":2.074135956947627},{"$f":"IF(BQ50<BT$7, HLOOKUP(BS$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(BQ50<$BT$5, HLOOKUP(BS$3, Assumptions!$C$494:$P$498, 3, FALSE), HLOOKUP(BS$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":4.5022841648767224},10723577.10659668,23277447.766209222,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A50,60),0),CA50:OFFSET(CA50,-MIN($A50,60),0))","v":234947364.30258042},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A50,60),0),CB50:OFFSET(CB50,-MIN($A50,60),0))","v":509995400.41518134},null,1987,195.71921981319321,4092.3755438436033,{"$f":"SUMPRODUCT(CG50:OFFSET(CG50,-MIN($A50,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A50,60),0))","v":54.09284287354788},0,null,null,null,{"$f":"IF(CF50<CI$7, HLOOKUP(CH$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(CF50<$CI$5, HLOOKUP(CH$3, Assumptions!$C$484:$P$488, 3, FALSE), HLOOKUP(CH$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.6661950768375469},{"$f":"IF(CF50<CI$7, HLOOKUP(CH$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(CF50<$CI$5, HLOOKUP(CH$3, Assumptions!$C$494:$P$498, 3, FALSE), HLOOKUP(CH$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":3.0085000000000002},2856692.0683381986,5158074.3497980079,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A50,60),0),CP50:OFFSET(CP50,-MIN($A50,60),0))","v":62588468.885748096},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A50,60),0),CQ50:OFFSET(CQ50,-MIN($A50,60),0))","v":113010421.9250025}]
[38,1988,{"$f":"'Base Case Low Dry'!$C51","v":868.72946468406826},17616.901154194915,{"$f":"SUMPRODUCT(C51:OFFSET(C51,-MIN(A51,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A51,60),0))","v":241.95253880157762},0,null,null,null,14913470.824498525,31303969.911469974,317342652.82157421,666114881.80429387,null,1988,868.72946468406815,17616.901154194908,241.95253880157759,0,0,0,null,14913470.824498525,31303969.911469974,317342652.82157421,666114881.80429387,null,1988,30.332150969775881,615.10346678869655,8.447901484634194,0,0,0,null,426386.52859542414,969681.20289663097,9073047.6965548228,20633775.258602776,null,1988,30.332150969775881,615.10346678869655,{"$f":"SUMPRODUCT(AP51:OFFSET(AP51,-MIN($A51,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A51,60),0))","v":8.447901484634194},0,null,null,null,{"$f":"IF(AO51<AR$7, HLOOKUP(AQ$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(AO51<$AR$5, HLOOKUP(AQ$3, Assumptions!$C$484:$P$488, 3, FALSE), HLOOKUP(AQ$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.6047085254087752},{"$f":"IF(AO51<AR$7, HLOOKUP(AQ$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AO51<$AR$5, HLOOKUP(AQ$3, Assumptions!$C$494:$P$498, 3, FALSE), HLOOKUP(AQ$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":3.6494016317605564},426386.52859542414,969681.20289663097,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A51,60),0),AY51:OFFSET(AY51,-MIN($A51,60),0))","v":9073047.6965548228},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A51,60),0),AZ51:OFFSET(AZ51,-MIN($A51,60),0))","v":20633775.258602776},null,1988,838.3973137142923,17001.797687406211,233.50463731694339,0,0,0,null,14487084.295903102,30334288.708573341,308269605.12501937,645481106.54569113,null,1988,629.6090489724254,12767.795766622963,{"$f":"SUMPRODUCT(BR51:OFFSET(BR51,-MIN($A51,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A51,60),0))","v":175.35436985175255},0,null,null,null,{"$f":"IF(BQ51<BT$7, HLOOKUP(BS$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(BQ51<$BT$5, HLOOKUP(BS$3, Assumptions!$C$484:$P$488, 3, FALSE), HLOOKUP(BS$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":2.074135956947627},{"$f":"IF(BQ51<BT$7, HLOOKUP(BS$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(BQ51<$BT$5, HLOOKUP(BS$3, Assumptions!$C$494:$P$498, 3, FALSE), HLOOKUP(BS$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":4.5022841648767224},11439638.161489367,24831786.736964397,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A51,60),0),CA51:OFFSET(CA51,-MIN($A51,60),0))","v":243423222.14641285},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A51,60),0),CB51:OFFSET(CB51,-MIN($A51,60),0))","v":528393770.31287688},null,1988,208.78826474186695,4234.0019207832484,{"$f":"SUMPRODUCT(CG51:OFFSET(CG51,-MIN($A51,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A51,60),0))","v":58.150267465190836},0,null,null,null,{"$f":"IF(CF51<CI$7, HLOOKUP(CH$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(CF51<$CI$5, HLOOKUP(CH$3, Assumptions!$C$484:$P$488, 3, FALSE), HLOOKUP(CH$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.6661950768375469},{"$f":"IF(CF51<CI$7, HLOOKUP(CH$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(CF51<$CI$5, HLOOKUP(CH$3, Assumptions!$C$494:$P$498, 3, FALSE), HLOOKUP(CH$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":3.0085000000000002},3047446.1344137331,5502501.9716089433,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A51,60),0),CP51:OFFSET(CP51,-MIN($A51,60),0))","v":64846382.978606507},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A51,60),0),CQ51:OFFSET(CQ51,-MIN($A51,60),0))","v":117087336.23281424}]
[39,1989,{"$f":"'Base Case Low Dry'!$C52","v":883.82729241681739},18243.678080077403,{"$f":"SUMPRODUCT(C52:OFFSET(C52,-MIN(A52,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A52,60),0))","v":259.83402493509311},0,null,null,null,15172655.095965071,31848008.031837419,328361710.88299763,689244324.0425756,null,1989,883.8272924168175,18243.678080077396,259.83402493509317,0,0,0,null,15172655.095965071,31848008.031837419,328361710.88299763,689244324.0425756,null,1989,30.859299649223466,636.98771627383826,9.072243076596882,0,0,0,null,433796.78762081556,986533.49161500938,9388090.2490559947,21350239.829562109,null,1989,30.859299649223466,636.98771627383826,{"$f":"SUMPRODUCT(AP52:OFFSET(AP52,-MIN($A52,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A52,60),0))","v":9.072243076596882},0,null,null,null,{"$f":"IF(AO52<AR$7, HLOOKUP(AQ$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(AO52<$AR$5, HLOOKUP(AQ$3, Assumptions!$C$484:$P$488, 3, FALSE), HLOOKUP(AQ$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.6047085254087752},{"$f":"IF(AO52<AR$7, HLOOKUP(AQ$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AO52<$AR$5, HLOOKUP(AQ$3, Assumptions!$C$494:$P$498, 3, FALSE), HLOOKUP(AQ$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":3.6494016317605564},433796.78762081556,986533.49161500938,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A52,60),0),AY52:OFFSET(AY52,-MIN($A52,60),0))","v":9388090.2490559947},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A52,60),0),AZ52:OFFSET(AZ52,-MIN($A52,60),0))","v":21350239.829562109},null,1989,852.96799276759407,17606.690363803558,250.76178185849628,0,0,0,null,14738858.308344254,30861474.54022241,318973620.63394165,667894084.21301353,null,1989,640.55115390473907,13222.050445743635,{"$f":"SUMPRODUCT(BR52:OFFSET(BR52,-MIN($A52,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A52,60),0))","v":188.31392278096132},0,null,null,null,{"$f":"IF(BQ52<BT$7, HLOOKUP(BS$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(BQ52<$BT$5, HLOOKUP(BS$3, Assumptions!$C$484:$P$488, 3, FALSE), HLOOKUP(BS$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":2.074135956947627},{"$f":"IF(BQ52<BT$7, HLOOKUP(BS$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(BQ52<$BT$5, HLOOKUP(BS$3, Assumptions!$C$494:$P$498, 3, FALSE), HLOOKUP(BS$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":4.5022841648767224},11638449.981864268,25263343.457084853,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A52,60),0),CA52:OFFSET(CA52,-MIN($A52,60),0))","v":251875583.00771263},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A52,60),0),CB52:OFFSET(CB52,-MIN($A52,60),0))","v":546741135.79496241},null,1989,212.41683886285495,4384.6399180599246,{"$f":"SUMPRODUCT(CG52:OFFSET(CG52,-MIN($A52,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A52,60),0))","v":62.447859077534964},0,null,null,null,{"$f":"IF(CF52<CI$7, HLOOKUP(CH$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(CF52<$CI$5, HLOOKUP(CH$3, Assumptions!$C$484:$P$488, 3, FALSE), HLOOKUP(CH$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.6661950768375469},{"$f":"IF(CF52<CI$7, HLOOKUP(CH$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(CF52<$CI$5, HLOOKUP(CH$3, Assumptions!$C$494:$P$498, 3, FALSE), HLOOKUP(CH$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":3.0085000000000002},3100408.3264799868,5598131.0831375569,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A52,60),0),CP52:OFFSET(CP52,-MIN($A52,60),0))","v":67098037.62622904},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A52,60),0),CQ52:OFFSET(CQ52,-MIN($A52,60),0))","v":121152948.41805112}]
[40,1990,{"$f":"'Base Case Low Dry'!$C53","v":876.17296307691083},18867.671347559128,{"$f":"SUMPRODUCT(C53:OFFSET(C53,-MIN(A53,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A53,60),0))","v":278.50525486246352},0,null,null,null,15041253.293755775,31572190.409562968,338942395.8322795,711453603.63904405,null,1990,876.17296307691083,18867.67134755912,278.50525486246346,0,0,0,null,15041253.293755775,31572190.409562968,338942395.8322795,711453603.63904405,null,1990,30.592044672215334,658.77477284646477,9.7241589928532246,0,0,0,null,430039.91848186479,977989.68185210833,9690599.4086458012,22038201.165312055,null,1990,30.592044672215334,658.77477284646477,{"$f":"SUMPRODUCT(AP53:OFFSET(AP53,-MIN($A53,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A53,60),0))","v":9.7241589928532246},0,null,null,null,{"$f":"IF(AO53<AR$7, HLOOKUP(AQ$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(AO53<$AR$5, HLOOKUP(AQ$3, Assumptions!$C$484:$P$488, 3, FALSE), HLOOKUP(AQ$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.6047085254087752},{"$f":"IF(AO53<AR$7, HLOOKUP(AQ$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AO53<$AR$5, HLOOKUP(AQ$3, Assumptions!$C$494:$P$498, 3, FALSE), HLOOKUP(AQ$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":3.6494016317605564},430039.91848186479,977989.68185210833,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A53,60),0),AY53:OFFSET(AY53,-MIN($A53,60),0))","v":9690599.4086458012},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A53,60),0),AZ53:OFFSET(AZ53,-MIN($A53,60),0))","v":22038201.165312055},null,1990,845.58091840469547,18208.896574712657,268.78109586961023,0,0,0,null,14611213.375273911,30594200.727710858,329251796.42363369,689415402.47373199,null,1990,635.0037018933433,13674.287676867412,{"$f":"SUMPRODUCT(BR53:OFFSET(BR53,-MIN($A53,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A53,60),0))","v":201.84584013338159},0,null,null,null,{"$f":"IF(BQ53<BT$7, HLOOKUP(BS$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(BQ53<$BT$5, HLOOKUP(BS$3, Assumptions!$C$484:$P$488, 3, FALSE), HLOOKUP(BS$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":2.074135956947627},{"$f":"IF(BQ53<BT$7, HLOOKUP(BS$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(BQ53<$BT$5, HLOOKUP(BS$3, Assumptions!$C$494:$P$498, 3, FALSE), HLOOKUP(BS$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":4.5022841648767224},11537655.935412478,25044551.898251086,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A53,60),0),CA53:OFFSET(CA53,-MIN($A53,60),0))","v":259991682.12004456},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A53,60),0),CB53:OFFSET(CB53,-MIN($A53,60),0))","v":564358584.83036566},null,1990,210.57721651135216,4534.6088978452444,{"$f":"SUMPRODUCT(CG53:OFFSET(CG53,-MIN($A53,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A53,60),0))","v":66.935255736228669},0,null,null,null,{"$f":"IF(CF53<CI$7, HLOOKUP(CH$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(CF53<$CI$5, HLOOKUP(CH$3, Assumptions!$C$484:$P$488, 3, FALSE), HLOOKUP(CH$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.6661950768375469},{"$f":"IF(CF53<CI$7, HLOOKUP(CH$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(CF53<$CI$5, HLOOKUP(CH$3, Assumptions!$C$494:$P$498, 3, FALSE), HLOOKUP(CH$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":3.0085000000000002},3073557.439861434,5549648.8294597706,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A53,60),0),CP53:OFFSET(CP53,-MIN($A53,60),0))","v":69260114.303589135},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A53,60),0),CQ53:OFFSET(CQ53,-MIN($A53,60),0))","v":125056817.64336638}]
[41,1991,{"$f":"'Base Case Low Dry'!$C54","v":806.65837754237691},19465.339055773577,{"$f":"SUMPRODUCT(C54:OFFSET(C54,-MIN(A54,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A54,60),0))","v":297.8273173781372},0,null,null,null,13847897.035690559,29067288.040707853,348009195.68903255,730485178.0625428,null,1991,806.6583775423768,19465.339055773569,297.82731737813708,0,0,0,null,13847897.035690559,29067288.040707853,348009195.68903255,730485178.0625428,null,1991,28.164905972825537,679.64265852582696,10.398799074833178,0,0,0,null,395921.03105170396,900397.07142476249,9949825.5379543286,22627728.948279709,null,1991,28.164905972825537,679.64265852582696,{"$f":"SUMPRODUCT(AP54:OFFSET(AP54,-MIN($A54,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A54,60),0))","v":10.398799074833178},0,null,null,null,{"$f":"IF(AO54<AR$7, HLOOKUP(AQ$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(AO54<$AR$5, HLOOKUP(AQ$3, Assumptions!$C$484:$P$488, 3, FALSE), HLOOKUP(AQ$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.6047085254087752},{"$f":"IF(AO54<AR$7, HLOOKUP(AQ$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AO54<$AR$5, HLOOKUP(AQ$3, Assumptions!$C$494:$P$498, 3, FALSE), HLOOKUP(AQ$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":3.6494016317605564},395921.03105170396,900397.07142476249,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A54,60),0),AY54:OFFSET(AY54,-MIN($A54,60),0))","v":9949825.5379543286},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A54,60),0),AZ54:OFFSET(AZ54,-MIN($A54,60),0))","v":22627728.948279709},null,1991,778.49347156955128,18785.696397247742,287.42851830330392,0,0,0,null,13451976.004638854,28166890.969283089,338059370.15107822,707857449.11426306,null,1991,584.62321652091839,14107.445538627375,{"$f":"SUMPRODUCT(BR54:OFFSET(BR54,-MIN($A54,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A54,60),0))","v":215.84944643342021},0,null,null,null,{"$f":"IF(BQ54<BT$7, HLOOKUP(BS$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(BQ54<$BT$5, HLOOKUP(BS$3, Assumptions!$C$484:$P$488, 3, FALSE), HLOOKUP(BS$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":2.074135956947627},{"$f":"IF(BQ54<BT$7, HLOOKUP(BS$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(BQ54<$BT$5, HLOOKUP(BS$3, Assumptions!$C$494:$P$498, 3, FALSE), HLOOKUP(BS$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":4.5022841648767224},10622271.183555154,23057545.087414093,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A54,60),0),CA54:OFFSET(CA54,-MIN($A54,60),0))","v":266946529.24211863},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A54,60),0),CB54:OFFSET(CB54,-MIN($A54,60),0))","v":579455328.10891783},null,1991,193.87025504863294,4678.2508586203676,{"$f":"SUMPRODUCT(CG54:OFFSET(CG54,-MIN($A54,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A54,60),0))","v":71.57907186988372},0,null,null,null,{"$f":"IF(CF54<CI$7, HLOOKUP(CH$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(CF54<$CI$5, HLOOKUP(CH$3, Assumptions!$C$484:$P$488, 3, FALSE), HLOOKUP(CH$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.6661950768375469},{"$f":"IF(CF54<CI$7, HLOOKUP(CH$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(CF54<$CI$5, HLOOKUP(CH$3, Assumptions!$C$494:$P$498, 3, FALSE), HLOOKUP(CH$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":3.0085000000000002},2829704.8210837008,5109345.8818689948,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A54,60),0),CP54:OFFSET(CP54,-MIN($A54,60),0))","v":71112840.908959627},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A54,60),0),CQ54:OFFSET(CQ54,-MIN($A54,60),0))","v":128402121.00534517}]
[42,1992,{"$f":"'Base Case Low Dry'!$C55","v":858.78763178227609},19974.170115937814,{"$f":"SUMPRODUCT(C55:OFFSET(C55,-MIN(A55,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A55,60),0))","v":317.52994625963203},0,null,null,null,14742799.469433071,30945723.931939688,357639196.30793649,750698933.34252763,null,1992,858.78763178227609,19974.17011593781,317.52994625963197,0,0,0,null,14742799.469433071,30945723.931939688,357639196.30793649,750698933.34252763,null,1992,29.985026590147392,697.40876542381932,11.086726833738314,0,0,0,null,421506.91556144867,958584.06750625581,10225153.969718253,23253876.321612444,null,1992,29.985026590147392,697.40876542381932,{"$f":"SUMPRODUCT(AP55:OFFSET(AP55,-MIN($A55,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A55,60),0))","v":11.086726833738314},0,null,null,null,{"$f":"IF(AO55<AR$7, HLOOKUP(AQ$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(AO55<$AR$5, HLOOKUP(AQ$3, Assumptions!$C$484:$P$488, 3, FALSE), HLOOKUP(AQ$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.6047085254087752},{"$f":"IF(AO55<AR$7, HLOOKUP(AQ$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AO55<$AR$5, HLOOKUP(AQ$3, Assumptions!$C$494:$P$498, 3, FALSE), HLOOKUP(AQ$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":3.6494016317605564},421506.91556144867,958584.06750625581,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A55,60),0),AY55:OFFSET(AY55,-MIN($A55,60),0))","v":10225153.969718253},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A55,60),0),AZ55:OFFSET(AZ55,-MIN($A55,60),0))","v":23253876.321612444},null,1992,828.80260519212868,19276.761350513989,306.44321942589363,0,0,0,null,14321292.553871622,29987139.86443343,347414042.33821821,727445057.02091515,null,1992,622.40373568123118,14476.219308714873,{"$f":"SUMPRODUCT(BR55:OFFSET(BR55,-MIN($A55,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A55,60),0))","v":230.12886705471328},0,null,null,null,{"$f":"IF(BQ55<BT$7, HLOOKUP(BS$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(BQ55<$BT$5, HLOOKUP(BS$3, Assumptions!$C$484:$P$488, 3, FALSE), HLOOKUP(BS$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":2.074135956947627},{"$f":"IF(BQ55<BT$7, HLOOKUP(BS$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(BQ55<$BT$5, HLOOKUP(BS$3, Assumptions!$C$494:$P$498, 3, FALSE), HLOOKUP(BS$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":4.5022841648767224},11308721.718935123,24547609.113863263,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A55,60),0),CA55:OFFSET(CA55,-MIN($A55,60),0))","v":274333389.34139287},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A55,60),0),CB55:OFFSET(CB55,-MIN($A55,60),0))","v":595489833.05143178},null,1992,206.39886951089747,4800.5420417991172,{"$f":"SUMPRODUCT(CG55:OFFSET(CG55,-MIN($A55,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A55,60),0))","v":76.31435237118032},0,null,null,null,{"$f":"IF(CF55<CI$7, HLOOKUP(CH$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(CF55<$CI$5, HLOOKUP(CH$3, Assumptions!$C$484:$P$488, 3, FALSE), HLOOKUP(CH$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.6661950768375469},{"$f":"IF(CF55<CI$7, HLOOKUP(CH$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(CF55<$CI$5, HLOOKUP(CH$3, Assumptions!$C$494:$P$498, 3, FALSE), HLOOKUP(CH$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":3.0085000000000002},3012570.8349364991,5439530.7505701669,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A55,60),0),CP55:OFFSET(CP55,-MIN($A55,60),0))","v":73080652.996825337},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A55,60),0),CQ55:OFFSET(CQ55,-MIN($A55,60),0))","v":131955223.96948336}]
[43,1993,{"$f":"'Base Case Low Dry'!$C56","v":806.72998958257801},20515.427801460461,{"$f":"SUMPRODUCT(C56:OFFSET(C56,-MIN(A56,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A56,60),0))","v":338.14331740123333},0,null,null,null,13849126.398933822,29069868.52317436,366037289.00540644,768326864.77505982,null,1993,806.72998958257801,20515.427801460457,338.14331740123333,0,0,0,null,13849126.398933822,29069868.52317436,366037289.00540644,768326864.77505982,null,1993,28.167406345269363,716.30706518022839,11.806453642694262,0,0,0,null,395956.17940394516,900477.00522706471,10465261.295117954,23799924.436417654,null,1993,28.167406345269363,716.30706518022839,{"$f":"SUMPRODUCT(AP56:OFFSET(AP56,-MIN($A56,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A56,60),0))","v":11.806453642694262},0,null,null,null,{"$f":"IF(AO56<AR$7, HLOOKUP(AQ$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(AO56<$AR$5, HLOOKUP(AQ$3, Assumptions!$C$484:$P$488, 3, FALSE), HLOOKUP(AQ$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.6047085254087752},{"$f":"IF(AO56<AR$7, HLOOKUP(AQ$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AO56<$AR$5, HLOOKUP(AQ$3, Assumptions!$C$494:$P$498, 3, FALSE), HLOOKUP(AQ$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":3.6494016317605564},395956.17940394516,900477.00522706471,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A56,60),0),AY56:OFFSET(AY56,-MIN($A56,60),0))","v":10465261.295117954},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A56,60),0),AZ56:OFFSET(AZ56,-MIN($A56,60),0))","v":23799924.436417654},null,1993,778.56258323730867,19799.120736280227,326.3368637585391,0,0,0,null,13453170.219529876,28169391.517947294,355572027.71028847,744526940.33864212,null,1993,584.67511713020929,14868.494177341392,{"$f":"SUMPRODUCT(BR56:OFFSET(BR56,-MIN($A56,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A56,60),0))","v":245.06834537124442},0,null,null,null,{"$f":"IF(BQ56<BT$7, HLOOKUP(BS$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(BQ56<$BT$5, HLOOKUP(BS$3, Assumptions!$C$484:$P$488, 3, FALSE), HLOOKUP(BS$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":2.074135956947627},{"$f":"IF(BQ56<BT$7, HLOOKUP(BS$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(BQ56<$BT$5, HLOOKUP(BS$3, Assumptions!$C$494:$P$498, 3, FALSE), HLOOKUP(BS$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":4.5022841648767224},10623214.188093632,23059592.047926389,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A56,60),0),CA56:OFFSET(CA56,-MIN($A56,60),0))","v":280775292.96237195},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A56,60),0),CB56:OFFSET(CB56,-MIN($A56,60),0))","v":609473140.44613004},null,1993,193.88746610709939,4930.626558938834,{"$f":"SUMPRODUCT(CG56:OFFSET(CG56,-MIN($A56,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A56,60),0))","v":81.268518387294677},0,null,null,null,{"$f":"IF(CF56<CI$7, HLOOKUP(CH$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(CF56<$CI$5, HLOOKUP(CH$3, Assumptions!$C$484:$P$488, 3, FALSE), HLOOKUP(CH$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.6661950768375469},{"$f":"IF(CF56<CI$7, HLOOKUP(CH$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(CF56<$CI$5, HLOOKUP(CH$3, Assumptions!$C$494:$P$498, 3, FALSE), HLOOKUP(CH$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":3.0085000000000002},2829956.031436244,5109799.4700209061,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A56,60),0),CP56:OFFSET(CP56,-MIN($A56,60),0))","v":74796734.747916505},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A56,60),0),CQ56:OFFSET(CQ56,-MIN($A56,60),0))","v":135053799.89251208}]
[44,1994,{"$f":"'Base Case Low Dry'!$C57","v":950.47678649055297},20984.014473641804,{"$f":"SUMPRODUCT(C57:OFFSET(C57,-MIN(A57,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A57,60),0))","v":359.06395531204697},0,null,null,null,16316826.354963083,34249669.12647713,376549212.10386902,790391810.50488961,null,1994,950.47678649055297,20984.014473641801,359.06395531204691,0,0,0,null,16316826.354963083,34249669.12647713,376549212.10386902,790391810.50488961,null,1994,33.18640215752729,732.6680178828035,12.536908834202691,0,0,0,null,466509.44163569511,1060928.0692288531,10765804.505451836,24483414.842831273,null,1994,33.18640215752729,732.6680178828035,{"$f":"SUMPRODUCT(AP57:OFFSET(AP57,-MIN($A57,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A57,60),0))","v":12.536908834202691},0,null,null,null,{"$f":"IF(AO57<AR$7, HLOOKUP(AQ$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(AO57<$AR$5, HLOOKUP(AQ$3, Assumptions!$C$484:$P$488, 3, FALSE), HLOOKUP(AQ$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.6047085254087752},{"$f":"IF(AO57<AR$7, HLOOKUP(AQ$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AO57<$AR$5, HLOOKUP(AQ$3, Assumptions!$C$494:$P$498, 3, FALSE), HLOOKUP(AQ$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":3.6494016317605564},466509.44163569511,1060928.0692288531,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A57,60),0),AY57:OFFSET(AY57,-MIN($A57,60),0))","v":10765804.505451836},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A57,60),0),AZ57:OFFSET(AZ57,-MIN($A57,60),0))","v":24483414.842831273},null,1994,917.29038433302571,20251.346455758998,346.52704647784424,0,0,0,null,15850316.913327388,33188741.057248279,365783407.59841716,765908395.66205835,null,1994,688.85517291659414,15208.100949100357,{"$f":"SUMPRODUCT(BR57:OFFSET(BR57,-MIN($A57,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A57,60),0))","v":260.23051434834247},0,null,null,null,{"$f":"IF(BQ57<BT$7, HLOOKUP(BS$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(BQ57<$BT$5, HLOOKUP(BS$3, Assumptions!$C$484:$P$488, 3, FALSE), HLOOKUP(BS$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":2.074135956947627},{"$f":"IF(BQ57<BT$7, HLOOKUP(BS$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(BQ57<$BT$5, HLOOKUP(BS$3, Assumptions!$C$494:$P$498, 3, FALSE), HLOOKUP(BS$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":4.5022841648767224},12516106.521494985,27168454.415382393,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A57,60),0),CA57:OFFSET(CA57,-MIN($A57,60),0))","v":288838647.09656006},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A57,60),0),CB57:OFFSET(CB57,-MIN($A57,60),0))","v":626976097.04477763},null,1994,228.43521141643154,5043.245506658639,{"$f":"SUMPRODUCT(CG57:OFFSET(CG57,-MIN($A57,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A57,60),0))","v":86.296532129501742},0,null,null,null,{"$f":"IF(CF57<CI$7, HLOOKUP(CH$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(CF57<$CI$5, HLOOKUP(CH$3, Assumptions!$C$484:$P$488, 3, FALSE), HLOOKUP(CH$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.6661950768375469},{"$f":"IF(CF57<CI$7, HLOOKUP(CH$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(CF57<$CI$5, HLOOKUP(CH$3, Assumptions!$C$494:$P$498, 3, FALSE), HLOOKUP(CH$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":3.0085000000000002},3334210.3918324048,6020286.6418658886,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A57,60),0),CP57:OFFSET(CP57,-MIN($A57,60),0))","v":76944760.501857117},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A57,60),0),CQ57:OFFSET(CQ57,-MIN($A57,60),0))","v":138932298.61728072}]
[45,1995,{"$f":"'Base Case Low Dry'!$C58","v":1023.5877980355962},21575.42730482031,{"$f":"SUMPRODUCT(C58:OFFSET(C58,-MIN(A58,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A58,60),0))","v":381.23649943708227},0,null,null,null,17571922.425663415,36884165.823829845,387957086.87216103,814337394.51433456,null,1995,1023.5877980355963,21575.427304820307,381.23649943708216,0,0,0,null,17571922.425663415,36884165.823829845,387957086.87216103,814337394.51433456,null,1995,35.739111982494215,753.31751120612807,13.311074996540894,0,0,0,null,502393.51335430302,1142535.0326185077,11091963.598686725,25225160.467172448,null,1995,35.739111982494215,753.31751120612807,{"$f":"SUMPRODUCT(AP58:OFFSET(AP58,-MIN($A58,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A58,60),0))","v":13.311074996540894},0,null,null,null,{"$f":"IF(AO58<AR$7, HLOOKUP(AQ$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(AO58<$AR$5, HLOOKUP(AQ$3, Assumptions!$C$484:$P$488, 3, FALSE), HLOOKUP(AQ$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.6047085254087752},{"$f":"IF(AO58<AR$7, HLOOKUP(AQ$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AO58<$AR$5, HLOOKUP(AQ$3, Assumptions!$C$494:$P$498, 3, FALSE), HLOOKUP(AQ$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":3.6494016317605564},502393.51335430302,1142535.0326185077,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A58,60),0),AY58:OFFSET(AY58,-MIN($A58,60),0))","v":11091963.598686725},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A58,60),0),AZ58:OFFSET(AZ58,-MIN($A58,60),0))","v":25225160.467172448},null,1995,987.84868605310203,20822.109793614178,367.92542444054129,0,0,0,null,17069528.912309114,35741630.791211337,376865123.27347434,789112234.04716206,null,1995,741.84215714997333,15636.725607668608,{"$f":"SUMPRODUCT(BR58:OFFSET(BR58,-MIN($A58,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A58,60),0))","v":276.29999856336156},0,null,null,null,{"$f":"IF(BQ58<BT$7, HLOOKUP(BS$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(BQ58<$BT$5, HLOOKUP(BS$3, Assumptions!$C$484:$P$488, 3, FALSE), HLOOKUP(BS$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":2.074135956947627},{"$f":"IF(BQ58<BT$7, HLOOKUP(BS$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(BQ58<$BT$5, HLOOKUP(BS$3, Assumptions!$C$494:$P$498, 3, FALSE), HLOOKUP(BS$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":4.5022841648767224},13478849.874513322,29258261.565494988,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A58,60),0),CA58:OFFSET(CA58,-MIN($A58,60),0))","v":297589256.60098666},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A58,60),0),CB58:OFFSET(CB58,-MIN($A58,60),0))","v":645970864.7083106},null,1995,246.00652890312864,5185.3841859455688,{"$f":"SUMPRODUCT(CG58:OFFSET(CG58,-MIN($A58,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A58,60),0))","v":91.625425877179723},0,null,null,null,{"$f":"IF(CF58<CI$7, HLOOKUP(CH$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(CF58<$CI$5, HLOOKUP(CH$3, Assumptions!$C$484:$P$488, 3, FALSE), HLOOKUP(CH$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.6661950768375469},{"$f":"IF(CF58<CI$7, HLOOKUP(CH$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(CF58<$CI$5, HLOOKUP(CH$3, Assumptions!$C$494:$P$498, 3, FALSE), HLOOKUP(CH$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":3.0085000000000002},3590679.0377957909,6483369.2257163478,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A58,60),0),CP58:OFFSET(CP58,-MIN($A58,60),0))","v":79275866.672487691},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A58,60),0),CQ58:OFFSET(CQ58,-MIN($A58,60),0))","v":143141369.33885142}]
[46,1996,{"$f":"'Base Case Low Dry'!$C59","v":957.5855665511333},22217.778603418821,{"$f":"SUMPRODUCT(C59:OFFSET(C59,-MIN(A59,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A59,60),0))","v":404.33872662236553},0,null,null,null,16438862.717652585,34505828.31776759,397851266.06897038,835105671.16304159,null,1996,957.5855665511333,22217.778603418818,404.3387266223657,0,0,0,null,16438862.717652585,34505828.31776759,397851266.06897038,835105671.16304159,null,1996,33.434608991500475,775.7455481920814,14.117701537033472,0,0,0,null,469998.54632915859,1068862.9335111161,11374845.080179175,25868484.861482885,null,1996,33.434608991500475,775.7455481920814,{"$f":"SUMPRODUCT(AP59:OFFSET(AP59,-MIN($A59,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A59,60),0))","v":14.117701537033472},0,null,null,null,{"$f":"IF(AO59<AR$7, HLOOKUP(AQ$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(AO59<$AR$5, HLOOKUP(AQ$3, Assumptions!$C$484:$P$488, 3, FALSE), HLOOKUP(AQ$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.6047085254087752},{"$f":"IF(AO59<AR$7, HLOOKUP(AQ$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AO59<$AR$5, HLOOKUP(AQ$3, Assumptions!$C$494:$P$498, 3, FALSE), HLOOKUP(AQ$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":3.6494016317605564},469998.54632915859,1068862.9335111161,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A59,60),0),AY59:OFFSET(AY59,-MIN($A59,60),0))","v":11374845.080179175},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A59,60),0),AZ59:OFFSET(AZ59,-MIN($A59,60),0))","v":25868484.861482885},null,1996,924.15095755963284,21442.033055226737,390.2210250853322,0,0,0,null,15968864.171323426,33436965.384256475,386476420.98879123,809237186.30155873,null,1996,694.00723973974925,16102.26776625522,{"$f":"SUMPRODUCT(BR59:OFFSET(BR59,-MIN($A59,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A59,60),0))","v":293.0432677611675},0,null,null,null,{"$f":"IF(BQ59<BT$7, HLOOKUP(BS$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(BQ59<$BT$5, HLOOKUP(BS$3, Assumptions!$C$484:$P$488, 3, FALSE), HLOOKUP(BS$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":2.074135956947627},{"$f":"IF(BQ59<BT$7, HLOOKUP(BS$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(BQ59<$BT$5, HLOOKUP(BS$3, Assumptions!$C$494:$P$498, 3, FALSE), HLOOKUP(BS$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":4.5022841648767224},12609716.644057389,27371651.978721067,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A59,60),0),CA59:OFFSET(CA59,-MIN($A59,60),0))","v":305178759.49058247},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A59,60),0),CB59:OFFSET(CB59,-MIN($A59,60),0))","v":662445242.17843497},null,1996,230.14371781988353,5339.7652889715182,{"$f":"SUMPRODUCT(CG59:OFFSET(CG59,-MIN($A59,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A59,60),0))","v":97.177757324164702},0,null,null,null,{"$f":"IF(CF59<CI$7, HLOOKUP(CH$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(CF59<$CI$5, HLOOKUP(CH$3, Assumptions!$C$484:$P$488, 3, FALSE), HLOOKUP(CH$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.6661950768375469},{"$f":"IF(CF59<CI$7, HLOOKUP(CH$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(CF59<$CI$5, HLOOKUP(CH$3, Assumptions!$C$494:$P$498, 3, FALSE), HLOOKUP(CH$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":3.0085000000000002},3359147.5272660367,6065313.4055354083,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A59,60),0),CP59:OFFSET(CP59,-MIN($A59,60),0))","v":81297661.498208746},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A59,60),0),CQ59:OFFSET(CQ59,-MIN($A59,60),0))","v":146791944.12312374}]
[{"$f":"A59+1","v":47},1997,{"$f":"'Base Case Low Dry'!$C60","v":894.91778175048375},{"$f":"D59 - E59 + C59","v":22771.025443347589},{"$f":"SUMPRODUCT(C60:OFFSET(C60,-MIN(A60,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A60,60),0))","v":427.19079510775333},0,null,null,null,15363045.425556567,32247644.925160509,406273032.2495659,852783294.18059731,null,1997,894.91778175048375,22771.025443347586,427.19079510775356,0,0,0,null,15363045.425556567,32247644.925160509,406273032.2495659,852783294.18059731,null,1997,31.246529978656113,795.06245564654841,14.915593653565422,0,0,0,null,439240.17988462735,998912.76442083379,11615629.246966673,26416072.237796314,null,1997,31.246529978656113,{"$f":"AQ59 - AR59 + AP59","v":795.06245564654841},{"$f":"SUMPRODUCT(AP60:OFFSET(AP60,-MIN($A60,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A60,60),0))","v":14.915593653565422},0,null,null,null,{"$f":"IF(AO60<AR$7, HLOOKUP(AQ$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(AO60<$AR$5, HLOOKUP(AQ$3, Assumptions!$C$484:$P$488, 3, FALSE), HLOOKUP(AQ$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.6047085254087752},{"$f":"IF(AO60<AR$7, HLOOKUP(AQ$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AO60<$AR$5, HLOOKUP(AQ$3, Assumptions!$C$494:$P$498, 3, FALSE), HLOOKUP(AQ$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":3.6494016317605564},439240.17988462735,998912.76442083379,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A60,60),0),AY60:OFFSET(AY60,-MIN($A60,60),0))","v":11615629.246966673},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A60,60),0),AZ60:OFFSET(AZ60,-MIN($A60,60),0))","v":26416072.237796314},null,1997,863.67125177182766,21975.962987701037,412.27520145418816,0,0,0,null,14923805.245671939,31248732.160739675,394657403.00259924,826367221.942801,null,1997,648.58895246674354,{"$f":"BS59 - BT59 + BR59","v":16503.231738233801},{"$f":"SUMPRODUCT(BR60:OFFSET(BR60,-MIN($A60,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A60,60),0))","v":309.60523519871759},0,null,null,null,{"$f":"IF(BQ60<BT$7, HLOOKUP(BS$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(BQ60<$BT$5, HLOOKUP(BS$3, Assumptions!$C$484:$P$488, 3, FALSE), HLOOKUP(BS$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":2.074135956947627},{"$f":"IF(BQ60<BT$7, HLOOKUP(BS$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(BQ60<$BT$5, HLOOKUP(BS$3, Assumptions!$C$494:$P$498, 3, FALSE), HLOOKUP(BS$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":4.5022841648767224},11784492.208090747,25580354.306995805,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A60,60),0),CA60:OFFSET(CA60,-MIN($A60,60),0))","v":311638822.27009445},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A60,60),0),CB60:OFFSET(CB60,-MIN($A60,60),0))","v":676467967.28422284},null,1997,215.08229930508418,{"$f":"CH59 - CI59 + CG59","v":5472.7312494672378},{"$f":"SUMPRODUCT(CG60:OFFSET(CG60,-MIN($A60,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A60,60),0))","v":102.66996625547056},0,null,null,null,{"$f":"IF(CF60<CI$7, HLOOKUP(CH$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(CF60<$CI$5, HLOOKUP(CH$3, Assumptions!$C$484:$P$488, 3, FALSE), HLOOKUP(CH$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.6661950768375469},{"$f":"IF(CF60<CI$7, HLOOKUP(CH$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(CF60<$CI$5, HLOOKUP(CH$3, Assumptions!$C$494:$P$498, 3, FALSE), HLOOKUP(CH$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":3.0085000000000002},3139313.0375811914,5668377.8537438689,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A60,60),0),CP60:OFFSET(CP60,-MIN($A60,60),0))","v":83018580.732504815},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A60,60),0),CQ60:OFFSET(CQ60,-MIN($A60,60),0))","v":149899254.65857819}]
[48,1998,{"$f":"'Base Case Low Dry'!$C61","v":886.69942309778151},23238.75242999032,{"$f":"SUMPRODUCT(C61:OFFSET(C61,-MIN(A61,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A61,60),0))","v":449.17984129928192},0,null,null,null,15221960.937260875,31951502.958709046,414161412.68987578,869341319.26138818,null,1998,886.69942309778151,23238.752429990316,449.17984129928209,0,0,0,null,15221960.937260875,31951502.958709046,414161412.68987578,869341319.26138818,null,1998,30.959581618422717,811.39339197163906,15.683352888030184,0,0,0,null,435206.47599966446,989739.38164960896,11841163.543561028,26928978.611120246,null,1998,30.959581618422717,{"$f":"AQ60 - AR60 + AP60","v":811.39339197163906},{"$f":"SUMPRODUCT(AP61:OFFSET(AP61,-MIN($A61,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A61,60),0))","v":15.683352888030184},0,null,null,null,{"$f":"IF(AO61<AR$7, HLOOKUP(AQ$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(AO61<$AR$5, HLOOKUP(AQ$3, Assumptions!$C$484:$P$488, 3, FALSE), HLOOKUP(AQ$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.6047085254087752},{"$f":"IF(AO61<AR$7, HLOOKUP(AQ$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AO61<$AR$5, HLOOKUP(AQ$3, Assumptions!$C$494:$P$498, 3, FALSE), HLOOKUP(AQ$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":3.6494016317605564},435206.47599966446,989739.38164960896,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A61,60),0),AY61:OFFSET(AY61,-MIN($A61,60),0))","v":11841163.543561028},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A61,60),0),AZ61:OFFSET(AZ61,-MIN($A61,60),0))","v":26928978.611120246},null,1998,855.7398414793588,22427.359038018676,433.4964884112519,0,0,0,null,14786754.461261211,30961763.577059437,402320249.14631474,842412340.65026796,null,1998,642.63272191880878,{"$f":"BS60 - BT60 + BR60","v":16842.215455501824},{"$f":"SUMPRODUCT(BR61:OFFSET(BR61,-MIN($A61,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A61,60),0))","v":325.54172984206883},0,null,null,null,{"$f":"IF(BQ61<BT$7, HLOOKUP(BS$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(BQ61<$BT$5, HLOOKUP(BS$3, Assumptions!$C$484:$P$488, 3, FALSE), HLOOKUP(BS$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":2.074135956947627},{"$f":"IF(BQ61<BT$7, HLOOKUP(BS$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(BQ61<$BT$5, HLOOKUP(BS$3, Assumptions!$C$494:$P$498, 3, FALSE), HLOOKUP(BS$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":4.5022841648767224},11676270.888232037,25345440.518885706,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A61,60),0),CA61:OFFSET(CA61,-MIN($A61,60),0))","v":317689742.20545089},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A61,60),0),CB61:OFFSET(CB61,-MIN($A61,60),0))","v":689602574.45239711},null,1998,213.10711956054999,{"$f":"CH60 - CI60 + CG60","v":5585.1435825168519},{"$f":"SUMPRODUCT(CG61:OFFSET(CG61,-MIN($A61,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A61,60),0))","v":107.9547585691831},0,null,null,null,{"$f":"IF(CF61<CI$7, HLOOKUP(CH$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(CF61<$CI$5, HLOOKUP(CH$3, Assumptions!$C$484:$P$488, 3, FALSE), HLOOKUP(CH$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.6661950768375469},{"$f":"IF(CF61<CI$7, HLOOKUP(CH$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(CF61<$CI$5, HLOOKUP(CH$3, Assumptions!$C$494:$P$498, 3, FALSE), HLOOKUP(CH$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":3.0085000000000002},3110483.5730291731,5616323.0581737319,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A61,60),0),CP61:OFFSET(CP61,-MIN($A61,60),0))","v":84630506.940863833},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A61,60),0),CQ61:OFFSET(CQ61,-MIN($A61,60),0))","v":152809766.19787082}]
[49,1999,{"$f":"'Base Case Low Dry'!$C62","v":854.21073762403114},23676.272011788817,{"$f":"SUMPRODUCT(C62:OFFSET(C62,-MIN(A62,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A62,60),0))","v":471.05479272494188},0,null,null,null,14664227.969017083,30780799.219653353,421114574.40582645,883936282.94939518,null,1999,854.21073762403114,23676.272011788817,471.05479272494199,0,0,0,null,14664227.969017083,30780799.219653353,421114574.40582645,883936282.94939518,null,1999,29.825221898095123,826.66962070203158,16.447128443105814,0,0,0,null,419260.50158423599,953475.30993175425,12039959.284788258,27381076.603331577,null,1999,29.825221898095123,826.66962070203158,{"$f":"SUMPRODUCT(AP62:OFFSET(AP62,-MIN($A62,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A62,60),0))","v":16.447128443105814},0,null,null,null,{"$f":"IF(AO62<AR$7, HLOOKUP(AQ$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(AO62<$AR$5, HLOOKUP(AQ$3, Assumptions!$C$484:$P$488, 3, FALSE), HLOOKUP(AQ$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.6047085254087752},{"$f":"IF(AO62<AR$7, HLOOKUP(AQ$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AO62<$AR$5, HLOOKUP(AQ$3, Assumptions!$C$494:$P$498, 3, FALSE), HLOOKUP(AQ$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":3.6494016317605564},419260.50158423599,953475.30993175425,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A62,60),0),AY62:OFFSET(AY62,-MIN($A62,60),0))","v":12039959.284788258},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A62,60),0),AZ62:OFFSET(AZ62,-MIN($A62,60),0))","v":27381076.603331577},null,1999,824.38551572593599,22849.602391086784,454.60766428183615,0,0,0,null,14244967.467432847,29827323.909721598,409074615.1210382,856555206.34606361,null,1999,619.08664549911327,17159.306447578565,{"$f":"SUMPRODUCT(BR62:OFFSET(BR62,-MIN($A62,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A62,60),0))","v":341.39553464934141},0,null,null,null,{"$f":"IF(BQ62<BT$7, HLOOKUP(BS$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(BQ62<$BT$5, HLOOKUP(BS$3, Assumptions!$C$484:$P$488, 3, FALSE), HLOOKUP(BS$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":2.074135956947627},{"$f":"IF(BQ62<BT$7, HLOOKUP(BS$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(BQ62<$BT$5, HLOOKUP(BS$3, Assumptions!$C$494:$P$498, 3, FALSE), HLOOKUP(BS$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":4.5022841648767224},11248452.077807205,24416783.046283606,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A62,60),0),CA62:OFFSET(CA62,-MIN($A62,60),0))","v":323023286.29085135},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A62,60),0),CB62:OFFSET(CB62,-MIN($A62,60),0))","v":701179988.65127611},null,1999,205.29887022682269,5690.2959435082184,{"$f":"SUMPRODUCT(CG62:OFFSET(CG62,-MIN($A62,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A62,60),0))","v":113.21212963249474},0,null,null,null,{"$f":"IF(CF62<CI$7, HLOOKUP(CH$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(CF62<$CI$5, HLOOKUP(CH$3, Assumptions!$C$484:$P$488, 3, FALSE), HLOOKUP(CH$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.6661950768375469},{"$f":"IF(CF62<CI$7, HLOOKUP(CH$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(CF62<$CI$5, HLOOKUP(CH$3, Assumptions!$C$494:$P$498, 3, FALSE), HLOOKUP(CH$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":3.0085000000000002},2996515.3896256429,5410540.8634379897,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A62,60),0),CP62:OFFSET(CP62,-MIN($A62,60),0))","v":86051328.830186829},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A62,60),0),CQ62:OFFSET(CQ62,-MIN($A62,60),0))","v":155375217.69478756}]
[{"$f":"A62+1","v":50},2000,{"$f":"'Base Case Low Dry'!$C63","v":920.30487121674935},24059.427956687905,{"$f":"SUMPRODUCT(C63:OFFSET(C63,-MIN(A63,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A63,60),0))","v":493.07014058488738},0,null,null,null,15798865.359685052,33162448.344520513,428826846.42013848,900124649.42197406,null,2000,920.30487121674923,24059.427956687905,493.07014058488744,0,0,0,null,15798865.359685052,33162448.344520513,428826846.42013848,900124649.42197406,null,2000,32.132933700042514,840.04771415702089,17.215806014302096,0,0,0,null,451700.57565651368,1027249.990740935,12260458.51869994,27882532.320240825,null,2000,32.132933700042514,840.04771415702089,{"$f":"SUMPRODUCT(AP63:OFFSET(AP63,-MIN($A63,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A63,60),0))","v":17.215806014302096},0,null,null,null,{"$f":"IF(AO63<AR$7, HLOOKUP(AQ$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(AO63<$AR$5, HLOOKUP(AQ$3, Assumptions!$C$484:$P$488, 3, FALSE), HLOOKUP(AQ$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.6047085254087752},{"$f":"IF(AO63<AR$7, HLOOKUP(AQ$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AO63<$AR$5, HLOOKUP(AQ$3, Assumptions!$C$494:$P$498, 3, FALSE), HLOOKUP(AQ$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":3.6494016317605564},451700.57565651368,1027249.990740935,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A63,60),0),AY63:OFFSET(AY63,-MIN($A63,60),0))","v":12260458.51869994},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A63,60),0),AZ63:OFFSET(AZ63,-MIN($A63,60),0))","v":27882532.320240825},null,2000,888.17193751670675,23219.380242530882,475.85433457058537,0,0,0,null,15347164.784028538,32135198.353779577,416566387.90143853,872242117.10173321,null,2000,666.98816868401104,17436.997558428335,{"$f":"SUMPRODUCT(BR63:OFFSET(BR63,-MIN($A63,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A63,60),0))","v":357.35109134723507},0,null,null,null,{"$f":"IF(BQ63<BT$7, HLOOKUP(BS$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(BQ63<$BT$5, HLOOKUP(BS$3, Assumptions!$C$484:$P$488, 3, FALSE), HLOOKUP(BS$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":2.074135956947627},{"$f":"IF(BQ63<BT$7, HLOOKUP(BS$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(BQ63<$BT$5, HLOOKUP(BS$3, Assumptions!$C$494:$P$498, 3, FALSE), HLOOKUP(BS$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":4.5022841648767224},12118795.49728913,26306019.56542905,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A63,60),0),CA63:OFFSET(CA63,-MIN($A63,60),0))","v":328939119.18347222},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A63,60),0),CB63:OFFSET(CB63,-MIN($A63,60),0))","v":714021365.16050959},null,2000,221.1837688326957,5782.3826841025466,{"$f":"SUMPRODUCT(CG63:OFFSET(CG63,-MIN($A63,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A63,60),0))","v":118.50324322335028},0,null,null,null,{"$f":"IF(CF63<CI$7, HLOOKUP(CH$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(CF63<$CI$5, HLOOKUP(CH$3, Assumptions!$C$484:$P$488, 3, FALSE), HLOOKUP(CH$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.6661950768375469},{"$f":"IF(CF63<CI$7, HLOOKUP(CH$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(CF63<$CI$5, HLOOKUP(CH$3, Assumptions!$C$494:$P$498, 3, FALSE), HLOOKUP(CH$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":3.0085000000000002},3228369.2867394062,5829178.7883505253,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A63,60),0),CP63:OFFSET(CP63,-MIN($A63,60),0))","v":87627268.717966318},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A63,60),0),CQ63:OFFSET(CQ63,-MIN($A63,60),0))","v":158220751.94122365}]
[51,2001,{"$f":"'Base Case Low Dry'!$C64","v":845.26311801744328},24486.662687319767,{"$f":"SUMPRODUCT(C64:OFFSET(C64,-MIN(A64,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A64,60),0))","v":515.42983997283341},0,null,null,null,14510624.264554169,30458378.919283122,434872940.06270176,912815641.05604875,null,2001,845.26311801744316,24486.662687319767,515.42983997283341,0,0,0,null,14510624.264554169,30458378.919283122,434872940.06270176,912815641.05604875,null,2001,29.512811004070883,854.9648418427613,17.996506802113672,0,0,0,null,414868.86458061164,943487.92157221131,12433320.551298046,28275652.3005016,null,2001,29.512811004070883,854.9648418427613,{"$f":"SUMPRODUCT(AP64:OFFSET(AP64,-MIN($A64,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A64,60),0))","v":17.996506802113672},0,null,null,null,{"$f":"IF(AO64<AR$7, HLOOKUP(AQ$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(AO64<$AR$5, HLOOKUP(AQ$3, Assumptions!$C$484:$P$488, 3, FALSE), HLOOKUP(AQ$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.6047085254087752},{"$f":"IF(AO64<AR$7, HLOOKUP(AQ$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AO64<$AR$5, HLOOKUP(AQ$3, Assumptions!$C$494:$P$498, 3, FALSE), HLOOKUP(AQ$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":3.6494016317605564},414868.86458061164,943487.92157221131,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A64,60),0),AY64:OFFSET(AY64,-MIN($A64,60),0))","v":12433320.551298046},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A64,60),0),AZ64:OFFSET(AZ64,-MIN($A64,60),0))","v":28275652.3005016},null,2001,815.75030701337232,23631.697845477007,497.43333317071972,0,0,0,null,14095755.399973558,29514890.99771091,422439619.51140374,884539988.75554717,null,2001,612.60188528308959,17746.634635765113,{"$f":"SUMPRODUCT(BR64:OFFSET(BR64,-MIN($A64,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A64,60),0))","v":373.55621577233291},0,null,null,null,{"$f":"IF(BQ64<BT$7, HLOOKUP(BS$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(BQ64<$BT$5, HLOOKUP(BS$3, Assumptions!$C$484:$P$488, 3, FALSE), HLOOKUP(BS$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":2.074135956947627},{"$f":"IF(BQ64<BT$7, HLOOKUP(BS$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(BQ64<$BT$5, HLOOKUP(BS$3, Assumptions!$C$494:$P$498, 3, FALSE), HLOOKUP(BS$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":4.5022841648767224},11130627.674621759,24161024.043157041,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A64,60),0),CA64:OFFSET(CA64,-MIN($A64,60),0))","v":333576880.86721039},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A64,60),0),CB64:OFFSET(CB64,-MIN($A64,60),0))","v":724088458.84316969},null,2001,203.14842173028279,5885.0632097118923,{"$f":"SUMPRODUCT(CG64:OFFSET(CG64,-MIN($A64,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A64,60),0))","v":123.8771173983868},0,null,null,null,{"$f":"IF(CF64<CI$7, HLOOKUP(CH$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(CF64<$CI$5, HLOOKUP(CH$3, Assumptions!$C$484:$P$488, 3, FALSE), HLOOKUP(CH$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.6661950768375469},{"$f":"IF(CF64<CI$7, HLOOKUP(CH$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(CF64<$CI$5, HLOOKUP(CH$3, Assumptions!$C$494:$P$498, 3, FALSE), HLOOKUP(CH$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":3.0085000000000002},2965127.7253517988,5353866.9545538686,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A64,60),0),CP64:OFFSET(CP64,-MIN($A64,60),0))","v":88862738.644193366},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A64,60),0),CQ64:OFFSET(CQ64,-MIN($A64,60),0))","v":160451529.91237751}]
[52,2002,{"$f":"'Base Case Low Dry'!$C65","v":696.67484992528432},24816.495965364378,{"$f":"SUMPRODUCT(C65:OFFSET(C65,-MIN(A65,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A65,60),0))","v":537.43117789766302},0,null,null,null,11959810.816709319,25104119.78264159,437984371.5012508,919346659.70892584,null,2002,696.67484992528432,24816.495965364378,537.43117789766313,0,0,0,null,11959810.816709319,25104119.78264159,437984371.5012508,919346659.70892584,null,2002,24.324772652283237,866.48114604471846,18.764695208979425,0,0,0,null,341939.32967084245,777632.77748275583,12522278.545426833,28477959.101887248,null,2002,24.324772652283237,866.48114604471846,{"$f":"SUMPRODUCT(AP65:OFFSET(AP65,-MIN($A65,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A65,60),0))","v":18.764695208979425},0,null,null,null,{"$f":"IF(AO65<AR$7, HLOOKUP(AQ$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(AO65<$AR$5, HLOOKUP(AQ$3, Assumptions!$C$484:$P$488, 3, FALSE), HLOOKUP(AQ$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.6047085254087752},{"$f":"IF(AO65<AR$7, HLOOKUP(AQ$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AO65<$AR$5, HLOOKUP(AQ$3, Assumptions!$C$494:$P$498, 3, FALSE), HLOOKUP(AQ$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":3.6494016317605564},341939.32967084245,777632.77748275583,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A65,60),0),AY65:OFFSET(AY65,-MIN($A65,60),0))","v":12522278.545426833},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A65,60),0),AZ65:OFFSET(AZ65,-MIN($A65,60),0))","v":28477959.101887248},null,2002,672.35007727300103,23950.014819319658,518.66648268868369,0,0,0,null,11617871.487038476,24326487.005158834,425462092.95582396,890868700.60703862,null,2002,504.91298791619027,17985.68030527587,{"$f":"SUMPRODUCT(BR65:OFFSET(BR65,-MIN($A65,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A65,60),0))","v":389.50161881217412},0,null,null,null,{"$f":"IF(BQ65<BT$7, HLOOKUP(BS$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(BQ65<$BT$5, HLOOKUP(BS$3, Assumptions!$C$484:$P$488, 3, FALSE), HLOOKUP(BS$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":2.074135956947627},{"$f":"IF(BQ65<BT$7, HLOOKUP(BS$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(BQ65<$BT$5, HLOOKUP(BS$3, Assumptions!$C$494:$P$498, 3, FALSE), HLOOKUP(BS$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":4.5022841648767224},9173981.6862934567,19913772.931188341,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A65,60),0),CA65:OFFSET(CA65,-MIN($A65,60),0))","v":335963558.67280966},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A65,60),0),CB65:OFFSET(CB65,-MIN($A65,60),0))","v":729269171.15608168},null,2002,167.43708935681073,5964.3345140437887,{"$f":"SUMPRODUCT(CG65:OFFSET(CG65,-MIN($A65,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A65,60),0))","v":129.16486387650957},0,null,null,null,{"$f":"IF(CF65<CI$7, HLOOKUP(CH$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(CF65<$CI$5, HLOOKUP(CH$3, Assumptions!$C$484:$P$488, 3, FALSE), HLOOKUP(CH$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.6661950768375469},{"$f":"IF(CF65<CI$7, HLOOKUP(CH$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(CF65<$CI$5, HLOOKUP(CH$3, Assumptions!$C$494:$P$498, 3, FALSE), HLOOKUP(CH$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":3.0085000000000002},2443889.8007450197,4412714.0739704939,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A65,60),0),CP65:OFFSET(CP65,-MIN($A65,60),0))","v":89498534.283014312},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A65,60),0),CQ65:OFFSET(CQ65,-MIN($A65,60),0))","v":161599529.45095694}]
[53,2003,{"$f":"'Base Case Low Dry'!$C66","v":693.6593477139736},24975.739637391998,{"$f":"SUMPRODUCT(C66:OFFSET(C66,-MIN(A66,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A66,60),0))","v":558.28233373489309},{"$f":"IF(B66<$G$7, 0, C66)","v":0},null,null,null,11908043.717655128,24995458.577596392,440666339.0725565,924976216.58027279,null,2003,693.6593477139736,24975.739637391998,558.28233373489343,0,0,0,null,11908043.717655128,24995458.577596392,440666339.0725565,924976216.58027279,null,2003,24.219484789903163,872.0412234880223,19.492724396960512,0,0,0,null,340459.27221668407,774266.85525901173,12598957.868167454,28652341.951545648,null,2003,24.219484789903163,872.0412234880223,{"$f":"SUMPRODUCT(AP66:OFFSET(AP66,-MIN($A66,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A66,60),0))","v":19.492724396960512},0,null,null,null,{"$f":"IF(AO66<AR$7, HLOOKUP(AQ$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(AO66<$AR$5, HLOOKUP(AQ$3, Assumptions!$C$484:$P$488, 3, FALSE), HLOOKUP(AQ$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.6047085254087752},{"$f":"IF(AO66<AR$7, HLOOKUP(AQ$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AO66<$AR$5, HLOOKUP(AQ$3, Assumptions!$C$494:$P$498, 3, FALSE), HLOOKUP(AQ$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":3.6494016317605564},340459.27221668407,774266.85525901173,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A66,60),0),AY66:OFFSET(AY66,-MIN($A66,60),0))","v":12598957.868167454},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A66,60),0),AZ66:OFFSET(AZ66,-MIN($A66,60),0))","v":28652341.951545648},null,2003,669.43986292407044,24103.698413903978,538.78960933793292,0,0,0,null,11567584.445438445,24221191.72233738,428067381.20438904,896323874.6287272,null,2003,502.72751181963815,18101.091674379888,{"$f":"SUMPRODUCT(BR66:OFFSET(BR66,-MIN($A66,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A66,60),0))","v":404.61343086683797},0,null,null,null,{"$f":"IF(BQ66<BT$7, HLOOKUP(BS$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(BQ66<$BT$5, HLOOKUP(BS$3, Assumptions!$C$484:$P$488, 3, FALSE), HLOOKUP(BS$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":2.074135956947627},{"$f":"IF(BQ66<BT$7, HLOOKUP(BS$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(BQ66<$BT$5, HLOOKUP(BS$3, Assumptions!$C$494:$P$498, 3, FALSE), HLOOKUP(BS$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":4.5022841648767224},9134272.8291924596,19827577.733649664,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A66,60),0),CA66:OFFSET(CA66,-MIN($A66,60),0))","v":338020808.72128165},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A66,60),0),CB66:OFFSET(CB66,-MIN($A66,60),0))","v":733734801.42752147},null,2003,166.71235110443226,6002.6067395240907,{"$f":"SUMPRODUCT(CG66:OFFSET(CG66,-MIN($A66,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A66,60),0))","v":134.17617847109494},0,null,null,null,{"$f":"IF(CF66<CI$7, HLOOKUP(CH$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(CF66<$CI$5, HLOOKUP(CH$3, Assumptions!$C$484:$P$488, 3, FALSE), HLOOKUP(CH$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.6661950768375469},{"$f":"IF(CF66<CI$7, HLOOKUP(CH$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(CF66<$CI$5, HLOOKUP(CH$3, Assumptions!$C$494:$P$498, 3, FALSE), HLOOKUP(CH$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":3.0085000000000002},2433311.616245986,4393613.9886877164,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A66,60),0),CP66:OFFSET(CP66,-MIN($A66,60),0))","v":90046572.483107373},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A66,60),0),CQ66:OFFSET(CQ66,-MIN($A66,60),0))","v":162589073.2012057}]
[54,2004,{"$f":"'Base Case Low Dry'!$C67","v":685.05038718667834},25111.116651371078,{"$f":"SUMPRODUCT(C67:OFFSET(C67,-MIN(A67,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A67,60),0))","v":579.16665485307715},{"$f":"IF(B67<$G$7, 0, C67)","v":0},null,null,null,11760253.770528415,24685241.58568915,442842565.09399003,929544201.77280152,null,2004,685.05038718667834,25111.116651371078,579.16665485307726,0,0,0,null,11760253.770528415,24685241.58568915,442842565.09399003,929544201.77280152,null,2004,23.918898357622172,876.76798388096495,20.221911568352724,0,0,0,null,336233.85458867333,764657.48025889811,12661177.687392484,28793841.23706222,null,2004,23.918898357622172,876.76798388096495,{"$f":"SUMPRODUCT(AP67:OFFSET(AP67,-MIN($A67,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A67,60),0))","v":20.221911568352724},{"$f":"IF(AO67<$AR$7, 0, AP67)","v":0},null,null,null,{"$f":"IF(AO67<AR$7, HLOOKUP(AQ$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(AO67<$AR$5, HLOOKUP(AQ$3, Assumptions!$C$484:$P$488, 3, FALSE), HLOOKUP(AQ$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.6047085254087752},{"$f":"IF(AO67<AR$7, HLOOKUP(AQ$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AO67<$AR$5, HLOOKUP(AQ$3, Assumptions!$C$494:$P$498, 3, FALSE), HLOOKUP(AQ$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":3.6494016317605564},336233.85458867333,764657.48025889811,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A67,60),0),AY67:OFFSET(AY67,-MIN($A67,60),0))","v":12661177.687392484},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A67,60),0),AZ67:OFFSET(AZ67,-MIN($A67,60),0))","v":28793841.23706222},null,2004,661.13148882905614,24234.348667490114,558.9447432847245,0,0,0,null,11424019.915939743,23920584.105430253,430181387.40659755,900750360.5357393,null,2004,496.48819374585469,18199.205755332689,{"$f":"SUMPRODUCT(BR67:OFFSET(BR67,-MIN($A67,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A67,60),0))","v":419.74927935844676},{"$f":"IF(BQ67<$BT$7, 0, BR67)","v":0},null,null,null,{"$f":"IF(BQ67<BT$7, HLOOKUP(BS$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(BQ67<$BT$5, HLOOKUP(BS$3, Assumptions!$C$484:$P$488, 3, FALSE), HLOOKUP(BS$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":2.074135956947627},{"$f":"IF(BQ67<BT$7, HLOOKUP(BS$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(BQ67<$BT$5, HLOOKUP(BS$3, Assumptions!$C$494:$P$498, 3, FALSE), HLOOKUP(BS$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":4.5022841648767224},9020907.9700707328,19581498.970891822,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A67,60),0),CA67:OFFSET(CA67,-MIN($A67,60),0))","v":339690120.88447851},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A67,60),0),CB67:OFFSET(CB67,-MIN($A67,60),0))","v":737358342.92846453},null,2004,164.64329508320142,6035.1429121574274,{"$f":"SUMPRODUCT(CG67:OFFSET(CG67,-MIN($A67,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A67,60),0))","v":139.19546392627774},{"$f":"IF(CF67<$CI$7, 0, CG67)","v":0},null,null,null,{"$f":"IF(CF67<CI$7, HLOOKUP(CH$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(CF67<$CI$5, HLOOKUP(CH$3, Assumptions!$C$484:$P$488, 3, FALSE), HLOOKUP(CH$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.6661950768375469},{"$f":"IF(CF67<CI$7, HLOOKUP(CH$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(CF67<$CI$5, HLOOKUP(CH$3, Assumptions!$C$494:$P$498, 3, FALSE), HLOOKUP(CH$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":3.0085000000000002},2403111.9458690095,4339085.1345384289,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A67,60),0),CP67:OFFSET(CP67,-MIN($A67,60),0))","v":90491266.52211903},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A67,60),0),CQ67:OFFSET(CQ67,-MIN($A67,60),0))","v":163392017.6072748}]
[55,2005,{"$f":"'Base Case Low Dry'!$C68","v":816.02053016359071},25217.000383704679,{"$f":"SUMPRODUCT(C68:OFFSET(C68,-MIN(A68,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A68,60),0))","v":599.79277496213638},0,{"$f":"F68","v":0},{"$f":"SUMPRODUCT(F68:OFFSET(F68,-MIN($A68,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A68,60),0))","v":0},{"$f":"IF(H68>0, SUMPRODUCT(G68:OFFSET(G68,-MIN($A68,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A68,60),0), 'Load Growth Tables'!$O$75:OFFSET('Load Growth Tables'!$O$75,-MIN($A68,60),0)) / H68, 0)","v":0},14008617.024647936,{"$f":"SUM(AK68, BM68)","v":29404645.70598245},446908633.41872144,938079041.31439829,{"$f":"C68/H68","v":{"$error":"#DIV/0!"}},2005,816.02053016359082,25217.000383704682,599.79277496213672,0,0,0,null,14008617.024647936,29404645.70598245,446908633.41872144,938079041.31439829,{"$f":"S68/U68","v":{"$error":"#DIV/0!"}},2005,28.491790507370492,880.46497067023438,20.942083514283247,0,0,0,null,400516.12759052298,910847.16409974964,12777429.415673338,29058218.997986153,null,2005,28.491790507370492,880.46497067023438,{"$f":"SUMPRODUCT(AP68:OFFSET(AP68,-MIN($A68,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A68,60),0))","v":20.942083514283247},{"$f":"IF(AO68<$AR$7, 0, AP68)","v":0},{"$f":"AS68","v":0},{"$f":"SUMPRODUCT(AS68:OFFSET(AS68,-MIN($A68,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A68,60),0))","v":0},null,{"$f":"IF(AO68<AR$7, HLOOKUP(AQ$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(AO68<$AR$5, HLOOKUP(AQ$3, Assumptions!$C$484:$P$488, 3, FALSE), HLOOKUP(AQ$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.6047085254087752},{"$f":"IF(AO68<AR$7, HLOOKUP(AQ$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AO68<$AR$5, HLOOKUP(AQ$3, Assumptions!$C$494:$P$498, 3, FALSE), HLOOKUP(AQ$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":3.6494016317605564},400516.12759052298,{"$f":"AP68*AX68*8760","v":910847.16409974964},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A68,60),0),AY68:OFFSET(AY68,-MIN($A68,60),0))","v":12777429.415673338},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A68,60),0),AZ68:OFFSET(AZ68,-MIN($A68,60),0))","v":29058218.997986153},null,2005,787.5287396562203,24336.535413034449,578.85069144785348,0,0,0,null,{"$f":"SUM(CA68, CP68)","v":13608100.897057414},{"$f":"SUM(CB68, CQ68)","v":28493798.541882701},434131204.00304812,909020822.31641209,null,2005,591.4084082840651,18275.944669720098,{"$f":"SUMPRODUCT(BR68:OFFSET(BR68,-MIN($A68,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A68,60),0))","v":434.69799745053859},{"$f":"IF(BQ68<$BT$7, 0, BR68)","v":0},{"$f":"BU68","v":0},{"$f":"SUMPRODUCT(BU68:OFFSET(BU68,-MIN($A68,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A68,60),0))","v":0},null,{"$f":"IF(BQ68<BT$7, HLOOKUP(BS$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(BQ68<$BT$5, HLOOKUP(BS$3, Assumptions!$C$484:$P$488, 3, FALSE), HLOOKUP(BS$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":2.074135956947627},{"$f":"IF(BQ68<BT$7, HLOOKUP(BS$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(BQ68<$BT$5, HLOOKUP(BS$3, Assumptions!$C$494:$P$498, 3, FALSE), HLOOKUP(BS$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":4.5022841648767224},10745554.257001124,{"$f":"BR68*BZ68*8760","v":23325153.113548491},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A68,60),0),CA68:OFFSET(CA68,-MIN($A68,60),0))","v":342809069.58007061},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A68,60),0),CB68:OFFSET(CB68,-MIN($A68,60),0))","v":744128580.5670296},null,2005,196.12033137215514,6060.5907433143511,{"$f":"SUMPRODUCT(CG68:OFFSET(CG68,-MIN($A68,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A68,60),0))","v":144.15269399731483},{"$f":"IF(CF68<$CI$7, 0, CG68)","v":0},{"$f":"CJ68","v":0},{"$f":"SUMPRODUCT(CJ68:OFFSET(CJ68,-MIN($A68,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A68,60),0))","v":0},null,{"$f":"IF(CF68<CI$7, HLOOKUP(CH$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(CF68<$CI$5, HLOOKUP(CH$3, Assumptions!$C$484:$P$488, 3, FALSE), HLOOKUP(CH$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.6661950768375469},{"$f":"IF(CF68<CI$7, HLOOKUP(CH$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(CF68<$CI$5, HLOOKUP(CH$3, Assumptions!$C$494:$P$498, 3, FALSE), HLOOKUP(CH$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":3.0085000000000002},2862546.6400562907,5168645.4283342082,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A68,60),0),CP68:OFFSET(CP68,-MIN($A68,60),0))","v":91322134.422977492},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A68,60),0),CQ68:OFFSET(CQ68,-MIN($A68,60),0))","v":164892241.74938253}]
[56,2006,{"$f":"'Base Case Low Dry'!$C69","v":819.81042731397315},25433.228138906132,{"$f":"SUMPRODUCT(C69:OFFSET(C69,-MIN(A69,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A69,60),0))","v":620.66850963302193},0,{"$f":"F69","v":0},{"$f":"SUMPRODUCT(F69:OFFSET(F69,-MIN($A69,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A69,60),0))","v":0},{"$f":"IF(H69>0, SUMPRODUCT(G69:OFFSET(G69,-MIN($A69,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A69,60),0), 'Load Growth Tables'!$O$75:OFFSET('Load Growth Tables'!$O$75,-MIN($A69,60),0)) / H69, 0)","v":0},14073678.15458283,29541211.611924507,450685674.45694274,946007201.05710781,{"$f":"C69/H69","v":{"$error":"#DIV/0!"}},2006,819.81042731397315,25433.228138906139,620.66850963302204,0,0,0,null,14073678.15458283,29541211.611924507,450685674.45694274,946007201.05710781,{"$f":"S69/U69","v":{"$error":"#DIV/0!"}},2006,28.62411678062189,888.01467766332166,21.670970885304509,0,0,0,null,402376.27065620449,915077.47074529866,12885417.652322052,29303804.062685914,null,2006,28.62411678062189,888.01467766332166,{"$f":"SUMPRODUCT(AP69:OFFSET(AP69,-MIN($A69,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A69,60),0))","v":21.670970885304509},0,{"$f":"AS69","v":0},{"$f":"SUMPRODUCT(AS69:OFFSET(AS69,-MIN($A69,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A69,60),0))","v":0},null,{"$f":"IF(AO69<AR$7, HLOOKUP(AQ$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(AO69<$AR$5, HLOOKUP(AQ$3, Assumptions!$C$484:$P$488, 3, FALSE), HLOOKUP(AQ$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.6047085254087752},{"$f":"IF(AO69<AR$7, HLOOKUP(AQ$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AO69<$AR$5, HLOOKUP(AQ$3, Assumptions!$C$494:$P$498, 3, FALSE), HLOOKUP(AQ$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":3.6494016317605564},402376.27065620449,915077.47074529866,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A69,60),0),AY69:OFFSET(AY69,-MIN($A69,60),0))","v":12885417.652322052},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A69,60),0),AZ69:OFFSET(AZ69,-MIN($A69,60),0))","v":29303804.062685914},null,2006,791.18631053335127,24545.213461242816,598.9975387477175,0,0,0,null,13671301.883926626,28626134.141179208,437800256.80462068,916703396.99442184,null,2006,594.15512476780191,18432.655080553624,{"$f":"SUMPRODUCT(BR69:OFFSET(BR69,-MIN($A69,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A69,60),0))","v":449.82762294046796},0,{"$f":"BU69","v":0},{"$f":"SUMPRODUCT(BU69:OFFSET(BU69,-MIN($A69,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A69,60),0))","v":0},null,{"$f":"IF(BQ69<BT$7, HLOOKUP(BS$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(BQ69<$BT$5, HLOOKUP(BS$3, Assumptions!$C$484:$P$488, 3, FALSE), HLOOKUP(BS$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":2.074135956947627},{"$f":"IF(BQ69<BT$7, HLOOKUP(BS$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(BQ69<$BT$5, HLOOKUP(BS$3, Assumptions!$C$494:$P$498, 3, FALSE), HLOOKUP(BS$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":4.5022841648767224},10795460.53258187,23433483.637168467,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A69,60),0),CA69:OFFSET(CA69,-MIN($A69,60),0))","v":345706314.8495869},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A69,60),0),CB69:OFFSET(CB69,-MIN($A69,60),0))","v":750417571.14887309},null,2006,197.03118576554937,6112.5583806891918,{"$f":"SUMPRODUCT(CG69:OFFSET(CG69,-MIN($A69,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A69,60),0))","v":149.16991580724948},0,{"$f":"CJ69","v":0},{"$f":"SUMPRODUCT(CJ69:OFFSET(CJ69,-MIN($A69,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A69,60),0))","v":0},null,{"$f":"IF(CF69<CI$7, HLOOKUP(CH$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(CF69<$CI$5, HLOOKUP(CH$3, Assumptions!$C$484:$P$488, 3, FALSE), HLOOKUP(CH$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.6661950768375469},{"$f":"IF(CF69<CI$7, HLOOKUP(CH$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(CF69<$CI$5, HLOOKUP(CH$3, Assumptions!$C$494:$P$498, 3, FALSE), HLOOKUP(CH$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":3.0085000000000002},2875841.3513447572,5192650.5040107407,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A69,60),0),CP69:OFFSET(CP69,-MIN($A69,60),0))","v":92093941.955033764},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A69,60),0),CQ69:OFFSET(CQ69,-MIN($A69,60),0))","v":166285825.84554872}]
[57,2007,{"$f":"'Base Case Low Dry'!$C70","v":1037.4062937689514},25632.370056587082,{"$f":"SUMPRODUCT(C70:OFFSET(C70,-MIN(A70,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A70,60),0))","v":640.78636257124435},1037.4062937689514,1037.4062937689514,{"$f":"SUMPRODUCT(F70:OFFSET(F70,-MIN($A70,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A70,60),0))","v":1037.4062937689514},{"$f":"IF(H70>0, SUMPRODUCT(G70:OFFSET(G70,-MIN($A70,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A70,60),0), 'Load Growth Tables'!$O$75:OFFSET('Load Growth Tables'!$O$75,-MIN($A70,60),0)) / H70, 0)","v":0},14311436.635589996,33222039.223174073,454342100.42881221,956863948.04558754,1,2007,1014.2489849376379,25632.370056587089,640.78636257124435,1014.2489849376379,1014.2489849376379,1014.2489849376379,null,14311436.635589996,33222039.223174073,454342100.42881221,956863948.04558754,1,2007,36.221592105246543,894.967823558639,22.373396412832609,36.221592105246543,36.221592105246543,36.221592105246543,null,509175.85545927437,1052690.2936768578,13089959.324195581,29663700.32612934,null,2007,{"$f":"$C70*$AT$4*$AG$4*IF(AP$5=\"Base\", 1, VLOOKUP(AQ$5, Assumptions!$B$239:$P$245, AR$3, FALSE))^Assumptions!$D$213","v":36.221592105246543},894.967823558639,{"$f":"SUMPRODUCT(AP70:OFFSET(AP70,-MIN($A70,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A70,60),0))","v":22.373396412832609},36.221592105246543,36.221592105246543,{"$f":"SUMPRODUCT(AS70:OFFSET(AS70,-MIN($A70,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A70,60),0))","v":36.221592105246543},null,{"$f":"IF(AO70<AR$7, HLOOKUP(AQ$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(AO70<$AR$5, HLOOKUP(AQ$3, Assumptions!$C$484:$P$488, 3, FALSE), HLOOKUP(AQ$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.6047085254087752},{"$f":"IF(AO70<AR$7, HLOOKUP(AQ$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AO70<$AR$5, HLOOKUP(AQ$3, Assumptions!$C$494:$P$498, 3, FALSE), HLOOKUP(AQ$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":3.3176378470550509},509175.85545927437,1052690.2936768578,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A70,60),0),AY70:OFFSET(AY70,-MIN($A70,60),0))","v":13089959.324195581},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A70,60),0),AZ70:OFFSET(AZ70,-MIN($A70,60),0))","v":29663700.32612934},null,2007,978.02739283239134,24737.40223302845,618.41296615841179,978.02739283239134,978.02739283239134,978.02739283239134,null,13802260.780130722,32169348.929497216,441252141.10461664,927200247.71945822,null,2007,{"$f":"$C70*$BV$4*$BI$4*IF(BR$5=\"Base\", 1, VLOOKUP(BS$5, Assumptions!$B$239:$P$245, BT$3, FALSE))^Assumptions!$D$213","v":734.46668613733823},18576.982582380959,{"$f":"SUMPRODUCT(BR70:OFFSET(BR70,-MIN($A70,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A70,60),0))","v":464.4079759395546},734.46668613733823,734.46668613733823,{"$f":"SUMPRODUCT(BU70:OFFSET(BU70,-MIN($A70,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A70,60),0))","v":734.46668613733823},null,{"$f":"IF(BQ70<BT$7, HLOOKUP(BS$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(BQ70<$BT$5, HLOOKUP(BS$3, Assumptions!$C$484:$P$488, 3, FALSE), HLOOKUP(BS$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.750276449928506},{"$f":"IF(BQ70<BT$7, HLOOKUP(BS$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(BQ70<$BT$5, HLOOKUP(BS$3, Assumptions!$C$494:$P$498, 3, FALSE), HLOOKUP(BS$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":4.0929856044333839},11261152.957468159,26333975.382073116,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A70,60),0),CA70:OFFSET(CA70,-MIN($A70,60),0))","v":348794355.85785383},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A70,60),0),CB70:OFFSET(CB70,-MIN($A70,60),0))","v":759010340.90583086},null,2007,{"$f":"$C70*$CK$4*$BI$4*IF(CG$5=\"Base\", 1, VLOOKUP(CH$5, Assumptions!$B$239:$P$245, CI$3, FALSE))^Assumptions!$D$213","v":243.56070669505317},6160.4196506474918,{"$f":"SUMPRODUCT(CG70:OFFSET(CG70,-MIN($A70,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A70,60),0))","v":154.00499021885713},243.56070669505317,243.56070669505317,{"$f":"SUMPRODUCT(CJ70:OFFSET(CJ70,-MIN($A70,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A70,60),0))","v":243.56070669505317},null,{"$f":"IF(CF70<CI$7, HLOOKUP(CH$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(CF70<$CI$5, HLOOKUP(CH$3, Assumptions!$C$484:$P$488, 3, FALSE), HLOOKUP(CH$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.1910000000000001},{"$f":"IF(CF70<CI$7, HLOOKUP(CH$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(CF70<$CI$5, HLOOKUP(CH$3, Assumptions!$C$494:$P$498, 3, FALSE), HLOOKUP(CH$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.7349999999999999},2541107.8226625612,5835373.5474241013,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A70,60),0),CP70:OFFSET(CP70,-MIN($A70,60),0))","v":92457785.246762797},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A70,60),0),CQ70:OFFSET(CQ70,-MIN($A70,60),0))","v":168189906.81362733}]
[58,2008,{"$f":"'Base Case Low Dry'!$C71","v":1004.620060392743},{"$f":"D70 - E70 + C70","v":26028.989987784789},{"$f":"SUMPRODUCT(C71:OFFSET(C71,-MIN(A71,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A71,60),0))","v":661.67915039488503},1004.620060392743,1004.620060392743,{"$f":"SUMPRODUCT(F71:OFFSET(F71,-MIN($A71,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A71,60),0))","v":2042.0263541616944},{"$f":"IF(H71>0, SUMPRODUCT(G71:OFFSET(G71,-MIN($A71,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A71,60),0), 'Load Growth Tables'!$O$75:OFFSET('Load Growth Tables'!$O$75,-MIN($A71,60),0)) / H71, 0)","v":0},13859137.373187626,32172088.458708089,457200864.13973647,965945813.56486106,0.49197213265406947,2008,982.19461615129046,26005.83267895348,661.56335834009167,982.19461615129046,982.19461615129046,1996.4436010889285,null,13859137.373187626,32172088.458708089,457200864.13973647,965945813.56486106,0.49197213265406947,2008,35.076843341764551,908.81601925105292,23.102879203745694,35.076843341764551,35.076843341764551,71.298435447011087,null,493083.83970142866,1019421.0241065252,13268534.811394649,29967871.648093197,null,2008,{"$f":"$C71*$AT$4*$AG$4*IF(AP$5=\"Base\", 1, VLOOKUP(AQ$5, Assumptions!$B$239:$P$245, AR$3, FALSE))^Assumptions!$D$213","v":35.076843341764551},{"$f":"AQ70 - AR70 + AP70","v":908.81601925105292},{"$f":"SUMPRODUCT(AP71:OFFSET(AP71,-MIN($A71,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A71,60),0))","v":23.102879203745694},35.076843341764551,35.076843341764551,{"$f":"SUMPRODUCT(AS71:OFFSET(AS71,-MIN($A71,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A71,60),0))","v":71.298435447011087},null,{"$f":"IF(AO71<AR$7, HLOOKUP(AQ$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(AO71<$AR$5, HLOOKUP(AQ$3, Assumptions!$C$484:$P$488, 3, FALSE), HLOOKUP(AQ$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.6047085254087752},{"$f":"IF(AO71<AR$7, HLOOKUP(AQ$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AO71<$AR$5, HLOOKUP(AQ$3, Assumptions!$C$494:$P$498, 3, FALSE), HLOOKUP(AQ$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":3.3176378470550509},493083.83970142866,1019421.0241065252,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A71,60),0),AY71:OFFSET(AY71,-MIN($A71,60),0))","v":13268534.811394649},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A71,60),0),AZ71:OFFSET(AZ71,-MIN($A71,60),0))","v":29967871.648093197},null,2008,947.11777280952595,25097.016659702429,638.46047913634595,947.11777280952595,947.11777280952595,1925.1451656419174,null,13366053.533486197,31152667.434601564,443932329.32834184,935977941.91676784,null,2008,{"$f":"$C71*$BV$4*$BI$4*IF(BR$5=\"Base\", 1, VLOOKUP(BS$5, Assumptions!$B$239:$P$245, BT$3, FALSE))^Assumptions!$D$213","v":711.25456922289015},{"$f":"BS70 - BT70 + BR70","v":18847.041292578742},{"$f":"SUMPRODUCT(BR71:OFFSET(BR71,-MIN($A71,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A71,60),0))","v":479.46300459223568},711.25456922289015,711.25456922289015,{"$f":"SUMPRODUCT(BU71:OFFSET(BU71,-MIN($A71,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A71,60),0))","v":1445.7212553602285},null,{"$f":"IF(BQ71<BT$7, HLOOKUP(BS$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(BQ71<$BT$5, HLOOKUP(BS$3, Assumptions!$C$484:$P$488, 3, FALSE), HLOOKUP(BS$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.750276449928506},{"$f":"IF(BQ71<BT$7, HLOOKUP(BS$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(BQ71<$BT$5, HLOOKUP(BS$3, Assumptions!$C$494:$P$498, 3, FALSE), HLOOKUP(BS$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":4.0929856044333839},10905254.992354251,25501715.285150792,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A71,60),0),CA71:OFFSET(CA71,-MIN($A71,60),0))","v":351261582.18348408},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A71,60),0),CB71:OFFSET(CB71,-MIN($A71,60),0))","v":766195801.308213},null,2008,{"$f":"$C71*$CK$4*$BI$4*IF(CG$5=\"Base\", 1, VLOOKUP(CH$5, Assumptions!$B$239:$P$245, CI$3, FALSE))^Assumptions!$D$213","v":235.86320358663579},{"$f":"CH70 - CI70 + CG70","v":6249.9753671236876},{"$f":"SUMPRODUCT(CG71:OFFSET(CG71,-MIN($A71,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A71,60),0))","v":158.9974745441103},235.86320358663579,235.86320358663579,{"$f":"SUMPRODUCT(CJ71:OFFSET(CJ71,-MIN($A71,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A71,60),0))","v":479.42391028168896},null,{"$f":"IF(CF71<CI$7, HLOOKUP(CH$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(CF71<$CI$5, HLOOKUP(CH$3, Assumptions!$C$484:$P$488, 3, FALSE), HLOOKUP(CH$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.1910000000000001},{"$f":"IF(CF71<CI$7, HLOOKUP(CH$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(CF71<$CI$5, HLOOKUP(CH$3, Assumptions!$C$494:$P$498, 3, FALSE), HLOOKUP(CH$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.7349999999999999},2460798.5411319449,5650952.1494507715,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A71,60),0),CP71:OFFSET(CP71,-MIN($A71,60),0))","v":92670747.144857734},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A71,60),0),CQ71:OFFSET(CQ71,-MIN($A71,60),0))","v":169782140.60855487}]
[59,2009,{"$f":"'Base Case Low Dry'!$C72","v":717.11820278121252},{"$f":"D71 - E71 + C71","v":26371.930897782648},{"$f":"SUMPRODUCT(C72:OFFSET(C72,-MIN(A72,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A72,60),0))","v":681.52078301525057},717.11820278121252,717.11820278121252,{"$f":"SUMPRODUCT(F72:OFFSET(F72,-MIN($A72,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A72,60),0))","v":2753.9572786073195},{"$f":"IF(H72>0, SUMPRODUCT(G72:OFFSET(G72,-MIN($A72,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A72,60),0), 'Load Growth Tables'!$O$75:OFFSET('Load Growth Tables'!$O$75,-MIN($A72,60),0)) / H72, 0)","v":0},9892933.7338464689,22965090.151800822,455752247.28387898,965088627.23009825,0.26039554366067014,2009,701.11046522447509,26326.463936764681,681.29335101516426,701.11046522447509,701.11046522447509,2692.4825800326098,null,9892933.7338464689,22965090.151800822,455752247.28387898,965088627.23009825,0.26039554366067008,2009,25.038563182433979,920.78998338907172,23.795660352070893,25.038563182433979,25.038563182433979,96.15588204943532,null,351973.25923286157,727683.43128531787,13295745.198582586,29957511.088410567,null,2009,{"$f":"$C72*$AT$4*$AG$4*IF(AP$5=\"Base\", 1, VLOOKUP(AQ$5, Assumptions!$B$239:$P$245, AR$3, FALSE))^Assumptions!$D$213","v":25.038563182433979},{"$f":"AQ71 - AR71 + AP71","v":920.78998338907172},{"$f":"SUMPRODUCT(AP72:OFFSET(AP72,-MIN($A72,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A72,60),0))","v":23.795660352070893},25.038563182433979,25.038563182433979,{"$f":"SUMPRODUCT(AS72:OFFSET(AS72,-MIN($A72,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A72,60),0))","v":96.15588204943532},null,{"$f":"IF(AO72<AR$7, HLOOKUP(AQ$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(AO72<$AR$5, HLOOKUP(AQ$3, Assumptions!$C$484:$P$488, 3, FALSE), HLOOKUP(AQ$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.6047085254087752},{"$f":"IF(AO72<AR$7, HLOOKUP(AQ$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AO72<$AR$5, HLOOKUP(AQ$3, Assumptions!$C$494:$P$498, 3, FALSE), HLOOKUP(AQ$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":3.3176378470550509},351973.25923286157,727683.43128531787,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A72,60),0),AY72:OFFSET(AY72,-MIN($A72,60),0))","v":13295745.198582586},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A72,60),0),AZ72:OFFSET(AZ72,-MIN($A72,60),0))","v":29957511.088410567},null,2009,676.07190204204107,25405.673953375608,657.49769066309341,676.07190204204107,676.07190204204107,2596.3266979831747,null,9540960.4746136069,22237406.720515504,442456502.08529639,935131116.14168763,null,2009,{"$f":"$C72*$BV$4*$BI$4*IF(BR$5=\"Base\", 1, VLOOKUP(BS$5, Assumptions!$B$239:$P$245, BT$3, FALSE))^Assumptions!$D$213","v":507.70795697793022},{"$f":"BS71 - BT71 + BR71","v":19078.832857209396},{"$f":"SUMPRODUCT(BR72:OFFSET(BR72,-MIN($A72,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A72,60),0))","v":493.75932979316184},507.70795697793022,507.70795697793022,{"$f":"SUMPRODUCT(BU72:OFFSET(BU72,-MIN($A72,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A72,60),0))","v":1949.7567041298566},null,{"$f":"IF(BQ72<BT$7, HLOOKUP(BS$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(BQ72<$BT$5, HLOOKUP(BS$3, Assumptions!$C$484:$P$488, 3, FALSE), HLOOKUP(BS$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.750276449928506},{"$f":"IF(BQ72<BT$7, HLOOKUP(BS$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(BQ72<$BT$5, HLOOKUP(BS$3, Assumptions!$C$494:$P$498, 3, FALSE), HLOOKUP(BS$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":4.0929856044333839},7784392.4975285288,18203642.306302499,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A72,60),0),CA72:OFFSET(CA72,-MIN($A72,60),0))","v":350344823.65011203},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A72,60),0),CB72:OFFSET(CB72,-MIN($A72,60),0))","v":765502585.87625813},null,2009,{"$f":"$C72*$CK$4*$BI$4*IF(CG$5=\"Base\", 1, VLOOKUP(CH$5, Assumptions!$B$239:$P$245, CI$3, FALSE))^Assumptions!$D$213","v":168.36394506411085},{"$f":"CH71 - CI71 + CG71","v":6326.841096166213},{"$f":"SUMPRODUCT(CG72:OFFSET(CG72,-MIN($A72,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A72,60),0))","v":163.7383608699316},168.36394506411085,168.36394506411085,{"$f":"SUMPRODUCT(CJ72:OFFSET(CJ72,-MIN($A72,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A72,60),0))","v":646.5699938533179},null,{"$f":"IF(CF72<CI$7, HLOOKUP(CH$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(CF72<$CI$5, HLOOKUP(CH$3, Assumptions!$C$484:$P$488, 3, FALSE), HLOOKUP(CH$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.1910000000000001},{"$f":"IF(CF72<CI$7, HLOOKUP(CH$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(CF72<$CI$5, HLOOKUP(CH$3, Assumptions!$C$494:$P$498, 3, FALSE), HLOOKUP(CH$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.7349999999999999},1756567.9770850788,4033764.4142130059,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A72,60),0),CP72:OFFSET(CP72,-MIN($A72,60),0))","v":92111678.435184389},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A72,60),0),CQ72:OFFSET(CQ72,-MIN($A72,60),0))","v":169628530.26542947}]
[60,2010,{"$f":"'Base Case Low Dry'!$C73","v":739.45097797573897},26407.528317548611,{"$f":"SUMPRODUCT(C73:OFFSET(C73,-MIN(A73,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A73,60),0))","v":700.09539522202454},739.45097797573897,739.45097797573897,{"$f":"SUMPRODUCT(F73:OFFSET(F73,-MIN($A73,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A73,60),0))","v":3483.2197070407606},{"$f":"IF(H73>0, SUMPRODUCT(G73:OFFSET(G73,-MIN($A73,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A73,60),0), 'Load Growth Tables'!$O$75:OFFSET('Load Growth Tables'!$O$75,-MIN($A73,60),0)) / H73, 0)","v":0},10201023.340602342,23680277.960021444,454287961.13954437,964251706.79121971,0.21228950229038362,2010,722.94472120300475,26346.281050973994,699.78864190911747,722.94472120300475,722.94472120300475,3405.4661836934029,null,10201023.340602342,23680277.960021444,454287961.13954437,964251706.79121971,0.21228950229038365,2010,25.818323897722706,922.03288621943489,24.444202809262432,25.818323897722706,25.818323897722706,121.61846732490189,null,362934.54796106095,750345.23295294994,13324178.278999683,29948172.472755913,null,2010,{"$f":"$C73*$AT$4*$AG$4*IF(AP$5=\"Base\", 1, VLOOKUP(AQ$5, Assumptions!$B$239:$P$245, AR$3, FALSE))^Assumptions!$D$213","v":25.818323897722706},{"$f":"AQ72 - AR72 + AP72","v":922.03288621943489},{"$f":"SUMPRODUCT(AP73:OFFSET(AP73,-MIN($A73,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A73,60),0))","v":24.444202809262432},25.818323897722706,25.818323897722706,{"$f":"SUMPRODUCT(AS73:OFFSET(AS73,-MIN($A73,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A73,60),0))","v":121.61846732490189},null,{"$f":"IF(AO73<AR$7, HLOOKUP(AQ$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(AO73<$AR$5, HLOOKUP(AQ$3, Assumptions!$C$484:$P$488, 3, FALSE), HLOOKUP(AQ$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.6047085254087752},{"$f":"IF(AO73<AR$7, HLOOKUP(AQ$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AO73<$AR$5, HLOOKUP(AQ$3, Assumptions!$C$494:$P$498, 3, FALSE), HLOOKUP(AQ$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":3.3176378470550509},362934.54796106095,750345.23295294994,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A73,60),0),AY73:OFFSET(AY73,-MIN($A73,60),0))","v":13324178.278999683},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A73,60),0),AZ73:OFFSET(AZ73,-MIN($A73,60),0))","v":29948172.472755913},null,2010,697.12639730528201,25424.248164754557,675.34443909985509,697.12639730528201,697.12639730528201,3283.8477163685011,null,9838088.7926412802,22929932.727068495,440963782.86054468,934303534.3184638,null,2010,{"$f":"$C73*$BV$4*$BI$4*IF(BR$5=\"Base\", 1, VLOOKUP(BS$5, Assumptions!$B$239:$P$245, BT$3, FALSE))^Assumptions!$D$213","v":523.51919649700267},{"$f":"BS72 - BT72 + BR72","v":19092.781484394163},{"$f":"SUMPRODUCT(BR73:OFFSET(BR73,-MIN($A73,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A73,60),0))","v":507.16165602526706},523.51919649700267,523.51919649700267,{"$f":"SUMPRODUCT(BU73:OFFSET(BU73,-MIN($A73,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A73,60),0))","v":2466.0625742148022},null,{"$f":"IF(BQ73<BT$7, HLOOKUP(BS$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(BQ73<$BT$5, HLOOKUP(BS$3, Assumptions!$C$484:$P$488, 3, FALSE), HLOOKUP(BS$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.750276449928506},{"$f":"IF(BQ73<BT$7, HLOOKUP(BS$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(BQ73<$BT$5, HLOOKUP(BS$3, Assumptions!$C$494:$P$498, 3, FALSE), HLOOKUP(BS$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":4.0929856044333839},8026817.089456372,18770547.245783255,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A73,60),0),CA73:OFFSET(CA73,-MIN($A73,60),0))","v":349420778.94872922},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A73,60),0),CB73:OFFSET(CB73,-MIN($A73,60),0))","v":764825123.63083971},null,2010,{"$f":"$C73*$CK$4*$BI$4*IF(CG$5=\"Base\", 1, VLOOKUP(CH$5, Assumptions!$B$239:$P$245, CI$3, FALSE))^Assumptions!$D$213","v":173.60720080827934},{"$f":"CH72 - CI72 + CG72","v":6331.4666803603923},{"$f":"SUMPRODUCT(CG73:OFFSET(CG73,-MIN($A73,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A73,60),0))","v":168.18278307458806},173.60720080827934,173.60720080827934,{"$f":"SUMPRODUCT(CJ73:OFFSET(CJ73,-MIN($A73,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A73,60),0))","v":817.78514215369876},null,{"$f":"IF(CF73<CI$7, HLOOKUP(CH$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(CF73<$CI$5, HLOOKUP(CH$3, Assumptions!$C$484:$P$488, 3, FALSE), HLOOKUP(CH$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.1910000000000001},{"$f":"IF(CF73<CI$7, HLOOKUP(CH$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(CF73<$CI$5, HLOOKUP(CH$3, Assumptions!$C$494:$P$498, 3, FALSE), HLOOKUP(CH$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.7349999999999999},1811271.7031849078,4159385.4812852414,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A73,60),0),CP73:OFFSET(CP73,-MIN($A73,60),0))","v":91543003.911815479},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A73,60),0),CQ73:OFFSET(CQ73,-MIN($A73,60),0))","v":169478410.68762413}]
[61,2011,{"$f":"'Base Case Low Dry'!$C74","v":738.49209778320323},26446.883900302324,{"$f":"SUMPRODUCT(C74:OFFSET(C74,-MIN(A74,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A74,60),0))","v":717.94821491804396},738.49209778320323,738.49209778320323,{"$f":"SUMPRODUCT(F74:OFFSET(F74,-MIN($A74,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A74,60),0))","v":4207.9698013916013},{"$f":"IF(H74>0, SUMPRODUCT(G74:OFFSET(G74,-MIN($A74,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A74,60),0), 'Load Growth Tables'!$O$75:OFFSET('Load Growth Tables'!$O$75,-MIN($A74,60),0)) / H74, 0)","v":0},10187795.203083776,23649570.651266821,452503557.44525909,962729007.35700417,0.17549843098659582,2011,722.00724543502668,26369.437130267881,717.559310480725,722.00724543502668,722.00724543502668,4114.0381790089741,null,10187795.203083776,23649570.651266821,452503557.44525909,962729007.35700417,0.17549843098659579,2011,25.784844086176889,923.40700730789524,25.067543497324383,25.784844086176889,25.784844086176889,146.92350205766954,null,362463.91399127507,749372.22567745508,13343024.004142115,29917488.333424233,null,2011,{"$f":"$C74*$AT$4*$AG$4*IF(AP$5=\"Base\", 1, VLOOKUP(AQ$5, Assumptions!$B$239:$P$245, AR$3, FALSE))^Assumptions!$D$213","v":25.784844086176889},923.40700730789524,{"$f":"SUMPRODUCT(AP74:OFFSET(AP74,-MIN($A74,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A74,60),0))","v":25.067543497324383},25.784844086176889,25.784844086176889,{"$f":"SUMPRODUCT(AS74:OFFSET(AS74,-MIN($A74,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A74,60),0))","v":146.92350205766954},null,{"$f":"IF(AO74<AR$7, HLOOKUP(AQ$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(AO74<$AR$5, HLOOKUP(AQ$3, Assumptions!$C$484:$P$488, 3, FALSE), HLOOKUP(AQ$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.6047085254087752},{"$f":"IF(AO74<AR$7, HLOOKUP(AQ$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AO74<$AR$5, HLOOKUP(AQ$3, Assumptions!$C$494:$P$498, 3, FALSE), HLOOKUP(AQ$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":3.3176378470550509},362463.91399127507,749372.22567745508,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A74,60),0),AY74:OFFSET(AY74,-MIN($A74,60),0))","v":13343024.004142115},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A74,60),0),AZ74:OFFSET(AZ74,-MIN($A74,60),0))","v":29917488.333424233},null,2011,696.22240134884976,25446.030122959986,692.49176698340057,696.22240134884976,696.22240134884976,3967.1146769513043,null,9825331.2890925016,22900198.425589364,439160533.44111699,932811519.02357996,null,2011,{"$f":"$C74*$BV$4*$BI$4*IF(BR$5=\"Base\", 1, VLOOKUP(BS$5, Assumptions!$B$239:$P$245, BT$3, FALSE))^Assumptions!$D$213","v":522.84032500601143},19109.139024865901,{"$f":"SUMPRODUCT(BR74:OFFSET(BR74,-MIN($A74,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A74,60),0))","v":520.03874022458081},522.84032500601143,522.84032500601143,{"$f":"SUMPRODUCT(BU74:OFFSET(BU74,-MIN($A74,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A74,60),0))","v":2979.1737855818487},null,{"$f":"IF(BQ74<BT$7, HLOOKUP(BS$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(BQ74<$BT$5, HLOOKUP(BS$3, Assumptions!$C$484:$P$488, 3, FALSE), HLOOKUP(BS$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.750276449928506},{"$f":"IF(BQ74<BT$7, HLOOKUP(BS$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(BQ74<$BT$5, HLOOKUP(BS$3, Assumptions!$C$494:$P$498, 3, FALSE), HLOOKUP(BS$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":4.0929856044333839},8016408.3454754548,18746206.611321837,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A74,60),0),CA74:OFFSET(CA74,-MIN($A74,60),0))","v":348249950.17359424},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A74,60),0),CB74:OFFSET(CB74,-MIN($A74,60),0))","v":763603753.1228056},null,2011,{"$f":"$C74*$CK$4*$BI$4*IF(CG$5=\"Base\", 1, VLOOKUP(CH$5, Assumptions!$B$239:$P$245, CI$3, FALSE))^Assumptions!$D$213","v":173.38207634283833},6336.8910980940836,{"$f":"SUMPRODUCT(CG74:OFFSET(CG74,-MIN($A74,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A74,60),0))","v":172.45302675881979},173.38207634283833,173.38207634283833,{"$f":"SUMPRODUCT(CJ74:OFFSET(CJ74,-MIN($A74,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A74,60),0))","v":987.94089136945536},null,{"$f":"IF(CF74<CI$7, HLOOKUP(CH$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(CF74<$CI$5, HLOOKUP(CH$3, Assumptions!$C$484:$P$488, 3, FALSE), HLOOKUP(CH$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.1910000000000001},{"$f":"IF(CF74<CI$7, HLOOKUP(CH$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(CF74<$CI$5, HLOOKUP(CH$3, Assumptions!$C$494:$P$498, 3, FALSE), HLOOKUP(CH$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.7349999999999999},1808922.9436170473,4153991.8142675264,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A74,60),0),CP74:OFFSET(CP74,-MIN($A74,60),0))","v":90910583.267522752},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A74,60),0),CQ74:OFFSET(CQ74,-MIN($A74,60),0))","v":169207765.90077439}]
[62,2012,{"$f":"'Base Case Low Dry'!$C75","v":711.8963940133757},26467.427783167484,{"$f":"SUMPRODUCT(C75:OFFSET(C75,-MIN(A75,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A75,60),0))","v":734.5915533263435},711.8963940133757,711.8963940133757,{"$f":"SUMPRODUCT(F75:OFFSET(F75,-MIN($A75,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A75,60),0))","v":4902.4439675507701},{"$f":"IF(H75>0, SUMPRODUCT(G75:OFFSET(G75,-MIN($A75,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A75,60),0), 'Load Growth Tables'!$O$75:OFFSET('Load Growth Tables'!$O$75,-MIN($A75,60),0)) / H75, 0)","v":0},9820896.7838559691,22797866.242766373,450058184.34293276,959726049.40013373,0.14521255086756954,2012,696.00521931057619,26373.885065222184,734.11972755991496,696.00521931057619,696.00521931057619,4793.0100749026624,null,9820896.7838559691,22797866.242766373,450058184.34293276,959726049.40013373,0.14521255086756954,2012,24.856240954030081,924.12430789674772,25.648654503413262,24.856240954030081,24.856240954030081,171.17143666664455,null,349410.31069247011,722384.69014758314,13340053.672166368,29840262.675249942,null,2012,{"$f":"$C75*$AT$4*$AG$4*IF(AP$5=\"Base\", 1, VLOOKUP(AQ$5, Assumptions!$B$239:$P$245, AR$3, FALSE))^Assumptions!$D$213","v":24.856240954030081},924.12430789674772,{"$f":"SUMPRODUCT(AP75:OFFSET(AP75,-MIN($A75,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A75,60),0))","v":25.648654503413262},24.856240954030081,24.856240954030081,{"$f":"SUMPRODUCT(AS75:OFFSET(AS75,-MIN($A75,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A75,60),0))","v":171.17143666664455},null,{"$f":"IF(AO75<AR$7, HLOOKUP(AQ$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(AO75<$AR$5, HLOOKUP(AQ$3, Assumptions!$C$484:$P$488, 3, FALSE), HLOOKUP(AQ$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.6047085254087752},{"$f":"IF(AO75<AR$7, HLOOKUP(AQ$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AO75<$AR$5, HLOOKUP(AQ$3, Assumptions!$C$494:$P$498, 3, FALSE), HLOOKUP(AQ$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":3.3176378470550509},349410.31069247011,722384.69014758314,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A75,60),0),AY75:OFFSET(AY75,-MIN($A75,60),0))","v":13340053.672166368},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A75,60),0),AZ75:OFFSET(AZ75,-MIN($A75,60),0))","v":29840262.675249942},null,2012,671.14897835654608,25449.760757325435,708.47107305650172,671.14897835654608,671.14897835654608,4621.8386382360177,null,9471486.4731634986,22075481.55261879,436718130.67076641,929885786.72488379,null,2012,{"$f":"$C75*$BV$4*$BI$4*IF(BR$5=\"Base\", 1, VLOOKUP(BS$5, Assumptions!$B$239:$P$245, BT$3, FALSE))^Assumptions!$D$213","v":504.0110017884428},19111.940609647332,{"$f":"SUMPRODUCT(BR75:OFFSET(BR75,-MIN($A75,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A75,60),0))","v":532.0386781243734},504.0110017884428,504.0110017884428,{"$f":"SUMPRODUCT(BU75:OFFSET(BU75,-MIN($A75,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A75,60),0))","v":3470.8501350416268},null,{"$f":"IF(BQ75<BT$7, HLOOKUP(BS$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(BQ75<$BT$5, HLOOKUP(BS$3, Assumptions!$C$484:$P$488, 3, FALSE), HLOOKUP(BS$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.750276449928506},{"$f":"IF(BQ75<BT$7, HLOOKUP(BS$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(BQ75<$BT$5, HLOOKUP(BS$3, Assumptions!$C$494:$P$498, 3, FALSE), HLOOKUP(BS$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":4.0929856044333839},7727709.2215522258,18071089.627214231,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A75,60),0),CA75:OFFSET(CA75,-MIN($A75,60),0))","v":346563844.91936219},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A75,60),0),CB75:OFFSET(CB75,-MIN($A75,60),0))","v":761208735.35302556},null,2012,{"$f":"$C75*$CK$4*$BI$4*IF(CG$5=\"Base\", 1, VLOOKUP(CH$5, Assumptions!$B$239:$P$245, CI$3, FALSE))^Assumptions!$D$213","v":167.13797656810326},6337.8201476781023,{"$f":"SUMPRODUCT(CG75:OFFSET(CG75,-MIN($A75,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A75,60),0))","v":176.43239493212832},167.13797656810326,167.13797656810326,{"$f":"SUMPRODUCT(CJ75:OFFSET(CJ75,-MIN($A75,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A75,60),0))","v":1150.9885031943911},null,{"$f":"IF(CF75<CI$7, HLOOKUP(CH$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(CF75<$CI$5, HLOOKUP(CH$3, Assumptions!$C$484:$P$488, 3, FALSE), HLOOKUP(CH$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.1910000000000001},{"$f":"IF(CF75<CI$7, HLOOKUP(CH$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(CF75<$CI$5, HLOOKUP(CH$3, Assumptions!$C$494:$P$498, 3, FALSE), HLOOKUP(CH$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.7349999999999999},1743777.2516112721,4004391.9254045584,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A75,60),0),CP75:OFFSET(CP75,-MIN($A75,60),0))","v":90154285.751404211},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A75,60),0),CQ75:OFFSET(CQ75,-MIN($A75,60),0))","v":168677051.37185827}]
[63,2013,{"$f":"'Base Case Low Dry'!$C76","v":709.53645029168251},26444.732623854517,{"$f":"SUMPRODUCT(C76:OFFSET(C76,-MIN(A76,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A76,60),0))","v":749.84045949500876},709.53645029168251,709.53645029168251,{"$f":"SUMPRODUCT(F76:OFFSET(F76,-MIN($A76,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A76,60),0))","v":5590.8434617643206},{"$f":"IF(H76>0, SUMPRODUCT(G76:OFFSET(G76,-MIN($A76,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A76,60),0), 'Load Growth Tables'!$O$75:OFFSET('Load Growth Tables'!$O$75,-MIN($A76,60),0)) / H76, 0)","v":0},9788340.4120280445,22722291.086381178,447307063.3668828,956062683.22387528,0.12691044833291967,2013,693.69795499319741,26335.770556972842,749.28710536429935,693.69795499319741,693.69795499319741,5466.0428995841557,null,9788340.4120280445,22722291.086381178,447307063.3668828,956062683.22387528,0.12691044833291967,2013,24.773842264729719,923.3318943473646,26.181078166745674,24.773842264729719,24.773842264729719,195.20727087608566,null,348252.01199065358,719989.9776184886,13327756.220726255,29742441.852943938,null,2013,{"$f":"$C76*$AT$4*$AG$4*IF(AP$5=\"Base\", 1, VLOOKUP(AQ$5, Assumptions!$B$239:$P$245, AR$3, FALSE))^Assumptions!$D$213","v":24.773842264729719},923.3318943473646,{"$f":"SUMPRODUCT(AP76:OFFSET(AP76,-MIN($A76,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A76,60),0))","v":26.181078166745674},24.773842264729719,24.773842264729719,{"$f":"SUMPRODUCT(AS76:OFFSET(AS76,-MIN($A76,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A76,60),0))","v":195.20727087608566},null,{"$f":"IF(AO76<AR$7, HLOOKUP(AQ$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(AO76<$AR$5, HLOOKUP(AQ$3, Assumptions!$C$484:$P$488, 3, FALSE), HLOOKUP(AQ$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.6047085254087752},{"$f":"IF(AO76<AR$7, HLOOKUP(AQ$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AO76<$AR$5, HLOOKUP(AQ$3, Assumptions!$C$494:$P$498, 3, FALSE), HLOOKUP(AQ$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":3.3176378470550509},348252.01199065358,719989.9776184886,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A76,60),0),AY76:OFFSET(AY76,-MIN($A76,60),0))","v":13327756.220726255},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A76,60),0),AZ76:OFFSET(AZ76,-MIN($A76,60),0))","v":29742441.852943938},null,2013,668.92411272846766,25412.438662625478,723.10602719755366,668.92411272846766,668.92411272846766,5270.8356287080705,null,9440088.4000373911,22002301.108762689,433979307.14615655,926320241.37093139,null,2013,{"$f":"$C76*$BV$4*$BI$4*IF(BR$5=\"Base\", 1, VLOOKUP(BS$5, Assumptions!$B$239:$P$245, BT$3, FALSE))^Assumptions!$D$213","v":502.34020023735007},19083.912933311403,{"$f":"SUMPRODUCT(BR76:OFFSET(BR76,-MIN($A76,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A76,60),0))","v":543.029051552076},502.34020023735007,502.34020023735007,{"$f":"SUMPRODUCT(BU76:OFFSET(BU76,-MIN($A76,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A76,60),0))","v":3958.2257161331499},null,{"$f":"IF(BQ76<BT$7, HLOOKUP(BS$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(BQ76<$BT$5, HLOOKUP(BS$3, Assumptions!$C$484:$P$488, 3, FALSE), HLOOKUP(BS$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.750276449928506},{"$f":"IF(BQ76<BT$7, HLOOKUP(BS$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(BQ76<$BT$5, HLOOKUP(BS$3, Assumptions!$C$494:$P$498, 3, FALSE), HLOOKUP(BS$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":4.0929856044333839},7702091.7875915617,18011183.782952998,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A76,60),0),CA76:OFFSET(CA76,-MIN($A76,60),0))","v":344641551.42797107},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A76,60),0),CB76:OFFSET(CB76,-MIN($A76,60),0))","v":758289963.70550382},null,2013,{"$f":"$C76*$CK$4*$BI$4*IF(CG$5=\"Base\", 1, VLOOKUP(CH$5, Assumptions!$B$239:$P$245, CI$3, FALSE))^Assumptions!$D$213","v":166.58391249111764},6328.5257293140767,{"$f":"SUMPRODUCT(CG76:OFFSET(CG76,-MIN($A76,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A76,60),0))","v":180.0769756454776},166.58391249111764,166.58391249111764,{"$f":"SUMPRODUCT(CJ76:OFFSET(CJ76,-MIN($A76,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A76,60),0))","v":1312.6099125749204},null,{"$f":"IF(CF76<CI$7, HLOOKUP(CH$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(CF76<$CI$5, HLOOKUP(CH$3, Assumptions!$C$484:$P$488, 3, FALSE), HLOOKUP(CH$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.1910000000000001},{"$f":"IF(CF76<CI$7, HLOOKUP(CH$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(CF76<$CI$5, HLOOKUP(CH$3, Assumptions!$C$494:$P$498, 3, FALSE), HLOOKUP(CH$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.7349999999999999},1737996.6124458292,3991117.3258096911,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A76,60),0),CP76:OFFSET(CP76,-MIN($A76,60),0))","v":89337755.71818547},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A76,60),0),CQ76:OFFSET(CQ76,-MIN($A76,60),0))","v":168030277.66542754}]
[64,2014,{"$f":"'Base Case Low Dry'!$C77","v":716.24825692960781},26404.428614651191,{"$f":"SUMPRODUCT(C77:OFFSET(C77,-MIN(A77,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A77,60),0))","v":763.98925772249117},716.24825692960781,716.24825692960781,{"$f":"SUMPRODUCT(F77:OFFSET(F77,-MIN($A77,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A77,60),0))","v":6282.3024367414118},{"$f":"IF(H77>0, SUMPRODUCT(G77:OFFSET(G77,-MIN($A77,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A77,60),0), 'Load Growth Tables'!$O$75:OFFSET('Load Growth Tables'!$O$75,-MIN($A77,60),0)) / H77, 0)","v":0},9880932.4812934287,22937230.888388176,444399070.76870281,952079420.79726124,0.11401047054670628,2014,700.25993857716196,26280.181406601747,763.35220793335964,700.25993857716196,700.25993857716196,6142.0669103395094,null,9880932.4812934287,22937230.888388176,444399070.76870281,952079420.79726124,0.11401047054670629,2014,25.008188560668387,921.92465844534865,26.675090976628873,25.008188560668387,25.008188560668387,219.34992848243149,null,351546.27568181255,726800.66861122451,13311268.622202192,29634781.411748968,null,2014,{"$f":"$C77*$AT$4*$AG$4*IF(AP$5=\"Base\", 1, VLOOKUP(AQ$5, Assumptions!$B$239:$P$245, AR$3, FALSE))^Assumptions!$D$213","v":25.008188560668387},921.92465844534865,{"$f":"SUMPRODUCT(AP77:OFFSET(AP77,-MIN($A77,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A77,60),0))","v":26.675090976628873},25.008188560668387,25.008188560668387,{"$f":"SUMPRODUCT(AS77:OFFSET(AS77,-MIN($A77,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A77,60),0))","v":219.34992848243149},null,{"$f":"IF(AO77<AR$7, HLOOKUP(AQ$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(AO77<$AR$5, HLOOKUP(AQ$3, Assumptions!$C$484:$P$488, 3, FALSE), HLOOKUP(AQ$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.6047085254087752},{"$f":"IF(AO77<AR$7, HLOOKUP(AQ$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AO77<$AR$5, HLOOKUP(AQ$3, Assumptions!$C$494:$P$498, 3, FALSE), HLOOKUP(AQ$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":3.3176378470550509},{"$f":"AP77*AW77*(1+AV77)^2*8760","v":351546.27568181255},{"$f":"AP77*AX77*8760","v":726800.66861122451},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A77,60),0),AY77:OFFSET(AY77,-MIN($A77,60),0))","v":13311268.622202192},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A77,60),0),AZ77:OFFSET(AZ77,-MIN($A77,60),0))","v":29634781.411748968},null,2014,675.25175001649359,25358.256748156396,736.67711695673074,675.25175001649359,675.25175001649359,5922.7169818570783,null,9529386.2056116164,22210430.219776951,431087802.14650059,922444639.38551223,null,2014,{"$f":"$C77*$BV$4*$BI$4*IF(BR$5=\"Base\", 1, VLOOKUP(BS$5, Assumptions!$B$239:$P$245, BT$3, FALSE))^Assumptions!$D$213","v":507.09204954553394},19043.224081996679,{"$f":"SUMPRODUCT(BR77:OFFSET(BR77,-MIN($A77,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A77,60),0))","v":553.22049751334816},507.09204954553394,507.09204954553394,{"$f":"SUMPRODUCT(BU77:OFFSET(BU77,-MIN($A77,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A77,60),0))","v":4447.7673595583938},null,{"$f":"IF(BQ77<BT$7, HLOOKUP(BS$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(BQ77<$BT$5, HLOOKUP(BS$3, Assumptions!$C$484:$P$488, 3, FALSE), HLOOKUP(BS$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.750276449928506},{"$f":"IF(BQ77<BT$7, HLOOKUP(BS$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(BQ77<$BT$5, HLOOKUP(BS$3, Assumptions!$C$494:$P$498, 3, FALSE), HLOOKUP(BS$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":4.0929856044333839},{"$f":"BR77*BY77*(1+BX77)^2*8760","v":7774949.145046019},{"$f":"BR77*BZ77*8760","v":18181559.220073417},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A77,60),0),CA77:OFFSET(CA77,-MIN($A77,60),0))","v":342599762.36421007},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A77,60),0),CB77:OFFSET(CB77,-MIN($A77,60),0))","v":755117378.28891933},null,2014,{"$f":"$C77*$CK$4*$BI$4*IF(CG$5=\"Base\", 1, VLOOKUP(CH$5, Assumptions!$B$239:$P$245, CI$3, FALSE))^Assumptions!$D$213","v":168.15970047095971},6315.0326661597173,{"$f":"SUMPRODUCT(CG77:OFFSET(CG77,-MIN($A77,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A77,60),0))","v":183.45661944338261},168.15970047095971,168.15970047095971,{"$f":"SUMPRODUCT(CJ77:OFFSET(CJ77,-MIN($A77,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A77,60),0))","v":1474.9496222986841},null,{"$f":"IF(CF77<CI$7, HLOOKUP(CH$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(CF77<$CI$5, HLOOKUP(CH$3, Assumptions!$C$484:$P$488, 3, FALSE), HLOOKUP(CH$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.1910000000000001},{"$f":"IF(CF77<CI$7, HLOOKUP(CH$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(CF77<$CI$5, HLOOKUP(CH$3, Assumptions!$C$494:$P$498, 3, FALSE), HLOOKUP(CH$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.7349999999999999},1754437.0605655981,4028870.9997035353,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A77,60),0),CP77:OFFSET(CP77,-MIN($A77,60),0))","v":88488039.782290488},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A77,60),0),CQ77:OFFSET(CQ77,-MIN($A77,60),0))","v":167327261.09659293}]
[65,2015,{"$f":"'Base Case Low Dry'!$C78","v":715.48269740907892},26356.687613858307,{"$f":"SUMPRODUCT(C78:OFFSET(C78,-MIN(A78,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A78,60),0))","v":776.93090544541701},715.48269740907892,715.48269740907892,{"$f":"SUMPRODUCT(F78:OFFSET(F78,-MIN($A78,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A78,60),0))","v":6969.2464353965306},{"$f":"IF(H78>0, SUMPRODUCT(G78:OFFSET(G78,-MIN($A78,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A78,60),0), 'Load Growth Tables'!$O$75:OFFSET('Load Growth Tables'!$O$75,-MIN($A78,60),0)) / H78, 0)","v":0},{"$f":"SUM(AJ78, BL78)","v":9870371.2801183164},{"$f":"SUM(AK78, BM78)","v":22912714.506936237},{"$f":"SUM(AL78, BN78)","v":441250266.17169416},{"$f":"SUM(AM78, BO78)","v":947576836.7854526},0.10266284942589636,{"$f":"$B78","v":2015},{"$f":"SUM(AC78, BE78)","v":699.51146811648562},{"$f":"SUM(AD78, BF78)","v":26217.089137245552},{"$f":"SUM(AE78, BG78)","v":776.2059998666773},{"$f":"SUM(AF78, BH78)","v":699.51146811648562},{"$f":"SUM(AG78, BI78)","v":699.51146811648562},{"$f":"SUM(AH78, BJ78)","v":6813.676729491167},null,{"$f":"SUM(AJ78, BL78)","v":9870371.2801183164},{"$f":"SUM(AK78, BM78)","v":22912714.506936237},{"$f":"SUM(AL78, BN78)","v":441250266.17169416},{"$f":"SUM(AM78, BO78)","v":947576836.7854526},0.10266284942589636,{"$f":"$B78","v":2015},{"$f":"SUM(AP78)","v":24.981458643131315},{"$f":"SUM(AQ78)","v":920.25775602938813},{"$f":"SUM(AR78)","v":27.126955485071893},{"$f":"SUM(AS78)","v":24.981458643131315},{"$f":"SUM(AT78)","v":24.981458643131315},243.33494329088654,null,{"$f":"SUM(AY78)","v":351170.52663718892},{"$f":"SUM(AZ78)","v":726023.83018125431},{"$f":"SUM(BA78)","v":13287460.814700622},{"$f":"SUM(BB78)","v":29510931.621667836},null,{"$f":"$AB78","v":2015},{"$f":"$C78*$AT$4*$AG$4*IF(AP$5=\"Base\", 1, VLOOKUP(AQ$5, Assumptions!$B$239:$P$245, AR$3, FALSE))^Assumptions!$D$213","v":24.981458643131315},920.25775602938813,{"$f":"SUMPRODUCT(AP78:OFFSET(AP78,-MIN($A78,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A78,60),0))","v":27.126955485071893},24.981458643131315,24.981458643131315,{"$f":"SUMPRODUCT(AS78:OFFSET(AS78,-MIN($A78,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A78,60),0))","v":243.33494329088654},null,{"$f":"IF(AO78<AR$7, HLOOKUP(AQ$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(AO78<$AR$5, HLOOKUP(AQ$3, Assumptions!$C$484:$P$488, 3, FALSE), HLOOKUP(AQ$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.6047085254087752},{"$f":"IF(AO78<AR$7, HLOOKUP(AQ$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AO78<$AR$5, HLOOKUP(AQ$3, Assumptions!$C$494:$P$498, 3, FALSE), HLOOKUP(AQ$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":3.3176378470550509},351170.52663718892,726023.83018125431,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A78,60),0),AY78:OFFSET(AY78,-MIN($A78,60),0))","v":13287460.814700622},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A78,60),0),AZ78:OFFSET(AZ78,-MIN($A78,60),0))","v":29510931.621667836},null,{"$f":"$B78","v":2015},{"$f":"SUM(BR78, CG78)","v":674.53000947335431},{"$f":"SUM(BS78, CH78)","v":25296.831381216165},{"$f":"SUM(BT78, CI78)","v":749.0790443816054},{"$f":"SUM(BU78, CJ78)","v":674.53000947335431},{"$f":"SUM(BV78, CK78)","v":674.53000947335431},{"$f":"SUM(BW78, CL78)","v":6570.3417862002807},null,{"$f":"SUM(CA78, CP78)","v":9519200.7534811273},{"$f":"SUM(CB78, CQ78)","v":22186690.676754981},{"$f":"SUM(CC78, CR78)","v":427962805.35699356},{"$f":"SUM(CD78, CS78)","v":918065905.16378474},null,{"$f":"$AB78","v":2015},{"$f":"$C78*$BV$4*$BI$4*IF(BR$5=\"Base\", 1, VLOOKUP(BS$5, Assumptions!$B$239:$P$245, BT$3, FALSE))^Assumptions!$D$213","v":506.55004592799179},18997.095634028869,{"$f":"SUMPRODUCT(BR78:OFFSET(BR78,-MIN($A78,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A78,60),0))","v":562.53394067886529},506.55004592799179,506.55004592799179,{"$f":"SUMPRODUCT(BU78:OFFSET(BU78,-MIN($A78,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A78,60),0))","v":4934.1124736034872},null,{"$f":"IF(BQ78<BT$7, HLOOKUP(BS$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(BQ78<$BT$5, HLOOKUP(BS$3, Assumptions!$C$484:$P$488, 3, FALSE), HLOOKUP(BS$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.750276449928506},{"$f":"IF(BQ78<BT$7, HLOOKUP(BS$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(BQ78<$BT$5, HLOOKUP(BS$3, Assumptions!$C$494:$P$498, 3, FALSE), HLOOKUP(BS$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":4.0929856044333839},7766638.9170181919,18162125.922157057,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A78,60),0),CA78:OFFSET(CA78,-MIN($A78,60),0))","v":340372021.21263885},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A78,60),0),CB78:OFFSET(CB78,-MIN($A78,60),0))","v":751532926.53478754},null,{"$f":"$AB78","v":2015},{"$f":"$C78*$CK$4*$BI$4*IF(CG$5=\"Base\", 1, VLOOKUP(CH$5, Assumptions!$B$239:$P$245, CI$3, FALSE))^Assumptions!$D$213","v":167.97996354536258},6299.7357471872947,{"$f":"SUMPRODUCT(CG78:OFFSET(CG78,-MIN($A78,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A78,60),0))","v":186.54510370274005},167.97996354536258,167.97996354536258,{"$f":"SUMPRODUCT(CJ78:OFFSET(CJ78,-MIN($A78,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A78,60),0))","v":1636.229312596794},null,{"$f":"IF(CF78<CI$7, HLOOKUP(CH$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(CF78<$CI$5, HLOOKUP(CH$3, Assumptions!$C$484:$P$488, 3, FALSE), HLOOKUP(CH$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.1910000000000001},{"$f":"IF(CF78<CI$7, HLOOKUP(CH$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(CF78<$CI$5, HLOOKUP(CH$3, Assumptions!$C$494:$P$498, 3, FALSE), HLOOKUP(CH$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.7349999999999999},{"$f":"CG78*CN78*(1+CM78)^2*8760","v":1752561.836462935},{"$f":"CG78*CO78*8760","v":4024564.7545979237},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A78,60),0),CP78:OFFSET(CP78,-MIN($A78,60),0))","v":87590784.144354686},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A78,60),0),CQ78:OFFSET(CQ78,-MIN($A78,60),0))","v":166532978.62899718}]
[{"$f":"A78+1","v":66},2016,{"$f":"'Base Case Low Dry'!$C79","v":720.57759909691038},{"$f":"D78 - E78 + C78","v":26295.239405821969},{"$f":"SUMPRODUCT(C79:OFFSET(C79,-MIN(A79,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A79,60),0))","v":789.00501830966846},720.57759909691038,720.57759909691038,{"$f":"SUMPRODUCT(F79:OFFSET(F79,-MIN($A79,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A79,60),0))","v":7657.3495524519194},{"$f":"IF(H79>0, SUMPRODUCT(G79:OFFSET(G79,-MIN($A79,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A79,60),0), 'Load Growth Tables'!$O$75:OFFSET('Load Growth Tables'!$O$75,-MIN($A79,60),0)) / H79, 0)","v":0},8216919.1483686361,14915955.818552399,436239110.13824093,934626934.92375827,9.410274327442425E-2,2016,704.49263981004299,26140.394605495359,788.18782084566487,704.49263981004299,704.49263981004299,7486.4197928384283,null,8216919.1483686361,14915955.818552399,436239110.13824093,934626934.92375827,9.410274327442425E-2,2016,25.159349843388544,918.11225918744753,27.548529552848876,25.159349843388544,25.159349843388544,267.36042933433254,null,353671.18712186511,731193.79453006573,13259801.696821442,29378205.625561051,null,2016,{"$f":"$C79*$AT$4*$AG$4*IF(AP$5=\"Base\", 1, VLOOKUP(AQ$5, Assumptions!$B$239:$P$245, AR$3, FALSE))^Assumptions!$D$213","v":25.159349843388544},918.11225918744753,{"$f":"SUMPRODUCT(AP79:OFFSET(AP79,-MIN($A79,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A79,60),0))","v":27.548529552848876},25.159349843388544,25.159349843388544,{"$f":"SUMPRODUCT(AS79:OFFSET(AS79,-MIN($A79,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A79,60),0))","v":267.36042933433254},null,{"$f":"IF(AO79<AR$7, HLOOKUP(AQ$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(AO79<$AR$5, HLOOKUP(AQ$3, Assumptions!$C$484:$P$488, 3, FALSE), HLOOKUP(AQ$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.6047085254087752},{"$f":"IF(AO79<AR$7, HLOOKUP(AQ$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AO79<$AR$5, HLOOKUP(AQ$3, Assumptions!$C$494:$P$498, 3, FALSE), HLOOKUP(AQ$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":3.3176378470550509},353671.18712186511,731193.79453006573,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A79,60),0),AY79:OFFSET(AY79,-MIN($A79,60),0))","v":13259801.696821442},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A79,60),0),AZ79:OFFSET(AZ79,-MIN($A79,60),0))","v":29378205.625561051},null,2016,679.33328996665443,25222.282346307911,760.63929129281598,679.33328996665443,679.33328996665443,7219.0593635040959,null,7863247.9612467708,14184762.024022333,422979308.44141948,905248729.29819727,null,2016,{"$f":"$C79*$BV$4*$BI$4*IF(BR$5=\"Base\", 1, VLOOKUP(BS$5, Assumptions!$B$239:$P$245, BT$3, FALSE))^Assumptions!$D$213","v":510.15715298077635},18941.111739277992,{"$f":"SUMPRODUCT(BR79:OFFSET(BR79,-MIN($A79,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A79,60),0))","v":571.21530921928763},510.15715298077635,510.15715298077635,{"$f":"SUMPRODUCT(BU79:OFFSET(BU79,-MIN($A79,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A79,60),0))","v":5421.2782245151575},null,{"$f":"IF(BQ79<BT$7, HLOOKUP(BS$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(BQ79<$BT$5, HLOOKUP(BS$3, Assumptions!$C$484:$P$488, 3, FALSE), HLOOKUP(BS$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.4769849782087781},{"$f":"IF(BQ79<BT$7, HLOOKUP(BS$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(BQ79<$BT$5, HLOOKUP(BS$3, Assumptions!$C$494:$P$498, 3, FALSE), HLOOKUP(BS$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.5499999999999998},6600611.3949504709,11395890.483284581,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A79,60),0),CA79:OFFSET(CA79,-MIN($A79,60),0))","v":336816937.81797218},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A79,60),0),CB79:OFFSET(CB79,-MIN($A79,60),0))","v":740824907.82141292},null,2016,{"$f":"$C79*$CK$4*$BI$4*IF(CG$5=\"Base\", 1, VLOOKUP(CH$5, Assumptions!$B$239:$P$245, CI$3, FALSE))^Assumptions!$D$213","v":169.17613698587809},6281.1706070299178,{"$f":"SUMPRODUCT(CG79:OFFSET(CG79,-MIN($A79,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A79,60),0))","v":189.42398207352835},169.17613698587809,169.17613698587809,{"$f":"SUMPRODUCT(CJ79:OFFSET(CJ79,-MIN($A79,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A79,60),0))","v":1797.7811389889384},null,{"$f":"IF(CF79<CI$7, HLOOKUP(CH$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(CF79<$CI$5, HLOOKUP(CH$3, Assumptions!$C$484:$P$488, 3, FALSE), HLOOKUP(CH$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":0.85199128490617682},{"$f":"IF(CF79<CI$7, HLOOKUP(CH$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(CF79<$CI$5, HLOOKUP(CH$3, Assumptions!$C$494:$P$498, 3, FALSE), HLOOKUP(CH$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":1.8818512871057096},1262636.5662963002,2788871.5407377514,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A79,60),0),CP79:OFFSET(CP79,-MIN($A79,60),0))","v":86162370.623447314},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A79,60),0),CQ79:OFFSET(CQ79,-MIN($A79,60),0))","v":164423821.47678432}]
[67,2017,{"$f":"'Base Case Low Dry'!$C80","v":725.43264879166429},26226.811986609209,{"$f":"SUMPRODUCT(C80:OFFSET(C80,-MIN(A80,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A80,60),0))","v":799.57286389722992},725.43264879166429,725.43264879166429,{"$f":"SUMPRODUCT(F80:OFFSET(F80,-MIN($A80,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A80,60),0))","v":8346.1732067103658},{"$f":"IF(H80>0, SUMPRODUCT(G80:OFFSET(G80,-MIN($A80,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A80,60),0), 'Load Growth Tables'!$O$75:OFFSET('Load Growth Tables'!$O$75,-MIN($A80,60),0)) / H80, 0)","v":0},8272282.444220609,15016455.343981149,431089981.09220272,921359031.26594222,8.6917995927572267E-2,2017,709.23931356197875,26056.699424459734,798.65703871363633,709.23931356197875,709.23931356197875,8159.8673093311918,null,8272282.444220609,15016455.343981149,431089981.09220272,921359031.26594222,8.6917995927572281E-2,2017,25.328866483831487,915.7230794779872,27.917511498112795,25.328866483831487,25.328866483831487,291.41107331717279,null,356054.12435337401,736120.37317112845,13228599.345508045,29237348.551203214,null,2017,{"$f":"$C80*$AT$4*$AG$4*IF(AP$5=\"Base\", 1, VLOOKUP(AQ$5, Assumptions!$B$239:$P$245, AR$3, FALSE))^Assumptions!$D$213","v":25.328866483831487},915.7230794779872,{"$f":"SUMPRODUCT(AP80:OFFSET(AP80,-MIN($A80,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A80,60),0))","v":27.917511498112795},25.328866483831487,25.328866483831487,{"$f":"SUMPRODUCT(AS80:OFFSET(AS80,-MIN($A80,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A80,60),0))","v":291.41107331717279},null,{"$f":"IF(AO80<AR$7, HLOOKUP(AQ$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(AO80<$AR$5, HLOOKUP(AQ$3, Assumptions!$C$484:$P$488, 3, FALSE), HLOOKUP(AQ$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.6047085254087752},{"$f":"IF(AO80<AR$7, HLOOKUP(AQ$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AO80<$AR$5, HLOOKUP(AQ$3, Assumptions!$C$494:$P$498, 3, FALSE), HLOOKUP(AQ$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":3.3176378470550509},356054.12435337401,736120.37317112845,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A80,60),0),AY80:OFFSET(AY80,-MIN($A80,60),0))","v":13228599.345508045},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A80,60),0),AZ80:OFFSET(AZ80,-MIN($A80,60),0))","v":29237348.551203214},null,2017,683.91044707814729,25140.976344981747,770.73952721552348,683.91044707814729,683.91044707814729,7868.4562360140189,null,7916228.3198672347,14280334.97081002,417861381.74669468,892121682.71473897,null,2017,{"$f":"$C80*$BV$4*$BI$4*IF(BR$5=\"Base\", 1, VLOOKUP(BS$5, Assumptions!$B$239:$P$245, BT$3, FALSE))^Assumptions!$D$213","v":513.59444874595158},18880.05358303948,{"$f":"SUMPRODUCT(BR80:OFFSET(BR80,-MIN($A80,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A80,60),0))","v":578.80025710696657},513.59444874595158,513.59444874595158,{"$f":"SUMPRODUCT(BU80:OFFSET(BU80,-MIN($A80,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A80,60),0))","v":5908.9541039800733},null,{"$f":"IF(BQ80<BT$7, HLOOKUP(BS$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(BQ80<$BT$5, HLOOKUP(BS$3, Assumptions!$C$484:$P$488, 3, FALSE), HLOOKUP(BS$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.4769849782087781},{"$f":"IF(BQ80<BT$7, HLOOKUP(BS$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(BQ80<$BT$5, HLOOKUP(BS$3, Assumptions!$C$494:$P$498, 3, FALSE), HLOOKUP(BS$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.5499999999999998},6645084.4626372932,11472672.796087066,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A80,60),0),CA80:OFFSET(CA80,-MIN($A80,60),0))","v":333156896.36500919},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A80,60),0),CB80:OFFSET(CB80,-MIN($A80,60),0))","v":729861773.3924619},null,2017,{"$f":"$C80*$CK$4*$BI$4*IF(CG$5=\"Base\", 1, VLOOKUP(CH$5, Assumptions!$B$239:$P$245, CI$3, FALSE))^Assumptions!$D$213","v":170.31599833219573},6260.9227619422672,{"$f":"SUMPRODUCT(CG80:OFFSET(CG80,-MIN($A80,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A80,60),0))","v":191.93927010855691},170.31599833219573,170.31599833219573,{"$f":"SUMPRODUCT(CJ80:OFFSET(CJ80,-MIN($A80,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A80,60),0))","v":1959.5021320339461},null,{"$f":"IF(CF80<CI$7, HLOOKUP(CH$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(CF80<$CI$5, HLOOKUP(CH$3, Assumptions!$C$484:$P$488, 3, FALSE), HLOOKUP(CH$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":0.85199128490617682},{"$f":"IF(CF80<CI$7, HLOOKUP(CH$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(CF80<$CI$5, HLOOKUP(CH$3, Assumptions!$C$494:$P$498, 3, FALSE), HLOOKUP(CH$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":1.8818512871057096},1271143.8572299413,2807662.1747229551,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A80,60),0),CP80:OFFSET(CP80,-MIN($A80,60),0))","v":84704485.381685466},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A80,60),0),CQ80:OFFSET(CQ80,-MIN($A80,60),0))","v":162259909.3222771}]
[68,2018,{"$f":"'Base Case Low Dry'!$C81","v":726.0498575347217},26152.671771503647,{"$f":"SUMPRODUCT(C81:OFFSET(C81,-MIN(A81,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A81,60),0))","v":808.29402118032431},726.0498575347217,726.0498575347217,{"$f":"SUMPRODUCT(F81:OFFSET(F81,-MIN($A81,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A81,60),0))","v":9031.19572309879},{"$f":"IF(H81>0, SUMPRODUCT(G81:OFFSET(G81,-MIN($A81,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A81,60),0), 'Load Growth Tables'!$O$75:OFFSET('Load Growth Tables'!$O$75,-MIN($A81,60),0)) / H81, 0)","v":0},8279320.6235169452,15029231.564548932,425789988.06763792,907781619.36822033,8.0393546967178223E-2,2018,709.84274477779127,25967.281699308081,807.27189216960721,709.84274477779127,709.84274477779127,8829.5985381462833,null,8279320.6235169452,15029231.564548932,425789988.06763792,907781619.36822033,8.0393546967178209E-2,2018,25.350416655128015,913.13443446370582,28.222015339752577,25.350416655128015,25.350416655128015,315.32899855106126,null,356357.06042734114,736746.6751869265,13192513.060042629,29085770.228403896,null,2018,{"$f":"$C81*$AT$4*$AG$4*IF(AP$5=\"Base\", 1, VLOOKUP(AQ$5, Assumptions!$B$239:$P$245, AR$3, FALSE))^Assumptions!$D$213","v":25.350416655128015},913.13443446370582,{"$f":"SUMPRODUCT(AP81:OFFSET(AP81,-MIN($A81,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A81,60),0))","v":28.222015339752577},25.350416655128015,25.350416655128015,{"$f":"SUMPRODUCT(AS81:OFFSET(AS81,-MIN($A81,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A81,60),0))","v":315.32899855106126},null,{"$f":"IF(AO81<AR$7, HLOOKUP(AQ$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(AO81<$AR$5, HLOOKUP(AQ$3, Assumptions!$C$484:$P$488, 3, FALSE), HLOOKUP(AQ$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.6047085254087752},{"$f":"IF(AO81<AR$7, HLOOKUP(AQ$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AO81<$AR$5, HLOOKUP(AQ$3, Assumptions!$C$494:$P$498, 3, FALSE), HLOOKUP(AQ$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":3.3176378470550509},356357.06042734114,736746.6751869265,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A81,60),0),AY81:OFFSET(AY81,-MIN($A81,60),0))","v":13192513.060042629},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A81,60),0),AZ81:OFFSET(AZ81,-MIN($A81,60),0))","v":29085770.228403896},null,2018,684.49232812266325,25054.147264844374,779.04987682985461,684.49232812266325,684.49232812266325,8514.2695395952214,null,7922963.5630896036,14292484.889362006,412597475.0075953,878695849.1398164,null,2018,{"$f":"$C81*$BV$4*$BI$4*IF(BR$5=\"Base\", 1, VLOOKUP(BS$5, Assumptions!$B$239:$P$245, BT$3, FALSE))^Assumptions!$D$213","v":514.03142243975992},18814.847774678467,{"$f":"SUMPRODUCT(BR81:OFFSET(BR81,-MIN($A81,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A81,60),0))","v":585.04105873135063},514.03142243975992,514.03142243975992,{"$f":"SUMPRODUCT(BU81:OFFSET(BU81,-MIN($A81,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A81,60),0))","v":6393.9388400118787},null,{"$f":"IF(BQ81<BT$7, HLOOKUP(BS$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(BQ81<$BT$5, HLOOKUP(BS$3, Assumptions!$C$484:$P$488, 3, FALSE), HLOOKUP(BS$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.4769849782087781},{"$f":"IF(BQ81<BT$7, HLOOKUP(BS$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(BQ81<$BT$5, HLOOKUP(BS$3, Assumptions!$C$494:$P$498, 3, FALSE), HLOOKUP(BS$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.5499999999999998},6650738.1980123483,11482433.914459355,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A81,60),0),CA81:OFFSET(CA81,-MIN($A81,60),0))","v":329379675.91426766},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A81,60),0),CB81:OFFSET(CB81,-MIN($A81,60),0))","v":718654944.86535513},null,2018,{"$f":"$C81*$CK$4*$BI$4*IF(CG$5=\"Base\", 1, VLOOKUP(CH$5, Assumptions!$B$239:$P$245, CI$3, FALSE))^Assumptions!$D$213","v":170.4609056829033},6239.2994901659058,{"$f":"SUMPRODUCT(CG81:OFFSET(CG81,-MIN($A81,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A81,60),0))","v":194.00881809850398},170.4609056829033,170.4609056829033,{"$f":"SUMPRODUCT(CJ81:OFFSET(CJ81,-MIN($A81,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A81,60),0))","v":2120.3306995833427},null,{"$f":"IF(CF81<CI$7, HLOOKUP(CH$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(CF81<$CI$5, HLOOKUP(CH$3, Assumptions!$C$484:$P$488, 3, FALSE), HLOOKUP(CH$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":0.85199128490617682},{"$f":"IF(CF81<CI$7, HLOOKUP(CH$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(CF81<$CI$5, HLOOKUP(CH$3, Assumptions!$C$494:$P$498, 3, FALSE), HLOOKUP(CH$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":1.8818512871057096},1272225.3650772553,2810050.9749026508,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A81,60),0),CP81:OFFSET(CP81,-MIN($A81,60),0))","v":83217799.093327612},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A81,60),0),CQ81:OFFSET(CQ81,-MIN($A81,60),0))","v":160040904.27446127}]
[69,2019,{"$f":"'Base Case Low Dry'!$C82","v":722.17980210129588},26070.427607858044,{"$f":"SUMPRODUCT(C82:OFFSET(C82,-MIN(A82,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A82,60),0))","v":815.83462676619388},722.17980210129588,722.17980210129588,{"$f":"SUMPRODUCT(F82:OFFSET(F82,-MIN($A82,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A82,60),0))","v":9707.5859614607944},{"$f":"IF(H82>0, SUMPRODUCT(G82:OFFSET(G82,-MIN($A82,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A82,60),0), 'Load Growth Tables'!$O$75:OFFSET('Load Growth Tables'!$O$75,-MIN($A82,60),0)) / H82, 0)","v":0},8235189.4534167107,14949121.419669781,420320844.60997868,893869837.09036732,7.4393346087107168E-2,2019,706.05907793618769,25869.852551916265,814.69750711925803,706.05907793618769,706.05907793618769,9490.8901813538941,null,8235189.4534167107,14949121.419669781,420320844.60997868,893869837.09036732,7.4393346087107182E-2,2019,25.215291612821819,910.26283577908123,28.485299591446864,25.215291612821819,25.215291612821819,338.94552320979398,null,354457.57437464874,732819.60262603255,13150246.8029068,28921013.461723365,null,2019,{"$f":"$C82*$AT$4*$AG$4*IF(AP$5=\"Base\", 1, VLOOKUP(AQ$5, Assumptions!$B$239:$P$245, AR$3, FALSE))^Assumptions!$D$213","v":25.215291612821819},910.26283577908123,{"$f":"SUMPRODUCT(AP82:OFFSET(AP82,-MIN($A82,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A82,60),0))","v":28.485299591446864},25.215291612821819,25.215291612821819,{"$f":"SUMPRODUCT(AS82:OFFSET(AS82,-MIN($A82,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A82,60),0))","v":338.94552320979398},null,{"$f":"IF(AO82<AR$7, HLOOKUP(AQ$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(AO82<$AR$5, HLOOKUP(AQ$3, Assumptions!$C$484:$P$488, 3, FALSE), HLOOKUP(AQ$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.6047085254087752},{"$f":"IF(AO82<AR$7, HLOOKUP(AQ$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AO82<$AR$5, HLOOKUP(AQ$3, Assumptions!$C$494:$P$498, 3, FALSE), HLOOKUP(AQ$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":3.3176378470550509},354457.57437464874,732819.60262603255,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A82,60),0),AY82:OFFSET(AY82,-MIN($A82,60),0))","v":13150246.8029068},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A82,60),0),AZ82:OFFSET(AZ82,-MIN($A82,60),0))","v":28921013.461723365},null,2019,680.84378632336586,24959.589716137183,786.21220752781119,680.84378632336586,680.84378632336586,9151.9446581441007,null,7880731.879042062,14216301.817043748,407170597.80707186,864948823.62864399,null,2019,{"$f":"$C82*$BV$4*$BI$4*IF(BR$5=\"Base\", 1, VLOOKUP(BS$5, Assumptions!$B$239:$P$245, BT$3, FALSE))^Assumptions!$D$213","v":511.29148649910803},18743.838138386876,{"$f":"SUMPRODUCT(BR82:OFFSET(BR82,-MIN($A82,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A82,60),0))","v":590.41973557752101},511.29148649910803,511.29148649910803,{"$f":"SUMPRODUCT(BU82:OFFSET(BU82,-MIN($A82,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A82,60),0))","v":6872.812064407437},null,{"$f":"IF(BQ82<BT$7, HLOOKUP(BS$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(BQ82<$BT$5, HLOOKUP(BS$3, Assumptions!$C$484:$P$488, 3, FALSE), HLOOKUP(BS$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.4769849782087781},{"$f":"IF(BQ82<BT$7, HLOOKUP(BS$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(BQ82<$BT$5, HLOOKUP(BS$3, Assumptions!$C$494:$P$498, 3, FALSE), HLOOKUP(BS$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.5499999999999998},6615287.8425961174,11421229.225417076,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A82,60),0),CA82:OFFSET(CA82,-MIN($A82,60),0))","v":325469300.60816395},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A82,60),0),CB82:OFFSET(CB82,-MIN($A82,60),0))","v":707187428.11113477},null,2019,{"$f":"$C82*$CK$4*$BI$4*IF(CG$5=\"Base\", 1, VLOOKUP(CH$5, Assumptions!$B$239:$P$245, CI$3, FALSE))^Assumptions!$D$213","v":169.5522998242578},6215.7515777503049,{"$f":"SUMPRODUCT(CG82:OFFSET(CG82,-MIN($A82,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A82,60),0))","v":195.79247195029018},169.5522998242578,169.5522998242578,{"$f":"SUMPRODUCT(CJ82:OFFSET(CJ82,-MIN($A82,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A82,60),0))","v":2279.1325937366628},null,{"$f":"IF(CF82<CI$7, HLOOKUP(CH$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(CF82<$CI$5, HLOOKUP(CH$3, Assumptions!$C$484:$P$488, 3, FALSE), HLOOKUP(CH$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":0.85199128490617682},{"$f":"IF(CF82<CI$7, HLOOKUP(CH$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(CF82<$CI$5, HLOOKUP(CH$3, Assumptions!$C$494:$P$498, 3, FALSE), HLOOKUP(CH$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":1.8818512871057096},1265444.0364459446,2795072.5916266711,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A82,60),0),CP82:OFFSET(CP82,-MIN($A82,60),0))","v":81701297.198907927},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A82,60),0),CQ82:OFFSET(CQ82,-MIN($A82,60),0))","v":157761395.51750922}]
[70,2020,{"$f":"'Base Case Low Dry'!$C83","v":712.37598881817496},25976.772783193144,{"$f":"SUMPRODUCT(C83:OFFSET(C83,-MIN(A83,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A83,60),0))","v":822.15275987137591},712.37598881817496,712.37598881817496,{"$f":"SUMPRODUCT(F83:OFFSET(F83,-MIN($A83,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A83,60),0))","v":10369.021010332424},{"$f":"IF(H83>0, SUMPRODUCT(G83:OFFSET(G83,-MIN($A83,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A83,60),0), 'Load Growth Tables'!$O$75:OFFSET('Load Growth Tables'!$O$75,-MIN($A83,60),0)) / H83, 0)","v":0},8123394.2197124315,14746182.491277274,414636454.20473647,879544904.16503441,6.8702338254335998E-2,2020,696.47410844964418,25761.214122733192,820.89087213489438,696.47410844964418,696.47410844964418,10137.560469503927,null,8123394.2197124315,14746182.491277274,414636454.20473647,879544904.16503441,6.8702338254336012E-2,2020,24.872986261533587,906.99282780045621,28.705900566761116,24.872986261533587,24.872986261533587,362.03987947912066,null,349645.70361082256,722871.35077316675,13099467.623333428,28738414.299675029,null,2020,{"$f":"$C83*$AT$4*$AG$4*IF(AP$5=\"Base\", 1, VLOOKUP(AQ$5, Assumptions!$B$239:$P$245, AR$3, FALSE))^Assumptions!$D$213","v":24.872986261533587},906.99282780045621,{"$f":"SUMPRODUCT(AP83:OFFSET(AP83,-MIN($A83,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A83,60),0))","v":28.705900566761116},24.872986261533587,24.872986261533587,{"$f":"SUMPRODUCT(AS83:OFFSET(AS83,-MIN($A83,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A83,60),0))","v":362.03987947912066},null,{"$f":"IF(AO83<AR$7, HLOOKUP(AQ$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(AO83<$AR$5, HLOOKUP(AQ$3, Assumptions!$C$484:$P$488, 3, FALSE), HLOOKUP(AQ$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.6047085254087752},{"$f":"IF(AO83<AR$7, HLOOKUP(AQ$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AO83<$AR$5, HLOOKUP(AQ$3, Assumptions!$C$494:$P$498, 3, FALSE), HLOOKUP(AQ$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":3.3176378470550509},349645.70361082256,722871.35077316675,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A83,60),0),AY83:OFFSET(AY83,-MIN($A83,60),0))","v":13099467.623333428},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A83,60),0),AZ83:OFFSET(AZ83,-MIN($A83,60),0))","v":28738414.299675029},null,2020,671.60112218811059,24854.221294932737,792.18497156813328,671.60112218811059,671.60112218811059,9775.5205900248075,null,7773748.516101609,14023311.140504107,401536986.58140302,850806489.86535943,null,2020,{"$f":"$C83*$BV$4*$BI$4*IF(BR$5=\"Base\", 1, VLOOKUP(BS$5, Assumptions!$B$239:$P$245, BT$3, FALSE))^Assumptions!$D$213","v":504.35054706504792},18664.709889308462,{"$f":"SUMPRODUCT(BR83:OFFSET(BR83,-MIN($A83,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A83,60),0))","v":594.90508664634058},504.35054706504792,504.35054706504792,{"$f":"SUMPRODUCT(BU83:OFFSET(BU83,-MIN($A83,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A83,60),0))","v":7341.09725928021},null,{"$f":"IF(BQ83<BT$7, HLOOKUP(BS$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(BQ83<$BT$5, HLOOKUP(BS$3, Assumptions!$C$484:$P$488, 3, FALSE), HLOOKUP(BS$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.4769849782087781},{"$f":"IF(BQ83<BT$7, HLOOKUP(BS$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(BQ83<$BT$5, HLOOKUP(BS$3, Assumptions!$C$494:$P$498, 3, FALSE), HLOOKUP(BS$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.5499999999999998},6525483.2722741468,11266182.520339038,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A83,60),0),CA83:OFFSET(CA83,-MIN($A83,60),0))","v":321387854.3650443},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A83,60),0),CB83:OFFSET(CB83,-MIN($A83,60),0))","v":695400327.01471758},null,2020,{"$f":"$C83*$CK$4*$BI$4*IF(CG$5=\"Base\", 1, VLOOKUP(CH$5, Assumptions!$B$239:$P$245, CI$3, FALSE))^Assumptions!$D$213","v":167.25057512306265},6189.5114056242728,{"$f":"SUMPRODUCT(CG83:OFFSET(CG83,-MIN($A83,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A83,60),0))","v":197.27988492179276},167.25057512306265,167.25057512306265,{"$f":"SUMPRODUCT(CJ83:OFFSET(CJ83,-MIN($A83,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A83,60),0))","v":2434.4233307445984},null,{"$f":"IF(CF83<CI$7, HLOOKUP(CH$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(CF83<$CI$5, HLOOKUP(CH$3, Assumptions!$C$484:$P$488, 3, FALSE), HLOOKUP(CH$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":0.85199128490617682},{"$f":"IF(CF83<CI$7, HLOOKUP(CH$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(CF83<$CI$5, HLOOKUP(CH$3, Assumptions!$C$494:$P$498, 3, FALSE), HLOOKUP(CH$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":1.8818512871057096},1248265.243827462,2757128.6201650691,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A83,60),0),CP83:OFFSET(CP83,-MIN($A83,60),0))","v":80149132.216358736},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A83,60),0),CQ83:OFFSET(CQ83,-MIN($A83,60),0))","v":155406162.85064185}]
[71,2021,{"$f":"'Base Case Low Dry'!$C84","v":714.20074826343603},25866.996012139942,{"$f":"SUMPRODUCT(C84:OFFSET(C84,-MIN(A84,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A84,60),0))","v":827.87824570912687},714.20074826343603,714.20074826343603,{"$f":"SUMPRODUCT(F84:OFFSET(F84,-MIN($A84,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A84,60),0))","v":11026.691429903885},{"$f":"IF(H84>0, SUMPRODUCT(G84:OFFSET(G84,-MIN($A84,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A84,60),0), 'Load Growth Tables'!$O$75:OFFSET('Load Growth Tables'!$O$75,-MIN($A84,60),0)) / H84, 0)","v":0},8144202.389222173,14783955.010571674,408891851.13814294,865093187.40817225,6.4770176331093846E-2,2021,698.25813504195196,25636.797359047945,826.48079025292373,698.25813504195196,698.25813504195196,10780.550163590387,null,8144202.389222173,14783955.010571674,408891851.13814294,865093187.40817225,6.4770176331093846E-2,2021,24.936698707383819,903.15991349522869,28.905808947754178,24.936698707383819,24.936698707383819,385.0027917156155,null,350541.32517888991,724722.99421109376,13046483.022999721,28551181.615468651,null,2021,{"$f":"$C84*$AT$4*$AG$4*IF(AP$5=\"Base\", 1, VLOOKUP(AQ$5, Assumptions!$B$239:$P$245, AR$3, FALSE))^Assumptions!$D$213","v":24.936698707383819},903.15991349522869,{"$f":"SUMPRODUCT(AP84:OFFSET(AP84,-MIN($A84,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A84,60),0))","v":28.905808947754178},24.936698707383819,24.936698707383819,{"$f":"SUMPRODUCT(AS84:OFFSET(AS84,-MIN($A84,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A84,60),0))","v":385.0027917156155},null,{"$f":"IF(AO84<AR$7, HLOOKUP(AQ$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(AO84<$AR$5, HLOOKUP(AQ$3, Assumptions!$C$484:$P$488, 3, FALSE), HLOOKUP(AQ$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.6047085254087752},{"$f":"IF(AO84<AR$7, HLOOKUP(AQ$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AO84<$AR$5, HLOOKUP(AQ$3, Assumptions!$C$494:$P$498, 3, FALSE), HLOOKUP(AQ$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":3.3176378470550509},350541.32517888991,724722.99421109376,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A84,60),0),AY84:OFFSET(AY84,-MIN($A84,60),0))","v":13046483.022999721},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A84,60),0),AZ84:OFFSET(AZ84,-MIN($A84,60),0))","v":28551181.615468651},null,2021,673.32143633456815,24733.637445552715,797.57498130516956,673.32143633456815,673.32143633456815,10395.547371874773,null,7793661.0640432835,14059232.016360579,395845368.11514324,836542005.79270363,null,2021,{"$f":"$C84*$BV$4*$BI$4*IF(BR$5=\"Base\", 1, VLOOKUP(BS$5, Assumptions!$B$239:$P$245, BT$3, FALSE))^Assumptions!$D$213","v":505.64244690294993},18574.155349727171,{"$f":"SUMPRODUCT(BR84:OFFSET(BR84,-MIN($A84,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A84,60),0))","v":598.95280823248584},505.64244690294993,505.64244690294993,{"$f":"SUMPRODUCT(BU84:OFFSET(BU84,-MIN($A84,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A84,60),0))","v":7806.7171581901212},null,{"$f":"IF(BQ84<BT$7, HLOOKUP(BS$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(BQ84<$BT$5, HLOOKUP(BS$3, Assumptions!$C$484:$P$488, 3, FALSE), HLOOKUP(BS$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.4769849782087781},{"$f":"IF(BQ84<BT$7, HLOOKUP(BS$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(BQ84<$BT$5, HLOOKUP(BS$3, Assumptions!$C$494:$P$498, 3, FALSE), HLOOKUP(BS$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.5499999999999998},6542198.3741625873,11295040.978918094,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A84,60),0),CA84:OFFSET(CA84,-MIN($A84,60),0))","v":317258945.11451685},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A84,60),0),CB84:OFFSET(CB84,-MIN($A84,60),0))","v":683513763.01845968},null,2021,{"$f":"$C84*$CK$4*$BI$4*IF(CG$5=\"Base\", 1, VLOOKUP(CH$5, Assumptions!$B$239:$P$245, CI$3, FALSE))^Assumptions!$D$213","v":167.67898943161825},6159.4820958255432,{"$f":"SUMPRODUCT(CG84:OFFSET(CG84,-MIN($A84,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A84,60),0))","v":198.62217307268367},167.67898943161825,167.67898943161825,{"$f":"SUMPRODUCT(CJ84:OFFSET(CJ84,-MIN($A84,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A84,60),0))","v":2588.8302136846519},null,{"$f":"IF(CF84<CI$7, HLOOKUP(CH$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(CF84<$CI$5, HLOOKUP(CH$3, Assumptions!$C$484:$P$488, 3, FALSE), HLOOKUP(CH$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":0.85199128490617682},{"$f":"IF(CF84<CI$7, HLOOKUP(CH$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(CF84<$CI$5, HLOOKUP(CH$3, Assumptions!$C$494:$P$498, 3, FALSE), HLOOKUP(CH$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":1.8818512871057096},1251462.6898806959,2764191.0374424853,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A84,60),0),CP84:OFFSET(CP84,-MIN($A84,60),0))","v":78586423.00062637},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A84,60),0),CQ84:OFFSET(CQ84,-MIN($A84,60),0))","v":153028242.77424392}]
[72,2022,{"$f":"'Base Case Low Dry'!$C85","v":719.60448060511237},25753.318514694252,{"$f":"SUMPRODUCT(C85:OFFSET(C85,-MIN(A85,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A85,60),0))","v":832.53212849813838},719.60448060511237,719.60448060511237,{"$f":"SUMPRODUCT(F85:OFFSET(F85,-MIN($A85,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A85,60),0))","v":11683.692388826608},{"$f":"IF(H85>0, SUMPRODUCT(G85:OFFSET(G85,-MIN($A85,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A85,60),0), 'Load Growth Tables'!$O$75:OFFSET('Load Growth Tables'!$O$75,-MIN($A85,60),0)) / H85, 0)","v":0},8205822.4448645208,14895812.266424125,403139596.97109115,850611804.55538428,6.1590502099600569E-2,2022,703.54124357458704,25508.574703836974,830.98524893153501,703.54124357458704,703.54124357458704,11422.88534093879,null,8205822.4448645208,14895812.266424125,403139596.97109115,850611804.55538428,6.1590502099600562E-2,2022,25.125372894056646,899.19080325485834,29.068301738767399,25.125372894056646,25.125372894056646,407.94232937775627,null,353193.56476358511,730206.33918391436,12993340.500825174,28363657.720393758,null,2022,{"$f":"$C85*$AT$4*$AG$4*IF(AP$5=\"Base\", 1, VLOOKUP(AQ$5, Assumptions!$B$239:$P$245, AR$3, FALSE))^Assumptions!$D$213","v":25.125372894056646},899.19080325485834,{"$f":"SUMPRODUCT(AP85:OFFSET(AP85,-MIN($A85,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A85,60),0))","v":29.068301738767399},25.125372894056646,25.125372894056646,{"$f":"SUMPRODUCT(AS85:OFFSET(AS85,-MIN($A85,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A85,60),0))","v":407.94232937775627},null,{"$f":"IF(AO85<AR$7, HLOOKUP(AQ$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(AO85<$AR$5, HLOOKUP(AQ$3, Assumptions!$C$484:$P$488, 3, FALSE), HLOOKUP(AQ$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.6047085254087752},{"$f":"IF(AO85<AR$7, HLOOKUP(AQ$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AO85<$AR$5, HLOOKUP(AQ$3, Assumptions!$C$494:$P$498, 3, FALSE), HLOOKUP(AQ$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":3.3176378470550509},353193.56476358511,730206.33918391436,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A85,60),0),AY85:OFFSET(AY85,-MIN($A85,60),0))","v":12993340.500825174},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A85,60),0),AZ85:OFFSET(AZ85,-MIN($A85,60),0))","v":28363657.720393758},null,2022,678.41587068053036,24609.383900582114,801.91694719276757,678.41587068053036,678.41587068053036,11014.943011561034,null,7852628.8801009357,14165605.927240212,390146256.47026598,822248146.8349905,null,2022,{"$f":"$C85*$BV$4*$BI$4*IF(BR$5=\"Base\", 1, VLOOKUP(BS$5, Assumptions!$B$239:$P$245, BT$3, FALSE))^Assumptions!$D$213","v":509.46820100681714},18480.844988397635,{"$f":"SUMPRODUCT(BR85:OFFSET(BR85,-MIN($A85,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A85,60),0))","v":602.21348305627555},509.46820100681714,509.46820100681714,{"$f":"SUMPRODUCT(BU85:OFFSET(BU85,-MIN($A85,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A85,60),0))","v":8271.8630899117361},null,{"$f":"IF(BQ85<BT$7, HLOOKUP(BS$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(BQ85<$BT$5, HLOOKUP(BS$3, Assumptions!$C$484:$P$488, 3, FALSE), HLOOKUP(BS$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.4769849782087781},{"$f":"IF(BQ85<BT$7, HLOOKUP(BS$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(BQ85<$BT$5, HLOOKUP(BS$3, Assumptions!$C$494:$P$498, 3, FALSE), HLOOKUP(BS$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.5499999999999998},6591697.4667161647,11380500.674090281,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A85,60),0),CA85:OFFSET(CA85,-MIN($A85,60),0))","v":313124240.7609905},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A85,60),0),CB85:OFFSET(CB85,-MIN($A85,60),0))","v":671602603.62143993},null,2022,{"$f":"$C85*$CK$4*$BI$4*IF(CG$5=\"Base\", 1, VLOOKUP(CH$5, Assumptions!$B$239:$P$245, CI$3, FALSE))^Assumptions!$D$213","v":168.94766967371319},6128.5389121844773,{"$f":"SUMPRODUCT(CG85:OFFSET(CG85,-MIN($A85,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A85,60),0))","v":199.70346413649204},168.94766967371319,168.94766967371319,{"$f":"SUMPRODUCT(CJ85:OFFSET(CJ85,-MIN($A85,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A85,60),0))","v":2743.0799216492974},null,{"$f":"IF(CF85<CI$7, HLOOKUP(CH$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(CF85<$CI$5, HLOOKUP(CH$3, Assumptions!$C$484:$P$488, 3, FALSE), HLOOKUP(CH$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":0.85199128490617682},{"$f":"IF(CF85<CI$7, HLOOKUP(CH$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(CF85<$CI$5, HLOOKUP(CH$3, Assumptions!$C$494:$P$498, 3, FALSE), HLOOKUP(CH$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":1.8818512871057096},1260931.4133847705,2785105.2531499299,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A85,60),0),CP85:OFFSET(CP85,-MIN($A85,60),0))","v":77022015.709275499},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A85,60),0),CQ85:OFFSET(CQ85,-MIN($A85,60),0))","v":150645543.21355063}]
[73,2023,{"$f":"'Base Case Low Dry'!$C86","v":725.53631121654041},25640.390866801226,{"$f":"SUMPRODUCT(C86:OFFSET(C86,-MIN(A86,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A86,60),0))","v":837.1442263186085},725.53631121654041,725.53631121654041,{"$f":"SUMPRODUCT(F86:OFFSET(F86,-MIN($A86,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A86,60),0))","v":12339.931243685578},{"$f":"IF(H86>0, SUMPRODUCT(G86:OFFSET(G86,-MIN($A86,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A86,60),0), 'Load Growth Tables'!$O$75:OFFSET('Load Growth Tables'!$O$75,-MIN($A86,60),0)) / H86, 0)","v":0},8273464.5317084743,15018601.156106632,397406349.22872323,836153483.88547695,5.879581473258224E-2,2023,709.34066200167695,25381.130698480021,835.32751234381999,709.34066200167695,709.34066200167695,12064.475426149502,null,8273464.5317084743,15018601.156106632,397406349.22872323,836153483.88547695,5.8795814732582212E-2,2023,25.332485912490302,895.24787441014757,29.229335585396239,25.332485912490302,25.332485912490302,430.85525777146984,null,356105.00355488091,736225.56284381659,12940825.216194509,28177637.611790732,null,2023,{"$f":"$C86*$AT$4*$AG$4*IF(AP$5=\"Base\", 1, VLOOKUP(AQ$5, Assumptions!$B$239:$P$245, AR$3, FALSE))^Assumptions!$D$213","v":25.332485912490302},895.24787441014757,{"$f":"SUMPRODUCT(AP86:OFFSET(AP86,-MIN($A86,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A86,60),0))","v":29.229335585396239},25.332485912490302,25.332485912490302,{"$f":"SUMPRODUCT(AS86:OFFSET(AS86,-MIN($A86,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A86,60),0))","v":430.85525777146984},null,{"$f":"IF(AO86<AR$7, HLOOKUP(AQ$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(AO86<$AR$5, HLOOKUP(AQ$3, Assumptions!$C$484:$P$488, 3, FALSE), HLOOKUP(AQ$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.6047085254087752},{"$f":"IF(AO86<AR$7, HLOOKUP(AQ$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AO86<$AR$5, HLOOKUP(AQ$3, Assumptions!$C$494:$P$498, 3, FALSE), HLOOKUP(AQ$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":3.3176378470550509},356105.00355488091,736225.56284381659,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A86,60),0),AY86:OFFSET(AY86,-MIN($A86,60),0))","v":12940825.216194509},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A86,60),0),AZ86:OFFSET(AZ86,-MIN($A86,60),0))","v":28177637.611790732},null,2023,684.00817608918669,24485.882824069875,806.09817675842373,684.00817608918669,684.00817608918669,11633.620168378033,null,7917359.5281535937,14282375.593262816,384465524.01252872,807975846.27368617,null,2023,{"$f":"$C86*$BV$4*$BI$4*IF(BR$5=\"Base\", 1, VLOOKUP(BS$5, Assumptions!$B$239:$P$245, BT$3, FALSE))^Assumptions!$D$213","v":513.66784004705789},18388.099706348177,{"$f":"SUMPRODUCT(BR86:OFFSET(BR86,-MIN($A86,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A86,60),0))","v":605.35345014265079},513.66784004705789,513.66784004705789,{"$f":"SUMPRODUCT(BU86:OFFSET(BU86,-MIN($A86,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A86,60),0))","v":8736.4694644226838},null,{"$f":"IF(BQ86<BT$7, HLOOKUP(BS$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(BQ86<$BT$5, HLOOKUP(BS$3, Assumptions!$C$484:$P$488, 3, FALSE), HLOOKUP(BS$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.4769849782087781},{"$f":"IF(BQ86<BT$7, HLOOKUP(BS$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(BQ86<$BT$5, HLOOKUP(BS$3, Assumptions!$C$494:$P$498, 3, FALSE), HLOOKUP(BS$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.5499999999999998},6646034.0277968561,11474312.210971178,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A86,60),0),CA86:OFFSET(CA86,-MIN($A86,60),0))","v":309004229.49507308},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A86,60),0),CB86:OFFSET(CB86,-MIN($A86,60),0))","v":659708403.19983947},null,2023,{"$f":"$C86*$CK$4*$BI$4*IF(CG$5=\"Base\", 1, VLOOKUP(CH$5, Assumptions!$B$239:$P$245, CI$3, FALSE))^Assumptions!$D$213","v":170.34033604212885},6097.7831177216985,{"$f":"SUMPRODUCT(CG86:OFFSET(CG86,-MIN($A86,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A86,60),0))","v":200.74472661577292},170.34033604212885,170.34033604212885,{"$f":"SUMPRODUCT(CJ86:OFFSET(CJ86,-MIN($A86,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A86,60),0))","v":2897.1507039553489},null,{"$f":"IF(CF86<CI$7, HLOOKUP(CH$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(CF86<$CI$5, HLOOKUP(CH$3, Assumptions!$C$484:$P$488, 3, FALSE), HLOOKUP(CH$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":0.85199128490617682},{"$f":"IF(CF86<CI$7, HLOOKUP(CH$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(CF86<$CI$5, HLOOKUP(CH$3, Assumptions!$C$494:$P$498, 3, FALSE), HLOOKUP(CH$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":1.8818512871057096},1271325.5003567378,2808063.3822916378,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A86,60),0),CP86:OFFSET(CP86,-MIN($A86,60),0))","v":75461294.517455637},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A86,60),0),CQ86:OFFSET(CQ86,-MIN($A86,60),0))","v":148267443.07384676}]
[74,2024,{"$f":"'Base Case Low Dry'!$C87","v":730.78818080772737},25528.782951699159,{"$f":"SUMPRODUCT(C87:OFFSET(C87,-MIN(A87,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A87,60),0))","v":840.63024678037743},730.78818080772737,730.78818080772737,{"$f":"SUMPRODUCT(F87:OFFSET(F87,-MIN($A87,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A87,60),0))","v":12989.333866043824},{"$f":"IF(H87>0, SUMPRODUCT(G87:OFFSET(G87,-MIN($A87,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A87,60),0), 'Load Growth Tables'!$O$75:OFFSET('Load Growth Tables'!$O$75,-MIN($A87,60),0)) / H87, 0)","v":0},8333352.8599921251,15127314.853125695,391703524.60548294,821728547.06702375,5.6260635714208827E-2,2024,714.47529771179427,25255.143848137883,838.53202752757159,714.47529771179427,714.47529771179427,12699.381879386601,null,8333352.8599921251,15127314.853125695,391703524.60548294,821728547.06702375,5.6260635714208827E-2,2024,25.515857730518128,891.35102473724157,29.351051842561027,25.515857730518128,25.515857730518128,453.52949547411549,null,358682.70643553138,741554.80768791097,12888623.941938182,27993025.315397039,null,2024,{"$f":"$C87*$AT$4*$AG$4*IF(AP$5=\"Base\", 1, VLOOKUP(AQ$5, Assumptions!$B$239:$P$245, AR$3, FALSE))^Assumptions!$D$213","v":25.515857730518128},891.35102473724157,{"$f":"SUMPRODUCT(AP87:OFFSET(AP87,-MIN($A87,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A87,60),0))","v":29.351051842561027},25.515857730518128,25.515857730518128,{"$f":"SUMPRODUCT(AS87:OFFSET(AS87,-MIN($A87,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A87,60),0))","v":453.52949547411549},null,{"$f":"IF(AO87<AR$7, HLOOKUP(AQ$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(AO87<$AR$5, HLOOKUP(AQ$3, Assumptions!$C$484:$P$488, 3, FALSE), HLOOKUP(AQ$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.6047085254087752},{"$f":"IF(AO87<AR$7, HLOOKUP(AQ$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AO87<$AR$5, HLOOKUP(AQ$3, Assumptions!$C$494:$P$498, 3, FALSE), HLOOKUP(AQ$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":3.3176378470550509},358682.70643553138,741554.80768791097,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A87,60),0),AY87:OFFSET(AY87,-MIN($A87,60),0))","v":12888623.941938182},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A87,60),0),AZ87:OFFSET(AZ87,-MIN($A87,60),0))","v":27993025.315397039},null,2024,688.95943998127609,24363.792823400639,809.18097568501059,688.95943998127609,688.95943998127609,12245.852383912486,null,7974670.1535565937,14385760.045437785,378814900.66354477,793735521.75162673,null,2024,{"$f":"$C87*$BV$4*$BI$4*IF(BR$5=\"Base\", 1, VLOOKUP(BS$5, Assumptions!$B$239:$P$245, BT$3, FALSE))^Assumptions!$D$213","v":517.3860778077435},18296.414096252585,{"$f":"SUMPRODUCT(BR87:OFFSET(BR87,-MIN($A87,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A87,60),0))","v":607.66853163037956},517.3860778077435,517.3860778077435,{"$f":"SUMPRODUCT(BU87:OFFSET(BU87,-MIN($A87,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A87,60),0))","v":9196.2358981499347},null,{"$f":"IF(BQ87<BT$7, HLOOKUP(BS$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(BQ87<$BT$5, HLOOKUP(BS$3, Assumptions!$C$484:$P$488, 3, FALSE), HLOOKUP(BS$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.4769849782087781},{"$f":"IF(BQ87<BT$7, HLOOKUP(BS$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(BQ87<$BT$5, HLOOKUP(BS$3, Assumptions!$C$494:$P$498, 3, FALSE), HLOOKUP(BS$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.5499999999999998},6694142.0321420226,11557370.206069374,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A87,60),0),CA87:OFFSET(CA87,-MIN($A87,60),0))","v":304905899.06217581},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A87,60),0),CB87:OFFSET(CB87,-MIN($A87,60),0))","v":647839926.66997969},null,2024,{"$f":"$C87*$CK$4*$BI$4*IF(CG$5=\"Base\", 1, VLOOKUP(CH$5, Assumptions!$B$239:$P$245, CI$3, FALSE))^Assumptions!$D$213","v":171.57336217353256},6067.3787271480542,{"$f":"SUMPRODUCT(CG87:OFFSET(CG87,-MIN($A87,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A87,60),0))","v":201.512444054631},171.57336217353256,171.57336217353256,{"$f":"SUMPRODUCT(CJ87:OFFSET(CJ87,-MIN($A87,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A87,60),0))","v":3049.6164857625508},null,{"$f":"IF(CF87<CI$7, HLOOKUP(CH$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(CF87<$CI$5, HLOOKUP(CH$3, Assumptions!$C$484:$P$488, 3, FALSE), HLOOKUP(CH$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":0.85199128490617682},{"$f":"IF(CF87<CI$7, HLOOKUP(CH$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(CF87<$CI$5, HLOOKUP(CH$3, Assumptions!$C$494:$P$498, 3, FALSE), HLOOKUP(CH$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":1.8818512871057096},1280528.1214145713,2828389.8393684109,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A87,60),0),CP87:OFFSET(CP87,-MIN($A87,60),0))","v":73909001.601368949},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A87,60),0),CQ87:OFFSET(CQ87,-MIN($A87,60),0))","v":145895595.08164701}]
[75,2025,{"$f":"'Base Case Low Dry'!$C88","v":735.7742846962642},25418.940885726512,{"$f":"SUMPRODUCT(C88:OFFSET(C88,-MIN(A88,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A88,60),0))","v":841.90458354964051},735.7742846962642,735.7742846962642,{"$f":"SUMPRODUCT(F88:OFFSET(F88,-MIN($A88,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A88,60),0))","v":13631.111655964971},{"$f":"IF(H88>0, SUMPRODUCT(G88:OFFSET(G88,-MIN($A88,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A88,60),0), 'Load Growth Tables'!$O$75:OFFSET('Load Growth Tables'!$O$75,-MIN($A88,60),0)) / H88, 0)","v":0},8390210.5982410237,15230527.200277947,386049550.83954859,807375890.64642632,5.3977570081328585E-2,2025,719.35010022467372,25131.087118322102,839.53733932127352,719.35010022467372,719.35010022467372,13326.833704088962,null,8390210.5982410237,15230527.200277947,386049550.83954859,807375890.64642632,5.3977570081328585E-2,2025,25.689950197789383,887.51583062519876,29.395545988141404,25.689950197789383,25.689950197789383,475.9375080997915,null,361129.96719354257,746614.37133067404,12837158.932987623,27810861.138235282,null,2025,{"$f":"$C88*$AT$4*$AG$4*IF(AP$5=\"Base\", 1, VLOOKUP(AQ$5, Assumptions!$B$239:$P$245, AR$3, FALSE))^Assumptions!$D$213","v":25.689950197789383},887.51583062519876,{"$f":"SUMPRODUCT(AP88:OFFSET(AP88,-MIN($A88,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A88,60),0))","v":29.395545988141404},25.689950197789383,25.689950197789383,{"$f":"SUMPRODUCT(AS88:OFFSET(AS88,-MIN($A88,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A88,60),0))","v":475.9375080997915},null,{"$f":"IF(AO88<AR$7, HLOOKUP(AQ$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(AO88<$AR$5, HLOOKUP(AQ$3, Assumptions!$C$484:$P$488, 3, FALSE), HLOOKUP(AQ$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.6047085254087752},{"$f":"IF(AO88<AR$7, HLOOKUP(AQ$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AO88<$AR$5, HLOOKUP(AQ$3, Assumptions!$C$494:$P$498, 3, FALSE), HLOOKUP(AQ$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":3.3176378470550509},361129.96719354257,746614.37133067404,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A88,60),0),AY88:OFFSET(AY88,-MIN($A88,60),0))","v":12837158.932987623},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A88,60),0),AZ88:OFFSET(AZ88,-MIN($A88,60),0))","v":27810861.138235282},null,2025,693.66015002688437,24243.571287696905,810.14179333313211,693.66015002688437,693.66015002688437,12850.896195989171,null,8029080.6310474817,14483912.828947272,373212391.90656096,779565029.50819099,null,2025,{"$f":"$C88*$BV$4*$BI$4*IF(BR$5=\"Base\", 1, VLOOKUP(BS$5, Assumptions!$B$239:$P$245, BT$3, FALSE))^Assumptions!$D$213","v":520.91615779833751},18206.131642429948,{"$f":"SUMPRODUCT(BR88:OFFSET(BR88,-MIN($A88,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A88,60),0))","v":608.39007435931524},520.91615779833751,520.91615779833751,{"$f":"SUMPRODUCT(BU88:OFFSET(BU88,-MIN($A88,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A88,60),0))","v":9650.6040752384288},null,{"$f":"IF(BQ88<BT$7, HLOOKUP(BS$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(BQ88<$BT$5, HLOOKUP(BS$3, Assumptions!$C$484:$P$488, 3, FALSE), HLOOKUP(BS$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.4769849782087781},{"$f":"IF(BQ88<BT$7, HLOOKUP(BS$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(BQ88<$BT$5, HLOOKUP(BS$3, Assumptions!$C$494:$P$498, 3, FALSE), HLOOKUP(BS$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.5499999999999998},6739815.5781755503,11636225.132899262,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A88,60),0),CA88:OFFSET(CA88,-MIN($A88,60),0))","v":300843110.88744128},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A88,60),0),CB88:OFFSET(CB88,-MIN($A88,60),0))","v":636028288.51898408},null,2025,{"$f":"$C88*$CK$4*$BI$4*IF(CG$5=\"Base\", 1, VLOOKUP(CH$5, Assumptions!$B$239:$P$245, CI$3, FALSE))^Assumptions!$D$213","v":172.74399222854689},6037.4396452669562,{"$f":"SUMPRODUCT(CG88:OFFSET(CG88,-MIN($A88,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A88,60),0))","v":201.75171897381685},172.74399222854689,172.74399222854689,{"$f":"SUMPRODUCT(CJ88:OFFSET(CJ88,-MIN($A88,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A88,60),0))","v":3200.2921207507434},null,{"$f":"IF(CF88<CI$7, HLOOKUP(CH$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(CF88<$CI$5, HLOOKUP(CH$3, Assumptions!$C$484:$P$488, 3, FALSE), HLOOKUP(CH$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":0.85199128490617682},{"$f":"IF(CF88<CI$7, HLOOKUP(CH$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(CF88<$CI$5, HLOOKUP(CH$3, Assumptions!$C$494:$P$498, 3, FALSE), HLOOKUP(CH$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":1.8818512871057096},1289265.0528719313,2847687.6960480101,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A88,60),0),CP88:OFFSET(CP88,-MIN($A88,60),0))","v":72369281.019119665},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A88,60),0),CQ88:OFFSET(CQ88,-MIN($A88,60),0))","v":143536740.98920688}]
[76,2026,{"$f":"'Base Case Low Dry'!$C89","v":740.05285712262264},25312.810586873136,{"$f":"SUMPRODUCT(C89:OFFSET(C89,-MIN(A89,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A89,60),0))","v":842.47299465061928},740.05285712262264,740.05285712262264,{"$f":"SUMPRODUCT(F89:OFFSET(F89,-MIN($A89,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A89,60),0))","v":14265.116177364082},{"$f":"IF(H89>0, SUMPRODUCT(G89:OFFSET(G89,-MIN($A89,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A89,60),0), 'Load Growth Tables'!$O$75:OFFSET('Load Growth Tables'!$O$75,-MIN($A89,60),0)) / H89, 0)","v":0},8439000.1855691466,15319093.646637123,380472905.12742805,793160512.05465257,5.187850192884795E-2,2026,723.53316501469976,25010.899879225501,839.81587395510098,723.53316501469976,723.53316501469976,13946.685777608522,null,8439000.1855691466,15319093.646637123,380472905.12742805,793160512.05465257,5.1878501928847937E-2,2026,25.839338828021489,883.81023483484671,29.415392363829888,25.839338828021489,25.839338828021489,498.07411292370182,null,363229.96002028813,750955.97952321521,12787168.451683458,27632839.086628295,null,2026,{"$f":"$C89*$AT$4*$AG$4*IF(AP$5=\"Base\", 1, VLOOKUP(AQ$5, Assumptions!$B$239:$P$245, AR$3, FALSE))^Assumptions!$D$213","v":25.839338828021489},883.81023483484671,{"$f":"SUMPRODUCT(AP89:OFFSET(AP89,-MIN($A89,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A89,60),0))","v":29.415392363829888},25.839338828021489,25.839338828021489,{"$f":"SUMPRODUCT(AS89:OFFSET(AS89,-MIN($A89,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A89,60),0))","v":498.07411292370182},null,{"$f":"IF(AO89<AR$7, HLOOKUP(AQ$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(AO89<$AR$5, HLOOKUP(AQ$3, Assumptions!$C$484:$P$488, 3, FALSE), HLOOKUP(AQ$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.6047085254087752},{"$f":"IF(AO89<AR$7, HLOOKUP(AQ$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AO89<$AR$5, HLOOKUP(AQ$3, Assumptions!$C$494:$P$498, 3, FALSE), HLOOKUP(AQ$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":3.3176378470550509},363229.96002028813,750955.97952321521,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A89,60),0),AY89:OFFSET(AY89,-MIN($A89,60),0))","v":12787168.451683458},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A89,60),0),AZ89:OFFSET(AZ89,-MIN($A89,60),0))","v":27632839.086628295},null,2026,697.69382618667828,24127.089644390653,810.40048159127105,697.69382618667828,697.69382618667828,13448.61166468482,null,8075770.2255488578,14568137.667113908,367685736.67574459,765527672.96802425,null,2026,{"$f":"$C89*$BV$4*$BI$4*IF(BR$5=\"Base\", 1, VLOOKUP(BS$5, Assumptions!$B$239:$P$245, BT$3, FALSE))^Assumptions!$D$213","v":523.94531708748093},18118.657725868969,{"$f":"SUMPRODUCT(BR89:OFFSET(BR89,-MIN($A89,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A89,60),0))","v":608.58434080736208},523.94531708748093,523.94531708748093,{"$f":"SUMPRODUCT(BU89:OFFSET(BU89,-MIN($A89,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A89,60),0))","v":10099.468905368143},null,{"$f":"IF(BQ89<BT$7, HLOOKUP(BS$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(BQ89<$BT$5, HLOOKUP(BS$3, Assumptions!$C$484:$P$488, 3, FALSE), HLOOKUP(BS$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.4769849782087781},{"$f":"IF(BQ89<BT$7, HLOOKUP(BS$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(BQ89<$BT$5, HLOOKUP(BS$3, Assumptions!$C$494:$P$498, 3, FALSE), HLOOKUP(BS$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.5499999999999998},6779008.0176115483,11703890.49310015,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A89,60),0),CA89:OFFSET(CA89,-MIN($A89,60),0))","v":296837542.23374784},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A89,60),0),CB89:OFFSET(CB89,-MIN($A89,60),0))","v":624325579.02991617},null,2026,{"$f":"$C89*$CK$4*$BI$4*IF(CG$5=\"Base\", 1, VLOOKUP(CH$5, Assumptions!$B$239:$P$245, CI$3, FALSE))^Assumptions!$D$213","v":173.74850909919729},6008.4319185216864,{"$f":"SUMPRODUCT(CG89:OFFSET(CG89,-MIN($A89,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A89,60),0))","v":201.81614078390896},173.74850909919729,173.74850909919729,{"$f":"SUMPRODUCT(CJ89:OFFSET(CJ89,-MIN($A89,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A89,60),0))","v":3349.1427593166763},null,{"$f":"IF(CF89<CI$7, HLOOKUP(CH$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(CF89<$CI$5, HLOOKUP(CH$3, Assumptions!$C$484:$P$488, 3, FALSE), HLOOKUP(CH$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":0.85199128490617682},{"$f":"IF(CF89<CI$7, HLOOKUP(CH$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(CF89<$CI$5, HLOOKUP(CH$3, Assumptions!$C$494:$P$498, 3, FALSE), HLOOKUP(CH$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":1.8818512871057096},1296762.2079373091,2864247.1740137571,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A89,60),0),CP89:OFFSET(CP89,-MIN($A89,60),0))","v":70848194.441996738},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A89,60),0),CQ89:OFFSET(CQ89,-MIN($A89,60),0))","v":141202093.93810812}]
[77,2027,{"$f":"'Base Case Low Dry'!$C90","v":745.55321962678136},25210.390449345141,{"$f":"SUMPRODUCT(C90:OFFSET(C90,-MIN(A90,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A90,60),0))","v":842.29900061739988},745.55321962678136,745.55321962678136,{"$f":"SUMPRODUCT(F90:OFFSET(F90,-MIN($A90,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A90,60),0))","v":14891.635110540987},{"$f":"IF(H90>0, SUMPRODUCT(G90:OFFSET(G90,-MIN($A90,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A90,60),0), 'Load Growth Tables'!$O$75:OFFSET('Load Growth Tables'!$O$75,-MIN($A90,60),0)) / H90, 0)","v":0},8501722.1381250322,15432951.146788221,375003368.05597574,779139632.07743299,5.0065235556238173E-2,2027,728.91074670100727,24894.617170285099,839.33229424218564,728.91074670100727,728.91074670100727,14559.219358555169,null,8501722.1381250322,15432951.146788221,375003368.05597574,779139632.07743299,5.0065235556238166E-2,2027,26.031386908174166,880.23418129903826,29.409317269686113,26.031386908174166,26.031386908174166,519.94935445641056,null,365929.62725791038,756537.37830073375,12739598.652218107,27461081.696951292,null,2027,{"$f":"$C90*$AT$4*$AG$4*IF(AP$5=\"Base\", 1, VLOOKUP(AQ$5, Assumptions!$B$239:$P$245, AR$3, FALSE))^Assumptions!$D$213","v":26.031386908174166},880.23418129903826,{"$f":"SUMPRODUCT(AP90:OFFSET(AP90,-MIN($A90,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A90,60),0))","v":29.409317269686113},26.031386908174166,26.031386908174166,{"$f":"SUMPRODUCT(AS90:OFFSET(AS90,-MIN($A90,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A90,60),0))","v":519.94935445641056},null,{"$f":"IF(AO90<AR$7, HLOOKUP(AQ$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(AO90<$AR$5, HLOOKUP(AQ$3, Assumptions!$C$484:$P$488, 3, FALSE), HLOOKUP(AQ$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.6047085254087752},{"$f":"IF(AO90<AR$7, HLOOKUP(AQ$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AO90<$AR$5, HLOOKUP(AQ$3, Assumptions!$C$494:$P$498, 3, FALSE), HLOOKUP(AQ$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":3.3176378470550509},365929.62725791038,756537.37830073375,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A90,60),0),AY90:OFFSET(AY90,-MIN($A90,60),0))","v":12739598.652218107},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A90,60),0),AZ90:OFFSET(AZ90,-MIN($A90,60),0))","v":27461081.696951292},null,2027,702.87935979283316,24014.382988986061,809.92297697249955,702.87935979283316,702.87935979283316,14039.270004098758,null,8135792.5108671226,14676413.768487487,362263769.40375763,751678550.38048172,null,2027,{"$f":"$C90*$BV$4*$BI$4*IF(BR$5=\"Base\", 1, VLOOKUP(BS$5, Assumptions!$B$239:$P$245, BT$3, FALSE))^Assumptions!$D$213","v":527.83948376571334},18034.018702149086,{"$f":"SUMPRODUCT(BR90:OFFSET(BR90,-MIN($A90,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A90,60),0))","v":608.22575040638287},527.83948376571334,527.83948376571334,{"$f":"SUMPRODUCT(BU90:OFFSET(BU90,-MIN($A90,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A90,60),0))","v":10543.034061485487},null,{"$f":"IF(BQ90<BT$7, HLOOKUP(BS$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(BQ90<$BT$5, HLOOKUP(BS$3, Assumptions!$C$484:$P$488, 3, FALSE), HLOOKUP(BS$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.4769849782087781},{"$f":"IF(BQ90<BT$7, HLOOKUP(BS$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(BQ90<$BT$5, HLOOKUP(BS$3, Assumptions!$C$494:$P$498, 3, FALSE), HLOOKUP(BS$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.5499999999999998},6829392.2586243283,11790878.388358504,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A90,60),0),CA90:OFFSET(CA90,-MIN($A90,60),0))","v":292912252.49519038},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A90,60),0),CB90:OFFSET(CB90,-MIN($A90,60),0))","v":612776608.58169568},null,2027,{"$f":"$C90*$CK$4*$BI$4*IF(CG$5=\"Base\", 1, VLOOKUP(CH$5, Assumptions!$B$239:$P$245, CI$3, FALSE))^Assumptions!$D$213","v":175.03987602711979},5980.3642868369752,{"$f":"SUMPRODUCT(CG90:OFFSET(CG90,-MIN($A90,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A90,60),0))","v":201.69722656611665},175.03987602711979,175.03987602711979,{"$f":"SUMPRODUCT(CJ90:OFFSET(CJ90,-MIN($A90,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A90,60),0))","v":3496.2359426132707},null,{"$f":"IF(CF90<CI$7, HLOOKUP(CH$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(CF90<$CI$5, HLOOKUP(CH$3, Assumptions!$C$484:$P$488, 3, FALSE), HLOOKUP(CH$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":0.85199128490617682},{"$f":"IF(CF90<CI$7, HLOOKUP(CH$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(CF90<$CI$5, HLOOKUP(CH$3, Assumptions!$C$494:$P$498, 3, FALSE), HLOOKUP(CH$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":1.8818512871057096},1306400.2522427938,2885535.3801289829,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A90,60),0),CP90:OFFSET(CP90,-MIN($A90,60),0))","v":69351516.908567235},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A90,60),0),CQ90:OFFSET(CQ90,-MIN($A90,60),0))","v":138901941.7987861}]
[78,2028,{"$f":"'Base Case Low Dry'!$C91","v":752.73542090831791},25113.644668354522,{"$f":"SUMPRODUCT(C91:OFFSET(C91,-MIN(A91,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A91,60),0))","v":841.34923488485026},752.73542090831791,752.73542090831791,{"$f":"SUMPRODUCT(F91:OFFSET(F91,-MIN($A91,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A91,60),0))","v":15511.467356566975},{"$f":"IF(H91>0, SUMPRODUCT(G91:OFFSET(G91,-MIN($A91,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A91,60),0), 'Load Growth Tables'!$O$75:OFFSET('Load Growth Tables'!$O$75,-MIN($A91,60),0)) / H91, 0)","v":0},8583622.5015441291,15581622.708504286,369676546.47226363,765381702.66011977,4.8527673340307026E-2,2028,735.93262463173699,24784.195622743922,838.05449334762818,735.93262463173699,735.93262463173699,15165.215514679787,null,8583622.5015441291,15581622.708504286,369676546.47226363,765381702.66011977,4.852767334030704E-2,2028,26.282157283098783,876.85625093752628,29.376155694354829,26.282157283098783,26.282157283098783,541.59112675341976,null,369454.76827890903,763825.39421283978,12695639.392870752,27298213.858136211,null,2028,{"$f":"$C91*$AT$4*$AG$4*IF(AP$5=\"Base\", 1, VLOOKUP(AQ$5, Assumptions!$B$239:$P$245, AR$3, FALSE))^Assumptions!$D$213","v":26.282157283098783},876.85625093752628,{"$f":"SUMPRODUCT(AP91:OFFSET(AP91,-MIN($A91,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A91,60),0))","v":29.376155694354829},26.282157283098783,26.282157283098783,{"$f":"SUMPRODUCT(AS91:OFFSET(AS91,-MIN($A91,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A91,60),0))","v":541.59112675341976},null,{"$f":"IF(AO91<AR$7, HLOOKUP(AQ$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(AO91<$AR$5, HLOOKUP(AQ$3, Assumptions!$C$484:$P$488, 3, FALSE), HLOOKUP(AQ$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.6047085254087752},{"$f":"IF(AO91<AR$7, HLOOKUP(AQ$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AO91<$AR$5, HLOOKUP(AQ$3, Assumptions!$C$494:$P$498, 3, FALSE), HLOOKUP(AQ$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":3.3176378470550509},369454.76827890903,763825.39421283978,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A91,60),0),AY91:OFFSET(AY91,-MIN($A91,60),0))","v":12695639.392870752},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A91,60),0),AZ91:OFFSET(AZ91,-MIN($A91,60),0))","v":27298213.858136211},null,2028,709.65046734863824,23907.339371806396,808.67833765327339,709.65046734863824,709.65046734863824,14623.624387926367,null,8214167.7332652193,14817797.314291446,356980907.07939291,738083488.80198359,null,2028,{"$f":"$C91*$BV$4*$BI$4*IF(BR$5=\"Base\", 1, VLOOKUP(BS$5, Assumptions!$B$239:$P$245, BT$3, FALSE))^Assumptions!$D$213","v":532.92436478687705},17953.632435508418,{"$f":"SUMPRODUCT(BR91:OFFSET(BR91,-MIN($A91,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A91,60),0))","v":607.29106685566876},532.92436478687705,532.92436478687705,{"$f":"SUMPRODUCT(BU91:OFFSET(BU91,-MIN($A91,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A91,60),0))","v":10981.865152480545},null,{"$f":"IF(BQ91<BT$7, HLOOKUP(BS$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(BQ91<$BT$5, HLOOKUP(BS$3, Assumptions!$C$484:$P$488, 3, FALSE), HLOOKUP(BS$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.4769849782087781},{"$f":"IF(BQ91<BT$7, HLOOKUP(BS$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(BQ91<$BT$5, HLOOKUP(BS$3, Assumptions!$C$494:$P$498, 3, FALSE), HLOOKUP(BS$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.5499999999999998},6895182.424290251,11904464.460609259,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A91,60),0),CA91:OFFSET(CA91,-MIN($A91,60),0))","v":289094966.82353038},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A91,60),0),CB91:OFFSET(CB91,-MIN($A91,60),0))","v":601434848.25309289},null,2028,{"$f":"$C91*$CK$4*$BI$4*IF(CG$5=\"Base\", 1, VLOOKUP(CH$5, Assumptions!$B$239:$P$245, CI$3, FALSE))^Assumptions!$D$213","v":176.72610256176117},5953.7069362979782,{"$f":"SUMPRODUCT(CG91:OFFSET(CG91,-MIN($A91,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A91,60),0))","v":201.38727079760466},176.72610256176117,176.72610256176117,{"$f":"SUMPRODUCT(CJ91:OFFSET(CJ91,-MIN($A91,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A91,60),0))","v":3641.759235445822},null,{"$f":"IF(CF91<CI$7, HLOOKUP(CH$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(CF91<$CI$5, HLOOKUP(CH$3, Assumptions!$C$484:$P$488, 3, FALSE), HLOOKUP(CH$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":0.85199128490617682},{"$f":"IF(CF91<CI$7, HLOOKUP(CH$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(CF91<$CI$5, HLOOKUP(CH$3, Assumptions!$C$494:$P$498, 3, FALSE), HLOOKUP(CH$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":1.8818512871057096},1318985.3089749678,2913332.8536821865,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A91,60),0),CP91:OFFSET(CP91,-MIN($A91,60),0))","v":67885940.255862534},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A91,60),0),CQ91:OFFSET(CQ91,-MIN($A91,60),0))","v":136648640.54889071}]
[79,2029,{"$f":"'Base Case Low Dry'!$C92","v":760.22321930130454},25025.03085437799,{"$f":"SUMPRODUCT(C92:OFFSET(C92,-MIN(A92,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A92,60),0))","v":839.82044617397025},760.22321930130454,760.22321930130454,{"$f":"SUMPRODUCT(F92:OFFSET(F92,-MIN($A92,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A92,60),0))","v":16124.092008523765},{"$f":"IF(H92>0, SUMPRODUCT(G92:OFFSET(G92,-MIN($A92,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A92,60),0), 'Load Growth Tables'!$O$75:OFFSET('Load Growth Tables'!$O$75,-MIN($A92,60),0)) / H92, 0)","v":0},8669007.6621036083,15736620.130222626,364512899.11808789,751928435.08568108,4.7148280901611307E-2,2029,743.25327803929724,24682.073754028032,836.17553979922388,743.25327803929724,743.25327803929724,15764.164966911792,null,8669007.6621036083,15736620.130222626,364512899.11808789,751928435.08568108,4.71482809016113E-2,2029,26.543597743587725,873.76225252627023,29.322777223997349,26.543597743587725,26.543597743587725,562.98124207282785,null,373129.90132480965,771423.50956711359,12655821.427014112,27145495.458878145,null,2029,{"$f":"$C92*$AT$4*$AG$4*IF(AP$5=\"Base\", 1, VLOOKUP(AQ$5, Assumptions!$B$239:$P$245, AR$3, FALSE))^Assumptions!$D$213","v":26.543597743587725},873.76225252627023,{"$f":"SUMPRODUCT(AP92:OFFSET(AP92,-MIN($A92,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A92,60),0))","v":29.322777223997349},26.543597743587725,26.543597743587725,{"$f":"SUMPRODUCT(AS92:OFFSET(AS92,-MIN($A92,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A92,60),0))","v":562.98124207282785},null,{"$f":"IF(AO92<AR$7, HLOOKUP(AQ$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(AO92<$AR$5, HLOOKUP(AQ$3, Assumptions!$C$484:$P$488, 3, FALSE), HLOOKUP(AQ$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.6047085254087752},{"$f":"IF(AO92<AR$7, HLOOKUP(AQ$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AO92<$AR$5, HLOOKUP(AQ$3, Assumptions!$C$494:$P$498, 3, FALSE), HLOOKUP(AQ$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":3.3176378470550509},373129.90132480965,771423.50956711359,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A92,60),0),AY92:OFFSET(AY92,-MIN($A92,60),0))","v":12655821.427014112},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A92,60),0),AZ92:OFFSET(AZ92,-MIN($A92,60),0))","v":27145495.458878145},null,2029,716.70968029570952,23808.311501501761,806.85276257522651,716.70968029570952,716.70968029570952,15201.183724838964,null,8295877.7607787978,14965196.620655512,351857077.69107378,724782939.62680292,null,2029,{"$f":"$C92*$BV$4*$BI$4*IF(BR$5=\"Base\", 1, VLOOKUP(BS$5, Assumptions!$B$239:$P$245, BT$3, FALSE))^Assumptions!$D$213","v":538.22560356400174},17879.265733439628,{"$f":"SUMPRODUCT(BR92:OFFSET(BR92,-MIN($A92,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A92,60),0))","v":605.92011948988477},538.22560356400174,538.22560356400174,{"$f":"SUMPRODUCT(BU92:OFFSET(BU92,-MIN($A92,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A92,60),0))","v":11415.59338477615},null,{"$f":"IF(BQ92<BT$7, HLOOKUP(BS$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(BQ92<$BT$5, HLOOKUP(BS$3, Assumptions!$C$484:$P$488, 3, FALSE), HLOOKUP(BS$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.4769849782087781},{"$f":"IF(BQ92<BT$7, HLOOKUP(BS$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(BQ92<$BT$5, HLOOKUP(BS$3, Assumptions!$C$494:$P$498, 3, FALSE), HLOOKUP(BS$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.5499999999999998},6963771.91063812,12022883.532412671,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A92,60),0),CA92:OFFSET(CA92,-MIN($A92,60),0))","v":285401228.08138239},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A92,60),0),CB92:OFFSET(CB92,-MIN($A92,60),0))","v":590333429.09401059},null,2029,{"$f":"$C92*$CK$4*$BI$4*IF(CG$5=\"Base\", 1, VLOOKUP(CH$5, Assumptions!$B$239:$P$245, CI$3, FALSE))^Assumptions!$D$213","v":178.4840767317078},5929.0457680621348,{"$f":"SUMPRODUCT(CG92:OFFSET(CG92,-MIN($A92,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A92,60),0))","v":200.93264308534177},178.4840767317078,178.4840767317078,{"$f":"SUMPRODUCT(CJ92:OFFSET(CJ92,-MIN($A92,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A92,60),0))","v":3785.590340062814},null,{"$f":"IF(CF92<CI$7, HLOOKUP(CH$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(CF92<$CI$5, HLOOKUP(CH$3, Assumptions!$C$484:$P$488, 3, FALSE), HLOOKUP(CH$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":0.85199128490617682},{"$f":"IF(CF92<CI$7, HLOOKUP(CH$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(CF92<$CI$5, HLOOKUP(CH$3, Assumptions!$C$494:$P$498, 3, FALSE), HLOOKUP(CH$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":1.8818512871057096},1332105.8501406778,2942313.0882428419,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A92,60),0),CP92:OFFSET(CP92,-MIN($A92,60),0))","v":66455849.609691381},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A92,60),0),CQ92:OFFSET(CQ92,-MIN($A92,60),0))","v":134449510.53279233}]
[80,2030,{"$f":"'Base Case Low Dry'!$C93","v":768.01602534921506},24945.433627505325,{"$f":"SUMPRODUCT(C93:OFFSET(C93,-MIN(A93,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A93,60),0))","v":837.82301803677979},768.01602534921506,768.01602534921506,{"$f":"SUMPRODUCT(F93:OFFSET(F93,-MIN($A93,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A93,60),0))","v":16728.822703919286},{"$f":"IF(H93>0, SUMPRODUCT(G93:OFFSET(G93,-MIN($A93,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A93,60),0), 'Load Growth Tables'!$O$75:OFFSET('Load Growth Tables'!$O$75,-MIN($A93,60),0)) / H93, 0)","v":0},8757870.8980893642,15897931.210193558,359530237.11063004,738815955.85022855,4.5909747442614814E-2,2030,750.87213062519606,24589.151492268105,833.80412364297274,750.87213062519606,750.87213062519606,16355.396673958045,null,8757870.8980893642,15897931.210193558,359530237.11063004,738815955.85022855,4.5909747442614807E-2,2030,26.815687708453101,870.98307304586058,29.253035958998858,26.815687708453101,26.815687708453101,584.09573570343753,null,376954.73708077701,779331.12622262689,12620578.651238797,27003982.907099009,null,2030,{"$f":"$C93*$AT$4*$AG$4*IF(AP$5=\"Base\", 1, VLOOKUP(AQ$5, Assumptions!$B$239:$P$245, AR$3, FALSE))^Assumptions!$D$213","v":26.815687708453101},870.98307304586058,{"$f":"SUMPRODUCT(AP93:OFFSET(AP93,-MIN($A93,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A93,60),0))","v":29.253035958998858},26.815687708453101,26.815687708453101,{"$f":"SUMPRODUCT(AS93:OFFSET(AS93,-MIN($A93,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A93,60),0))","v":584.09573570343753},null,{"$f":"IF(AO93<AR$7, HLOOKUP(AQ$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(AO93<$AR$5, HLOOKUP(AQ$3, Assumptions!$C$484:$P$488, 3, FALSE), HLOOKUP(AQ$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.6047085254087752},{"$f":"IF(AO93<AR$7, HLOOKUP(AQ$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AO93<$AR$5, HLOOKUP(AQ$3, Assumptions!$C$494:$P$498, 3, FALSE), HLOOKUP(AQ$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":3.3176378470550509},376954.73708077701,779331.12622262689,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A93,60),0),AY93:OFFSET(AY93,-MIN($A93,60),0))","v":12620578.651238797},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A93,60),0),AZ93:OFFSET(AZ93,-MIN($A93,60),0))","v":27003982.907099009},null,2030,724.05644291674298,23718.168419222246,804.55108768397383,724.05644291674298,724.05644291674298,15771.300938254608,null,8380916.161008588,15118600.08397093,346909658.45939124,711811972.94312954,null,2030,{"$f":"$C93*$BV$4*$BI$4*IF(BR$5=\"Base\", 1, VLOOKUP(BS$5, Assumptions!$B$239:$P$245, BT$3, FALSE))^Assumptions!$D$213","v":543.74278277150972},17811.571217513745,{"$f":"SUMPRODUCT(BR93:OFFSET(BR93,-MIN($A93,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A93,60),0))","v":604.19163668630188},543.74278277150972,543.74278277150972,{"$f":"SUMPRODUCT(BU93:OFFSET(BU93,-MIN($A93,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A93,60),0))","v":11843.73282495541},null,{"$f":"IF(BQ93<BT$7, HLOOKUP(BS$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(BQ93<$BT$5, HLOOKUP(BS$3, Assumptions!$C$484:$P$488, 3, FALSE), HLOOKUP(BS$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.4769849782087781},{"$f":"IF(BQ93<BT$7, HLOOKUP(BS$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(BQ93<$BT$5, HLOOKUP(BS$3, Assumptions!$C$494:$P$498, 3, FALSE), HLOOKUP(BS$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.5499999999999998},7035155.3181475168,12146126.281549985,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A93,60),0),CA93:OFFSET(CA93,-MIN($A93,60),0))","v":281844492.37285233},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A93,60),0),CB93:OFFSET(CB93,-MIN($A93,60),0))","v":579501099.80875695},null,2030,{"$f":"$C93*$CK$4*$BI$4*IF(CG$5=\"Base\", 1, VLOOKUP(CH$5, Assumptions!$B$239:$P$245, CI$3, FALSE))^Assumptions!$D$213","v":180.31366014523323},5906.5972017085014,{"$f":"SUMPRODUCT(CG93:OFFSET(CG93,-MIN($A93,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A93,60),0))","v":200.35945099767196},180.31366014523323,180.31366014523323,{"$f":"SUMPRODUCT(CJ93:OFFSET(CJ93,-MIN($A93,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A93,60),0))","v":3927.5681132991972},null,{"$f":"IF(CF93<CI$7, HLOOKUP(CH$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(CF93<$CI$5, HLOOKUP(CH$3, Assumptions!$C$484:$P$488, 3, FALSE), HLOOKUP(CH$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":0.85199128490617682},{"$f":"IF(CF93<CI$7, HLOOKUP(CH$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(CF93<$CI$5, HLOOKUP(CH$3, Assumptions!$C$494:$P$498, 3, FALSE), HLOOKUP(CH$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":1.8818512871057096},1345760.842861071,2972473.8024209458,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A93,60),0),CP93:OFFSET(CP93,-MIN($A93,60),0))","v":65065166.086538941},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A93,60),0),CQ93:OFFSET(CQ93,-MIN($A93,60),0))","v":132310873.13437255}]
[81,2031,{"$f":"'Base Case Low Dry'!$C94","v":770.4357847981521},24875.62663481776,{"$f":"SUMPRODUCT(C94:OFFSET(C94,-MIN(A94,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A94,60),0))","v":835.39822724163594},770.4357847981521,770.4357847981521,{"$f":"SUMPRODUCT(F94:OFFSET(F94,-MIN($A94,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A94,60),0))","v":17319.21915994662},{"$f":"IF(H94>0, SUMPRODUCT(G94:OFFSET(G94,-MIN($A94,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A94,60),0), 'Load Growth Tables'!$O$75:OFFSET('Load Growth Tables'!$O$75,-MIN($A94,60),0)) / H94, 0)","v":0},8785463.9953148924,15948020.229165427,354680159.63864863,725960012.92953348,4.4484441110365085E-2,2031,753.23787544438483,24506.219499250336,830.98180970895214,753.23787544438483,753.23787544438483,16932.614115025412,null,8785463.9953148924,15948020.229165427,354680159.63864863,725960012.92953348,4.4484441110365106E-2,2031,26.900174895660907,868.54572479531475,29.168373099664159,26.900174895660907,26.900174895660907,604.70974174817798,null,378142.39431287453,781786.53573790425,12587503.902861619,26868855.389854375,null,2031,{"$f":"$C94*$AT$4*$AG$4*IF(AP$5=\"Base\", 1, VLOOKUP(AQ$5, Assumptions!$B$239:$P$245, AR$3, FALSE))^Assumptions!$D$213","v":26.900174895660907},868.54572479531475,{"$f":"SUMPRODUCT(AP94:OFFSET(AP94,-MIN($A94,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A94,60),0))","v":29.168373099664159},26.900174895660907,26.900174895660907,{"$f":"SUMPRODUCT(AS94:OFFSET(AS94,-MIN($A94,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A94,60),0))","v":604.70974174817798},null,{"$f":"IF(AO94<AR$7, HLOOKUP(AQ$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(AO94<$AR$5, HLOOKUP(AQ$3, Assumptions!$C$484:$P$488, 3, FALSE), HLOOKUP(AQ$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.6047085254087752},{"$f":"IF(AO94<AR$7, HLOOKUP(AQ$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AO94<$AR$5, HLOOKUP(AQ$3, Assumptions!$C$494:$P$498, 3, FALSE), HLOOKUP(AQ$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":3.3176378470550509},378142.39431287453,781786.53573790425,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A94,60),0),AY94:OFFSET(AY94,-MIN($A94,60),0))","v":12587503.902861619},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A94,60),0),AZ94:OFFSET(AZ94,-MIN($A94,60),0))","v":26868855.389854375},null,2031,726.33770054872389,23637.673774455019,801.81343660928803,726.33770054872389,726.33770054872389,16327.904373277233,null,8407321.601002017,15166233.693427524,342092655.73578703,699091157.53967905,null,2031,{"$f":"$C94*$BV$4*$BI$4*IF(BR$5=\"Base\", 1, VLOOKUP(BS$5, Assumptions!$B$239:$P$245, BT$3, FALSE))^Assumptions!$D$213","v":545.45593287902796},17751.122363598955,{"$f":"SUMPRODUCT(BR94:OFFSET(BR94,-MIN($A94,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A94,60),0))","v":602.13574998275897},545.45593287902796,545.45593287902796,{"$f":"SUMPRODUCT(BU94:OFFSET(BU94,-MIN($A94,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A94,60),0))","v":12261.723858140906},null,{"$f":"IF(BQ94<BT$7, HLOOKUP(BS$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(BQ94<$BT$5, HLOOKUP(BS$3, Assumptions!$C$484:$P$488, 3, FALSE), HLOOKUP(BS$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.4769849782087781},{"$f":"IF(BQ94<BT$7, HLOOKUP(BS$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(BQ94<$BT$5, HLOOKUP(BS$3, Assumptions!$C$494:$P$498, 3, FALSE), HLOOKUP(BS$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.5499999999999998},7057320.7196416948,12184394.628651725,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A94,60),0),CA94:OFFSET(CA94,-MIN($A94,60),0))","v":278385050.11920351},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A94,60),0),CB94:OFFSET(CB94,-MIN($A94,60),0))","v":568874600.41853952},null,2031,{"$f":"$C94*$CK$4*$BI$4*IF(CG$5=\"Base\", 1, VLOOKUP(CH$5, Assumptions!$B$239:$P$245, CI$3, FALSE))^Assumptions!$D$213","v":180.88176766969599},5886.5514108560628,{"$f":"SUMPRODUCT(CG94:OFFSET(CG94,-MIN($A94,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A94,60),0))","v":199.67768662652907},180.88176766969599,180.88176766969599,{"$f":"SUMPRODUCT(CJ94:OFFSET(CJ94,-MIN($A94,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A94,60),0))","v":4066.1805151363278},null,{"$f":"IF(CF94<CI$7, HLOOKUP(CH$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(CF94<$CI$5, HLOOKUP(CH$3, Assumptions!$C$484:$P$488, 3, FALSE), HLOOKUP(CH$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":0.85199128490617682},{"$f":"IF(CF94<CI$7, HLOOKUP(CH$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(CF94<$CI$5, HLOOKUP(CH$3, Assumptions!$C$494:$P$498, 3, FALSE), HLOOKUP(CH$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":1.8818512871057096},1350000.8813603225,2981839.0647757985,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A94,60),0),CP94:OFFSET(CP94,-MIN($A94,60),0))","v":63707605.616583526},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A94,60),0),CQ94:OFFSET(CQ94,-MIN($A94,60),0))","v":130216557.12113953}]
[{"$f":"A94+1","v":82},2032,{"$f":"'Base Case Low Dry'!$C95","v":773.09934473470753},24810.664192374275,{"$f":"SUMPRODUCT(C95:OFFSET(C95,-MIN(A95,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A95,60),0))","v":832.60653142133515},773.09934473470753,773.09934473470753,{"$f":"SUMPRODUCT(F95:OFFSET(F95,-MIN($A95,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A95,60),0))","v":17894.470845538752},{"$f":"IF(H95>0, SUMPRODUCT(G95:OFFSET(G95,-MIN($A95,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A95,60),0), 'Load Growth Tables'!$O$75:OFFSET('Load Growth Tables'!$O$75,-MIN($A95,60),0)) / H95, 0)","v":0},8815837.2079611607,16003155.918067658,349977749.10161966,713391959.97000062,4.3203252636411317E-2,2032,755.84197856020171,24428.475564985765,827.76895358996057,755.84197856020171,755.84197856020171,17495.024851975722,null,8815837.2079611607,16003155.918067658,349977749.10161966,713391959.97000062,4.3203252636411324E-2,2032,26.993174506468428,866.27752659131158,29.070899556374322,26.993174506468428,26.993174506468428,624.79496008406613,null,379449.71278337983,784489.33762823371,12556926.599653458,26740944.310853232,null,2032,{"$f":"$C95*$AT$4*$AG$4*IF(AP$5=\"Base\", 1, VLOOKUP(AQ$5, Assumptions!$B$239:$P$245, AR$3, FALSE))^Assumptions!$D$213","v":26.993174506468428},866.27752659131158,{"$f":"SUMPRODUCT(AP95:OFFSET(AP95,-MIN($A95,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A95,60),0))","v":29.070899556374322},26.993174506468428,26.993174506468428,{"$f":"SUMPRODUCT(AS95:OFFSET(AS95,-MIN($A95,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A95,60),0))","v":624.79496008406613},null,{"$f":"IF(AO95<AR$7, HLOOKUP(AQ$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(AO95<$AR$5, HLOOKUP(AQ$3, Assumptions!$C$484:$P$488, 3, FALSE), HLOOKUP(AQ$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.6047085254087752},{"$f":"IF(AO95<AR$7, HLOOKUP(AQ$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AO95<$AR$5, HLOOKUP(AQ$3, Assumptions!$C$494:$P$498, 3, FALSE), HLOOKUP(AQ$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":3.3176378470550509},379449.71278337983,784489.33762823371,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A95,60),0),AY95:OFFSET(AY95,-MIN($A95,60),0))","v":12556926.599653458},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A95,60),0),AZ95:OFFSET(AZ95,-MIN($A95,60),0))","v":26740944.310853232},null,2032,728.84880405373326,23562.198038394454,798.69805403358623,728.84880405373326,728.84880405373326,16870.229891891657,null,8436387.4951777812,15218666.580439424,337420822.50196618,686651015.65914738,null,2032,{"$f":"$C95*$BV$4*$BI$4*IF(BR$5=\"Base\", 1, VLOOKUP(BS$5, Assumptions!$B$239:$P$245, BT$3, FALSE))^Assumptions!$D$213","v":547.34168974370107},17694.442546495226,{"$f":"SUMPRODUCT(BR95:OFFSET(BR95,-MIN($A95,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A95,60),0))","v":599.79619923684481},547.34168974370107,547.34168974370107,{"$f":"SUMPRODUCT(BU95:OFFSET(BU95,-MIN($A95,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A95,60),0))","v":12668.992641595838},null,{"$f":"IF(BQ95<BT$7, HLOOKUP(BS$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(BQ95<$BT$5, HLOOKUP(BS$3, Assumptions!$C$484:$P$488, 3, FALSE), HLOOKUP(BS$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.4769849782087781},{"$f":"IF(BQ95<BT$7, HLOOKUP(BS$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(BQ95<$BT$5, HLOOKUP(BS$3, Assumptions!$C$494:$P$498, 3, FALSE), HLOOKUP(BS$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.5499999999999998},7081719.3744019791,12226518.665494792,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A95,60),0),CA95:OFFSET(CA95,-MIN($A95,60),0))","v":275034200.73288077},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A95,60),0),CB95:OFFSET(CB95,-MIN($A95,60),0))","v":558479020.21084082},null,2032,{"$f":"$C95*$CK$4*$BI$4*IF(CG$5=\"Base\", 1, VLOOKUP(CH$5, Assumptions!$B$239:$P$245, CI$3, FALSE))^Assumptions!$D$213","v":181.50711431003219},5867.75549189923,{"$f":"SUMPRODUCT(CG95:OFFSET(CG95,-MIN($A95,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A95,60),0))","v":198.90185479674147},181.50711431003219,181.50711431003219,{"$f":"SUMPRODUCT(CJ95:OFFSET(CJ95,-MIN($A95,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A95,60),0))","v":4201.2372502958169},null,{"$f":"IF(CF95<CI$7, HLOOKUP(CH$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(CF95<$CI$5, HLOOKUP(CH$3, Assumptions!$C$484:$P$488, 3, FALSE), HLOOKUP(CH$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":0.85199128490617682},{"$f":"IF(CF95<CI$7, HLOOKUP(CH$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(CF95<$CI$5, HLOOKUP(CH$3, Assumptions!$C$494:$P$498, 3, FALSE), HLOOKUP(CH$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":1.8818512871057096},1354668.1207758018,2992147.9149446324,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A95,60),0),CP95:OFFSET(CP95,-MIN($A95,60),0))","v":62386621.769085407},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A95,60),0),CQ95:OFFSET(CQ95,-MIN($A95,60),0))","v":128171995.44830652}]
[83,2033,{"$f":"'Base Case Low Dry'!$C96","v":775.35965458981195},24751.157005687648,{"$f":"SUMPRODUCT(C96:OFFSET(C96,-MIN(A96,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A96,60),0))","v":829.48858120905129},775.35965458981195,775.35965458981195,{"$f":"SUMPRODUCT(F96:OFFSET(F96,-MIN($A96,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A96,60),0))","v":18453.115607848889},{"$f":"IF(H96>0, SUMPRODUCT(G96:OFFSET(G96,-MIN($A96,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A96,60),0), 'Load Growth Tables'!$O$75:OFFSET('Load Growth Tables'!$O$75,-MIN($A96,60),0)) / H96, 0)","v":0},8841612.063234115,16049944.330554022,345437579.50290555,701164958.55977452,4.2017818078374729E-2,2033,758.0518330694274,24356.548589956012,824.20648428750735,758.0518330694274,758.0518330694274,18041.199370596856,null,8841612.063234115,16049944.330554022,345437579.50290555,701164958.55977452,4.2017818078374729E-2,2033,27.072094426363666,864.19980154140569,28.96203466759145,27.072094426363666,27.072094426363666,644.30033886735407,null,380559.1095655167,786782.94839526131,12528828.902870491,26620357.470978286,null,2033,{"$f":"$C96*$AT$4*$AG$4*IF(AP$5=\"Base\", 1, VLOOKUP(AQ$5, Assumptions!$B$239:$P$245, AR$3, FALSE))^Assumptions!$D$213","v":27.072094426363666},864.19980154140569,{"$f":"SUMPRODUCT(AP96:OFFSET(AP96,-MIN($A96,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A96,60),0))","v":28.96203466759145},27.072094426363666,27.072094426363666,{"$f":"SUMPRODUCT(AS96:OFFSET(AS96,-MIN($A96,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A96,60),0))","v":644.30033886735407},null,{"$f":"IF(AO96<AR$7, HLOOKUP(AQ$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(AO96<$AR$5, HLOOKUP(AQ$3, Assumptions!$C$484:$P$488, 3, FALSE), HLOOKUP(AQ$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.6047085254087752},{"$f":"IF(AO96<AR$7, HLOOKUP(AQ$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AO96<$AR$5, HLOOKUP(AQ$3, Assumptions!$C$494:$P$498, 3, FALSE), HLOOKUP(AQ$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":3.3176378470550509},380559.1095655167,786782.94839526131,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A96,60),0),AY96:OFFSET(AY96,-MIN($A96,60),0))","v":12528828.902870491},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A96,60),0),AZ96:OFFSET(AZ96,-MIN($A96,60),0))","v":26620357.470978286},null,2033,730.97973864306368,23492.348788414605,795.24444961991594,730.97973864306368,730.97973864306368,17396.899031729503,null,8461052.9536685981,15263161.38215876,332908750.60003507,674544601.08879626,null,2033,{"$f":"$C96*$BV$4*$BI$4*IF(BR$5=\"Base\", 1, VLOOKUP(BS$5, Assumptions!$B$239:$P$245, BT$3, FALSE))^Assumptions!$D$213","v":548.94195214705599},17641.988037002084,{"$f":"SUMPRODUCT(BR96:OFFSET(BR96,-MIN($A96,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A96,60),0))","v":597.20265491740406},548.94195214705599,548.94195214705599,{"$f":"SUMPRODUCT(BU96:OFFSET(BU96,-MIN($A96,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A96,60),0))","v":13064.50399502252},null,{"$f":"IF(BQ96<BT$7, HLOOKUP(BS$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(BQ96<$BT$5, HLOOKUP(BS$3, Assumptions!$C$484:$P$488, 3, FALSE), HLOOKUP(BS$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.4769849782087781},{"$f":"IF(BQ96<BT$7, HLOOKUP(BS$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(BQ96<$BT$5, HLOOKUP(BS$3, Assumptions!$C$494:$P$498, 3, FALSE), HLOOKUP(BS$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.5499999999999998},7102424.1909330795,12262265.327060936,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A96,60),0),CA96:OFFSET(CA96,-MIN($A96,60),0))","v":271802123.14841926},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A96,60),0),CB96:OFFSET(CB96,-MIN($A96,60),0))","v":548359074.87974334},null,2033,{"$f":"$C96*$CK$4*$BI$4*IF(CG$5=\"Base\", 1, VLOOKUP(CH$5, Assumptions!$B$239:$P$245, CI$3, FALSE))^Assumptions!$D$213","v":182.03778649600764},5850.3607514125206,{"$f":"SUMPRODUCT(CG96:OFFSET(CG96,-MIN($A96,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A96,60),0))","v":198.04179470251185},182.03778649600764,182.03778649600764,{"$f":"SUMPRODUCT(CJ96:OFFSET(CJ96,-MIN($A96,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A96,60),0))","v":4332.3950367069847},null,{"$f":"IF(CF96<CI$7, HLOOKUP(CH$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(CF96<$CI$5, HLOOKUP(CH$3, Assumptions!$C$484:$P$488, 3, FALSE), HLOOKUP(CH$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":0.85199128490617682},{"$f":"IF(CF96<CI$7, HLOOKUP(CH$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(CF96<$CI$5, HLOOKUP(CH$3, Assumptions!$C$494:$P$498, 3, FALSE), HLOOKUP(CH$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":1.8818512871057096},1358628.7627355182,3000896.0550978244,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A96,60),0),CP96:OFFSET(CP96,-MIN($A96,60),0))","v":61106627.45161581},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A96,60),0),CQ96:OFFSET(CQ96,-MIN($A96,60),0))","v":126185526.20905291}]
[84,2034,{"$f":"'Base Case Low Dry'!$C97","v":777.82944058322494},24697.028079068408,{"$f":"SUMPRODUCT(C97:OFFSET(C97,-MIN(A97,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A97,60),0))","v":826.07502052339464},777.82944058322494,777.82944058322494,{"$f":"SUMPRODUCT(F97:OFFSET(F97,-MIN($A97,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A97,60),0))","v":18994.316490656969},{"$f":"IF(H97>0, SUMPRODUCT(G97:OFFSET(G97,-MIN($A97,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A97,60),0), 'Load Growth Tables'!$O$75:OFFSET('Load Growth Tables'!$O$75,-MIN($A97,60),0)) / H97, 0)","v":0},8869775.6251420621,16101068.898963025,341072733.49212915,689306705.89045143,4.0950641259759363E-2,2034,760.46648772486742,24290.393938737929,820.32621883349123,760.46648772486742,760.46648772486742,18570.319397468123,null,8869775.6251420621,16101068.898963025,341072733.49212915,689306705.89045143,4.0950641259759342E-2,2034,27.158328316959842,862.309861300178,28.842848382020392,27.158328316959842,27.158328316959842,663.19665532679471,null,381771.32063802588,789289.12149093358,12503473.757756727,26507777.784662735,null,2034,{"$f":"$C97*$AT$4*$AG$4*IF(AP$5=\"Base\", 1, VLOOKUP(AQ$5, Assumptions!$B$239:$P$245, AR$3, FALSE))^Assumptions!$D$213","v":27.158328316959842},862.309861300178,{"$f":"SUMPRODUCT(AP97:OFFSET(AP97,-MIN($A97,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A97,60),0))","v":28.842848382020392},27.158328316959842,27.158328316959842,{"$f":"SUMPRODUCT(AS97:OFFSET(AS97,-MIN($A97,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A97,60),0))","v":663.19665532679471},null,{"$f":"IF(AO97<AR$7, HLOOKUP(AQ$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(AO97<$AR$5, HLOOKUP(AQ$3, Assumptions!$C$484:$P$488, 3, FALSE), HLOOKUP(AQ$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.6047085254087752},{"$f":"IF(AO97<AR$7, HLOOKUP(AQ$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AO97<$AR$5, HLOOKUP(AQ$3, Assumptions!$C$494:$P$498, 3, FALSE), HLOOKUP(AQ$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":3.3176378470550509},381771.32063802588,789289.12149093358,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A97,60),0),AY97:OFFSET(AY97,-MIN($A97,60),0))","v":12503473.757756727},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A97,60),0),AZ97:OFFSET(AZ97,-MIN($A97,60),0))","v":26507777.784662735},null,2034,733.30815940790762,23428.08407743775,791.48337045147082,733.30815940790762,733.30815940790762,17907.122742141328,null,8488004.3045040369,15311779.777472092,328569259.73437244,662798928.10578871,null,2034,{"$f":"$C97*$BV$4*$BI$4*IF(BR$5=\"Base\", 1, VLOOKUP(BS$5, Assumptions!$B$239:$P$245, BT$3, FALSE))^Assumptions!$D$213","v":550.69052022973074},17593.727334231735,{"$f":"SUMPRODUCT(BR97:OFFSET(BR97,-MIN($A97,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A97,60),0))","v":594.37820708149218},550.69052022973074,550.69052022973074,{"$f":"SUMPRODUCT(BU97:OFFSET(BU97,-MIN($A97,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A97,60),0))","v":13447.665367108026},null,{"$f":"IF(BQ97<BT$7, HLOOKUP(BS$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(BQ97<$BT$5, HLOOKUP(BS$3, Assumptions!$C$484:$P$488, 3, FALSE), HLOOKUP(BS$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.4769849782087781},{"$f":"IF(BQ97<BT$7, HLOOKUP(BS$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(BQ97<$BT$5, HLOOKUP(BS$3, Assumptions!$C$494:$P$498, 3, FALSE), HLOOKUP(BS$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.5499999999999998},7125047.843946496,12301324.840891724,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A97,60),0),CA97:OFFSET(CA97,-MIN($A97,60),0))","v":268698561.79807383},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A97,60),0),CB97:OFFSET(CB97,-MIN($A97,60),0))","v":538537011.64026713},null,2034,{"$f":"$C97*$CK$4*$BI$4*IF(CG$5=\"Base\", 1, VLOOKUP(CH$5, Assumptions!$B$239:$P$245, CI$3, FALSE))^Assumptions!$D$213","v":182.61763917817692},5834.3567432060163,{"$f":"SUMPRODUCT(CG97:OFFSET(CG97,-MIN($A97,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A97,60),0))","v":197.1051633699787},182.61763917817692,182.61763917817692,{"$f":"SUMPRODUCT(CJ97:OFFSET(CJ97,-MIN($A97,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A97,60),0))","v":4459.4573750333029},null,{"$f":"IF(CF97<CI$7, HLOOKUP(CH$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(CF97<$CI$5, HLOOKUP(CH$3, Assumptions!$C$484:$P$488, 3, FALSE), HLOOKUP(CH$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":0.85199128490617682},{"$f":"IF(CF97<CI$7, HLOOKUP(CH$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(CF97<$CI$5, HLOOKUP(CH$3, Assumptions!$C$494:$P$498, 3, FALSE), HLOOKUP(CH$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":1.8818512871057096},1362956.4605575402,3010454.9365803669,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A97,60),0),CP97:OFFSET(CP97,-MIN($A97,60),0))","v":59870697.936298624},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A97,60),0),CQ97:OFFSET(CQ97,-MIN($A97,60),0))","v":124261916.46552151}]
[85,2035,{"$f":"'Base Case Low Dry'!$C98","v":0},24648.782499128236,{"$f":"SUMPRODUCT(C98:OFFSET(C98,-MIN(A98,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A98,60),0))","v":822.38845964435654},{"$f":"IF(B98<$G$4, 0, C98)","v":0},0,{"$f":"SUMPRODUCT(F98:OFFSET(F98,-MIN($A98,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A98,60),0))","v":18736.780388419076},{"$f":"IF(H98>0, SUMPRODUCT(G98:OFFSET(G98,-MIN($A98,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A98,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A98,60),0)) / H98, 0)","v":0.16221246313841903},0,0,327995381.05157399,661687615.41904402,null,2035,0,24230.534207629305,816.15233829278066,0,0,18318.532096920128,null,0,0,327995381.05157399,661687615.41904402,null,2035,0,860.62534123511739,28.714130149603907,0,0,654.20464544246533,null,0,0,12098022.723022386,25611840.771727514,null,2035,{"$f":"$C98*$AT$4*$AG$4*IF(AP$5=\"Base\", 1, VLOOKUP(AQ$5, Assumptions!$B$239:$P$245, AR$3, FALSE))^Assumptions!$D$213","v":0},860.62534123511739,{"$f":"SUMPRODUCT(AP98:OFFSET(AP98,-MIN($A98,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A98,60),0))","v":28.714130149603907},{"$f":"IF(AO98<$G$4, 0, AP98)","v":0},0,{"$f":"SUMPRODUCT(AS98:OFFSET(AS98,-MIN($A98,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A98,60),0))","v":654.20464544246533},null,{"$f":"IF(AO98<AR$7, HLOOKUP(AQ$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(AO98<$AR$5, HLOOKUP(AQ$3, Assumptions!$C$484:$P$488, 3, FALSE), HLOOKUP(AQ$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.6047085254087752},{"$f":"IF(AO98<AR$7, HLOOKUP(AQ$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AO98<$AR$5, HLOOKUP(AQ$3, Assumptions!$C$494:$P$498, 3, FALSE), HLOOKUP(AQ$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":3.3176378470550509},0,0,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A98,60),0),AY98:OFFSET(AY98,-MIN($A98,60),0))","v":12098022.723022386},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A98,60),0),AZ98:OFFSET(AZ98,-MIN($A98,60),0))","v":25611840.771727514},null,2035,0,23369.908866394187,787.43820814317678,0,0,17664.327451477664,null,{"$f":"SUM(CA98, CP98)","v":0},0,315897358.32855159,636075774.64731646,null,2035,{"$f":"$C98*$BV$4*$BI$4*IF(BR$5=\"Base\", 1, VLOOKUP(BS$5, Assumptions!$B$239:$P$245, BT$3, FALSE))^Assumptions!$D$213","v":0},17550.039647379974,{"$f":"SUMPRODUCT(BR98:OFFSET(BR98,-MIN($A98,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A98,60),0))","v":591.34042206929917},{"$f":"IF(BQ98<$G$4, 0, BR98)","v":0},0,{"$f":"SUMPRODUCT(BU98:OFFSET(BU98,-MIN($A98,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A98,60),0))","v":13265.334019488959},null,{"$f":"IF(BQ98<BT$7, HLOOKUP(BS$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(BQ98<$BT$5, HLOOKUP(BS$3, Assumptions!$C$484:$P$488, 3, FALSE), HLOOKUP(BS$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.4769849782087781},{"$f":"IF(BQ98<BT$7, HLOOKUP(BS$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(BQ98<$BT$5, HLOOKUP(BS$3, Assumptions!$C$494:$P$498, 3, FALSE), HLOOKUP(BS$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.5499999999999998},0,0,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A98,60),0),CA98:OFFSET(CA98,-MIN($A98,60),0))","v":258583229.63759142},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A98,60),0),CB98:OFFSET(CB98,-MIN($A98,60),0))","v":516690810.38134396},null,2035,{"$f":"$C98*$CK$4*$BI$4*IF(CG$5=\"Base\", 1, VLOOKUP(CH$5, Assumptions!$B$239:$P$245, CI$3, FALSE))^Assumptions!$D$213","v":0},5819.8692190142147,{"$f":"SUMPRODUCT(CG98:OFFSET(CG98,-MIN($A98,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A98,60),0))","v":196.09778607387761},{"$f":"IF(CF98<$G$4, 0, CG98)","v":0},0,{"$f":"SUMPRODUCT(CJ98:OFFSET(CJ98,-MIN($A98,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A98,60),0))","v":4398.9934319887061},null,{"$f":"IF(CF98<CI$7, HLOOKUP(CH$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(CF98<$CI$5, HLOOKUP(CH$3, Assumptions!$C$484:$P$488, 3, FALSE), HLOOKUP(CH$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":0.85199128490617682},{"$f":"IF(CF98<CI$7, HLOOKUP(CH$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(CF98<$CI$5, HLOOKUP(CH$3, Assumptions!$C$494:$P$498, 3, FALSE), HLOOKUP(CH$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":1.8818512871057096},0,0,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A98,60),0),CP98:OFFSET(CP98,-MIN($A98,60),0))","v":57314128.690960146},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A98,60),0),CQ98:OFFSET(CQ98,-MIN($A98,60),0))","v":119384964.2659725}]
[86,2036,{"$f":"'Base Case Low Dry'!$C99","v":0},23826.394039483879,{"$f":"SUMPRODUCT(C99:OFFSET(C99,-MIN(A99,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A99,60),0))","v":814.57327193655658},0,0,{"$f":"SUMPRODUCT(F99:OFFSET(F99,-MIN($A99,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A99,60),0))","v":18457.413231122995},{"$f":"IF(H99>0, SUMPRODUCT(G99:OFFSET(G99,-MIN($A99,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A99,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A99,60),0)) / H99, 0)","v":0.17275841850897278},0,0,315084901.21633065,634430832.42221558,null,2036,0,23414.381869336525,807.91851259006137,0,0,18045.401060975626,null,0,0,315084901.21633065,634430832.42221558,null,2036,0,831.91121108551351,28.441258717188123,0,0,644.4503926680602,null,0,0,11694381.112233674,24722233.989826497,null,2036,{"$f":"$C99*$AT$4*$AG$4*IF(AP$5=\"Base\", 1, VLOOKUP(AQ$5, Assumptions!$B$239:$P$245, AR$3, FALSE))^Assumptions!$D$213","v":0},831.91121108551351,{"$f":"SUMPRODUCT(AP99:OFFSET(AP99,-MIN($A99,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A99,60),0))","v":28.441258717188123},0,0,{"$f":"SUMPRODUCT(AS99:OFFSET(AS99,-MIN($A99,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A99,60),0))","v":644.4503926680602},null,{"$f":"IF(AO99<AR$7, HLOOKUP(AQ$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(AO99<$AR$5, HLOOKUP(AQ$3, Assumptions!$C$484:$P$488, 3, FALSE), HLOOKUP(AQ$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.6047085254087752},{"$f":"IF(AO99<AR$7, HLOOKUP(AQ$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AO99<$AR$5, HLOOKUP(AQ$3, Assumptions!$C$494:$P$498, 3, FALSE), HLOOKUP(AQ$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":3.3176378470550509},0,0,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A99,60),0),AY99:OFFSET(AY99,-MIN($A99,60),0))","v":11694381.112233674},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A99,60),0),AZ99:OFFSET(AZ99,-MIN($A99,60),0))","v":24722233.989826497},null,2036,0,22582.470658251012,779.47725387287323,0,0,17400.950668307567,null,0,0,303390520.10409695,609708598.43238914,null,2036,{"$f":"$C99*$BV$4*$BI$4*IF(BR$5=\"Base\", 1, VLOOKUP(BS$5, Assumptions!$B$239:$P$245, BT$3, FALSE))^Assumptions!$D$213","v":0},16958.699225310673,{"$f":"SUMPRODUCT(BR99:OFFSET(BR99,-MIN($A99,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A99,60),0))","v":585.3620049572105},0,0,{"$f":"SUMPRODUCT(BU99:OFFSET(BU99,-MIN($A99,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A99,60),0))","v":13067.546642000232},null,{"$f":"IF(BQ99<BT$7, HLOOKUP(BS$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(BQ99<$BT$5, HLOOKUP(BS$3, Assumptions!$C$484:$P$488, 3, FALSE), HLOOKUP(BS$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.4769849782087781},{"$f":"IF(BQ99<BT$7, HLOOKUP(BS$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(BQ99<$BT$5, HLOOKUP(BS$3, Assumptions!$C$494:$P$498, 3, FALSE), HLOOKUP(BS$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.5499999999999998},0,0,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A99,60),0),CA99:OFFSET(CA99,-MIN($A99,60),0))","v":248588183.22687921},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A99,60),0),CB99:OFFSET(CB99,-MIN($A99,60),0))","v":495139767.36460721},null,2036,{"$f":"$C99*$CK$4*$BI$4*IF(CG$5=\"Base\", 1, VLOOKUP(CH$5, Assumptions!$B$239:$P$245, CI$3, FALSE))^Assumptions!$D$213","v":0},5623.771432940337,{"$f":"SUMPRODUCT(CG99:OFFSET(CG99,-MIN($A99,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A99,60),0))","v":194.11524891566279},0,0,{"$f":"SUMPRODUCT(CJ99:OFFSET(CJ99,-MIN($A99,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A99,60),0))","v":4333.404026307333},null,{"$f":"IF(CF99<CI$7, HLOOKUP(CH$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(CF99<$CI$5, HLOOKUP(CH$3, Assumptions!$C$484:$P$488, 3, FALSE), HLOOKUP(CH$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":0.85199128490617682},{"$f":"IF(CF99<CI$7, HLOOKUP(CH$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(CF99<$CI$5, HLOOKUP(CH$3, Assumptions!$C$494:$P$498, 3, FALSE), HLOOKUP(CH$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":1.8818512871057096},0,0,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A99,60),0),CP99:OFFSET(CP99,-MIN($A99,60),0))","v":54802336.877217732},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A99,60),0),CQ99:OFFSET(CQ99,-MIN($A99,60),0))","v":114568831.06778191}]
[87,2037,{"$f":"'Base Case Low Dry'!$C100","v":0},23011.820767547324,{"$f":"SUMPRODUCT(C100:OFFSET(C100,-MIN(A100,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A100,60),0))","v":806.5721632742069},0,0,{"$f":"SUMPRODUCT(F100:OFFSET(F100,-MIN($A100,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A100,60),0))","v":18159.291835417596},{"$f":"IF(H100>0, SUMPRODUCT(G100:OFFSET(G100,-MIN($A100,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A100,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A100,60),0)) / H100, 0)","v":0.18329418053660607},0,0,302394360.45099789,607637590.1218468,null,2037,0,22606.463356746463,799.48116123824707,0,0,17753.93442461672,null,0,0,302394360.45099789,607637590.1218468,null,2037,0,803.46995236832538,28.161895755831416,0,0,634.04132569213471,null,0,0,11294575.322483053,23843253.623060696,null,2037,{"$f":"$C100*$AT$4*$AG$4*IF(AP$5=\"Base\", 1, VLOOKUP(AQ$5, Assumptions!$B$239:$P$245, AR$3, FALSE))^Assumptions!$D$213","v":0},803.46995236832538,{"$f":"SUMPRODUCT(AP100:OFFSET(AP100,-MIN($A100,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A100,60),0))","v":28.161895755831416},0,0,{"$f":"SUMPRODUCT(AS100:OFFSET(AS100,-MIN($A100,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A100,60),0))","v":634.04132569213471},null,{"$f":"IF(AO100<AR$7, HLOOKUP(AQ$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(AO100<$AR$5, HLOOKUP(AQ$3, Assumptions!$C$484:$P$488, 3, FALSE), HLOOKUP(AQ$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.6047085254087752},{"$f":"IF(AO100<AR$7, HLOOKUP(AQ$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AO100<$AR$5, HLOOKUP(AQ$3, Assumptions!$C$494:$P$498, 3, FALSE), HLOOKUP(AQ$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":3.3176378470550509},0,0,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A100,60),0),AY100:OFFSET(AY100,-MIN($A100,60),0))","v":11294575.322483053},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A100,60),0),AZ100:OFFSET(AZ100,-MIN($A100,60),0))","v":23843253.623060696},null,2037,0,21802.993404378136,771.31926548241563,0,0,17119.893098924586,null,0,0,291099785.12851483,583794336.49878609,null,2037,{"$f":"$C100*$BV$4*$BI$4*IF(BR$5=\"Base\", 1, VLOOKUP(BS$5, Assumptions!$B$239:$P$245, BT$3, FALSE))^Assumptions!$D$213","v":0},16373.337220353462,{"$f":"SUMPRODUCT(BR100:OFFSET(BR100,-MIN($A100,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A100,60),0))","v":579.23562164463885},0,0,{"$f":"SUMPRODUCT(BU100:OFFSET(BU100,-MIN($A100,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A100,60),0))","v":12856.481570498796},null,{"$f":"IF(BQ100<BT$7, HLOOKUP(BS$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(BQ100<$BT$5, HLOOKUP(BS$3, Assumptions!$C$484:$P$488, 3, FALSE), HLOOKUP(BS$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.4769849782087781},{"$f":"IF(BQ100<BT$7, HLOOKUP(BS$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(BQ100<$BT$5, HLOOKUP(BS$3, Assumptions!$C$494:$P$498, 3, FALSE), HLOOKUP(BS$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.5499999999999998},0,0,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A100,60),0),CA100:OFFSET(CA100,-MIN($A100,60),0))","v":238755403.62417096},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A100,60),0),CB100:OFFSET(CB100,-MIN($A100,60),0))","v":473962304.6834991},null,2037,{"$f":"$C100*$CK$4*$BI$4*IF(CG$5=\"Base\", 1, VLOOKUP(CH$5, Assumptions!$B$239:$P$245, CI$3, FALSE))^Assumptions!$D$213","v":0},5429.6561840246741,{"$f":"SUMPRODUCT(CG100:OFFSET(CG100,-MIN($A100,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A100,60),0))","v":192.0836438377768},0,0,{"$f":"SUMPRODUCT(CJ100:OFFSET(CJ100,-MIN($A100,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A100,60),0))","v":4263.4115284257914},null,{"$f":"IF(CF100<CI$7, HLOOKUP(CH$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(CF100<$CI$5, HLOOKUP(CH$3, Assumptions!$C$484:$P$488, 3, FALSE), HLOOKUP(CH$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":0.85199128490617682},{"$f":"IF(CF100<CI$7, HLOOKUP(CH$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(CF100<$CI$5, HLOOKUP(CH$3, Assumptions!$C$494:$P$498, 3, FALSE), HLOOKUP(CH$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":1.8818512871057096},0,0,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A100,60),0),CP100:OFFSET(CP100,-MIN($A100,60),0))","v":52344381.50434389},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A100,60),0),CQ100:OFFSET(CQ100,-MIN($A100,60),0))","v":109832031.81528695}]
[88,2038,{"$f":"'Base Case Low Dry'!$C101","v":0},22205.248604273118,{"$f":"SUMPRODUCT(C101:OFFSET(C101,-MIN(A101,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A101,60),0))","v":798.44278633369117},0,0,{"$f":"SUMPRODUCT(F101:OFFSET(F101,-MIN($A101,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A101,60),0))","v":17841.627542264247},{"$f":"IF(H101>0, SUMPRODUCT(G101:OFFSET(G101,-MIN($A101,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A101,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A101,60),0)) / H101, 0)","v":0.19381348856684363},0,0,289931790.39350528,581328074.65805197,null,2038,0,21806.982195508215,790.9003479955021,0,0,17443.361133499329,null,0,0,289931790.39350528,581328074.65805197,null,2038,0,775.30805661249394,27.878054239370819,0,0,622.94990806519979,null,0,0,10898696.606794205,22975187.225376859,null,2038,{"$f":"$C101*$AT$4*$AG$4*IF(AP$5=\"Base\", 1, VLOOKUP(AQ$5, Assumptions!$B$239:$P$245, AR$3, FALSE))^Assumptions!$D$213","v":0},775.30805661249394,{"$f":"SUMPRODUCT(AP101:OFFSET(AP101,-MIN($A101,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A101,60),0))","v":27.878054239370819},0,0,{"$f":"SUMPRODUCT(AS101:OFFSET(AS101,-MIN($A101,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A101,60),0))","v":622.94990806519979},null,{"$f":"IF(AO101<AR$7, HLOOKUP(AQ$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(AO101<$AR$5, HLOOKUP(AQ$3, Assumptions!$C$484:$P$488, 3, FALSE), HLOOKUP(AQ$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.6047085254087752},{"$f":"IF(AO101<AR$7, HLOOKUP(AQ$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AO101<$AR$5, HLOOKUP(AQ$3, Assumptions!$C$494:$P$498, 3, FALSE), HLOOKUP(AQ$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":3.3176378470550509},0,0,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A101,60),0),AY101:OFFSET(AY101,-MIN($A101,60),0))","v":10898696.606794205},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A101,60),0),AZ101:OFFSET(AZ101,-MIN($A101,60),0))","v":22975187.225376859},null,2038,0,21031.67413889572,763.02229375613126,0,0,16820.411225434131,null,0,0,279033093.7867111,558352887.43267512,null,2038,{"$f":"$C101*$BV$4*$BI$4*IF(BR$5=\"Base\", 1, VLOOKUP(BS$5, Assumptions!$B$239:$P$245, BT$3, FALSE))^Assumptions!$D$213","v":0},15794.101598708823,{"$f":"SUMPRODUCT(BR101:OFFSET(BR101,-MIN($A101,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A101,60),0))","v":573.00486637802885},0,0,{"$f":"SUMPRODUCT(BU101:OFFSET(BU101,-MIN($A101,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A101,60),0))","v":12631.580447286156},null,{"$f":"IF(BQ101<BT$7, HLOOKUP(BS$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(BQ101<$BT$5, HLOOKUP(BS$3, Assumptions!$C$484:$P$488, 3, FALSE), HLOOKUP(BS$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.4769849782087781},{"$f":"IF(BQ101<BT$7, HLOOKUP(BS$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(BQ101<$BT$5, HLOOKUP(BS$3, Assumptions!$C$494:$P$498, 3, FALSE), HLOOKUP(BS$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.5499999999999998},0,0,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A101,60),0),CA101:OFFSET(CA101,-MIN($A101,60),0))","v":229090708.60672626},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A101,60),0),CB101:OFFSET(CB101,-MIN($A101,60),0))","v":453174984.47027951},null,2038,{"$f":"$C101*$CK$4*$BI$4*IF(CG$5=\"Base\", 1, VLOOKUP(CH$5, Assumptions!$B$239:$P$245, CI$3, FALSE))^Assumptions!$D$213","v":0},5237.5725401868976,{"$f":"SUMPRODUCT(CG101:OFFSET(CG101,-MIN($A101,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A101,60),0))","v":190.01742737810244},0,0,{"$f":"SUMPRODUCT(CJ101:OFFSET(CJ101,-MIN($A101,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A101,60),0))","v":4188.8307781479762},null,{"$f":"IF(CF101<CI$7, HLOOKUP(CH$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(CF101<$CI$5, HLOOKUP(CH$3, Assumptions!$C$484:$P$488, 3, FALSE), HLOOKUP(CH$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":0.85199128490617682},{"$f":"IF(CF101<CI$7, HLOOKUP(CH$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(CF101<$CI$5, HLOOKUP(CH$3, Assumptions!$C$494:$P$498, 3, FALSE), HLOOKUP(CH$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":1.8818512871057096},0,0,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A101,60),0),CP101:OFFSET(CP101,-MIN($A101,60),0))","v":49942385.179984815},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A101,60),0),CQ101:OFFSET(CQ101,-MIN($A101,60),0))","v":105177902.96239567}]
[89,2039,{"$f":"'Base Case Low Dry'!$C102","v":0},21406.805817939428,{"$f":"SUMPRODUCT(C102:OFFSET(C102,-MIN(A102,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A102,60),0))","v":790.23866348538502},0,0,{"$f":"SUMPRODUCT(F102:OFFSET(F102,-MIN($A102,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A102,60),0))","v":17503.739704804437},{"$f":"IF(H102>0, SUMPRODUCT(G102:OFFSET(G102,-MIN($A102,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A102,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A102,60),0)) / H102, 0)","v":0.20431035451358343},0,0,277704014.99311382,555520653.68923676,null,2039,0,21016.081847512713,782.23292929869262,0,0,17113.015734377703,null,0,0,277704014.99311382,555520653.68923676,null,2039,0,747.4300023731231,27.591602929813906,0,0,611.15237464044196,null,0,0,10506807.921320999,22118247.038096476,null,2039,{"$f":"$C102*$AT$4*$AG$4*IF(AP$5=\"Base\", 1, VLOOKUP(AQ$5, Assumptions!$B$239:$P$245, AR$3, FALSE))^Assumptions!$D$213","v":0},747.4300023731231,{"$f":"SUMPRODUCT(AP102:OFFSET(AP102,-MIN($A102,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A102,60),0))","v":27.591602929813906},0,0,{"$f":"SUMPRODUCT(AS102:OFFSET(AS102,-MIN($A102,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A102,60),0))","v":611.15237464044196},null,{"$f":"IF(AO102<AR$7, HLOOKUP(AQ$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(AO102<$AR$5, HLOOKUP(AQ$3, Assumptions!$C$484:$P$488, 3, FALSE), HLOOKUP(AQ$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.6047085254087752},{"$f":"IF(AO102<AR$7, HLOOKUP(AQ$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AO102<$AR$5, HLOOKUP(AQ$3, Assumptions!$C$494:$P$498, 3, FALSE), HLOOKUP(AQ$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":3.3176378470550509},0,0,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A102,60),0),AY102:OFFSET(AY102,-MIN($A102,60),0))","v":10506807.921320999},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A102,60),0),AZ102:OFFSET(AZ102,-MIN($A102,60),0))","v":22118247.038096476},null,2039,0,20268.65184513959,754.64132636887871,0,0,16501.863359737261,null,0,0,267197207.07179281,533402406.65114033,null,2039,{"$f":"$C102*$BV$4*$BI$4*IF(BR$5=\"Base\", 1, VLOOKUP(BS$5, Assumptions!$B$239:$P$245, BT$3, FALSE))^Assumptions!$D$213","v":0},15221.096732330794,{"$f":"SUMPRODUCT(BR102:OFFSET(BR102,-MIN($A102,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A102,60),0))","v":566.71103310847809},0,0,{"$f":"SUMPRODUCT(BU102:OFFSET(BU102,-MIN($A102,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A102,60),0))","v":12392.361385520471},null,{"$f":"IF(BQ102<BT$7, HLOOKUP(BS$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(BQ102<$BT$5, HLOOKUP(BS$3, Assumptions!$C$484:$P$488, 3, FALSE), HLOOKUP(BS$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.4769849782087781},{"$f":"IF(BQ102<BT$7, HLOOKUP(BS$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(BQ102<$BT$5, HLOOKUP(BS$3, Assumptions!$C$494:$P$498, 3, FALSE), HLOOKUP(BS$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.5499999999999998},0,0,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A102,60),0),CA102:OFFSET(CA102,-MIN($A102,60),0))","v":219599010.51375723},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A102,60),0),CB102:OFFSET(CB102,-MIN($A102,60),0))","v":432792960.19687748},null,2039,{"$f":"$C102*$CK$4*$BI$4*IF(CG$5=\"Base\", 1, VLOOKUP(CH$5, Assumptions!$B$239:$P$245, CI$3, FALSE))^Assumptions!$D$213","v":0},5047.5551128087955,{"$f":"SUMPRODUCT(CG102:OFFSET(CG102,-MIN($A102,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A102,60),0))","v":187.93029326040059},0,0,{"$f":"SUMPRODUCT(CJ102:OFFSET(CJ102,-MIN($A102,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A102,60),0))","v":4109.5019742167897},null,{"$f":"IF(CF102<CI$7, HLOOKUP(CH$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(CF102<$CI$5, HLOOKUP(CH$3, Assumptions!$C$484:$P$488, 3, FALSE), HLOOKUP(CH$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":0.85199128490617682},{"$f":"IF(CF102<CI$7, HLOOKUP(CH$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(CF102<$CI$5, HLOOKUP(CH$3, Assumptions!$C$494:$P$498, 3, FALSE), HLOOKUP(CH$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":1.8818512871057096},0,0,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A102,60),0),CP102:OFFSET(CP102,-MIN($A102,60),0))","v":47598196.55803559},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A102,60),0),CQ102:OFFSET(CQ102,-MIN($A102,60),0))","v":100609446.45426288}]
[90,2040,{"$f":"'Base Case Low Dry'!$C103","v":0},20616.567154454042,{"$f":"SUMPRODUCT(C103:OFFSET(C103,-MIN(A103,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A103,60),0))","v":782.00324205279514},0,0,{"$f":"SUMPRODUCT(F103:OFFSET(F103,-MIN($A103,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A103,60),0))","v":17145.097036435061},{"$f":"IF(H103>0, SUMPRODUCT(G103:OFFSET(G103,-MIN($A103,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A103,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A103,60),0)) / H103, 0)","v":0.21477919010640756},0,0,265716510.90507647,530231522.83192295,null,2040,0,20233.848918214018,773.52638574125638,0,0,16762.378800195023,null,0,0,265716510.90507647,530231522.83192295,null,2040,0,719.83839944330919,27.30405881355227,0,0,598.63017526374745,null,0,0,10118945.952568786,21272570.404463604,null,2040,{"$f":"$C103*$AT$4*$AG$4*IF(AP$5=\"Base\", 1, VLOOKUP(AQ$5, Assumptions!$B$239:$P$245, AR$3, FALSE))^Assumptions!$D$213","v":0},719.83839944330919,{"$f":"SUMPRODUCT(AP103:OFFSET(AP103,-MIN($A103,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A103,60),0))","v":27.30405881355227},0,0,{"$f":"SUMPRODUCT(AS103:OFFSET(AS103,-MIN($A103,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A103,60),0))","v":598.63017526374745},null,{"$f":"IF(AO103<AR$7, HLOOKUP(AQ$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(AO103<$AR$5, HLOOKUP(AQ$3, Assumptions!$C$484:$P$488, 3, FALSE), HLOOKUP(AQ$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.6047085254087752},{"$f":"IF(AO103<AR$7, HLOOKUP(AQ$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AO103<$AR$5, HLOOKUP(AQ$3, Assumptions!$C$494:$P$498, 3, FALSE), HLOOKUP(AQ$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":3.3176378470550509},0,0,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A103,60),0),AY103:OFFSET(AY103,-MIN($A103,60),0))","v":10118945.952568786},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A103,60),0),AZ103:OFFSET(AZ103,-MIN($A103,60),0))","v":21272570.404463604},null,2040,0,19514.010518770709,746.2223269277041,0,0,16163.748624931277,null,0,0,255597564.95250767,508958952.42745936,null,2040,{"$f":"$C103*$BV$4*$BI$4*IF(BR$5=\"Base\", 1, VLOOKUP(BS$5, Assumptions!$B$239:$P$245, BT$3, FALSE))^Assumptions!$D$213","v":0},14654.385699222315,{"$f":"SUMPRODUCT(BR103:OFFSET(BR103,-MIN($A103,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A103,60),0))","v":560.38863900636181},0,0,{"$f":"SUMPRODUCT(BU103:OFFSET(BU103,-MIN($A103,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A103,60),0))","v":12138.448242977527},null,{"$f":"IF(BQ103<BT$7, HLOOKUP(BS$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(BQ103<$BT$5, HLOOKUP(BS$3, Assumptions!$C$484:$P$488, 3, FALSE), HLOOKUP(BS$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.4769849782087781},{"$f":"IF(BQ103<BT$7, HLOOKUP(BS$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(BQ103<$BT$5, HLOOKUP(BS$3, Assumptions!$C$494:$P$498, 3, FALSE), HLOOKUP(BS$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.5499999999999998},0,0,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A103,60),0),CA103:OFFSET(CA103,-MIN($A103,60),0))","v":210284224.61344606},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A103,60),0),CB103:OFFSET(CB103,-MIN($A103,60),0))","v":412829678.0073213},null,2040,{"$f":"$C103*$CK$4*$BI$4*IF(CG$5=\"Base\", 1, VLOOKUP(CH$5, Assumptions!$B$239:$P$245, CI$3, FALSE))^Assumptions!$D$213","v":0},4859.624819548395,{"$f":"SUMPRODUCT(CG103:OFFSET(CG103,-MIN($A103,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A103,60),0))","v":185.83368792134226},0,0,{"$f":"SUMPRODUCT(CJ103:OFFSET(CJ103,-MIN($A103,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A103,60),0))","v":4025.3003819537503},null,{"$f":"IF(CF103<CI$7, HLOOKUP(CH$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(CF103<$CI$5, HLOOKUP(CH$3, Assumptions!$C$484:$P$488, 3, FALSE), HLOOKUP(CH$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":0.85199128490617682},{"$f":"IF(CF103<CI$7, HLOOKUP(CH$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(CF103<$CI$5, HLOOKUP(CH$3, Assumptions!$C$494:$P$498, 3, FALSE), HLOOKUP(CH$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":1.8818512871057096},0,0,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A103,60),0),CP103:OFFSET(CP103,-MIN($A103,60),0))","v":45313340.33906161},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A103,60),0),CQ103:OFFSET(CQ103,-MIN($A103,60),0))","v":96129274.420138061}]
[91,2041,{"$f":"'Base Case Low Dry'!$C104","v":0},19834.563912401245,{"$f":"SUMPRODUCT(C104:OFFSET(C104,-MIN(A104,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A104,60),0))","v":773.51588431891923},0,0,{"$f":"SUMPRODUCT(F104:OFFSET(F104,-MIN($A104,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A104,60),0))","v":16765.348933880312},{"$f":"IF(H104>0, SUMPRODUCT(G104:OFFSET(G104,-MIN($A104,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A104,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A104,60),0)) / H104, 0)","v":0.22521493087637653},0,0,253973418.77325669,505474677.68629473,null,2041,0,19460.322532472765,764.5645929222012,0,0,16391.107553951817,null,0,0,253973418.77325669,505474677.68629473,null,2041,0,692.53434062975691,27.007718207432671,0,0,585.37106843540289,null,0,0,9735126.0623909831,20438227.837019429,null,2041,{"$f":"$C104*$AT$4*$AG$4*IF(AP$5=\"Base\", 1, VLOOKUP(AQ$5, Assumptions!$B$239:$P$245, AR$3, FALSE))^Assumptions!$D$213","v":0},692.53434062975691,{"$f":"SUMPRODUCT(AP104:OFFSET(AP104,-MIN($A104,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A104,60),0))","v":27.007718207432671},0,0,{"$f":"SUMPRODUCT(AS104:OFFSET(AS104,-MIN($A104,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A104,60),0))","v":585.37106843540289},null,{"$f":"IF(AO104<AR$7, HLOOKUP(AQ$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(AO104<$AR$5, HLOOKUP(AQ$3, Assumptions!$C$484:$P$488, 3, FALSE), HLOOKUP(AQ$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.6047085254087752},{"$f":"IF(AO104<AR$7, HLOOKUP(AQ$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AO104<$AR$5, HLOOKUP(AQ$3, Assumptions!$C$494:$P$498, 3, FALSE), HLOOKUP(AQ$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":3.3176378470550509},0,0,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A104,60),0),AY104:OFFSET(AY104,-MIN($A104,60),0))","v":9735126.0623909831},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A104,60),0),AZ104:OFFSET(AZ104,-MIN($A104,60),0))","v":20438227.837019429},null,2041,0,18767.788191843007,737.55687471476858,0,0,15805.736485516414,null,0,0,244238292.71086571,485036449.84927529,null,2041,{"$f":"$C104*$BV$4*$BI$4*IF(BR$5=\"Base\", 1, VLOOKUP(BS$5, Assumptions!$B$239:$P$245, BT$3, FALSE))^Assumptions!$D$213","v":0},14093.997060215954,{"$f":"SUMPRODUCT(BR104:OFFSET(BR104,-MIN($A104,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A104,60),0))","v":553.88116690756453},0,0,{"$f":"SUMPRODUCT(BU104:OFFSET(BU104,-MIN($A104,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A104,60),0))","v":11869.592798273192},null,{"$f":"IF(BQ104<BT$7, HLOOKUP(BS$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(BQ104<$BT$5, HLOOKUP(BS$3, Assumptions!$C$484:$P$488, 3, FALSE), HLOOKUP(BS$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.4769849782087781},{"$f":"IF(BQ104<BT$7, HLOOKUP(BS$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(BQ104<$BT$5, HLOOKUP(BS$3, Assumptions!$C$494:$P$498, 3, FALSE), HLOOKUP(BS$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.5499999999999998},0,0,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A104,60),0),CA104:OFFSET(CA104,-MIN($A104,60),0))","v":201149289.59341085},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A104,60),0),CB104:OFFSET(CB104,-MIN($A104,60),0))","v":393296840.1938675},null,2041,{"$f":"$C104*$CK$4*$BI$4*IF(CG$5=\"Base\", 1, VLOOKUP(CH$5, Assumptions!$B$239:$P$245, CI$3, FALSE))^Assumptions!$D$213","v":0},4673.7911316270529,{"$f":"SUMPRODUCT(CG104:OFFSET(CG104,-MIN($A104,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A104,60),0))","v":183.67570780720399},0,0,{"$f":"SUMPRODUCT(CJ104:OFFSET(CJ104,-MIN($A104,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A104,60),0))","v":3936.1436872432218},null,{"$f":"IF(CF104<CI$7, HLOOKUP(CH$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(CF104<$CI$5, HLOOKUP(CH$3, Assumptions!$C$484:$P$488, 3, FALSE), HLOOKUP(CH$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":0.85199128490617682},{"$f":"IF(CF104<CI$7, HLOOKUP(CH$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(CF104<$CI$5, HLOOKUP(CH$3, Assumptions!$C$494:$P$498, 3, FALSE), HLOOKUP(CH$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":1.8818512871057096},0,0,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A104,60),0),CP104:OFFSET(CP104,-MIN($A104,60),0))","v":43089003.117454864},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A104,60),0),CQ104:OFFSET(CQ104,-MIN($A104,60),0))","v":91739609.655407771}]
[92,2042,{"$f":"'Base Case Low Dry'!$C105","v":0},19061.048028082325,{"$f":"SUMPRODUCT(C105:OFFSET(C105,-MIN(A105,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A105,60),0))","v":764.77702976280068},0,0,{"$f":"SUMPRODUCT(F105:OFFSET(F105,-MIN($A105,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A105,60),0))","v":16364.346982403182},{"$f":"IF(H105>0, SUMPRODUCT(G105:OFFSET(G105,-MIN($A105,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A105,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A105,60),0)) / H105, 0)","v":0.23561317931697148},0,0,242481960.67145491,481271137.30801773,null,2042,0,18695.75793955056,755.35299717863347,0,0,15999.056893871402,null,0,0,242481960.67145491,481271137.30801773,null,2042,0,665.52662242232429,26.702596456099545,0,0,571.36987217598698,null,0,0,9355471.9052154701,19615515.608753655,null,2042,{"$f":"$C105*$AT$4*$AG$4*IF(AP$5=\"Base\", 1, VLOOKUP(AQ$5, Assumptions!$B$239:$P$245, AR$3, FALSE))^Assumptions!$D$213","v":0},665.52662242232429,{"$f":"SUMPRODUCT(AP105:OFFSET(AP105,-MIN($A105,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A105,60),0))","v":26.702596456099545},0,0,{"$f":"SUMPRODUCT(AS105:OFFSET(AS105,-MIN($A105,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A105,60),0))","v":571.36987217598698},null,{"$f":"IF(AO105<AR$7, HLOOKUP(AQ$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(AO105<$AR$5, HLOOKUP(AQ$3, Assumptions!$C$484:$P$488, 3, FALSE), HLOOKUP(AQ$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.6047085254087752},{"$f":"IF(AO105<AR$7, HLOOKUP(AQ$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AO105<$AR$5, HLOOKUP(AQ$3, Assumptions!$C$494:$P$498, 3, FALSE), HLOOKUP(AQ$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":3.3176378470550509},0,0,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A105,60),0),AY105:OFFSET(AY105,-MIN($A105,60),0))","v":9355471.9052154701},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A105,60),0),AZ105:OFFSET(AZ105,-MIN($A105,60),0))","v":19615515.608753655},null,2042,0,18030.231317128237,728.65040072253396,0,0,15427.687021695416,null,0,0,233126488.76623943,461655621.69926405,null,2042,{"$f":"$C105*$BV$4*$BI$4*IF(BR$5=\"Base\", 1, VLOOKUP(BS$5, Assumptions!$B$239:$P$245, BT$3, FALSE))^Assumptions!$D$213","v":0},13540.11589330839,{"$f":"SUMPRODUCT(BR105:OFFSET(BR105,-MIN($A105,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A105,60),0))","v":547.19269531036252},0,0,{"$f":"SUMPRODUCT(BU105:OFFSET(BU105,-MIN($A105,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A105,60),0))","v":11585.689976201427},null,{"$f":"IF(BQ105<BT$7, HLOOKUP(BS$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(BQ105<$BT$5, HLOOKUP(BS$3, Assumptions!$C$484:$P$488, 3, FALSE), HLOOKUP(BS$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.4769849782087781},{"$f":"IF(BQ105<BT$7, HLOOKUP(BS$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(BQ105<$BT$5, HLOOKUP(BS$3, Assumptions!$C$494:$P$498, 3, FALSE), HLOOKUP(BS$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.5499999999999998},0,0,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A105,60),0),CA105:OFFSET(CA105,-MIN($A105,60),0))","v":192199564.46102616},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A105,60),0),CB105:OFFSET(CB105,-MIN($A105,60),0))","v":374211710.59793931},null,2042,{"$f":"$C105*$CK$4*$BI$4*IF(CG$5=\"Base\", 1, VLOOKUP(CH$5, Assumptions!$B$239:$P$245, CI$3, FALSE))^Assumptions!$D$213","v":0},4490.1154238198487,{"$f":"SUMPRODUCT(CG105:OFFSET(CG105,-MIN($A105,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A105,60),0))","v":181.45770541217138},0,0,{"$f":"SUMPRODUCT(CJ105:OFFSET(CJ105,-MIN($A105,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A105,60),0))","v":3841.9970454939889},null,{"$f":"IF(CF105<CI$7, HLOOKUP(CH$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(CF105<$CI$5, HLOOKUP(CH$3, Assumptions!$C$484:$P$488, 3, FALSE), HLOOKUP(CH$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":0.85199128490617682},{"$f":"IF(CF105<CI$7, HLOOKUP(CH$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(CF105<$CI$5, HLOOKUP(CH$3, Assumptions!$C$494:$P$498, 3, FALSE), HLOOKUP(CH$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":1.8818512871057096},0,0,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A105,60),0),CP105:OFFSET(CP105,-MIN($A105,60),0))","v":40926924.30521328},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A105,60),0),CQ105:OFFSET(CQ105,-MIN($A105,60),0))","v":87443911.101324707}]
[93,2043,{"$f":"'Base Case Low Dry'!$C106","v":0},18296.270998319524,{"$f":"SUMPRODUCT(C106:OFFSET(C106,-MIN(A106,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A106,60),0))","v":756.32481527609923},0,0,{"$f":"SUMPRODUCT(F106:OFFSET(F106,-MIN($A106,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A106,60),0))","v":15942.167065612557},{"$f":"IF(H106>0, SUMPRODUCT(G106:OFFSET(G106,-MIN($A106,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A106,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A106,60),0)) / H106, 0)","v":0.24597035612570625},0,0,231248512.35306314,457640614.76227683,null,2043,0,17940.40494237193,746.43490279211107,0,0,15586.301009664947,null,0,0,231248512.35306314,457640614.76227683,null,2043,0,638.82402596622478,26.407482895132901,0,0,556.62923600203408,null,0,0,8980106.9197666701,18804706.741815731,null,2043,{"$f":"$C106*$AT$4*$AG$4*IF(AP$5=\"Base\", 1, VLOOKUP(AQ$5, Assumptions!$B$239:$P$245, AR$3, FALSE))^Assumptions!$D$213","v":0},638.82402596622478,{"$f":"SUMPRODUCT(AP106:OFFSET(AP106,-MIN($A106,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A106,60),0))","v":26.407482895132901},0,0,{"$f":"SUMPRODUCT(AS106:OFFSET(AS106,-MIN($A106,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A106,60),0))","v":556.62923600203408},null,{"$f":"IF(AO106<AR$7, HLOOKUP(AQ$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(AO106<$AR$5, HLOOKUP(AQ$3, Assumptions!$C$484:$P$488, 3, FALSE), HLOOKUP(AQ$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.6047085254087752},{"$f":"IF(AO106<AR$7, HLOOKUP(AQ$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AO106<$AR$5, HLOOKUP(AQ$3, Assumptions!$C$494:$P$498, 3, FALSE), HLOOKUP(AQ$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":3.3176378470550509},0,0,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A106,60),0),AY106:OFFSET(AY106,-MIN($A106,60),0))","v":8980106.9197666701},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A106,60),0),AZ106:OFFSET(AZ106,-MIN($A106,60),0))","v":18804706.741815731},null,2043,0,17301.580916405706,720.02741989697813,0,0,15029.671773662913,null,0,0,222268405.43329647,438835908.02046108,null,2043,{"$f":"$C106*$BV$4*$BI$4*IF(BR$5=\"Base\", 1, VLOOKUP(BS$5, Assumptions!$B$239:$P$245, BT$3, FALSE))^Assumptions!$D$213","v":0},12992.923197998027,{"$f":"SUMPRODUCT(BR106:OFFSET(BR106,-MIN($A106,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A106,60),0))","v":540.71711783882529},0,0,{"$f":"SUMPRODUCT(BU106:OFFSET(BU106,-MIN($A106,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A106,60),0))","v":11286.79350111603},null,{"$f":"IF(BQ106<BT$7, HLOOKUP(BS$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(BQ106<$BT$5, HLOOKUP(BS$3, Assumptions!$C$484:$P$488, 3, FALSE), HLOOKUP(BS$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.4769849782087781},{"$f":"IF(BQ106<BT$7, HLOOKUP(BS$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(BQ106<$BT$5, HLOOKUP(BS$3, Assumptions!$C$494:$P$498, 3, FALSE), HLOOKUP(BS$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.5499999999999998},0,0,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A106,60),0),CA106:OFFSET(CA106,-MIN($A106,60),0))","v":183439825.12540883},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A106,60),0),CB106:OFFSET(CB106,-MIN($A106,60),0))","v":355590492.67080402},null,2043,{"$f":"$C106*$CK$4*$BI$4*IF(CG$5=\"Base\", 1, VLOOKUP(CH$5, Assumptions!$B$239:$P$245, CI$3, FALSE))^Assumptions!$D$213","v":0},4308.6577184076777,{"$f":"SUMPRODUCT(CG106:OFFSET(CG106,-MIN($A106,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A106,60),0))","v":179.31030205815284},0,0,{"$f":"SUMPRODUCT(CJ106:OFFSET(CJ106,-MIN($A106,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A106,60),0))","v":3742.8782725468827},null,{"$f":"IF(CF106<CI$7, HLOOKUP(CH$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(CF106<$CI$5, HLOOKUP(CH$3, Assumptions!$C$484:$P$488, 3, FALSE), HLOOKUP(CH$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":0.85199128490617682},{"$f":"IF(CF106<CI$7, HLOOKUP(CH$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(CF106<$CI$5, HLOOKUP(CH$3, Assumptions!$C$494:$P$498, 3, FALSE), HLOOKUP(CH$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":1.8818512871057096},0,0,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A106,60),0),CP106:OFFSET(CP106,-MIN($A106,60),0))","v":38828580.307887644},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A106,60),0),CQ106:OFFSET(CQ106,-MIN($A106,60),0))","v":83245415.349657029}]
[94,2044,{"$f":"'Base Case Low Dry'!$C107","v":0},17539.946183043423,{"$f":"SUMPRODUCT(C107:OFFSET(C107,-MIN(A107,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A107,60),0))","v":748.01005840989785},0,0,{"$f":"SUMPRODUCT(F107:OFFSET(F107,-MIN($A107,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A107,60),0))","v":15499.116557004241},{"$f":"IF(H107>0, SUMPRODUCT(G107:OFFSET(G107,-MIN($A107,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A107,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A107,60),0)) / H107, 0)","v":0.25628390250404387},0,0,220269311.52256179,434581938.4186855,null,2044,0,17193.970039579821,737.66649779462091,0,0,15153.140413540614,null,0,0,220269311.52256179,434581938.4186855,null,2044,0,612.41654307109184,26.117168740041677,0,0,541.15989202251251,null,0,0,8608890.4184437525,18005450.096587095,null,2044,{"$f":"$C107*$AT$4*$AG$4*IF(AP$5=\"Base\", 1, VLOOKUP(AQ$5, Assumptions!$B$239:$P$245, AR$3, FALSE))^Assumptions!$D$213","v":0},612.41654307109184,{"$f":"SUMPRODUCT(AP107:OFFSET(AP107,-MIN($A107,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A107,60),0))","v":26.117168740041677},0,0,{"$f":"SUMPRODUCT(AS107:OFFSET(AS107,-MIN($A107,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A107,60),0))","v":541.15989202251251},null,{"$f":"IF(AO107<AR$7, HLOOKUP(AQ$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(AO107<$AR$5, HLOOKUP(AQ$3, Assumptions!$C$484:$P$488, 3, FALSE), HLOOKUP(AQ$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.6047085254087752},{"$f":"IF(AO107<AR$7, HLOOKUP(AQ$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(AO107<$AR$5, HLOOKUP(AQ$3, Assumptions!$C$494:$P$498, 3, FALSE), HLOOKUP(AQ$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":3.3176378470550509},0,0,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A107,60),0),AY107:OFFSET(AY107,-MIN($A107,60),0))","v":8608890.4184437525},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A107,60),0),AZ107:OFFSET(AZ107,-MIN($A107,60),0))","v":18005450.096587095},null,2044,0,16581.553496508728,711.54932905457929,0,0,14611.9805215181,null,0,0,211660421.10411805,416576488.32209837,null,2044,{"$f":"$C107*$BV$4*$BI$4*IF(BR$5=\"Base\", 1, VLOOKUP(BS$5, Assumptions!$B$239:$P$245, BT$3, FALSE))^Assumptions!$D$213","v":0},12452.206080159202,{"$f":"SUMPRODUCT(BR107:OFFSET(BR107,-MIN($A107,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A107,60),0))","v":534.35034802090149},0,0,{"$f":"SUMPRODUCT(BU107:OFFSET(BU107,-MIN($A107,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A107,60),0))","v":10973.120988424016},null,{"$f":"IF(BQ107<BT$7, HLOOKUP(BS$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(BQ107<$BT$5, HLOOKUP(BS$3, Assumptions!$C$484:$P$488, 3, FALSE), HLOOKUP(BS$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":1.4769849782087781},{"$f":"IF(BQ107<BT$7, HLOOKUP(BS$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(BQ107<$BT$5, HLOOKUP(BS$3, Assumptions!$C$494:$P$498, 3, FALSE), HLOOKUP(BS$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":2.5499999999999998},0,0,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A107,60),0),CA107:OFFSET(CA107,-MIN($A107,60),0))","v":174867141.1348117},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A107,60),0),CB107:OFFSET(CB107,-MIN($A107,60),0))","v":337432789.55301952},null,2044,{"$f":"$C107*$CK$4*$BI$4*IF(CG$5=\"Base\", 1, VLOOKUP(CH$5, Assumptions!$B$239:$P$245, CI$3, FALSE))^Assumptions!$D$213","v":0},4129.3474163495248,{"$f":"SUMPRODUCT(CG107:OFFSET(CG107,-MIN($A107,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A107,60),0))","v":177.19898103367782},0,0,{"$f":"SUMPRODUCT(CJ107:OFFSET(CJ107,-MIN($A107,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A107,60),0))","v":3638.8595330940852},null,{"$f":"IF(CF107<CI$7, HLOOKUP(CH$3, Assumptions!$C$484:$P$488, 2, FALSE), IF(CF107<$CI$5, HLOOKUP(CH$3, Assumptions!$C$484:$P$488, 3, FALSE), HLOOKUP(CH$3, Assumptions!$C$484:$P$488, 5, FALSE)))","v":0.85199128490617682},{"$f":"IF(CF107<CI$7, HLOOKUP(CH$3, Assumptions!$C$494:$P$498, 2, FALSE), IF(CF107<$CI$5, HLOOKUP(CH$3, Assumptions!$C$494:$P$498, 3, FALSE), HLOOKUP(CH$3, Assumptions!$C$494:$P$498, 5, FALSE)))","v":1.8818512871057096},0,0,{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A107,60),0),CP107:OFFSET(CP107,-MIN($A107,60),0))","v":36793279.969306357},{"$f":"SUMPRODUCT(Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A107,60),0),CQ107:OFFSET(CQ107,-MIN($A107,60),0))","v":79143698.769078881}]
[95,2045,{"$f":"'Base Case Low Dry'!$C108","v":0},16791.936124633525,{"$f":"SUMPRODUCT(C108:OFFSET(C108,-MIN(A108,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A108,60),0))","v":739.47455836344966},0,0,{"$f":"SUMPRODUCT(F108:OFFSET(F108,-MIN($A108,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A108,60),0))","v":15035.743418077194},{"$f":"IF(H108>0, SUMPRODUCT(G108:OFFSET(G108,-MIN($A108,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A108,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A108,60),0)) / H108, 0)","v":0.26655249254742519},1871923.1167050924,243275588.81659788,null,null,null,2045,0,16456.303541785197,728.6952167949654,0,0,14700.110835228848,null,{"$f":"IF($O108<$T$4, VLOOKUP($O108, 'Base Case Low Dry'!$B$13:$K$168, 9, FALSE), SUM(AJ108, BL108))","v":1871923.1167050924},{"$f":"IF($O108<$T$4, VLOOKUP($O108, 'Base Case Low Dry'!$B$13:$K$168, 10, FALSE), SUM(AK108, BM108))","v":243275588.81659788},0,0,null,2045,0,586.2993743310501,25.819147219492066,0,0,524.98097260438794,{"$f":"IF(AH108>0, SUMPRODUCT(AG108:OFFSET(AG108,-MIN($A108,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A108,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A108,60),0)) / AH108, 0)","v":0.26655249254742525},0,15257263.474777734,null,null,null,2045,{"$f":"$C108*$AT$4*$AG$4*IF(AP$5=\"Base\", 1, VLOOKUP(AQ$5, Assumptions!$B$239:$P$245, AR$3, FALSE))^Assumptions!$D$213","v":0},586.2993743310501,{"$f":"SUMPRODUCT(AP108:OFFSET(AP108,-MIN($A108,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A108,60),0))","v":25.819147219492066},0,0,{"$f":"SUMPRODUCT(AS108:OFFSET(AS108,-MIN($A108,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A108,60),0))","v":524.98097260438794},null,{"$f":"IF(AO108<=AR$5, HLOOKUP(AQ$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(AQ$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.6047085254087752},{"$f":"IF(AO108<=AR$5, HLOOKUP(AQ$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(AQ$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":3.3176378470550509},{"$f":"IF(AO108<AR$7, 0, (AU108*AW108*(AV108)^2)*(8760))","v":0},{"$f":"IF(AO108<AR$7,0,AU108*AX108*8760)","v":15257263.474777734},null,null,null,2045,0,15870.004167454146,702.87606957547337,0,0,14175.129862624461,null,1871923.1167050924,228018325.34182015,null,null,null,2045,{"$f":"$C108*$BV$4*$BI$4*IF(BR$5=\"Base\", 1, VLOOKUP(BS$5, Assumptions!$B$239:$P$245, BT$3, FALSE))^Assumptions!$D$213","v":0},11917.8557321383,{"$f":"SUMPRODUCT(BR108:OFFSET(BR108,-MIN($A108,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A108,60),0))","v":527.83701291974467},0,0,{"$f":"SUMPRODUCT(BU108:OFFSET(BU108,-MIN($A108,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A108,60),0))","v":10645.060385903131},null,{"$f":"IF(BQ108<=BT$5, HLOOKUP(BS$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(BS$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.4769849782087781},{"$f":"IF(BQ108<=BT$5, HLOOKUP(BS$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(BS$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.8211661280572757},{"$f":"IF(BQ108<BT$7, 0, (BW108*BY108*(BX108)^2)*(8760))","v":0},{"$f":"IF(BQ108<BT$7,0,BW108*BZ108*8760)","v":169825069.03595638},null,null,null,2045,{"$f":"$C108*$CK$4*$BI$4*IF(CG$5=\"Base\", 1, VLOOKUP(CH$5, Assumptions!$B$239:$P$245, CI$3, FALSE))^Assumptions!$D$213","v":0},3952.1484353158471,{"$f":"SUMPRODUCT(CG108:OFFSET(CG108,-MIN($A108,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A108,60),0))","v":175.03905665572876},0,0,{"$f":"SUMPRODUCT(CJ108:OFFSET(CJ108,-MIN($A108,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A108,60),0))","v":3530.0694767213295},{"$f":"IF(CL108>0, SUMPRODUCT(CK108:OFFSET(CK108,-MIN($A108,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A108,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A108,60),0)) / CL108, 0)","v":0.26655249254742519},{"$f":"IF(CF108<=CI$5, HLOOKUP(CH$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(CH$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":0.85199128490617682},{"$f":"IF(CF108<=CI$5, HLOOKUP(CH$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(CH$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.8818512871057096},{"$f":"IF(CF108<CI$7, 0, (CL108*CN108*(CM108)^2)*(8760))","v":1871923.1167050924},{"$f":"IF(CF108<CI$7,0,CL108*CO108*8760)","v":58193256.305863768}]
[96,2046,{"$f":"'Base Case Low Dry'!$C109","v":0},16052.461566270074,{"$f":"SUMPRODUCT(C109:OFFSET(C109,-MIN(A109,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A109,60),0))","v":730.86997193818456},0,0,{"$f":"SUMPRODUCT(F109:OFFSET(F109,-MIN($A109,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A109,60),0))","v":14552.848066666164},{"$f":"IF(H109>0, SUMPRODUCT(G109:OFFSET(G109,-MIN($A109,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A109,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A109,60),0)) / H109, 0)","v":0.276776222765175},2500626.624432514,235462430.01993495,null,null,null,2046,0,15727.608324990231,719.67834094887758,0,0,14227.994825386304,{"$f":"IF(U109>0, SUMPRODUCT(T109:OFFSET(T109,-MIN($A109,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A109,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A109,60),0)) / U109, 0)","v":0.27677622276517494},{"$f":"IF($O109<$T$4, VLOOKUP($O109, 'Base Case Low Dry'!$B$13:$K$168, 9, FALSE), SUM(AJ109, BL109))","v":2500626.624432514},{"$f":"IF($O109<$T$4, VLOOKUP($O109, 'Base Case Low Dry'!$B$13:$K$168, 10, FALSE), SUM(AK109, BM109))","v":235462430.01993495},null,null,null,2046,0,560.48022711155807,25.518713511308199,0,0,508.1204247617647,{"$f":"IF(AH109>0, SUMPRODUCT(AG109:OFFSET(AG109,-MIN($A109,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A109,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A109,60),0)) / AH109, 0)","v":0.27677622276517494},547172.76764976385,14767253.675969554,null,null,null,2046,{"$f":"$C109*$AT$4*$AG$4*IF(AP$5=\"Base\", 1, VLOOKUP(AQ$5, Assumptions!$B$239:$P$245, AR$3, FALSE))^Assumptions!$D$213","v":0},560.48022711155807,{"$f":"SUMPRODUCT(AP109:OFFSET(AP109,-MIN($A109,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A109,60),0))","v":25.518713511308199},0,0,{"$f":"SUMPRODUCT(AS109:OFFSET(AS109,-MIN($A109,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A109,60),0))","v":508.1204247617647},{"$f":"IF(AU109>0, SUMPRODUCT(AT109:OFFSET(AT109,-MIN($A109,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A109,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A109,60),0)) / AU109, 0)","v":0.27677622276517494},{"$f":"IF(AO109<=AR$5, HLOOKUP(AQ$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(AQ$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.6047085254087752},{"$f":"IF(AO109<=AR$5, HLOOKUP(AQ$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(AQ$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":3.3176378470550509},547172.76764976385,14767253.675969554,null,null,null,2046,0,15167.128097878673,694.15962743756938,0,0,13719.87440062454,null,1953453.85678275,220695176.34396541,null,null,null,2046,{"$f":"$C109*$BV$4*$BI$4*IF(BR$5=\"Base\", 1, VLOOKUP(BS$5, Assumptions!$B$239:$P$245, BT$3, FALSE))^Assumptions!$D$213","v":0},11390.018719218555,{"$f":"SUMPRODUCT(BR109:OFFSET(BR109,-MIN($A109,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A109,60),0))","v":521.2912490496816},0,0,{"$f":"SUMPRODUCT(BU109:OFFSET(BU109,-MIN($A109,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A109,60),0))","v":10303.178376287162},null,{"$f":"IF(BQ109<=BT$5, HLOOKUP(BS$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(BS$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.4769849782087781},{"$f":"IF(BQ109<=BT$5, HLOOKUP(BS$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(BS$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.8211661280572757},0,164370883.35918272,null,null,null,2046,{"$f":"$C109*$CK$4*$BI$4*IF(CG$5=\"Base\", 1, VLOOKUP(CH$5, Assumptions!$B$239:$P$245, CI$3, FALSE))^Assumptions!$D$213","v":0},3777.1093786601182,{"$f":"SUMPRODUCT(CG109:OFFSET(CG109,-MIN($A109,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A109,60),0))","v":172.86837838788779},0,0,{"$f":"SUMPRODUCT(CJ109:OFFSET(CJ109,-MIN($A109,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A109,60),0))","v":3416.6960243373769},{"$f":"IF(CL109>0, SUMPRODUCT(CK109:OFFSET(CK109,-MIN($A109,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A109,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A109,60),0)) / CL109, 0)","v":0.276776222765175},{"$f":"IF(CF109<=CI$5, HLOOKUP(CH$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(CH$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":0.85199128490617682},{"$f":"IF(CF109<=CI$5, HLOOKUP(CH$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(CH$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.8818512871057096},1953453.85678275,56324292.984782703]
[97,2047,{"$f":"'Base Case Low Dry'!$C110","v":0},15321.591594331891,{"$f":"SUMPRODUCT(C110:OFFSET(C110,-MIN(A110,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A110,60),0))","v":721.95111376200896},0,0,{"$f":"SUMPRODUCT(F110:OFFSET(F110,-MIN($A110,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A110,60),0))","v":14051.482881686334},{"$f":"IF(H110>0, SUMPRODUCT(G110:OFFSET(G110,-MIN($A110,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A110,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A110,60),0)) / H110, 0)","v":0.28695683505357461},2595365.9668265549,227350432.68154809,null,null,null,2047,0,15007.929984041353,710.37673088199608,0,{"$f":"SUM(AG110, BI110)","v":0},{"$f":"SUM(AH110, BJ110)","v":13737.82127139578},{"$f":"IF(U110>0, SUMPRODUCT(T110:OFFSET(T110,-MIN($A110,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A110,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A110,60),0)) / U110, 0)","v":0.28695683505357461},{"$f":"IF($O110<$T$4, VLOOKUP($O110, 'Base Case Low Dry'!$B$13:$K$168, 9, FALSE), SUM(AJ110, BL110))","v":2595365.9668265549},{"$f":"IF($O110<$T$4, VLOOKUP($O110, 'Base Case Low Dry'!$B$13:$K$168, 10, FALSE), SUM(AK110, BM110))","v":227350432.68154809},null,null,null,2047,0,534.96151360024987,25.20730683791286,0,0,490.61499286378211,{"$f":"IF(AH110>0, SUMPRODUCT(AG110:OFFSET(AG110,-MIN($A110,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A110,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A110,60),0)) / AH110, 0)","v":0.2869568350535745},567903.08687318221,14258501.92943994,null,null,null,2047,{"$f":"$C110*$AT$4*$AG$4*IF(AP$5=\"Base\", 1, VLOOKUP(AQ$5, Assumptions!$B$239:$P$245, AR$3, FALSE))^Assumptions!$D$213","v":0},534.96151360024987,{"$f":"SUMPRODUCT(AP110:OFFSET(AP110,-MIN($A110,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A110,60),0))","v":25.20730683791286},0,0,{"$f":"SUMPRODUCT(AS110:OFFSET(AS110,-MIN($A110,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A110,60),0))","v":490.61499286378211},{"$f":"IF(AU110>0, SUMPRODUCT(AT110:OFFSET(AT110,-MIN($A110,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A110,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A110,60),0)) / AU110, 0)","v":0.2869568350535745},{"$f":"IF(AO110<=AR$5, HLOOKUP(AQ$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(AQ$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.6047085254087752},{"$f":"IF(AO110<=AR$5, HLOOKUP(AQ$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(AQ$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":3.3176378470550509},567903.08687318221,14258501.92943994,null,null,null,2047,0,14472.968470441103,685.16942404408326,0,0,13247.206278531998,null,2027462.8799533728,213091930.75210816,null,null,null,2047,{"$f":"$C110*$BV$4*$BI$4*IF(BR$5=\"Base\", 1, VLOOKUP(BS$5, Assumptions!$B$239:$P$245, BT$3, FALSE))^Assumptions!$D$213","v":0},10868.727470168873,{"$f":"SUMPRODUCT(BR110:OFFSET(BR110,-MIN($A110,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A110,60),0))","v":514.53989940190547},0,0,{"$f":"SUMPRODUCT(BU110:OFFSET(BU110,-MIN($A110,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A110,60),0))","v":9948.2200266332875},null,{"$f":"IF(BQ110<=BT$5, HLOOKUP(BS$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(BS$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.4769849782087781},{"$f":"IF(BQ110<=BT$5, HLOOKUP(BS$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(BS$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.8211661280572757},0,158708085.39941859,null,null,null,2047,{"$f":"$C110*$CK$4*$BI$4*IF(CG$5=\"Base\", 1, VLOOKUP(CH$5, Assumptions!$B$239:$P$245, CI$3, FALSE))^Assumptions!$D$213","v":0},3604.2410002722304,{"$f":"SUMPRODUCT(CG110:OFFSET(CG110,-MIN($A110,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A110,60),0))","v":170.62952464217781},0,0,{"$f":"SUMPRODUCT(CJ110:OFFSET(CJ110,-MIN($A110,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A110,60),0))","v":3298.9862518987111},{"$f":"IF(CL110>0, SUMPRODUCT(CK110:OFFSET(CK110,-MIN($A110,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A110,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A110,60),0)) / CL110, 0)","v":0.28695683505357467},{"$f":"IF(CF110<=CI$5, HLOOKUP(CH$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(CH$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":0.85199128490617682},{"$f":"IF(CF110<=CI$5, HLOOKUP(CH$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(CH$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.8818512871057096},2027462.8799533728,54383845.352689564]
[{"$f":"A110+1","v":98},2048,{"$f":"'Base Case Low Dry'!$C111","v":0},14599.640480569882,{"$f":"SUMPRODUCT(C111:OFFSET(C111,-MIN(A111,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A111,60),0))","v":713.10761698258523},0,0,{"$f":"SUMPRODUCT(F111:OFFSET(F111,-MIN($A111,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A111,60),0))","v":13532.971092009793},{"$f":"IF(H111>0, SUMPRODUCT(G111:OFFSET(G111,-MIN($A111,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A111,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A111,60),0)) / H111, 0)","v":0.29709776075360506},2679385.5475207721,218961006.40347978,null,null,null,2048,0,14297.553253159356,701.18519833869834,0,0,13230.883864599251,{"$f":"IF(U111>0, SUMPRODUCT(T111:OFFSET(T111,-MIN($A111,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A111,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A111,60),0)) / U111, 0)","v":0.29709776075360511},{"$f":"IF($O111<$T$4, VLOOKUP($O111, 'Base Case Low Dry'!$B$13:$K$168, 9, FALSE), SUM(AJ111, BL111))","v":2679385.5475207721},{"$f":"IF($O111<$T$4, VLOOKUP($O111, 'Base Case Low Dry'!$B$13:$K$168, 10, FALSE), SUM(AK111, BM111))","v":218961006.40347978},null,null,null,2048,0,509.75420676233699,24.898531447738019,0,0,472.51087814977586,{"$f":"IF(AH111>0, SUMPRODUCT(AG111:OFFSET(AG111,-MIN($A111,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A111,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A111,60),0)) / AH111, 0)","v":0.29709776075360517},586287.76935878186,13732350.959055446,null,null,null,2048,{"$f":"$C111*$AT$4*$AG$4*IF(AP$5=\"Base\", 1, VLOOKUP(AQ$5, Assumptions!$B$239:$P$245, AR$3, FALSE))^Assumptions!$D$213","v":0},509.75420676233699,{"$f":"SUMPRODUCT(AP111:OFFSET(AP111,-MIN($A111,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A111,60),0))","v":24.898531447738019},0,0,{"$f":"SUMPRODUCT(AS111:OFFSET(AS111,-MIN($A111,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A111,60),0))","v":472.51087814977586},{"$f":"IF(AU111>0, SUMPRODUCT(AT111:OFFSET(AT111,-MIN($A111,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A111,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A111,60),0)) / AU111, 0)","v":0.29709776075360517},{"$f":"IF(AO111<=AR$5, HLOOKUP(AQ$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(AQ$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.6047085254087752},{"$f":"IF(AO111<=AR$5, HLOOKUP(AQ$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(AQ$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":3.3176378470550509},586287.76935878186,13732350.959055446,null,null,null,2048,0,13787.79904639702,676.2866668909603,0,0,12758.372986449474,{"$f":"IF(BJ111>0, SUMPRODUCT(BI111:OFFSET(BI111,-MIN($A111,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A111,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A111,60),0)) / BJ111, 0)","v":0.29709776075360511},2093097.7781619902,205228655.44442433,null,null,null,2048,{"$f":"$C111*$BV$4*$BI$4*IF(BR$5=\"Base\", 1, VLOOKUP(BS$5, Assumptions!$B$239:$P$245, BT$3, FALSE))^Assumptions!$D$213","v":0},10354.187570766968,{"$f":"SUMPRODUCT(BR111:OFFSET(BR111,-MIN($A111,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A111,60),0))","v":507.86923837765426},0,0,{"$f":"SUMPRODUCT(BU111:OFFSET(BU111,-MIN($A111,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A111,60),0))","v":9581.1221613376201},null,{"$f":"IF(BQ111<=BT$5, HLOOKUP(BS$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(BS$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.4769849782087781},{"$f":"IF(BQ111<=BT$5, HLOOKUP(BS$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(BS$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.8211661280572757},0,152851620.70530123,null,null,null,2048,{"$f":"$C111*$CK$4*$BI$4*IF(CG$5=\"Base\", 1, VLOOKUP(CH$5, Assumptions!$B$239:$P$245, CI$3, FALSE))^Assumptions!$D$213","v":0},3433.6114756300526,{"$f":"SUMPRODUCT(CG111:OFFSET(CG111,-MIN($A111,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A111,60),0))","v":168.41742851330602},0,0,{"$f":"SUMPRODUCT(CJ111:OFFSET(CJ111,-MIN($A111,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A111,60),0))","v":3177.2508251118538},{"$f":"IF(CL111>0, SUMPRODUCT(CK111:OFFSET(CK111,-MIN($A111,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A111,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A111,60),0)) / CL111, 0)","v":0.29709776075360511},{"$f":"IF(CF111<=CI$5, HLOOKUP(CH$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(CH$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":0.85199128490617682},{"$f":"IF(CF111<=CI$5, HLOOKUP(CH$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(CH$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.8818512871057096},2093097.7781619902,52377034.739123113]
[99,2049,{"$f":"'Base Case Low Dry'!$C112","v":0},13886.532863587297,{"$f":"SUMPRODUCT(C112:OFFSET(C112,-MIN(A112,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A112,60),0))","v":703.90413284349654},0,0,{"$f":"SUMPRODUCT(F112:OFFSET(F112,-MIN($A112,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A112,60),0))","v":12998.867918441028},{"$f":"IF(H112>0, SUMPRODUCT(G112:OFFSET(G112,-MIN($A112,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A112,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A112,60),0)) / H112, 0)","v":0.30720449629065122},13989072.575520406,210319314.37496752,null,null,null,2049,0,13596.368054820659,691.67322153479756,0,0,12708.703109674376,{"$f":"IF(U112>0, SUMPRODUCT(T112:OFFSET(T112,-MIN($A112,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A112,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A112,60),0)) / U112, 0)","v":0.30720449629065111},{"$f":"IF($O112<$T$4, VLOOKUP($O112, 'Base Case Low Dry'!$B$13:$K$168, 9, FALSE), SUM(AJ112, BL112))","v":13989072.575520406},{"$f":"IF($O112<$T$4, VLOOKUP($O112, 'Base Case Low Dry'!$B$13:$K$168, 10, FALSE), SUM(AK112, BM112))","v":210319314.37496752},null,null,null,2049,0,484.85567531459895,24.577186907575225,0,0,453.86238198070009,{"$f":"IF(AH112>0, SUMPRODUCT(AG112:OFFSET(AG112,-MIN($A112,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A112,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A112,60),0)) / AH112, 0)","v":0.30720449629065111},602115.1985535234,13190378.898528248,null,null,null,2049,{"$f":"$C112*$AT$4*$AG$4*IF(AP$5=\"Base\", 1, VLOOKUP(AQ$5, Assumptions!$B$239:$P$245, AR$3, FALSE))^Assumptions!$D$213","v":0},484.85567531459895,{"$f":"SUMPRODUCT(AP112:OFFSET(AP112,-MIN($A112,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A112,60),0))","v":24.577186907575225},0,0,{"$f":"SUMPRODUCT(AS112:OFFSET(AS112,-MIN($A112,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A112,60),0))","v":453.86238198070009},{"$f":"IF(AU112>0, SUMPRODUCT(AT112:OFFSET(AT112,-MIN($A112,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A112,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A112,60),0)) / AU112, 0)","v":0.30720449629065111},{"$f":"IF(AO112<=AR$5, HLOOKUP(AQ$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(AQ$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.6047085254087752},{"$f":"IF(AO112<=AR$5, HLOOKUP(AQ$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(AQ$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":3.3176378470550509},602115.1985535234,13190378.898528248,null,null,null,2049,0,13111.512379506061,667.09603462722237,0,0,12254.840727693676,{"$f":"IF(BJ112>0, SUMPRODUCT(BI112:OFFSET(BI112,-MIN($A112,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A112,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A112,60),0)) / BJ112, 0)","v":0.30720449629065105},13386957.376966882,197128935.47643927,null,null,null,2049,{"$f":"$C112*$BV$4*$BI$4*IF(BR$5=\"Base\", 1, VLOOKUP(BS$5, Assumptions!$B$239:$P$245, BT$3, FALSE))^Assumptions!$D$213","v":0},9846.3183323893136,{"$f":"SUMPRODUCT(BR112:OFFSET(BR112,-MIN($A112,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A112,60),0))","v":500.96737318274836},0,0,{"$f":"SUMPRODUCT(BU112:OFFSET(BU112,-MIN($A112,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A112,60),0))","v":9202.9858512895044},{"$f":"IF(BW112>0, SUMPRODUCT(BV112:OFFSET(BV112,-MIN($A112,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A112,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A112,60),0)) / BW112, 0)","v":0.30720449629065111},{"$f":"IF(BQ112<=BT$5, HLOOKUP(BS$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(BS$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.4769849782087781},{"$f":"IF(BQ112<=BT$5, HLOOKUP(BS$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(BS$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.8211661280572757},11237354.314859157,146819055.11798307,null,null,null,2049,{"$f":"$C112*$CK$4*$BI$4*IF(CG$5=\"Base\", 1, VLOOKUP(CH$5, Assumptions!$B$239:$P$245, CI$3, FALSE))^Assumptions!$D$213","v":0},3265.1940471167468,{"$f":"SUMPRODUCT(CG112:OFFSET(CG112,-MIN($A112,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A112,60),0))","v":166.12866144447398},0,0,{"$f":"SUMPRODUCT(CJ112:OFFSET(CJ112,-MIN($A112,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A112,60),0))","v":3051.8548764041711},{"$f":"IF(CL112>0, SUMPRODUCT(CK112:OFFSET(CK112,-MIN($A112,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A112,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A112,60),0)) / CL112, 0)","v":0.30720449629065116},{"$f":"IF(CF112<=CI$5, HLOOKUP(CH$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(CH$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":0.85199128490617682},{"$f":"IF(CF112<=CI$5, HLOOKUP(CH$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(CH$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.8818512871057096},2149603.062107726,50309880.358456187]
[100,2050,{"$f":"'Base Case Low Dry'!$C113","v":0},13182.628730743801,{"$f":"SUMPRODUCT(C113:OFFSET(C113,-MIN(A113,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A113,60),0))","v":694.35648012533454},0,0,{"$f":"SUMPRODUCT(F113:OFFSET(F113,-MIN($A113,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A113,60),0))","v":12450.944821564726},{"$f":"IF(H113>0, SUMPRODUCT(G113:OFFSET(G113,-MIN($A113,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A113,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A113,60),0)) / H113, 0)","v":0.31728481683572357},14293189.297777992,201454018.50549045,null,null,null,2050,0,12904.694833285863,681.86085190724452,0,0,12173.010924106769,{"$f":"IF(U113>0, SUMPRODUCT(T113:OFFSET(T113,-MIN($A113,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A113,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A113,60),0)) / U113, 0)","v":0.31728481683572363},{"$f":"IF($O113<$T$4, VLOOKUP($O113, 'Base Case Low Dry'!$B$13:$K$168, 9, FALSE), SUM(AJ113, BL113))","v":14293189.297777992},{"$f":"IF($O113<$T$4, VLOOKUP($O113, 'Base Case Low Dry'!$B$13:$K$168, 10, FALSE), SUM(AK113, BM113))","v":201454018.50549045},null,null,null,2050,0,460.2784884070237,24.243825538556152,0,0,434.73135584436056,{"$f":"IF(AH113>0, SUMPRODUCT(AG113:OFFSET(AG113,-MIN($A113,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A113,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A113,60),0)) / AH113, 0)","v":0.31728481683572352},615204.93696305866,12634383.307189075,null,null,null,2050,{"$f":"$C113*$AT$4*$AG$4*IF(AP$5=\"Base\", 1, VLOOKUP(AQ$5, Assumptions!$B$239:$P$245, AR$3, FALSE))^Assumptions!$D$213","v":0},460.2784884070237,{"$f":"SUMPRODUCT(AP113:OFFSET(AP113,-MIN($A113,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A113,60),0))","v":24.243825538556152},0,0,{"$f":"SUMPRODUCT(AS113:OFFSET(AS113,-MIN($A113,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A113,60),0))","v":434.73135584436056},{"$f":"IF(AU113>0, SUMPRODUCT(AT113:OFFSET(AT113,-MIN($A113,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A113,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A113,60),0)) / AU113, 0)","v":0.31728481683572352},{"$f":"IF(AO113<=AR$5, HLOOKUP(AQ$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(AQ$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.6047085254087752},{"$f":"IF(AO113<=AR$5, HLOOKUP(AQ$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(AQ$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":3.3176378470550509},615204.93696305866,12634383.307189075,null,null,null,2050,0,12444.416344878839,657.61702636868836,0,0,11738.279568262409,{"$f":"IF(BJ113>0, SUMPRODUCT(BI113:OFFSET(BI113,-MIN($A113,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A113,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A113,60),0)) / BJ113, 0)","v":0.31728481683572368},13677984.360814933,188819635.19830137,null,null,null,2050,{"$f":"$C113*$BV$4*$BI$4*IF(BR$5=\"Base\", 1, VLOOKUP(BS$5, Assumptions!$B$239:$P$245, BT$3, FALSE))^Assumptions!$D$213","v":0},9345.3509592065657,{"$f":"SUMPRODUCT(BR113:OFFSET(BR113,-MIN($A113,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A113,60),0))","v":493.8489470174527},0,0,{"$f":"SUMPRODUCT(BU113:OFFSET(BU113,-MIN($A113,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A113,60),0))","v":8815.0652616054049},{"$f":"IF(BW113>0, SUMPRODUCT(BV113:OFFSET(BV113,-MIN($A113,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A113,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A113,60),0)) / BW113, 0)","v":0.31728481683572368},{"$f":"IF(BQ113<=BT$5, HLOOKUP(BS$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(BS$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.4769849782087781},{"$f":"IF(BQ113<=BT$5, HLOOKUP(BS$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(BS$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.8211661280572757},11481649.806403205,140630396.854399,null,null,null,2050,{"$f":"$C113*$CK$4*$BI$4*IF(CG$5=\"Base\", 1, VLOOKUP(CH$5, Assumptions!$B$239:$P$245, CI$3, FALSE))^Assumptions!$D$213","v":0},3099.0653856722729,{"$f":"SUMPRODUCT(CG113:OFFSET(CG113,-MIN($A113,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A113,60),0))","v":163.76807935123568},0,0,{"$f":"SUMPRODUCT(CJ113:OFFSET(CJ113,-MIN($A113,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A113,60),0))","v":2923.2143066570043},{"$f":"IF(CL113>0, SUMPRODUCT(CK113:OFFSET(CK113,-MIN($A113,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A113,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A113,60),0)) / CL113, 0)","v":0.31728481683572363},{"$f":"IF(CF113<=CI$5, HLOOKUP(CH$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(CH$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":0.85199128490617682},{"$f":"IF(CF113<=CI$5, HLOOKUP(CH$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(CH$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.8818512871057096},2196334.5544117279,48189238.343902379]
[101,2051,{"$f":"'Base Case Low Dry'!$C114","v":0},12488.272250618467,{"$f":"SUMPRODUCT(C114:OFFSET(C114,-MIN(A114,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A114,60),0))","v":680.82590257223205},0,0,{"$f":"SUMPRODUCT(F114:OFFSET(F114,-MIN($A114,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A114,60),0))","v":11891.162877450623},{"$f":"IF(H114>0, SUMPRODUCT(G114:OFFSET(G114,-MIN($A114,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A114,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A114,60),0)) / H114, 0)","v":0.32734904281844673},14530305.162482832,192396848.64852616,null,null,null,2051,0,12222.833981378619,668.19145343225489,0,0,11625.724608210759,{"$f":"IF(U114>0, SUMPRODUCT(T114:OFFSET(T114,-MIN($A114,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A114,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A114,60),0)) / U114, 0)","v":0.32734904281844662},{"$f":"IF($O114<$T$4, VLOOKUP($O114, 'Base Case Low Dry'!$B$13:$K$168, 9, FALSE), SUM(AJ114, BL114))","v":14530305.162482832},{"$f":"IF($O114<$T$4, VLOOKUP($O114, 'Base Case Low Dry'!$B$13:$K$168, 10, FALSE), SUM(AK114, BM114))","v":192396848.64852616},null,null,null,2051,0,436.03466286846754,23.771398232089435,0,0,415.18627175400042,{"$f":"IF(AH114>0, SUMPRODUCT(AG114:OFFSET(AG114,-MIN($A114,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A114,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A114,60),0)) / AH114, 0)","v":0.32734904281844673},625410.8362595418,12066354.153439095,null,null,null,2051,{"$f":"$C114*$AT$4*$AG$4*IF(AP$5=\"Base\", 1, VLOOKUP(AQ$5, Assumptions!$B$239:$P$245, AR$3, FALSE))^Assumptions!$D$213","v":0},436.03466286846754,{"$f":"SUMPRODUCT(AP114:OFFSET(AP114,-MIN($A114,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A114,60),0))","v":23.771398232089435},0,0,{"$f":"SUMPRODUCT(AS114:OFFSET(AS114,-MIN($A114,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A114,60),0))","v":415.18627175400042},{"$f":"IF(AU114>0, SUMPRODUCT(AT114:OFFSET(AT114,-MIN($A114,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A114,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A114,60),0)) / AU114, 0)","v":0.32734904281844673},{"$f":"IF(AO114<=AR$5, HLOOKUP(AQ$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(AQ$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.6047085254087752},{"$f":"IF(AO114<=AR$5, HLOOKUP(AQ$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(AQ$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":3.3176378470550509},625410.8362595418,12066354.153439095,null,null,null,2051,0,11786.799318510151,644.42005520016551,0,0,11210.538336456759,{"$f":"IF(BJ114>0, SUMPRODUCT(BI114:OFFSET(BI114,-MIN($A114,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A114,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A114,60),0)) / BJ114, 0)","v":0.32734904281844662},13904894.32622329,180330494.49508706,null,null,null,2051,{"$f":"$C114*$BV$4*$BI$4*IF(BR$5=\"Base\", 1, VLOOKUP(BS$5, Assumptions!$B$239:$P$245, BT$3, FALSE))^Assumptions!$D$213","v":0},8851.5020121891139,{"$f":"SUMPRODUCT(BR114:OFFSET(BR114,-MIN($A114,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A114,60),0))","v":483.93845192065942},0,0,{"$f":"SUMPRODUCT(BU114:OFFSET(BU114,-MIN($A114,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A114,60),0))","v":8418.748802063501},{"$f":"IF(BW114>0, SUMPRODUCT(BV114:OFFSET(BV114,-MIN($A114,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A114,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A114,60),0)) / BW114, 0)","v":0.32734904281844662},{"$f":"IF(BQ114<=BT$5, HLOOKUP(BS$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(BS$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.4769849782087781},{"$f":"IF(BQ114<=BT$5, HLOOKUP(BS$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(BS$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.8211661280572757},11672123.833253648,134307795.79232153,null,null,null,2051,{"$f":"$C114*$CK$4*$BI$4*IF(CG$5=\"Base\", 1, VLOOKUP(CH$5, Assumptions!$B$239:$P$245, CI$3, FALSE))^Assumptions!$D$213","v":0},2935.297306321037,{"$f":"SUMPRODUCT(CG114:OFFSET(CG114,-MIN($A114,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A114,60),0))","v":160.48160327950609},0,0,{"$f":"SUMPRODUCT(CJ114:OFFSET(CJ114,-MIN($A114,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A114,60),0))","v":2791.7895343932578},{"$f":"IF(CL114>0, SUMPRODUCT(CK114:OFFSET(CK114,-MIN($A114,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A114,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A114,60),0)) / CL114, 0)","v":0.32734904281844668},{"$f":"IF(CF114<=CI$5, HLOOKUP(CH$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(CH$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":0.85199128490617682},{"$f":"IF(CF114<=CI$5, HLOOKUP(CH$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(CH$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.8818512871057096},2232770.4929696415,46022698.702765524]
[102,2052,{"$f":"'Base Case Low Dry'!$C115","v":0},11807.446348046235,{"$f":"SUMPRODUCT(C115:OFFSET(C115,-MIN(A115,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A115,60),0))","v":667.23630015687104},0,0,{"$f":"SUMPRODUCT(F115:OFFSET(F115,-MIN($A115,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A115,60),0))","v":11325.162002668818},{"$f":"IF(H115>0, SUMPRODUCT(G115:OFFSET(G115,-MIN($A115,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A115,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A115,60),0)) / H115, 0)","v":0.33736642240452558},14698614.213222191,183239057.62652016,null,null,null,2052,0,11554.642527946364,654.51138682966985,0,0,11072.358182568931,{"$f":"IF(U115>0, SUMPRODUCT(T115:OFFSET(T115,-MIN($A115,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A115,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A115,60),0)) / U115, 0)","v":0.33736642240452552},{"$f":"IF($O115<$T$4, VLOOKUP($O115, 'Base Case Low Dry'!$B$13:$K$168, 9, FALSE), SUM(AJ115, BL115))","v":14698614.213222191},{"$f":"IF($O115<$T$4, VLOOKUP($O115, 'Base Case Low Dry'!$B$13:$K$168, 10, FALSE), SUM(AK115, BM115))","v":183239057.62652016},null,null,null,2052,0,412.2632646363781,23.296910041186578,0,0,395.42405039415468,{"$f":"IF(AH115>0, SUMPRODUCT(AG115:OFFSET(AG115,-MIN($A115,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A115,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A115,60),0)) / AH115, 0)","v":0.33736642240452541},632655.16478505195,11492014.446157433,null,null,null,2052,{"$f":"$C115*$AT$4*$AG$4*IF(AP$5=\"Base\", 1, VLOOKUP(AQ$5, Assumptions!$B$239:$P$245, AR$3, FALSE))^Assumptions!$D$213","v":0},412.2632646363781,{"$f":"SUMPRODUCT(AP115:OFFSET(AP115,-MIN($A115,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A115,60),0))","v":23.296910041186578},0,0,{"$f":"SUMPRODUCT(AS115:OFFSET(AS115,-MIN($A115,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A115,60),0))","v":395.42405039415468},{"$f":"IF(AU115>0, SUMPRODUCT(AT115:OFFSET(AT115,-MIN($A115,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A115,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A115,60),0)) / AU115, 0)","v":0.33736642240452541},{"$f":"IF(AO115<=AR$5, HLOOKUP(AQ$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(AQ$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.6047085254087752},{"$f":"IF(AO115<=AR$5, HLOOKUP(AQ$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(AQ$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":3.3176378470550509},632655.16478505195,11492014.446157433,null,null,null,2052,0,11142.379263309986,631.21447678848324,0,0,10676.934132174776,{"$f":"IF(BJ115>0, SUMPRODUCT(BI115:OFFSET(BI115,-MIN($A115,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A115,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A115,60),0)) / BJ115, 0)","v":0.33736642240452558},14065959.048437139,171747043.18036273,null,null,null,2052,{"$f":"$C115*$BV$4*$BI$4*IF(BR$5=\"Base\", 1, VLOOKUP(BS$5, Assumptions!$B$239:$P$245, BT$3, FALSE))^Assumptions!$D$213","v":0},8367.5635602684542,{"$f":"SUMPRODUCT(BR115:OFFSET(BR115,-MIN($A115,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A115,60),0))","v":474.02149306486871},0,0,{"$f":"SUMPRODUCT(BU115:OFFSET(BU115,-MIN($A115,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A115,60),0))","v":8018.0294413378824},{"$f":"IF(BW115>0, SUMPRODUCT(BV115:OFFSET(BV115,-MIN($A115,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A115,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A115,60),0)) / BW115, 0)","v":0.33736642240452558},{"$f":"IF(BQ115<=BT$5, HLOOKUP(BS$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(BS$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.4769849782087781},{"$f":"IF(BQ115<=BT$5, HLOOKUP(BS$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(BS$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.8211661280572757},11807325.679362124,127914953.41921565,null,null,null,2052,{"$f":"$C115*$CK$4*$BI$4*IF(CG$5=\"Base\", 1, VLOOKUP(CH$5, Assumptions!$B$239:$P$245, CI$3, FALSE))^Assumptions!$D$213","v":0},2774.8157030415309,{"$f":"SUMPRODUCT(CG115:OFFSET(CG115,-MIN($A115,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A115,60),0))","v":157.19298372361456},0,0,{"$f":"SUMPRODUCT(CJ115:OFFSET(CJ115,-MIN($A115,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A115,60),0))","v":2658.9046908368937},{"$f":"IF(CL115>0, SUMPRODUCT(CK115:OFFSET(CK115,-MIN($A115,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A115,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A115,60),0)) / CL115, 0)","v":0.33736642240452558},{"$f":"IF(CF115<=CI$5, HLOOKUP(CH$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(CH$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":0.85199128490617682},{"$f":"IF(CF115<=CI$5, HLOOKUP(CH$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(CH$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.8818512871057096},2258633.3690750152,43832089.761147082]
[103,2053,{"$f":"'Base Case Low Dry'!$C116","v":0},11140.210047889363,{"$f":"SUMPRODUCT(C116:OFFSET(C116,-MIN(A116,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A116,60),0))","v":652.99460109594168},0,0,{"$f":"SUMPRODUCT(F116:OFFSET(F116,-MIN($A116,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A116,60),0))","v":10755.108493020378},{"$f":"IF(H116>0, SUMPRODUCT(G116:OFFSET(G116,-MIN($A116,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A116,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A116,60),0)) / H116, 0)","v":0.34734521799569423},14796728.354702542,174015695.71080929,null,null,null,2053,0,10900.131141116693,640.229504159371,0,0,10515.029586247689,{"$f":"IF(U116>0, SUMPRODUCT(T116:OFFSET(T116,-MIN($A116,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A116,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A116,60),0)) / U116, 0)","v":0.34734521799569434},{"$f":"IF($O116<$T$4, VLOOKUP($O116, 'Base Case Low Dry'!$B$13:$K$168, 9, FALSE), SUM(AJ116, BL116))","v":14796728.354702542},{"$f":"IF($O116<$T$4, VLOOKUP($O116, 'Base Case Low Dry'!$B$13:$K$168, 10, FALSE), SUM(AK116, BM116))","v":174015695.71080929},null,null,null,2053,0,388.96635459519155,22.79965354932887,0,0,375.52032913405509,{"$f":"IF(AH116>0, SUMPRODUCT(AG116:OFFSET(AG116,-MIN($A116,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A116,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A116,60),0)) / AH116, 0)","v":0.34734521799569429},636878.1763863879,10913562.396957707,null,null,null,2053,{"$f":"$C116*$AT$4*$AG$4*IF(AP$5=\"Base\", 1, VLOOKUP(AQ$5, Assumptions!$B$239:$P$245, AR$3, FALSE))^Assumptions!$D$213","v":0},388.96635459519155,{"$f":"SUMPRODUCT(AP116:OFFSET(AP116,-MIN($A116,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A116,60),0))","v":22.79965354932887},0,0,{"$f":"SUMPRODUCT(AS116:OFFSET(AS116,-MIN($A116,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A116,60),0))","v":375.52032913405509},{"$f":"IF(AU116>0, SUMPRODUCT(AT116:OFFSET(AT116,-MIN($A116,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A116,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A116,60),0)) / AU116, 0)","v":0.34734521799569429},{"$f":"IF(AO116<=AR$5, HLOOKUP(AQ$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(AQ$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.6047085254087752},{"$f":"IF(AO116<=AR$5, HLOOKUP(AQ$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(AQ$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":3.3176378470550509},636878.1763863879,10913562.396957707,null,null,null,2053,0,10511.164786521502,617.42985061004208,0,0,10139.509257113634,{"$f":"IF(BJ116>0, SUMPRODUCT(BI116:OFFSET(BI116,-MIN($A116,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A116,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A116,60),0)) / BJ116, 0)","v":0.34734521799569429},14159850.178316154,163102133.31385159,null,null,null,2053,{"$f":"$C116*$BV$4*$BI$4*IF(BR$5=\"Base\", 1, VLOOKUP(BS$5, Assumptions!$B$239:$P$245, BT$3, FALSE))^Assumptions!$D$213","v":0},7893.5420672035852,{"$f":"SUMPRODUCT(BR116:OFFSET(BR116,-MIN($A116,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A116,60),0))","v":463.66968821449404},0,0,{"$f":"SUMPRODUCT(BU116:OFFSET(BU116,-MIN($A116,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A116,60),0))","v":7614.4408814195258},{"$f":"IF(BW116>0, SUMPRODUCT(BV116:OFFSET(BV116,-MIN($A116,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A116,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A116,60),0)) / BW116, 0)","v":0.34734521799569434},{"$f":"IF(BQ116<=BT$5, HLOOKUP(BS$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(BS$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.4769849782087781},{"$f":"IF(BQ116<=BT$5, HLOOKUP(BS$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(BS$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.8211661280572757},11886140.29449553,121476337.51986185,null,null,null,2053,{"$f":"$C116*$CK$4*$BI$4*IF(CG$5=\"Base\", 1, VLOOKUP(CH$5, Assumptions!$B$239:$P$245, CI$3, FALSE))^Assumptions!$D$213","v":0},2617.6227193179166,{"$f":"SUMPRODUCT(CG116:OFFSET(CG116,-MIN($A116,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A116,60),0))","v":153.76016239554804},0,0,{"$f":"SUMPRODUCT(CJ116:OFFSET(CJ116,-MIN($A116,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A116,60),0))","v":2525.0683756941085},{"$f":"IF(CL116>0, SUMPRODUCT(CK116:OFFSET(CK116,-MIN($A116,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A116,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A116,60),0)) / CL116, 0)","v":0.34734521799569429},{"$f":"IF(CF116<=CI$5, HLOOKUP(CH$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(CH$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":0.85199128490617682},{"$f":"IF(CF116<=CI$5, HLOOKUP(CH$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(CH$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.8818512871057096},2273709.8838206241,41625795.793989755]
[104,2054,{"$f":"'Base Case Low Dry'!$C117","v":0},10487.215446793422,{"$f":"SUMPRODUCT(C117:OFFSET(C117,-MIN(A117,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A117,60),0))","v":638.69298559723063},0,0,{"$f":"SUMPRODUCT(F117:OFFSET(F117,-MIN($A117,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A117,60),0))","v":10183.254829063428},{"$f":"IF(H117>0, SUMPRODUCT(G117:OFFSET(G117,-MIN($A117,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A117,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A117,60),0)) / H117, 0)","v":0.3572954537346007},14824151.647961428,164763207.62639594,null,null,null,2054,0,10259.901636957322,625.93912595048675,0,0,9955.9410192273081,{"$f":"IF(U117>0, SUMPRODUCT(T117:OFFSET(T117,-MIN($A117,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A117,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A117,60),0)) / U117, 0)","v":0.35729545373460081},{"$f":"IF($O117<$T$4, VLOOKUP($O117, 'Base Case Low Dry'!$B$13:$K$168, 9, FALSE), SUM(AJ117, BL117))","v":14824151.647961428},{"$f":"IF($O117<$T$4, VLOOKUP($O117, 'Base Case Low Dry'!$B$13:$K$168, 10, FALSE), SUM(AK117, BM117))","v":164763207.62639594},null,null,null,2054,0,366.16670104586268,22.300305043201764,0,0,355.55375452953223,{"$f":"IF(AH117>0, SUMPRODUCT(AG117:OFFSET(AG117,-MIN($A117,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A117,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A117,60),0)) / AH117, 0)","v":0.3572954537346007},638058.52494605293,10333283.671961749,null,null,null,2054,{"$f":"$C117*$AT$4*$AG$4*IF(AP$5=\"Base\", 1, VLOOKUP(AQ$5, Assumptions!$B$239:$P$245, AR$3, FALSE))^Assumptions!$D$213","v":0},366.16670104586268,{"$f":"SUMPRODUCT(AP117:OFFSET(AP117,-MIN($A117,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A117,60),0))","v":22.300305043201764},0,0,{"$f":"SUMPRODUCT(AS117:OFFSET(AS117,-MIN($A117,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A117,60),0))","v":355.55375452953223},{"$f":"IF(AU117>0, SUMPRODUCT(AT117:OFFSET(AT117,-MIN($A117,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A117,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A117,60),0)) / AU117, 0)","v":0.3572954537346007},{"$f":"IF(AO117<=AR$5, HLOOKUP(AQ$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(AQ$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.6047085254087752},{"$f":"IF(AO117<=AR$5, HLOOKUP(AQ$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(AQ$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":3.3176378470550509},638058.52494605293,10333283.671961749,null,null,null,2054,0,9893.7349359114596,603.63882090728498,0,0,9600.3872646977761,{"$f":"IF(BJ117>0, SUMPRODUCT(BI117:OFFSET(BI117,-MIN($A117,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A117,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A117,60),0)) / BJ117, 0)","v":0.35729545373460075},14186093.123015376,154429923.95443419,null,null,null,2054,{"$f":"$C117*$BV$4*$BI$4*IF(BR$5=\"Base\", 1, VLOOKUP(BS$5, Assumptions!$B$239:$P$245, BT$3, FALSE))^Assumptions!$D$213","v":0},7429.872378989091,{"$f":"SUMPRODUCT(BR117:OFFSET(BR117,-MIN($A117,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A117,60),0))","v":453.31307452612725},0,0,{"$f":"SUMPRODUCT(BU117:OFFSET(BU117,-MIN($A117,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A117,60),0))","v":7209.5778416975963},{"$f":"IF(BW117>0, SUMPRODUCT(BV117:OFFSET(BV117,-MIN($A117,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A117,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A117,60),0)) / BW117, 0)","v":0.35729545373460081},{"$f":"IF(BQ117<=BT$5, HLOOKUP(BS$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(BS$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.4769849782087781},{"$f":"IF(BQ117<=BT$5, HLOOKUP(BS$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(BS$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.8211661280572757},11908169.293284889,115017389.31493342,null,null,null,2054,{"$f":"$C117*$CK$4*$BI$4*IF(CG$5=\"Base\", 1, VLOOKUP(CH$5, Assumptions!$B$239:$P$245, CI$3, FALSE))^Assumptions!$D$213","v":0},2463.8625569223686,{"$f":"SUMPRODUCT(CG117:OFFSET(CG117,-MIN($A117,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A117,60),0))","v":150.32574638115776},0,0,{"$f":"SUMPRODUCT(CJ117:OFFSET(CJ117,-MIN($A117,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A117,60),0))","v":2390.8094230001798},{"$f":"IF(CL117>0, SUMPRODUCT(CK117:OFFSET(CK117,-MIN($A117,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A117,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A117,60),0)) / CL117, 0)","v":0.35729545373460064},{"$f":"IF(CF117<=CI$5, HLOOKUP(CH$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(CH$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":0.85199128490617682},{"$f":"IF(CF117<=CI$5, HLOOKUP(CH$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(CH$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.8818512871057096},2277923.829730486,39412534.63950076]
[105,2055,{"$f":"'Base Case Low Dry'!$C118","v":0},9848.5224611961912,{"$f":"SUMPRODUCT(C118:OFFSET(C118,-MIN(A118,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A118,60),0))","v":623.61279055585078},0,0,{"$f":"SUMPRODUCT(F118:OFFSET(F118,-MIN($A118,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A118,60),0))","v":9611.9045757262611},{"$f":"IF(H118>0, SUMPRODUCT(G118:OFFSET(G118,-MIN($A118,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A118,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A118,60),0)) / H118, 0)","v":0.36722882612060687},14781252.510596324,155518864.63408342,null,null,null,2055,0,9633.9625110068355,610.9219635254268,0,0,9397.344625536889,{"$f":"IF(U118>0, SUMPRODUCT(T118:OFFSET(T118,-MIN($A118,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A118,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A118,60),0)) / U118, 0)","v":0.36722882612060681},{"$f":"IF($O118<$T$4, VLOOKUP($O118, 'Base Case Low Dry'!$B$13:$K$168, 9, FALSE), SUM(AJ118, BL118))","v":14781252.510596324},{"$f":"IF($O118<$T$4, VLOOKUP($O118, 'Base Case Low Dry'!$B$13:$K$168, 10, FALSE), SUM(AK118, BM118))","v":155518864.63408342},null,null,null,2055,0,343.86639600266091,21.773772018544701,0,0,335.60475677435062,{"$f":"IF(AH118>0, SUMPRODUCT(AG118:OFFSET(AG118,-MIN($A118,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A118,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A118,60),0)) / AH118, 0)","v":0.36722882612060692},636212.06782940647,9753515.7742823064,null,null,null,2055,{"$f":"$C118*$AT$4*$AG$4*IF(AP$5=\"Base\", 1, VLOOKUP(AQ$5, Assumptions!$B$239:$P$245, AR$3, FALSE))^Assumptions!$D$213","v":0},343.86639600266091,{"$f":"SUMPRODUCT(AP118:OFFSET(AP118,-MIN($A118,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A118,60),0))","v":21.773772018544701},0,0,{"$f":"SUMPRODUCT(AS118:OFFSET(AS118,-MIN($A118,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A118,60),0))","v":335.60475677435062},{"$f":"IF(AU118>0, SUMPRODUCT(AT118:OFFSET(AT118,-MIN($A118,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A118,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A118,60),0)) / AU118, 0)","v":0.36722882612060692},{"$f":"IF(AO118<=AR$5, HLOOKUP(AQ$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(AQ$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.6047085254087752},{"$f":"IF(AO118<=AR$5, HLOOKUP(AQ$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(AQ$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":3.3176378470550509},636212.06782940647,9753515.7742823064,null,null,null,2055,0,9290.0961150041749,589.14819150688209,0,0,9061.7398687625391,{"$f":"IF(BJ118>0, SUMPRODUCT(BI118:OFFSET(BI118,-MIN($A118,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A118,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A118,60),0)) / BJ118, 0)","v":0.36722882612060687},14145040.442766918,145765348.85980111,null,null,null,2055,{"$f":"$C118*$BV$4*$BI$4*IF(BR$5=\"Base\", 1, VLOOKUP(BS$5, Assumptions!$B$239:$P$245, BT$3, FALSE))^Assumptions!$D$213","v":0},6976.5593044629641,{"$f":"SUMPRODUCT(BR118:OFFSET(BR118,-MIN($A118,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A118,60),0))","v":442.43108427334295},0,0,{"$f":"SUMPRODUCT(BU118:OFFSET(BU118,-MIN($A118,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A118,60),0))","v":6805.0712084597089},{"$f":"IF(BW118>0, SUMPRODUCT(BV118:OFFSET(BV118,-MIN($A118,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A118,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A118,60),0)) / BW118, 0)","v":0.3672288261206067},{"$f":"IF(BQ118<=BT$5, HLOOKUP(BS$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(BS$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.4769849782087781},{"$f":"IF(BQ118<=BT$5, HLOOKUP(BS$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(BS$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.8211661280572757},11873708.623803688,108564127.01065402,null,null,null,2055,{"$f":"$C118*$CK$4*$BI$4*IF(CG$5=\"Base\", 1, VLOOKUP(CH$5, Assumptions!$B$239:$P$245, CI$3, FALSE))^Assumptions!$D$213","v":0},2313.5368105412108,{"$f":"SUMPRODUCT(CG118:OFFSET(CG118,-MIN($A118,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A118,60),0))","v":146.71710723353917},0,0,{"$f":"SUMPRODUCT(CJ118:OFFSET(CJ118,-MIN($A118,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A118,60),0))","v":2256.6686603028297},{"$f":"IF(CL118>0, SUMPRODUCT(CK118:OFFSET(CK118,-MIN($A118,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A118,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A118,60),0)) / CL118, 0)","v":0.36722882612060698},{"$f":"IF(CF118<=CI$5, HLOOKUP(CH$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(CH$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":0.85199128490617682},{"$f":"IF(CF118<=CI$5, HLOOKUP(CH$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(CH$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.8818512871057096},2271331.8189632297,37201221.849147096]
[106,2056,{"$f":"'Base Case Low Dry'!$C119","v":0},9224.9096706403398,{"$f":"SUMPRODUCT(C119:OFFSET(C119,-MIN(A119,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A119,60),0))","v":607.63481112441093},0,0,{"$f":"SUMPRODUCT(F119:OFFSET(F119,-MIN($A119,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A119,60),0))","v":9043.3780716148558},{"$f":"IF(H119>0, SUMPRODUCT(G119:OFFSET(G119,-MIN($A119,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A119,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A119,60),0)) / H119, 0)","v":0.37715855953161409},14669215.243593328,146320209.38972363,null,null,null,2056,0,9023.0405474814088,595.05846386630185,0,0,8841.5089484559066,{"$f":"IF(U119>0, SUMPRODUCT(T119:OFFSET(T119,-MIN($A119,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A119,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A119,60),0)) / U119, 0)","v":0.37715855953161415},{"$f":"IF($O119<$T$4, VLOOKUP($O119, 'Base Case Low Dry'!$B$13:$K$168, 9, FALSE), SUM(AJ119, BL119))","v":14669215.243593328},{"$f":"IF($O119<$T$4, VLOOKUP($O119, 'Base Case Low Dry'!$B$13:$K$168, 10, FALSE), SUM(AK119, BM119))","v":146320209.38972363},null,null,null,2056,0,322.09262398411619,21.215892374756351,0,0,315.75435172414603,{"$f":"IF(AH119>0, SUMPRODUCT(AG119:OFFSET(AG119,-MIN($A119,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A119,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A119,60),0)) / AH119, 0)","v":0.37715855953161437},631389.77951095498,9176613.2278346661,null,null,null,2056,{"$f":"$C119*$AT$4*$AG$4*IF(AP$5=\"Base\", 1, VLOOKUP(AQ$5, Assumptions!$B$239:$P$245, AR$3, FALSE))^Assumptions!$D$213","v":0},322.09262398411619,{"$f":"SUMPRODUCT(AP119:OFFSET(AP119,-MIN($A119,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A119,60),0))","v":21.215892374756351},0,0,{"$f":"SUMPRODUCT(AS119:OFFSET(AS119,-MIN($A119,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A119,60),0))","v":315.75435172414603},{"$f":"IF(AU119>0, SUMPRODUCT(AT119:OFFSET(AT119,-MIN($A119,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A119,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A119,60),0)) / AU119, 0)","v":0.37715855953161437},{"$f":"IF(AO119<=AR$5, HLOOKUP(AQ$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(AQ$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.6047085254087752},{"$f":"IF(AO119<=AR$5, HLOOKUP(AQ$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(AQ$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":3.3176378470550509},631389.77951095498,9176613.2278346661,null,null,null,2056,0,8700.9479234972932,573.84257149154553,0,0,8525.7545967317601,{"$f":"IF(BJ119>0, SUMPRODUCT(BI119:OFFSET(BI119,-MIN($A119,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A119,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A119,60),0)) / BJ119, 0)","v":0.37715855953161426},14037825.464082373,137143596.16188896,null,null,null,2056,{"$f":"$C119*$BV$4*$BI$4*IF(BR$5=\"Base\", 1, VLOOKUP(BS$5, Assumptions!$B$239:$P$245, BT$3, FALSE))^Assumptions!$D$213","v":0},6534.1282201896211,{"$f":"SUMPRODUCT(BR119:OFFSET(BR119,-MIN($A119,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A119,60),0))","v":430.93706263925964},0,0,{"$f":"SUMPRODUCT(BU119:OFFSET(BU119,-MIN($A119,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A119,60),0))","v":6402.5637434828777},{"$f":"IF(BW119>0, SUMPRODUCT(BV119:OFFSET(BV119,-MIN($A119,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A119,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A119,60),0)) / BW119, 0)","v":0.37715855953161409},{"$f":"IF(BQ119<=BT$5, HLOOKUP(BS$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(BS$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.4769849782087781},{"$f":"IF(BQ119<=BT$5, HLOOKUP(BS$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(BS$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.8211661280572757},11783709.629303919,102142758.26786141,null,null,null,2056,{"$f":"$C119*$CK$4*$BI$4*IF(CG$5=\"Base\", 1, VLOOKUP(CH$5, Assumptions!$B$239:$P$245, CI$3, FALSE))^Assumptions!$D$213","v":0},2166.8197033076717,{"$f":"SUMPRODUCT(CG119:OFFSET(CG119,-MIN($A119,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A119,60),0))","v":142.90550885228586},0,0,{"$f":"SUMPRODUCT(CJ119:OFFSET(CJ119,-MIN($A119,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A119,60),0))","v":2123.1908532488833},{"$f":"IF(CL119>0, SUMPRODUCT(CK119:OFFSET(CK119,-MIN($A119,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A119,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A119,60),0)) / CL119, 0)","v":0.37715855953161426},{"$f":"IF(CF119<=CI$5, HLOOKUP(CH$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(CH$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":0.85199128490617682},{"$f":"IF(CF119<=CI$5, HLOOKUP(CH$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(CH$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.8818512871057096},2254115.8347784542,35000837.894027531]
[107,2057,{"$f":"'Base Case Low Dry'!$C120","v":0},8617.2748595159283,{"$f":"SUMPRODUCT(C120:OFFSET(C120,-MIN(A120,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A120,60),0))","v":591.06993522608786},0,0,{"$f":"SUMPRODUCT(F120:OFFSET(F120,-MIN($A120,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A120,60),0))","v":8479.980057915418},{"$f":"IF(H120>0, SUMPRODUCT(G120:OFFSET(G120,-MIN($A120,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A120,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A120,60),0)) / H120, 0)","v":0.38709920759293903},14489975.539354296,137204532.18575868,null,null,null,2057,0,8427.9820836151066,578.65850789225533,0,0,8290.68728201458,{"$f":"IF(U120>0, SUMPRODUCT(T120:OFFSET(T120,-MIN($A120,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A120,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A120,60),0)) / U120, 0)","v":0.38709920759293903},{"$f":"IF($O120<$T$4, VLOOKUP($O120, 'Base Case Low Dry'!$B$13:$K$168, 9, FALSE), SUM(AJ120, BL120))","v":14489975.539354296},{"$f":"IF($O120<$T$4, VLOOKUP($O120, 'Base Case Low Dry'!$B$13:$K$168, 10, FALSE), SUM(AK120, BM120))","v":137204532.18575868},null,null,null,2057,0,300.87673160935981,20.637520928904372,0,0,296.08301064235388,{"$f":"IF(AH120>0, SUMPRODUCT(AG120:OFFSET(AG120,-MIN($A120,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A120,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A120,60),0)) / AH120, 0)","v":0.38709920759293909},623674.97572221642,8604914.7293191906,null,null,null,2057,{"$f":"$C120*$AT$4*$AG$4*IF(AP$5=\"Base\", 1, VLOOKUP(AQ$5, Assumptions!$B$239:$P$245, AR$3, FALSE))^Assumptions!$D$213","v":0},300.87673160935981,{"$f":"SUMPRODUCT(AP120:OFFSET(AP120,-MIN($A120,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A120,60),0))","v":20.637520928904372},0,0,{"$f":"SUMPRODUCT(AS120:OFFSET(AS120,-MIN($A120,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A120,60),0))","v":296.08301064235388},{"$f":"IF(AU120>0, SUMPRODUCT(AT120:OFFSET(AT120,-MIN($A120,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A120,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A120,60),0)) / AU120, 0)","v":0.38709920759293909},{"$f":"IF(AO120<=AR$5, HLOOKUP(AQ$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(AQ$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.6047085254087752},{"$f":"IF(AO120<=AR$5, HLOOKUP(AQ$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(AQ$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":3.3176378470550509},623674.97572221642,8604914.7293191906,null,null,null,2057,0,8127.1053520057476,558.02098696335099,0,0,7994.6042713722263,{"$f":"IF(BJ120>0, SUMPRODUCT(BI120:OFFSET(BI120,-MIN($A120,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A120,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A120,60),0)) / BJ120, 0)","v":0.38709920759293898},13866300.56363208,128599617.4564395,null,null,null,2057,{"$f":"$C120*$BV$4*$BI$4*IF(BR$5=\"Base\", 1, VLOOKUP(BS$5, Assumptions!$B$239:$P$245, BT$3, FALSE))^Assumptions!$D$213","v":0},6103.1911575503618,{"$f":"SUMPRODUCT(BR120:OFFSET(BR120,-MIN($A120,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A120,60),0))","v":419.05556847761676},0,0,{"$f":"SUMPRODUCT(BU120:OFFSET(BU120,-MIN($A120,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A120,60),0))","v":6003.6871658260779},{"$f":"IF(BW120>0, SUMPRODUCT(BV120:OFFSET(BV120,-MIN($A120,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A120,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A120,60),0)) / BW120, 0)","v":0.38709920759293903},{"$f":"IF(BQ120<=BT$5, HLOOKUP(BS$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(BS$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.4769849782087781},{"$f":"IF(BQ120<=BT$5, HLOOKUP(BS$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(BS$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.8211661280572757},11639727.24212629,95779314.578326628,null,null,null,2057,{"$f":"$C120*$CK$4*$BI$4*IF(CG$5=\"Base\", 1, VLOOKUP(CH$5, Assumptions!$B$239:$P$245, CI$3, FALSE))^Assumptions!$D$213","v":0},2023.9141944553858,{"$f":"SUMPRODUCT(CG120:OFFSET(CG120,-MIN($A120,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A120,60),0))","v":138.9654184857342},0,0,{"$f":"SUMPRODUCT(CJ120:OFFSET(CJ120,-MIN($A120,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A120,60),0))","v":1990.9171055461482},{"$f":"IF(CL120>0, SUMPRODUCT(CK120:OFFSET(CK120,-MIN($A120,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A120,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A120,60),0)) / CL120, 0)","v":0.38709920759293903},{"$f":"IF(CF120<=CI$5, HLOOKUP(CH$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(CH$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":0.85199128490617682},{"$f":"IF(CF120<=CI$5, HLOOKUP(CH$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(CH$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.8818512871057096},2226573.321505791,32820302.878112867]
[108,2058,{"$f":"'Base Case Low Dry'!$C121","v":0},8026.2049242898402,{"$f":"SUMPRODUCT(C121:OFFSET(C121,-MIN(A121,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A121,60),0))","v":573.93444135840764},0,0,{"$f":"SUMPRODUCT(F121:OFFSET(F121,-MIN($A121,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A121,60),0))","v":7923.9701638225752},{"$f":"IF(H121>0, SUMPRODUCT(G121:OFFSET(G121,-MIN($A121,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A121,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A121,60),0)) / H121, 0)","v":0.3970664049508949},14246145.511229223,128208393.4108268,null,null,null,2058,0,7849.3235757228522,561.73678580867988,0,0,7747.0888152555663,{"$f":"IF(U121>0, SUMPRODUCT(T121:OFFSET(T121,-MIN($A121,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A121,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A121,60),0)) / U121, 0)","v":0.3970664049508949},{"$f":"IF($O121<$T$4, VLOOKUP($O121, 'Base Case Low Dry'!$B$13:$K$168, 9, FALSE), SUM(AJ121, BL121))","v":14246145.511229223},{"$f":"IF($O121<$T$4, VLOOKUP($O121, 'Base Case Low Dry'!$B$13:$K$168, 10, FALSE), SUM(AK121, BM121))","v":128208393.4108268},null,null,null,2058,0,280.23921068045541,20.039226053381558,0,0,276.6696296832464,{"$f":"IF(AH121>0, SUMPRODUCT(AG121:OFFSET(AG121,-MIN($A121,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A121,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A121,60),0)) / AH121, 0)","v":0.3970664049508949},613180.08658605209,8040713.198814312,null,null,null,2058,{"$f":"$C121*$AT$4*$AG$4*IF(AP$5=\"Base\", 1, VLOOKUP(AQ$5, Assumptions!$B$239:$P$245, AR$3, FALSE))^Assumptions!$D$213","v":0},280.23921068045541,{"$f":"SUMPRODUCT(AP121:OFFSET(AP121,-MIN($A121,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A121,60),0))","v":20.039226053381558},0,0,{"$f":"SUMPRODUCT(AS121:OFFSET(AS121,-MIN($A121,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A121,60),0))","v":276.6696296832464},{"$f":"IF(AU121>0, SUMPRODUCT(AT121:OFFSET(AT121,-MIN($A121,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A121,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A121,60),0)) / AU121, 0)","v":0.3970664049508949},{"$f":"IF(AO121<=AR$5, HLOOKUP(AQ$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(AQ$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.6047085254087752},{"$f":"IF(AO121<=AR$5, HLOOKUP(AQ$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(AQ$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":3.3176378470550509},613180.08658605209,8040713.198814312,null,null,null,2058,0,7569.0843650423967,541.69755975529836,0,0,7470.4191855723202,{"$f":"IF(BJ121>0, SUMPRODUCT(BI121:OFFSET(BI121,-MIN($A121,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A121,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A121,60),0)) / BJ121, 0)","v":0.39706640495089479},13632965.42464317,120167680.21201248,null,null,null,2058,{"$f":"$C121*$BV$4*$BI$4*IF(BR$5=\"Base\", 1, VLOOKUP(BS$5, Assumptions!$B$239:$P$245, BT$3, FALSE))^Assumptions!$D$213","v":0},5684.1355890727455,{"$f":"SUMPRODUCT(BR121:OFFSET(BR121,-MIN($A121,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A121,60),0))","v":406.79720682459396},0,0,{"$f":"SUMPRODUCT(BU121:OFFSET(BU121,-MIN($A121,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A121,60),0))","v":5610.0412559961769},{"$f":"IF(BW121>0, SUMPRODUCT(BV121:OFFSET(BV121,-MIN($A121,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A121,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A121,60),0)) / BW121, 0)","v":0.3970664049508949},{"$f":"IF(BQ121<=BT$5, HLOOKUP(BS$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(BS$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.4769849782087781},{"$f":"IF(BQ121<=BT$5, HLOOKUP(BS$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(BS$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.8211661280572757},11443859.760286337,89499317.904835418,null,null,null,2058,{"$f":"$C121*$CK$4*$BI$4*IF(CG$5=\"Base\", 1, VLOOKUP(CH$5, Assumptions!$B$239:$P$245, CI$3, FALSE))^Assumptions!$D$213","v":0},1884.9487759696515,{"$f":"SUMPRODUCT(CG121:OFFSET(CG121,-MIN($A121,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A121,60),0))","v":134.9003529307044},0,0,{"$f":"SUMPRODUCT(CJ121:OFFSET(CJ121,-MIN($A121,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A121,60),0))","v":1860.3779295761437},{"$f":"IF(CL121>0, SUMPRODUCT(CK121:OFFSET(CK121,-MIN($A121,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A121,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A121,60),0)) / CL121, 0)","v":0.3970664049508949},{"$f":"IF(CF121<=CI$5, HLOOKUP(CH$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(CH$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":0.85199128490617682},{"$f":"IF(CF121<=CI$5, HLOOKUP(CH$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(CH$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.8818512871057096},2189105.6643568338,30668362.307177067]
[109,2059,{"$f":"'Base Case Low Dry'!$C122","v":0},7452.2704829314325,{"$f":"SUMPRODUCT(C122:OFFSET(C122,-MIN(A122,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A122,60),0))","v":555.97626871690295},0,0,{"$f":"SUMPRODUCT(F122:OFFSET(F122,-MIN($A122,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A122,60),0))","v":7377.5368658651569},{"$f":"IF(H122>0, SUMPRODUCT(G122:OFFSET(G122,-MIN($A122,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A122,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A122,60),0)) / H122, 0)","v":0.40707657775015116},13940934.115545141,119367202.21639857,null,null,null,2059,0,7287.5867899141722,544.03915104804275,0,0,7212.8531728478765,{"$f":"IF(U122>0, SUMPRODUCT(T122:OFFSET(T122,-MIN($A122,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A122,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A122,60),0)) / U122, 0)","v":0.40707657775015105},{"$f":"IF($O122<$T$4, VLOOKUP($O122, 'Base Case Low Dry'!$B$13:$K$168, 9, FALSE), SUM(AJ122, BL122))","v":13940934.115545141},{"$f":"IF($O122<$T$4, VLOOKUP($O122, 'Base Case Low Dry'!$B$13:$K$168, 10, FALSE), SUM(AK122, BM122))","v":119367202.21639857},null,null,null,2059,0,260.19998462707383,19.412206911235266,0,0,257.59062066795462,{"$f":"IF(AH122>0, SUMPRODUCT(AG122:OFFSET(AG122,-MIN($A122,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A122,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A122,60),0)) / AH122, 0)","v":0.40707657775015105},600043.23143564654,7486229.3554478083,null,null,null,2059,{"$f":"$C122*$AT$4*$AG$4*IF(AP$5=\"Base\", 1, VLOOKUP(AQ$5, Assumptions!$B$239:$P$245, AR$3, FALSE))^Assumptions!$D$213","v":0},260.19998462707383,{"$f":"SUMPRODUCT(AP122:OFFSET(AP122,-MIN($A122,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A122,60),0))","v":19.412206911235266},0,0,{"$f":"SUMPRODUCT(AS122:OFFSET(AS122,-MIN($A122,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A122,60),0))","v":257.59062066795462},{"$f":"IF(AU122>0, SUMPRODUCT(AT122:OFFSET(AT122,-MIN($A122,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A122,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A122,60),0)) / AU122, 0)","v":0.40707657775015105},{"$f":"IF(AO122<=AR$5, HLOOKUP(AQ$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(AQ$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.6047085254087752},{"$f":"IF(AO122<=AR$5, HLOOKUP(AQ$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(AQ$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":3.3176378470550509},600043.23143564654,7486229.3554478083,null,null,null,2059,0,7027.3868052870985,524.62694413680754,0,0,6955.2625521799218,{"$f":"IF(BJ122>0, SUMPRODUCT(BI122:OFFSET(BI122,-MIN($A122,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A122,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A122,60),0)) / BJ122, 0)","v":0.4070765777501511},13340890.884109493,111880972.86095075,null,null,null,2059,{"$f":"$C122*$BV$4*$BI$4*IF(BR$5=\"Base\", 1, VLOOKUP(BS$5, Assumptions!$B$239:$P$245, BT$3, FALSE))^Assumptions!$D$213","v":0},5277.3383822481519,{"$f":"SUMPRODUCT(BR122:OFFSET(BR122,-MIN($A122,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A122,60),0))","v":393.9777310353449},0,0,{"$f":"SUMPRODUCT(BU122:OFFSET(BU122,-MIN($A122,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A122,60),0))","v":5223.175419576577},{"$f":"IF(BW122>0, SUMPRODUCT(BV122:OFFSET(BV122,-MIN($A122,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A122,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A122,60),0)) / BW122, 0)","v":0.40707657775015121},{"$f":"IF(BQ122<=BT$5, HLOOKUP(BS$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(BS$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.4769849782087781},{"$f":"IF(BQ122<=BT$5, HLOOKUP(BS$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(BS$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.8211661280572757},11198684.92287528,83327486.558099702,null,null,null,2059,{"$f":"$C122*$CK$4*$BI$4*IF(CG$5=\"Base\", 1, VLOOKUP(CH$5, Assumptions!$B$239:$P$245, CI$3, FALSE))^Assumptions!$D$213","v":0},1750.048423038947,{"$f":"SUMPRODUCT(CG122:OFFSET(CG122,-MIN($A122,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A122,60),0))","v":130.64921310146266},0,0,{"$f":"SUMPRODUCT(CJ122:OFFSET(CJ122,-MIN($A122,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A122,60),0))","v":1732.0871326033443},{"$f":"IF(CL122>0, SUMPRODUCT(CK122:OFFSET(CK122,-MIN($A122,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A122,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A122,60),0)) / CL122, 0)","v":0.40707657775015099},{"$f":"IF(CF122<=CI$5, HLOOKUP(CH$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(CH$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":0.85199128490617682},{"$f":"IF(CF122<=CI$5, HLOOKUP(CH$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(CH$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.8818512871057096},2142205.9612342142,28553486.302851051]
[110,2060,{"$f":"'Base Case Low Dry'!$C123","v":0},6896.2942142145293,{"$f":"SUMPRODUCT(C123:OFFSET(C123,-MIN(A123,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A123,60),0))","v":537.40849615391039},0,0,{"$f":"SUMPRODUCT(F123:OFFSET(F123,-MIN($A123,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A123,60),0))","v":6842.775202092259},{"$f":"IF(H123>0, SUMPRODUCT(G123:OFFSET(G123,-MIN($A123,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A123,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A123,60),0)) / H123, 0)","v":0.41714662459025409},13578068.5581636,110714855.93636796,null,null,null,2060,0,6743.54763886613,525.77618177377167,0,0,6690.0286267438414,{"$f":"IF(U123>0, SUMPRODUCT(T123:OFFSET(T123,-MIN($A123,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A123,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A123,60),0)) / U123, 0)","v":0.41714662459025409},{"$f":"IF($O123<$T$4, VLOOKUP($O123, 'Base Case Low Dry'!$B$13:$K$168, 9, FALSE), SUM(AJ123, BL123))","v":13578068.5581636},{"$f":"IF($O123<$T$4, VLOOKUP($O123, 'Base Case Low Dry'!$B$13:$K$168, 10, FALSE), SUM(AK123, BM123))","v":110714855.93636796},null,null,null,2060,0,240.78777771583856,18.76390326384146,0,0,238.91913296342864,{"$f":"IF(AH123>0, SUMPRODUCT(AG123:OFFSET(AG123,-MIN($A123,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A123,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A123,60),0)) / AH123, 0)","v":0.41714662459025409},584424.83600939438,6943589.1032482283,null,null,null,2060,{"$f":"$C123*$AT$4*$AG$4*IF(AP$5=\"Base\", 1, VLOOKUP(AQ$5, Assumptions!$B$239:$P$245, AR$3, FALSE))^Assumptions!$D$213","v":0},240.78777771583856,{"$f":"SUMPRODUCT(AP123:OFFSET(AP123,-MIN($A123,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A123,60),0))","v":18.76390326384146},0,0,{"$f":"SUMPRODUCT(AS123:OFFSET(AS123,-MIN($A123,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A123,60),0))","v":238.91913296342864},{"$f":"IF(AU123>0, SUMPRODUCT(AT123:OFFSET(AT123,-MIN($A123,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A123,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A123,60),0)) / AU123, 0)","v":0.41714662459025409},{"$f":"IF(AO123<=AR$5, HLOOKUP(AQ$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(AQ$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.6047085254087752},{"$f":"IF(AO123<=AR$5, HLOOKUP(AQ$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(AQ$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":3.3176378470550509},584424.83600939438,6943589.1032482283,null,null,null,2060,0,6502.7598611502917,507.01227850993018,0,0,6451.1094937804128,{"$f":"IF(BJ123>0, SUMPRODUCT(BI123:OFFSET(BI123,-MIN($A123,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A123,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A123,60),0)) / BJ123, 0)","v":0.41714662459025392},12993643.722154206,103771266.83311974,null,null,null,2060,{"$f":"$C123*$BV$4*$BI$4*IF(BR$5=\"Base\", 1, VLOOKUP(BS$5, Assumptions!$B$239:$P$245, BT$3, FALSE))^Assumptions!$D$213","v":0},4883.3606512128072,{"$f":"SUMPRODUCT(BR123:OFFSET(BR123,-MIN($A123,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A123,60),0))","v":380.74969142704424},0,0,{"$f":"SUMPRODUCT(BU123:OFFSET(BU123,-MIN($A123,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A123,60),0))","v":4844.5729092354914},{"$f":"IF(BW123>0, SUMPRODUCT(BV123:OFFSET(BV123,-MIN($A123,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A123,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A123,60),0)) / BW123, 0)","v":0.41714662459025409},{"$f":"IF(BQ123<=BT$5, HLOOKUP(BS$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(BS$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.4769849782087781},{"$f":"IF(BQ123<=BT$5, HLOOKUP(BS$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(BS$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.8211661280572757},10907196.776327899,77287483.483903289,null,null,null,2060,{"$f":"$C123*$CK$4*$BI$4*IF(CG$5=\"Base\", 1, VLOOKUP(CH$5, Assumptions!$B$239:$P$245, CI$3, FALSE))^Assumptions!$D$213","v":0},1619.3992099374843,{"$f":"SUMPRODUCT(CG123:OFFSET(CG123,-MIN($A123,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A123,60),0))","v":126.26258708288593},0,0,{"$f":"SUMPRODUCT(CJ123:OFFSET(CJ123,-MIN($A123,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A123,60),0))","v":1606.5365845449212},{"$f":"IF(CL123>0, SUMPRODUCT(CK123:OFFSET(CK123,-MIN($A123,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A123,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A123,60),0)) / CL123, 0)","v":0.41714662459025398},{"$f":"IF(CF123<=CI$5, HLOOKUP(CH$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(CH$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":0.85199128490617682},{"$f":"IF(CF123<=CI$5, HLOOKUP(CH$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(CH$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.8818512871057096},2086446.9458263062,26483783.34921645]
[111,2061,{"$f":"'Base Case Low Dry'!$C124","v":0},6358.8857180606192,{"$f":"SUMPRODUCT(C124:OFFSET(C124,-MIN(A124,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A124,60),0))","v":517.67541317063035},0,0,{"$f":"SUMPRODUCT(F124:OFFSET(F124,-MIN($A124,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A124,60),0))","v":6321.6681841326672},{"$f":"IF(H124>0, SUMPRODUCT(G124:OFFSET(G124,-MIN($A124,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A124,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A124,60),0)) / H124, 0)","v":0.42729358252880756},13161721.406019755,102283439.3375608,null,null,null,2061,0,6217.771457092359,506.38932638784212,0,0,6180.5539231643861,{"$f":"IF(U124>0, SUMPRODUCT(T124:OFFSET(T124,-MIN($A124,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A124,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A124,60),0)) / U124, 0)","v":0.42729358252880756},{"$f":"IF($O124<$T$4, VLOOKUP($O124, 'Base Case Low Dry'!$B$13:$K$168, 9, FALSE), SUM(AJ124, BL124))","v":13161721.406019755},{"$f":"IF($O124<$T$4, VLOOKUP($O124, 'Base Case Low Dry'!$B$13:$K$168, 10, FALSE), SUM(AK124, BM124))","v":102283439.3375608},null,null,null,2061,0,222.0238744519971,18.074912183786822,0,0,220.72440447461375,{"$f":"IF(AH124>0, SUMPRODUCT(AG124:OFFSET(AG124,-MIN($A124,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A124,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A124,60),0)) / AH124, 0)","v":0.42729358252880767},566504.4951985986,6414804.6693501119,null,null,null,2061,{"$f":"$C124*$AT$4*$AG$4*IF(AP$5=\"Base\", 1, VLOOKUP(AQ$5, Assumptions!$B$239:$P$245, AR$3, FALSE))^Assumptions!$D$213","v":0},222.0238744519971,{"$f":"SUMPRODUCT(AP124:OFFSET(AP124,-MIN($A124,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A124,60),0))","v":18.074912183786822},0,0,{"$f":"SUMPRODUCT(AS124:OFFSET(AS124,-MIN($A124,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A124,60),0))","v":220.72440447461375},{"$f":"IF(AU124>0, SUMPRODUCT(AT124:OFFSET(AT124,-MIN($A124,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A124,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A124,60),0)) / AU124, 0)","v":0.42729358252880767},{"$f":"IF(AO124<=AR$5, HLOOKUP(AQ$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(AQ$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.6047085254087752},{"$f":"IF(AO124<=AR$5, HLOOKUP(AQ$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(AQ$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":3.3176378470550509},566504.4951985986,6414804.6693501119,null,null,null,2061,0,5995.7475826403615,488.31441420405531,0,0,5959.8295186897722,{"$f":"IF(BJ124>0, SUMPRODUCT(BI124:OFFSET(BI124,-MIN($A124,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A124,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A124,60),0)) / BJ124, 0)","v":0.42729358252880756},12595216.910821157,95868634.668210685,null,null,null,2061,{"$f":"$C124*$BV$4*$BI$4*IF(BR$5=\"Base\", 1, VLOOKUP(BS$5, Assumptions!$B$239:$P$245, BT$3, FALSE))^Assumptions!$D$213","v":0},4502.610959785763,{"$f":"SUMPRODUCT(BR124:OFFSET(BR124,-MIN($A124,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A124,60),0))","v":366.7082049255153},0,0,{"$f":"SUMPRODUCT(BU124:OFFSET(BU124,-MIN($A124,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A124,60),0))","v":4475.6376647680663},{"$f":"IF(BW124>0, SUMPRODUCT(BV124:OFFSET(BV124,-MIN($A124,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A124,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A124,60),0)) / BW124, 0)","v":0.42729358252880756},{"$f":"IF(BQ124<=BT$5, HLOOKUP(BS$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(BS$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.4769849782087781},{"$f":"IF(BQ124<=BT$5, HLOOKUP(BS$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(BS$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.8211661280572757},10572747.123474561,71401706.316828787,null,null,null,2061,{"$f":"$C124*$CK$4*$BI$4*IF(CG$5=\"Base\", 1, VLOOKUP(CH$5, Assumptions!$B$239:$P$245, CI$3, FALSE))^Assumptions!$D$213","v":0},1493.1366228545985,{"$f":"SUMPRODUCT(CG124:OFFSET(CG124,-MIN($A124,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A124,60),0))","v":121.60620927853999},0,0,{"$f":"SUMPRODUCT(CJ124:OFFSET(CJ124,-MIN($A124,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A124,60),0))","v":1484.1918539217061},{"$f":"IF(CL124>0, SUMPRODUCT(CK124:OFFSET(CK124,-MIN($A124,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A124,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A124,60),0)) / CL124, 0)","v":0.42729358252880739},{"$f":"IF(CF124<=CI$5, HLOOKUP(CH$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(CH$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":0.85199128490617682},{"$f":"IF(CF124<=CI$5, HLOOKUP(CH$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(CH$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.8818512871057096},2022469.7873465957,24466928.351381898]
[112,2062,{"$f":"'Base Case Low Dry'!$C125","v":0},5841.2103048899889,{"$f":"SUMPRODUCT(C125:OFFSET(C125,-MIN(A125,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A125,60),0))","v":497.00641684520815},0,0,{"$f":"SUMPRODUCT(F125:OFFSET(F125,-MIN($A125,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A125,60),0))","v":5816.0715474174676},{"$f":"IF(H125>0, SUMPRODUCT(G125:OFFSET(G125,-MIN($A125,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A125,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A125,60),0)) / H125, 0)","v":0.43753429442067271},12696446.750827713,94102977.881115511,null,null,null,2062,0,5711.3821307045164,486.10486172359612,0,0,5686.243373231976,{"$f":"IF(U125>0, SUMPRODUCT(T125:OFFSET(T125,-MIN($A125,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A125,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A125,60),0)) / U125, 0)","v":0.43753429442067265},{"$f":"IF($O125<$T$4, VLOOKUP($O125, 'Base Case Low Dry'!$B$13:$K$168, 9, FALSE), SUM(AJ125, BL125))","v":12696446.750827713},{"$f":"IF($O125<$T$4, VLOOKUP($O125, 'Base Case Low Dry'!$B$13:$K$168, 10, FALSE), SUM(AK125, BM125))","v":94102977.881115511},null,null,null,2062,0,203.94896226821027,17.353243191974219,0,0,203.07122919036863,{"$f":"IF(AH125>0, SUMPRODUCT(AG125:OFFSET(AG125,-MIN($A125,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A125,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A125,60),0)) / AH125, 0)","v":0.43753429442067265},546478.22541691805,5901759.1295432262,null,null,null,2062,{"$f":"$C125*$AT$4*$AG$4*IF(AP$5=\"Base\", 1, VLOOKUP(AQ$5, Assumptions!$B$239:$P$245, AR$3, FALSE))^Assumptions!$D$213","v":0},203.94896226821027,{"$f":"SUMPRODUCT(AP125:OFFSET(AP125,-MIN($A125,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A125,60),0))","v":17.353243191974219},0,0,{"$f":"SUMPRODUCT(AS125:OFFSET(AS125,-MIN($A125,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A125,60),0))","v":203.07122919036863},{"$f":"IF(AU125>0, SUMPRODUCT(AT125:OFFSET(AT125,-MIN($A125,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A125,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A125,60),0)) / AU125, 0)","v":0.43753429442067265},{"$f":"IF(AO125<=AR$5, HLOOKUP(AQ$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(AQ$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.6047085254087752},{"$f":"IF(AO125<=AR$5, HLOOKUP(AQ$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(AQ$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":3.3176378470550509},546478.22541691805,5901759.1295432262,null,null,null,2062,0,5507.433168436306,468.75161853162189,0,0,5483.1721440416077,{"$f":"IF(BJ125>0, SUMPRODUCT(BI125:OFFSET(BI125,-MIN($A125,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A125,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A125,60),0)) / BJ125, 0)","v":0.43753429442067271},12149968.525410796,88201218.751572281,null,null,null,2062,{"$f":"$C125*$BV$4*$BI$4*IF(BR$5=\"Base\", 1, VLOOKUP(BS$5, Assumptions!$B$239:$P$245, BT$3, FALSE))^Assumptions!$D$213","v":0},4135.902754860248,{"$f":"SUMPRODUCT(BR125:OFFSET(BR125,-MIN($A125,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A125,60),0))","v":352.01718316639739},0,0,{"$f":"SUMPRODUCT(BU125:OFFSET(BU125,-MIN($A125,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A125,60),0))","v":4117.6835165034709},{"$f":"IF(BW125>0, SUMPRODUCT(BV125:OFFSET(BV125,-MIN($A125,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A125,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A125,60),0)) / BW125, 0)","v":0.43753429442067265},{"$f":"IF(BQ125<=BT$5, HLOOKUP(BS$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(BS$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.4769849782087781},{"$f":"IF(BQ125<=BT$5, HLOOKUP(BS$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(BS$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.8211661280572757},10198994.244154582,65691115.137727223,null,null,null,2062,{"$f":"$C125*$CK$4*$BI$4*IF(CG$5=\"Base\", 1, VLOOKUP(CH$5, Assumptions!$B$239:$P$245, CI$3, FALSE))^Assumptions!$D$213","v":0},1371.5304135760584,{"$f":"SUMPRODUCT(CG125:OFFSET(CG125,-MIN($A125,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A125,60),0))","v":116.7344353652245},0,0,{"$f":"SUMPRODUCT(CJ125:OFFSET(CJ125,-MIN($A125,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A125,60),0))","v":1365.4886275381364},{"$f":"IF(CL125>0, SUMPRODUCT(CK125:OFFSET(CK125,-MIN($A125,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A125,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A125,60),0)) / CL125, 0)","v":0.43753429442067271},{"$f":"IF(CF125<=CI$5, HLOOKUP(CH$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(CH$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":0.85199128490617682},{"$f":"IF(CF125<=CI$5, HLOOKUP(CH$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(CH$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.8818512871057096},1950974.2812562145,22510103.61384505]
[113,2063,{"$f":"'Base Case Low Dry'!$C126","v":0},5344.2038880447808,{"$f":"SUMPRODUCT(C126:OFFSET(C126,-MIN(A126,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A126,60),0))","v":475.86252884157153},0,0,{"$f":"SUMPRODUCT(F126:OFFSET(F126,-MIN($A126,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A126,60),0))","v":5327.7012459540774},{"$f":"IF(H126>0, SUMPRODUCT(G126:OFFSET(G126,-MIN($A126,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A126,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A126,60),0)) / H126, 0)","v":0.44788509424825518},12187127.05364614,86201235.39020519,null,null,null,2063,0,5225.2772689809208,465.38045496316977,0,0,5208.7746268901974,{"$f":"IF(U126>0, SUMPRODUCT(T126:OFFSET(T126,-MIN($A126,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A126,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A126,60),0)) / U126, 0)","v":0.44788509424825529},{"$f":"IF($O126<$T$4, VLOOKUP($O126, 'Base Case Low Dry'!$B$13:$K$168, 9, FALSE), SUM(AJ126, BL126))","v":12187127.05364614},{"$f":"IF($O126<$T$4, VLOOKUP($O126, 'Base Case Low Dry'!$B$13:$K$168, 10, FALSE), SUM(AK126, BM126))","v":86201235.39020519},null,null,null,2063,0,186.59571907623604,16.614993104822432,0,0,186.01952055685322,{"$f":"IF(AH126>0, SUMPRODUCT(AG126:OFFSET(AG126,-MIN($A126,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A126,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A126,60),0)) / AH126, 0)","v":0.44788509424825523},524556.17669352039,5406193.7188083539,null,null,null,2063,{"$f":"$C126*$AT$4*$AG$4*IF(AP$5=\"Base\", 1, VLOOKUP(AQ$5, Assumptions!$B$239:$P$245, AR$3, FALSE))^Assumptions!$D$213","v":0},186.59571907623604,{"$f":"SUMPRODUCT(AP126:OFFSET(AP126,-MIN($A126,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A126,60),0))","v":16.614993104822432},0,0,{"$f":"SUMPRODUCT(AS126:OFFSET(AS126,-MIN($A126,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A126,60),0))","v":186.01952055685322},{"$f":"IF(AU126>0, SUMPRODUCT(AT126:OFFSET(AT126,-MIN($A126,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A126,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A126,60),0)) / AU126, 0)","v":0.44788509424825523},{"$f":"IF(AO126<=AR$5, HLOOKUP(AQ$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(AQ$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.6047085254087752},{"$f":"IF(AO126<=AR$5, HLOOKUP(AQ$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(AQ$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":3.3176378470550509},524556.17669352039,5406193.7188083539,null,null,null,2063,0,5038.6815499046843,448.76546185834735,0,0,5022.755106333344,{"$f":"IF(BJ126>0, SUMPRODUCT(BI126:OFFSET(BI126,-MIN($A126,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A126,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A126,60),0)) / BJ126, 0)","v":0.44788509424825518},11662570.87695262,80795041.671396837,null,null,null,2063,{"$f":"$C126*$BV$4*$BI$4*IF(BR$5=\"Base\", 1, VLOOKUP(BS$5, Assumptions!$B$239:$P$245, BT$3, FALSE))^Assumptions!$D$213","v":0},3783.8855716938506,{"$f":"SUMPRODUCT(BR126:OFFSET(BR126,-MIN($A126,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A126,60),0))","v":337.00823109816298},0,0,{"$f":"SUMPRODUCT(BU126:OFFSET(BU126,-MIN($A126,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A126,60),0))","v":3771.9253318094457},{"$f":"IF(BW126>0, SUMPRODUCT(BV126:OFFSET(BV126,-MIN($A126,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A126,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A126,60),0)) / BW126, 0)","v":0.44788509424825518},{"$f":"IF(BQ126<=BT$5, HLOOKUP(BS$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(BS$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.4769849782087781},{"$f":"IF(BQ126<=BT$5, HLOOKUP(BS$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(BS$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.8211661280572757},9789860.1957129762,60175091.230228454,null,null,null,2063,{"$f":"$C126*$CK$4*$BI$4*IF(CG$5=\"Base\", 1, VLOOKUP(CH$5, Assumptions!$B$239:$P$245, CI$3, FALSE))^Assumptions!$D$213","v":0},1254.7959782108339,{"$f":"SUMPRODUCT(CG126:OFFSET(CG126,-MIN($A126,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A126,60),0))","v":111.75723076018436},0,0,{"$f":"SUMPRODUCT(CJ126:OFFSET(CJ126,-MIN($A126,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A126,60),0))","v":1250.8297745238983},{"$f":"IF(CL126>0, SUMPRODUCT(CK126:OFFSET(CK126,-MIN($A126,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A126,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A126,60),0)) / CL126, 0)","v":0.44788509424825518},{"$f":"IF(CF126<=CI$5, HLOOKUP(CH$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(CH$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":0.85199128490617682},{"$f":"IF(CF126<=CI$5, HLOOKUP(CH$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(CH$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.8818512871057096},1872710.6812396441,20619950.441168379]
[{"$f":"A126+1","v":114},2064,{"$f":"'Base Case Low Dry'!$C127","v":0},4868.3413592032093,{"$f":"SUMPRODUCT(C127:OFFSET(C127,-MIN(A127,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A127,60),0))","v":453.85961459679299},0,0,{"$f":"SUMPRODUCT(F127:OFFSET(F127,-MIN($A127,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A127,60),0))","v":4858.1229589252789},{"$f":"IF(H127>0, SUMPRODUCT(G127:OFFSET(G127,-MIN($A127,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A127,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A127,60),0)) / H127, 0)","v":0.45836152597976154},11638930.438987115,78603544.268722266,null,null,null,2064,0,4759.8968140177503,443.82841071695793,0,0,4749.6784137397999,{"$f":"IF(U127>0, SUMPRODUCT(T127:OFFSET(T127,-MIN($A127,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A127,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A127,60),0)) / U127, 0)","v":0.45836152597976154},{"$f":"IF($O127<$T$4, VLOOKUP($O127, 'Base Case Low Dry'!$B$13:$K$168, 9, FALSE), SUM(AJ127, BL127))","v":11638930.438987115},{"$f":"IF($O127<$T$4, VLOOKUP($O127, 'Base Case Low Dry'!$B$13:$K$168, 10, FALSE), SUM(AK127, BM127))","v":78603544.268722266},null,null,null,2064,0,169.98072597141362,15.846749659907889,0,0,169.62394509485807,{"$f":"IF(AH127>0, SUMPRODUCT(AG127:OFFSET(AG127,-MIN($A127,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A127,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A127,60),0)) / AH127, 0)","v":0.45836152597976149},500960.79453363386,4929697.1833181651,null,null,null,2064,{"$f":"$C127*$AT$4*$AG$4*IF(AP$5=\"Base\", 1, VLOOKUP(AQ$5, Assumptions!$B$239:$P$245, AR$3, FALSE))^Assumptions!$D$213","v":0},169.98072597141362,{"$f":"SUMPRODUCT(AP127:OFFSET(AP127,-MIN($A127,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A127,60),0))","v":15.846749659907889},0,0,{"$f":"SUMPRODUCT(AS127:OFFSET(AS127,-MIN($A127,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A127,60),0))","v":169.62394509485807},{"$f":"IF(AU127>0, SUMPRODUCT(AT127:OFFSET(AT127,-MIN($A127,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A127,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A127,60),0)) / AU127, 0)","v":0.45836152597976149},{"$f":"IF(AO127<=AR$5, HLOOKUP(AQ$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(AQ$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.6047085254087752},{"$f":"IF(AO127<=AR$5, HLOOKUP(AQ$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(AQ$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":3.3176378470550509},500960.79453363386,4929697.1833181651,null,null,null,2064,0,4589.9160880463369,427.98166105705002,0,0,4580.0544686449421,{"$f":"IF(BJ127>0, SUMPRODUCT(BI127:OFFSET(BI127,-MIN($A127,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A127,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A127,60),0)) / BJ127, 0)","v":0.45836152597976154},11137969.644453481,73673847.085404098,null,null,null,2064,{"$f":"$C127*$BV$4*$BI$4*IF(BR$5=\"Base\", 1, VLOOKUP(BS$5, Assumptions!$B$239:$P$245, BT$3, FALSE))^Assumptions!$D$213","v":0},3446.8773405956877,{"$f":"SUMPRODUCT(BR127:OFFSET(BR127,-MIN($A127,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A127,60),0))","v":321.40027429476555},0,0,{"$f":"SUMPRODUCT(BU127:OFFSET(BU127,-MIN($A127,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A127,60),0))","v":3439.4715859360831},{"$f":"IF(BW127>0, SUMPRODUCT(BV127:OFFSET(BV127,-MIN($A127,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A127,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A127,60),0)) / BW127, 0)","v":0.45836152597976154},{"$f":"IF(BQ127<=BT$5, HLOOKUP(BS$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(BS$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.4769849782087781},{"$f":"IF(BQ127<=BT$5, HLOOKUP(BS$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(BS$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.8211661280572757},9349496.5075647198,54871318.56032677,null,null,null,2064,{"$f":"$C127*$CK$4*$BI$4*IF(CG$5=\"Base\", 1, VLOOKUP(CH$5, Assumptions!$B$239:$P$245, CI$3, FALSE))^Assumptions!$D$213","v":0},1143.0387474506497,{"$f":"SUMPRODUCT(CG127:OFFSET(CG127,-MIN($A127,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A127,60),0))","v":106.58138676228447},0,0,{"$f":"SUMPRODUCT(CJ127:OFFSET(CJ127,-MIN($A127,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A127,60),0))","v":1140.5828827088592},{"$f":"IF(CL127>0, SUMPRODUCT(CK127:OFFSET(CK127,-MIN($A127,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A127,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A127,60),0)) / CL127, 0)","v":0.45836152597976138},{"$f":"IF(CF127<=CI$5, HLOOKUP(CH$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(CH$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":0.85199128490617682},{"$f":"IF(CF127<=CI$5, HLOOKUP(CH$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(CH$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.8818512871057096},1788473.1368887601,18802528.525077328]
[115,2065,{"$f":"'Base Case Low Dry'!$C128","v":0},4414.4817446064162,{"$f":"SUMPRODUCT(C128:OFFSET(C128,-MIN(A128,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A128,60),0))","v":431.34204509243949},0,0,{"$f":"SUMPRODUCT(F128:OFFSET(F128,-MIN($A128,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A128,60),0))","v":4408.7428468049629},{"$f":"IF(H128>0, SUMPRODUCT(G128:OFFSET(G128,-MIN($A128,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A128,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A128,60),0)) / H128, 0)","v":0.46897810895576059},11057276.43079442,71332655.936915442,null,null,null,2065,0,4316.0684033007929,421.78934548658816,0,0,4310.3295054993187,{"$f":"IF(U128>0, SUMPRODUCT(T128:OFFSET(T128,-MIN($A128,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A128,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A128,60),0)) / U128, 0)","v":0.4689781089557607},{"$f":"IF($O128<$T$4, VLOOKUP($O128, 'Base Case Low Dry'!$B$13:$K$168, 9, FALSE), SUM(AJ128, BL128))","v":11057276.43079442},{"$f":"IF($O128<$T$4, VLOOKUP($O128, 'Base Case Low Dry'!$B$13:$K$168, 10, FALSE), SUM(AK128, BM128))","v":71332655.936915442},null,null,null,2065,0,154.13397631150573,15.060536753077502,0,0,153.93359964467203,{"$f":"IF(AH128>0, SUMPRODUCT(AG128:OFFSET(AG128,-MIN($A128,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A128,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A128,60),0)) / AH128, 0)","v":0.46897810895576064},475925.34513255971,4473696.4003637545,null,null,null,2065,{"$f":"$C128*$AT$4*$AG$4*IF(AP$5=\"Base\", 1, VLOOKUP(AQ$5, Assumptions!$B$239:$P$245, AR$3, FALSE))^Assumptions!$D$213","v":0},154.13397631150573,{"$f":"SUMPRODUCT(AP128:OFFSET(AP128,-MIN($A128,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A128,60),0))","v":15.060536753077502},0,0,{"$f":"SUMPRODUCT(AS128:OFFSET(AS128,-MIN($A128,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A128,60),0))","v":153.93359964467203},{"$f":"IF(AU128>0, SUMPRODUCT(AT128:OFFSET(AT128,-MIN($A128,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A128,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A128,60),0)) / AU128, 0)","v":0.46897810895576064},{"$f":"IF(AO128<=AR$5, HLOOKUP(AQ$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(AQ$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.6047085254087752},{"$f":"IF(AO128<=AR$5, HLOOKUP(AQ$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(AQ$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":3.3176378470550509},475925.34513255971,4473696.4003637545,null,null,null,2065,0,4161.9344269892872,406.72880873351068,0,0,4156.395905854647,{"$f":"IF(BJ128>0, SUMPRODUCT(BI128:OFFSET(BI128,-MIN($A128,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A128,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A128,60),0)) / BJ128, 0)","v":0.46897810895576064},10581351.08566186,66858959.536551684,null,null,null,2065,{"$f":"$C128*$BV$4*$BI$4*IF(BR$5=\"Base\", 1, VLOOKUP(BS$5, Assumptions!$B$239:$P$245, BT$3, FALSE))^Assumptions!$D$213","v":0},3125.4770663009222,{"$f":"SUMPRODUCT(BR128:OFFSET(BR128,-MIN($A128,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A128,60),0))","v":305.44007509029274},0,0,{"$f":"SUMPRODUCT(BU128:OFFSET(BU128,-MIN($A128,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A128,60),0))","v":3121.3178174969812},{"$f":"IF(BW128>0, SUMPRODUCT(BV128:OFFSET(BV128,-MIN($A128,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A128,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A128,60),0)) / BW128, 0)","v":0.4689781089557607},{"$f":"IF(BQ128<=BT$5, HLOOKUP(BS$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(BS$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.4769849782087781},{"$f":"IF(BQ128<=BT$5, HLOOKUP(BS$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(BS$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.8211661280572757},8882256.6570719052,49795679.368953951,null,null,null,2065,{"$f":"$C128*$CK$4*$BI$4*IF(CG$5=\"Base\", 1, VLOOKUP(CH$5, Assumptions!$B$239:$P$245, CI$3, FALSE))^Assumptions!$D$213","v":0},1036.4573606883653,{"$f":"SUMPRODUCT(CG128:OFFSET(CG128,-MIN($A128,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A128,60),0))","v":101.28873364321795},0,0,{"$f":"SUMPRODUCT(CJ128:OFFSET(CJ128,-MIN($A128,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A128,60),0))","v":1035.078088357666},{"$f":"IF(CL128>0, SUMPRODUCT(CK128:OFFSET(CK128,-MIN($A128,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A128,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A128,60),0)) / CL128, 0)","v":0.46897810895576059},{"$f":"IF(CF128<=CI$5, HLOOKUP(CH$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(CH$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":0.85199128490617682},{"$f":"IF(CF128<=CI$5, HLOOKUP(CH$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(CH$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.8818512871057096},1699094.4285899554,17063280.167597733]
[116,2066,{"$f":"'Base Case Low Dry'!$C129","v":0},3983.1396995139767,{"$f":"SUMPRODUCT(C129:OFFSET(C129,-MIN(A129,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A129,60),0))","v":407.78748813185177},0,0,{"$f":"SUMPRODUCT(F129:OFFSET(F129,-MIN($A129,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A129,60),0))","v":3980.7988760360449},{"$f":"IF(H129>0, SUMPRODUCT(G129:OFFSET(G129,-MIN($A129,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A129,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A129,60),0)) / H129, 0)","v":0.47886316634875997},10409296.004432894,64408600.466259167,null,null,null,2066,0,3894.2790578142049,398.73698045283453,0,0,3891.9382343362527,{"$f":"IF(U129>0, SUMPRODUCT(T129:OFFSET(T129,-MIN($A129,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A129,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A129,60),0)) / U129, 0)","v":0.47886316634876014},{"$f":"IF($O129<$T$4, VLOOKUP($O129, 'Base Case Low Dry'!$B$13:$K$168, 9, FALSE), SUM(AJ129, BL129))","v":10409296.004432894},{"$f":"IF($O129<$T$4, VLOOKUP($O129, 'Base Case Low Dry'!$B$13:$K$168, 10, FALSE), SUM(AK129, BM129))","v":64408600.466259167},null,null,null,2066,0,139.07343955842822,14.238116878076987,0,0,138.991708462601,{"$f":"IF(AH129>0, SUMPRODUCT(AG129:OFFSET(AG129,-MIN($A129,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A129,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A129,60),0)) / AH129, 0)","v":0.47886316634875997},448035.08571963699,4039447.5752199339,null,null,null,2066,{"$f":"$C129*$AT$4*$AG$4*IF(AP$5=\"Base\", 1, VLOOKUP(AQ$5, Assumptions!$B$239:$P$245, AR$3, FALSE))^Assumptions!$D$213","v":0},139.07343955842822,{"$f":"SUMPRODUCT(AP129:OFFSET(AP129,-MIN($A129,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A129,60),0))","v":14.238116878076987},0,0,{"$f":"SUMPRODUCT(AS129:OFFSET(AS129,-MIN($A129,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A129,60),0))","v":138.991708462601},{"$f":"IF(AU129>0, SUMPRODUCT(AT129:OFFSET(AT129,-MIN($A129,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A129,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A129,60),0)) / AU129, 0)","v":0.47886316634875997},{"$f":"IF(AO129<=AR$5, HLOOKUP(AQ$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(AQ$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.6047085254087752},{"$f":"IF(AO129<=AR$5, HLOOKUP(AQ$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(AQ$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":3.3176378470550509},448035.08571963699,4039447.5752199339,null,null,null,2066,0,3755.2056182557767,384.49886357475754,0,0,3752.9465258736518,{"$f":"IF(BJ129>0, SUMPRODUCT(BI129:OFFSET(BI129,-MIN($A129,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A129,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A129,60),0)) / BJ129, 0)","v":0.47886316634876003},9961260.9187132567,60369152.89103923,null,null,null,2066,{"$f":"$C129*$BV$4*$BI$4*IF(BR$5=\"Base\", 1, VLOOKUP(BS$5, Assumptions!$B$239:$P$245, BT$3, FALSE))^Assumptions!$D$213","v":0},2820.0369912106294,{"$f":"SUMPRODUCT(BR129:OFFSET(BR129,-MIN($A129,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A129,60),0))","v":288.74611102198543},0,0,{"$f":"SUMPRODUCT(BU129:OFFSET(BU129,-MIN($A129,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A129,60),0))","v":2818.3404864831177},{"$f":"IF(BW129>0, SUMPRODUCT(BV129:OFFSET(BV129,-MIN($A129,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A129,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A129,60),0)) / BW129, 0)","v":0.47886316634875997},{"$f":"IF(BQ129<=BT$5, HLOOKUP(BS$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(BS$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.4769849782087781},{"$f":"IF(BQ129<=BT$5, HLOOKUP(BS$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(BS$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.8211661280572757},8361737.1157793617,44962156.186323941,null,null,null,2066,{"$f":"$C129*$CK$4*$BI$4*IF(CG$5=\"Base\", 1, VLOOKUP(CH$5, Assumptions!$B$239:$P$245, CI$3, FALSE))^Assumptions!$D$213","v":0},935.16862704514733,{"$f":"SUMPRODUCT(CG129:OFFSET(CG129,-MIN($A129,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A129,60),0))","v":95.752752552772108},0,0,{"$f":"SUMPRODUCT(CJ129:OFFSET(CJ129,-MIN($A129,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A129,60),0))","v":934.60603939053397},{"$f":"IF(CL129>0, SUMPRODUCT(CK129:OFFSET(CK129,-MIN($A129,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A129,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A129,60),0)) / CL129, 0)","v":0.47886316634876003},{"$f":"IF(CF129<=CI$5, HLOOKUP(CH$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(CH$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":0.85199128490617682},{"$f":"IF(CF129<=CI$5, HLOOKUP(CH$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(CH$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.8818512871057096},1599523.8029338953,15406996.704715289]
[117,2067,{"$f":"'Base Case Low Dry'!$C130","v":0},3575.352211382125,{"$f":"SUMPRODUCT(C130:OFFSET(C130,-MIN(A130,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A130,60),0))","v":384.06741648347872},0,0,{"$f":"SUMPRODUCT(F130:OFFSET(F130,-MIN($A130,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A130,60),0))","v":3575.3522113821291},{"$f":"IF(H130>0, SUMPRODUCT(G130:OFFSET(G130,-MIN($A130,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A130,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A130,60),0)) / H130, 0)","v":0.48904607246571974},9750943.469854692,57848547.309271947,null,null,null,2067,0,3495.54207736137,375.49414309100649,0,0,3495.5420773613541,{"$f":"IF(U130>0, SUMPRODUCT(T130:OFFSET(T130,-MIN($A130,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A130,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A130,60),0)) / U130, 0)","v":0.48904607246571974},{"$f":"IF($O130<$T$4, VLOOKUP($O130, 'Base Case Low Dry'!$B$13:$K$168, 9, FALSE), SUM(AJ130, BL130))","v":9750943.469854692},{"$f":"IF($O130<$T$4, VLOOKUP($O130, 'Base Case Low Dry'!$B$13:$K$168, 10, FALSE), SUM(AK130, BM130))","v":57848547.309271947},null,null,null,2067,0,124.83532268035123,13.409917969785091,0,0,124.83532268035162,{"$f":"IF(AH130>0, SUMPRODUCT(AG130:OFFSET(AG130,-MIN($A130,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A130,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A130,60),0)) / AH130, 0)","v":0.48904607246571979},419698.39185120742,3628027.5066812993,null,null,null,2067,{"$f":"$C130*$AT$4*$AG$4*IF(AP$5=\"Base\", 1, VLOOKUP(AQ$5, Assumptions!$B$239:$P$245, AR$3, FALSE))^Assumptions!$D$213","v":0},124.83532268035123,{"$f":"SUMPRODUCT(AP130:OFFSET(AP130,-MIN($A130,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A130,60),0))","v":13.409917969785091},0,0,{"$f":"SUMPRODUCT(AS130:OFFSET(AS130,-MIN($A130,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A130,60),0))","v":124.83532268035162},{"$f":"IF(AU130>0, SUMPRODUCT(AT130:OFFSET(AT130,-MIN($A130,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A130,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A130,60),0)) / AU130, 0)","v":0.48904607246571979},{"$f":"IF(AO130<=AR$5, HLOOKUP(AQ$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(AQ$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.6047085254087752},{"$f":"IF(AO130<=AR$5, HLOOKUP(AQ$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(AQ$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":3.3176378470550509},419698.39185120742,3628027.5066812993,null,null,null,2067,0,3370.706754681019,362.08422512122138,0,0,3370.7067546810026,{"$f":"IF(BJ130>0, SUMPRODUCT(BI130:OFFSET(BI130,-MIN($A130,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A130,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A130,60),0)) / BJ130, 0)","v":0.48904607246571979},9331245.0780034848,54220519.802590646,null,null,null,2067,{"$f":"$C130*$BV$4*$BI$4*IF(BR$5=\"Base\", 1, VLOOKUP(BS$5, Assumptions!$B$239:$P$245, BT$3, FALSE))^Assumptions!$D$213","v":0},2531.2908801886438,{"$f":"SUMPRODUCT(BR130:OFFSET(BR130,-MIN($A130,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A130,60),0))","v":271.91344831071052},0,0,{"$f":"SUMPRODUCT(BU130:OFFSET(BU130,-MIN($A130,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A130,60),0))","v":2531.2908801886329},{"$f":"IF(BW130>0, SUMPRODUCT(BV130:OFFSET(BV130,-MIN($A130,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A130,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A130,60),0)) / BW130, 0)","v":0.48904607246571968},{"$f":"IF(BQ130<=BT$5, HLOOKUP(BS$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(BS$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.4769849782087781},{"$f":"IF(BQ130<=BT$5, HLOOKUP(BS$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(BS$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.8211661280572757},7832885.7101410143,40382734.61063607,null,null,null,2067,{"$f":"$C130*$CK$4*$BI$4*IF(CG$5=\"Base\", 1, VLOOKUP(CH$5, Assumptions!$B$239:$P$245, CI$3, FALSE))^Assumptions!$D$213","v":0},839.41587449237522,{"$f":"SUMPRODUCT(CG130:OFFSET(CG130,-MIN($A130,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A130,60),0))","v":90.170776810510887},0,0,{"$f":"SUMPRODUCT(CJ130:OFFSET(CJ130,-MIN($A130,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A130,60),0))","v":839.41587449236988},{"$f":"IF(CL130>0, SUMPRODUCT(CK130:OFFSET(CK130,-MIN($A130,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A130,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A130,60),0)) / CL130, 0)","v":0.48904607246571957},{"$f":"IF(CF130<=CI$5, HLOOKUP(CH$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(CH$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":0.85199128490617682},{"$f":"IF(CF130<=CI$5, HLOOKUP(CH$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(CH$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.8818512871057096},1498359.36786247,13837785.191954575]
[118,2068,{"$f":"'Base Case Low Dry'!$C131","v":0},3191.2847948986464,{"$f":"SUMPRODUCT(C131:OFFSET(C131,-MIN(A131,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A131,60),0))","v":359.27099293222665},0,0,{"$f":"SUMPRODUCT(F131:OFFSET(F131,-MIN($A131,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A131,60),0))","v":3191.2847948986505},{"$f":"IF(H131>0, SUMPRODUCT(G131:OFFSET(G131,-MIN($A131,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A131,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A131,60),0)) / H131, 0)","v":0.50007118118650995},9100336.9749409817,51634406.492133923,null,null,null,2068,0,3120.0479342703638,351.25123308747175,0,0,3120.047934270347,{"$f":"IF(U131>0, SUMPRODUCT(T131:OFFSET(T131,-MIN($A131,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A131,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A131,60),0)) / U131, 0)","v":0.50007118118651017},{"$f":"IF($O131<$T$4, VLOOKUP($O131, 'Base Case Low Dry'!$B$13:$K$168, 9, FALSE), SUM(AJ131, BL131))","v":9100336.9749409817},{"$f":"IF($O131<$T$4, VLOOKUP($O131, 'Base Case Low Dry'!$B$13:$K$168, 10, FALSE), SUM(AK131, BM131))","v":51634406.492133923},null,null,null,2068,0,111.42540471056614,12.544137662747142,0,0,111.42540471056653,{"$f":"IF(AH131>0, SUMPRODUCT(AG131:OFFSET(AG131,-MIN($A131,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A131,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A131,60),0)) / AH131, 0)","v":0.50007118118651006},391695.10165806802,3238301.6645709262,null,null,null,2068,{"$f":"$C131*$AT$4*$AG$4*IF(AP$5=\"Base\", 1, VLOOKUP(AQ$5, Assumptions!$B$239:$P$245, AR$3, FALSE))^Assumptions!$D$213","v":0},111.42540471056614,{"$f":"SUMPRODUCT(AP131:OFFSET(AP131,-MIN($A131,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A131,60),0))","v":12.544137662747142},0,0,{"$f":"SUMPRODUCT(AS131:OFFSET(AS131,-MIN($A131,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A131,60),0))","v":111.42540471056653},{"$f":"IF(AU131>0, SUMPRODUCT(AT131:OFFSET(AT131,-MIN($A131,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A131,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A131,60),0)) / AU131, 0)","v":0.50007118118651006},{"$f":"IF(AO131<=AR$5, HLOOKUP(AQ$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(AQ$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.6047085254087752},{"$f":"IF(AO131<=AR$5, HLOOKUP(AQ$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(AQ$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":3.3176378470550509},391695.10165806802,3238301.6645709262,null,null,null,2068,0,3008.6225295597978,338.70709542472463,0,0,3008.6225295597806,{"$f":"IF(BJ131>0, SUMPRODUCT(BI131:OFFSET(BI131,-MIN($A131,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A131,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A131,60),0)) / BJ131, 0)","v":0.50007118118651017},8708641.8732829131,48396104.827562995,null,null,null,2068,{"$f":"$C131*$BV$4*$BI$4*IF(BR$5=\"Base\", 1, VLOOKUP(BS$5, Assumptions!$B$239:$P$245, BT$3, FALSE))^Assumptions!$D$213","v":0},2259.3774318779333,{"$f":"SUMPRODUCT(BR131:OFFSET(BR131,-MIN($A131,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A131,60),0))","v":254.3579860553387},0,0,{"$f":"SUMPRODUCT(BU131:OFFSET(BU131,-MIN($A131,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A131,60),0))","v":2259.3774318779219},{"$f":"IF(BW131>0, SUMPRODUCT(BV131:OFFSET(BV131,-MIN($A131,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A131,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A131,60),0)) / BW131, 0)","v":0.50007118118651017},{"$f":"IF(BQ131<=BT$5, HLOOKUP(BS$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(BS$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.4769849782087781},{"$f":"IF(BQ131<=BT$5, HLOOKUP(BS$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(BS$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.8211661280572757},7310256.6606865339,36044786.449034013,null,null,null,2068,{"$f":"$C131*$CK$4*$BI$4*IF(CG$5=\"Base\", 1, VLOOKUP(CH$5, Assumptions!$B$239:$P$245, CI$3, FALSE))^Assumptions!$D$213","v":0},749.24509768186431,{"$f":"SUMPRODUCT(CG131:OFFSET(CG131,-MIN($A131,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A131,60),0))","v":84.349109369385943},0,0,{"$f":"SUMPRODUCT(CJ131:OFFSET(CJ131,-MIN($A131,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A131,60),0))","v":749.24509768185885},{"$f":"IF(CL131>0, SUMPRODUCT(CK131:OFFSET(CK131,-MIN($A131,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A131,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A131,60),0)) / CL131, 0)","v":0.50007118118650995},{"$f":"IF(CF131<=CI$5, HLOOKUP(CH$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(CH$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":0.85199128490617682},{"$f":"IF(CF131<=CI$5, HLOOKUP(CH$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(CH$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.8818512871057096},1398385.212596379,12351318.378528982]
[119,2069,{"$f":"'Base Case Low Dry'!$C132","v":0},2832.0138019664196,{"$f":"SUMPRODUCT(C132:OFFSET(C132,-MIN(A132,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A132,60),0))","v":333.74176602950422},0,0,{"$f":"SUMPRODUCT(F132:OFFSET(F132,-MIN($A132,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A132,60),0))","v":2832.0138019664237},{"$f":"IF(H132>0, SUMPRODUCT(G132:OFFSET(G132,-MIN($A132,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A132,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A132,60),0)) / H132, 0)","v":0.51121077884606281},8439634.2708254103,45821467.289857462,null,null,null,2069,0,2768.7967011828923,326.29187759883456,0,0,2768.7967011828759,{"$f":"IF(U132>0, SUMPRODUCT(T132:OFFSET(T132,-MIN($A132,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A132,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A132,60),0)) / U132, 0)","v":0.51121077884606281},{"$f":"IF($O132<$T$4, VLOOKUP($O132, 'Base Case Low Dry'!$B$13:$K$168, 9, FALSE), SUM(AJ132, BL132))","v":8439634.2708254103},{"$f":"IF($O132<$T$4, VLOOKUP($O132, 'Base Case Low Dry'!$B$13:$K$168, 10, FALSE), SUM(AK132, BM132))","v":45821467.289857462},null,null,null,2069,0,98.881267047818994,11.652771137223974,0,0,98.881267047819406,{"$f":"IF(AH132>0, SUMPRODUCT(AG132:OFFSET(AG132,-MIN($A132,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A132,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A132,60),0)) / AH132, 0)","v":0.51121077884606281},363257.25220623642,2873737.5691620037,null,null,null,2069,{"$f":"$C132*$AT$4*$AG$4*IF(AP$5=\"Base\", 1, VLOOKUP(AQ$5, Assumptions!$B$239:$P$245, AR$3, FALSE))^Assumptions!$D$213","v":0},98.881267047818994,{"$f":"SUMPRODUCT(AP132:OFFSET(AP132,-MIN($A132,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A132,60),0))","v":11.652771137223974},0,0,{"$f":"SUMPRODUCT(AS132:OFFSET(AS132,-MIN($A132,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A132,60),0))","v":98.881267047819406},{"$f":"IF(AU132>0, SUMPRODUCT(AT132:OFFSET(AT132,-MIN($A132,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A132,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A132,60),0)) / AU132, 0)","v":0.51121077884606281},{"$f":"IF(AO132<=AR$5, HLOOKUP(AQ$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(AQ$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.6047085254087752},{"$f":"IF(AO132<=AR$5, HLOOKUP(AQ$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(AQ$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":3.3176378470550509},363257.25220623642,2873737.5691620037,null,null,null,2069,0,2669.9154341350732,314.6391064616106,0,0,2669.9154341350563,{"$f":"IF(BJ132>0, SUMPRODUCT(BI132:OFFSET(BI132,-MIN($A132,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A132,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A132,60),0)) / BJ132, 0)","v":0.51121077884606292},8076377.0186191741,42947729.720695458,null,null,null,2069,{"$f":"$C132*$BV$4*$BI$4*IF(BR$5=\"Base\", 1, VLOOKUP(BS$5, Assumptions!$B$239:$P$245, BT$3, FALSE))^Assumptions!$D$213","v":0},2005.0194458225947,{"$f":"SUMPRODUCT(BR132:OFFSET(BR132,-MIN($A132,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A132,60),0))","v":236.28371101429414},0,0,{"$f":"SUMPRODUCT(BU132:OFFSET(BU132,-MIN($A132,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A132,60),0))","v":2005.0194458225835},{"$f":"IF(BW132>0, SUMPRODUCT(BV132:OFFSET(BV132,-MIN($A132,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A132,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A132,60),0)) / BW132, 0)","v":0.51121077884606292},{"$f":"IF(BQ132<=BT$5, HLOOKUP(BS$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(BS$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.4769849782087781},{"$f":"IF(BQ132<=BT$5, HLOOKUP(BS$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(BS$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.8211661280572757},6779517.3752299333,31986907.86725555,null,null,null,2069,{"$f":"$C132*$CK$4*$BI$4*IF(CG$5=\"Base\", 1, VLOOKUP(CH$5, Assumptions!$B$239:$P$245, CI$3, FALSE))^Assumptions!$D$213","v":0},664.89598831247838,{"$f":"SUMPRODUCT(CG132:OFFSET(CG132,-MIN($A132,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A132,60),0))","v":78.355395447316482},0,0,{"$f":"SUMPRODUCT(CJ132:OFFSET(CJ132,-MIN($A132,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A132,60),0))","v":664.89598831247292},{"$f":"IF(CL132>0, SUMPRODUCT(CK132:OFFSET(CK132,-MIN($A132,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A132,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A132,60),0)) / CL132, 0)","v":0.51121077884606281},{"$f":"IF(CF132<=CI$5, HLOOKUP(CH$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(CH$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":0.85199128490617682},{"$f":"IF(CF132<=CI$5, HLOOKUP(CH$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(CH$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.8818512871057096},1296859.6433892404,10960821.85343991]
[120,2070,{"$f":"'Base Case Low Dry'!$C133","v":0},2498.2720359369155,{"$f":"SUMPRODUCT(C133:OFFSET(C133,-MIN(A133,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A133,60),0))","v":308.87613663947718},0,{"$f":"F133","v":0},{"$f":"SUMPRODUCT(F133:OFFSET(F133,-MIN($A133,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A133,60),0))","v":2498.2720359369196},{"$f":"IF(H133>0, SUMPRODUCT(G133:OFFSET(G133,-MIN($A133,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A133,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A133,60),0)) / H133, 0)","v":0.52239902939290339},7774504.2675281521,40421586.327144027,null,null,null,2070,0,2442.5048235840572,301.98130659097507,0,0,2442.5048235840413,{"$f":"IF(U133>0, SUMPRODUCT(T133:OFFSET(T133,-MIN($A133,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A133,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A133,60),0)) / U133, 0)","v":0.5223990293929035},{"$f":"IF($O133<$T$4, VLOOKUP($O133, 'Base Case Low Dry'!$B$13:$K$168, 9, FALSE), SUM(AJ133, BL133))","v":7774504.2675281521},{"$f":"IF($O133<$T$4, VLOOKUP($O133, 'Base Case Low Dry'!$B$13:$K$168, 10, FALSE), SUM(AK133, BM133))","v":40421586.327144027},null,null,null,2070,0,87.228495910595015,10.784574471543836,0,0,87.228495910595413,{"$f":"IF(AH133>0, SUMPRODUCT(AG133:OFFSET(AG133,-MIN($A133,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A133,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A133,60),0)) / AH133, 0)","v":0.52239902939290361},334628.84372260008,2535078.8201221796,null,null,null,2070,{"$f":"$C133*$AT$4*$AG$4*IF(AP$5=\"Base\", 1, VLOOKUP(AQ$5, Assumptions!$B$239:$P$245, AR$3, FALSE))^Assumptions!$D$213","v":0},87.228495910595015,{"$f":"SUMPRODUCT(AP133:OFFSET(AP133,-MIN($A133,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A133,60),0))","v":10.784574471543836},{"$f":"IF(AO133<$G$4, 0, AP133)","v":0},{"$f":"AS133","v":0},{"$f":"SUMPRODUCT(AS133:OFFSET(AS133,-MIN($A133,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A133,60),0))","v":87.228495910595413},{"$f":"IF(AU133>0, SUMPRODUCT(AT133:OFFSET(AT133,-MIN($A133,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A133,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A133,60),0)) / AU133, 0)","v":0.52239902939290361},{"$f":"IF(AO133<=AR$5, HLOOKUP(AQ$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(AQ$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.6047085254087752},{"$f":"IF(AO133<=AR$5, HLOOKUP(AQ$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(AQ$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":3.3176378470550509},334628.84372260008,2535078.8201221796,null,null,null,2070,0,2355.2763276734622,291.1967321194312,0,0,2355.2763276734458,{"$f":"IF(BJ133>0, SUMPRODUCT(BI133:OFFSET(BI133,-MIN($A133,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A133,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A133,60),0)) / BJ133, 0)","v":0.5223990293929035},7439875.4238055516,37886507.507021844,null,null,null,2070,{"$f":"$C133*$BV$4*$BI$4*IF(BR$5=\"Base\", 1, VLOOKUP(BS$5, Assumptions!$B$239:$P$245, BT$3, FALSE))^Assumptions!$D$213","v":0},1768.7357348083005,{"$f":"SUMPRODUCT(BR133:OFFSET(BR133,-MIN($A133,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A133,60),0))","v":218.67925215713601},{"$f":"IF(BQ133<$G$4, 0, BR133)","v":0},{"$f":"BU133","v":0},{"$f":"SUMPRODUCT(BU133:OFFSET(BU133,-MIN($A133,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A133,60),0))","v":1768.7357348082892},{"$f":"IF(BW133>0, SUMPRODUCT(BV133:OFFSET(BV133,-MIN($A133,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A133,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A133,60),0)) / BW133, 0)","v":0.5223990293929035},{"$f":"IF(BQ133<=BT$5, HLOOKUP(BS$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(BS$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.4769849782087781},{"$f":"IF(BQ133<=BT$5, HLOOKUP(BS$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(BS$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.8211661280572757},6245221.6617618306,28217375.701124005,null,null,null,2070,{"$f":"$C133*$CK$4*$BI$4*IF(CG$5=\"Base\", 1, VLOOKUP(CH$5, Assumptions!$B$239:$P$245, CI$3, FALSE))^Assumptions!$D$213","v":0},586.5405928651619,{"$f":"SUMPRODUCT(CG133:OFFSET(CG133,-MIN($A133,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A133,60),0))","v":72.517479962295212},{"$f":"IF(CF133<$G$4, 0, CG133)","v":0},{"$f":"CJ133","v":0},{"$f":"SUMPRODUCT(CJ133:OFFSET(CJ133,-MIN($A133,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A133,60),0))","v":586.54059286515644},{"$f":"IF(CL133>0, SUMPRODUCT(CK133:OFFSET(CK133,-MIN($A133,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A133,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A133,60),0)) / CL133, 0)","v":0.5223990293929035},{"$f":"IF(CF133<=CI$5, HLOOKUP(CH$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(CH$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":0.85199128490617682},{"$f":"IF(CF133<=CI$5, HLOOKUP(CH$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(CH$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.8818512871057096},1194653.7620437206,9669131.8058978356]
[121,2071,{"$f":"'Base Case Low Dry'!$C134","v":0},2189.3958992974385,{"$f":"SUMPRODUCT(C134:OFFSET(C134,-MIN(A134,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A134,60),0))","v":283.94545376187551},0,0,{"$f":"SUMPRODUCT(F134:OFFSET(F134,-MIN($A134,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A134,60),0))","v":2189.3958992974422},{"$f":"IF(H134>0, SUMPRODUCT(G134:OFFSET(G134,-MIN($A134,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A134,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A134,60),0)) / H134, 0)","v":0.53380477360024359},7114059.0136072822,35424026.717153415,null,null,null,2071,0,2140.5235169930825,277.60713423990467,0,0,2140.5235169930666,{"$f":"IF(U134>0, SUMPRODUCT(T134:OFFSET(T134,-MIN($A134,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A134,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A134,60),0)) / U134, 0)","v":0.53380477360024337},{"$f":"IF($O134<$T$4, VLOOKUP($O134, 'Base Case Low Dry'!$B$13:$K$168, 9, FALSE), SUM(AJ134, BL134))","v":7114059.0136072822},{"$f":"IF($O134<$T$4, VLOOKUP($O134, 'Base Case Low Dry'!$B$13:$K$168, 10, FALSE), SUM(AK134, BM134))","v":35424026.717153415},null,null,null,2071,0,76.443921439051181,9.9141064287705554,0,0,76.443921439051564,{"$f":"IF(AH134>0, SUMPRODUCT(AG134:OFFSET(AG134,-MIN($A134,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A134,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A134,60),0)) / AH134, 0)","v":0.53380477360024381},306202.07539671619,2221652.0432250644,null,null,null,2071,{"$f":"$C134*$AT$4*$AG$4*IF(AP$5=\"Base\", 1, VLOOKUP(AQ$5, Assumptions!$B$239:$P$245, AR$3, FALSE))^Assumptions!$D$213","v":0},76.443921439051181,{"$f":"SUMPRODUCT(AP134:OFFSET(AP134,-MIN($A134,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A134,60),0))","v":9.9141064287705554},0,0,{"$f":"SUMPRODUCT(AS134:OFFSET(AS134,-MIN($A134,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A134,60),0))","v":76.443921439051564},{"$f":"IF(AU134>0, SUMPRODUCT(AT134:OFFSET(AT134,-MIN($A134,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A134,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A134,60),0)) / AU134, 0)","v":0.53380477360024381},{"$f":"IF(AO134<=AR$5, HLOOKUP(AQ$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(AQ$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.6047085254087752},{"$f":"IF(AO134<=AR$5, HLOOKUP(AQ$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(AQ$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":3.3176378470550509},306202.07539671619,2221652.0432250644,null,null,null,2071,0,2064.0795955540311,267.69302781113413,0,0,2064.0795955540148,{"$f":"IF(BJ134>0, SUMPRODUCT(BI134:OFFSET(BI134,-MIN($A134,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A134,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A134,60),0)) / BJ134, 0)","v":0.53380477360024348},6807856.9382105656,33202374.67392835,null,null,null,2071,{"$f":"$C134*$BV$4*$BI$4*IF(BR$5=\"Base\", 1, VLOOKUP(BS$5, Assumptions!$B$239:$P$245, BT$3, FALSE))^Assumptions!$D$213","v":0},1550.0564826511645,{"$f":"SUMPRODUCT(BR134:OFFSET(BR134,-MIN($A134,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A134,60),0))","v":201.0287364949175},0,0,{"$f":"SUMPRODUCT(BU134:OFFSET(BU134,-MIN($A134,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A134,60),0))","v":1550.0564826511534},{"$f":"IF(BW134>0, SUMPRODUCT(BV134:OFFSET(BV134,-MIN($A134,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A134,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A134,60),0)) / BW134, 0)","v":0.53380477360024348},{"$f":"IF(BQ134<=BT$5, HLOOKUP(BS$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(BS$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.4769849782087781},{"$f":"IF(BQ134<=BT$5, HLOOKUP(BS$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(BS$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.8211661280572757},5714689.1848009806,24728694.777951755,null,null,null,2071,{"$f":"$C134*$CK$4*$BI$4*IF(CG$5=\"Base\", 1, VLOOKUP(CH$5, Assumptions!$B$239:$P$245, CI$3, FALSE))^Assumptions!$D$213","v":0},514.02311290286673,{"$f":"SUMPRODUCT(CG134:OFFSET(CG134,-MIN($A134,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A134,60),0))","v":66.664291316216605},0,0,{"$f":"SUMPRODUCT(CJ134:OFFSET(CJ134,-MIN($A134,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A134,60),0))","v":514.02311290286127},{"$f":"IF(CL134>0, SUMPRODUCT(CK134:OFFSET(CK134,-MIN($A134,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A134,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A134,60),0)) / CL134, 0)","v":0.53380477360024348},{"$f":"IF(CF134<=CI$5, HLOOKUP(CH$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(CH$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":0.85199128490617682},{"$f":"IF(CF134<=CI$5, HLOOKUP(CH$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(CH$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.8818512871057096},1093167.7534095848,8473679.8959765974]
[122,2072,{"$f":"'Base Case Low Dry'!$C135","v":0},1905.4504455355629,{"$f":"SUMPRODUCT(C135:OFFSET(C135,-MIN(A135,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A135,60),0))","v":259.16997863985677},0,0,{"$f":"SUMPRODUCT(F135:OFFSET(F135,-MIN($A135,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A135,60),0))","v":1905.450445535567},{"$f":"IF(H135>0, SUMPRODUCT(G135:OFFSET(G135,-MIN($A135,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A135,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A135,60),0)) / H135, 0)","v":0.5453676843906069},6462561.9047678392,30829841.013461083,null,null,null,2072,0,1862.9163827531777,253.3847050481923,0,0,1862.9163827531613,{"$f":"IF(U135>0, SUMPRODUCT(T135:OFFSET(T135,-MIN($A135,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A135,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A135,60),0)) / U135, 0)","v":0.54536768439060712},{"$f":"IF($O135<$T$4, VLOOKUP($O135, 'Base Case Low Dry'!$B$13:$K$168, 9, FALSE), SUM(AJ135, BL135))","v":6462561.9047678392},{"$f":"IF($O135<$T$4, VLOOKUP($O135, 'Base Case Low Dry'!$B$13:$K$168, 10, FALSE), SUM(AK135, BM135))","v":30829841.013461083},null,null,null,2072,0,66.529815010280629,9.0490575472729144,0,0,66.529815010281027,{"$f":"IF(AH135>0, SUMPRODUCT(AG135:OFFSET(AG135,-MIN($A135,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A135,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A135,60),0)) / AH135, 0)","v":0.54536768439060712},278160.45155580784,1933523.2503845529,null,null,null,2072,{"$f":"$C135*$AT$4*$AG$4*IF(AP$5=\"Base\", 1, VLOOKUP(AQ$5, Assumptions!$B$239:$P$245, AR$3, FALSE))^Assumptions!$D$213","v":0},66.529815010280629,{"$f":"SUMPRODUCT(AP135:OFFSET(AP135,-MIN($A135,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A135,60),0))","v":9.0490575472729144},0,0,{"$f":"SUMPRODUCT(AS135:OFFSET(AS135,-MIN($A135,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A135,60),0))","v":66.529815010281027},{"$f":"IF(AU135>0, SUMPRODUCT(AT135:OFFSET(AT135,-MIN($A135,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A135,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A135,60),0)) / AU135, 0)","v":0.54536768439060712},{"$f":"IF(AO135<=AR$5, HLOOKUP(AQ$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(AQ$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.6047085254087752},{"$f":"IF(AO135<=AR$5, HLOOKUP(AQ$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(AQ$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":3.3176378470550509},278160.45155580784,1933523.2503845529,null,null,null,2072,0,1796.3865677428971,244.33564750091938,0,0,1796.3865677428803,{"$f":"IF(BJ135>0, SUMPRODUCT(BI135:OFFSET(BI135,-MIN($A135,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A135,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A135,60),0)) / BJ135, 0)","v":0.54536768439060701},6184401.4532120312,28896317.763076529,null,null,null,2072,{"$f":"$C135*$BV$4*$BI$4*IF(BR$5=\"Base\", 1, VLOOKUP(BS$5, Assumptions!$B$239:$P$245, BT$3, FALSE))^Assumptions!$D$213","v":0},1349.0277461562471,{"$f":"SUMPRODUCT(BR135:OFFSET(BR135,-MIN($A135,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A135,60),0))","v":183.48810538476937},0,0,{"$f":"SUMPRODUCT(BU135:OFFSET(BU135,-MIN($A135,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A135,60),0))","v":1349.0277461562357},{"$f":"IF(BW135>0, SUMPRODUCT(BV135:OFFSET(BV135,-MIN($A135,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A135,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A135,60),0)) / BW135, 0)","v":0.54536768439060712},{"$f":"IF(BQ135<=BT$5, HLOOKUP(BS$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(BS$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.4769849782087781},{"$f":"IF(BQ135<=BT$5, HLOOKUP(BS$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(BS$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.8211661280572757},5191344.7094891267,21521599.861076463,null,null,null,2072,{"$f":"$C135*$CK$4*$BI$4*IF(CG$5=\"Base\", 1, VLOOKUP(CH$5, Assumptions!$B$239:$P$245, CI$3, FALSE))^Assumptions!$D$213","v":0},447.35882158665015,{"$f":"SUMPRODUCT(CG135:OFFSET(CG135,-MIN($A135,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A135,60),0))","v":60.847542116150009},0,0,{"$f":"SUMPRODUCT(CJ135:OFFSET(CJ135,-MIN($A135,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A135,60),0))","v":447.35882158664469},{"$f":"IF(CL135>0, SUMPRODUCT(CK135:OFFSET(CK135,-MIN($A135,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A135,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A135,60),0)) / CL135, 0)","v":0.54536768439060701},{"$f":"IF(CF135<=CI$5, HLOOKUP(CH$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(CH$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":0.85199128490617682},{"$f":"IF(CF135<=CI$5, HLOOKUP(CH$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(CH$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.8818512871057096},993056.74372290447,7374717.9020000668]
[123,2073,{"$f":"'Base Case Low Dry'!$C136","v":0},1646.2804668957062,{"$f":"SUMPRODUCT(C136:OFFSET(C136,-MIN(A136,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A136,60),0))","v":234.87101573046812},0,0,{"$f":"SUMPRODUCT(F136:OFFSET(F136,-MIN($A136,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A136,60),0))","v":1646.2804668957101},{"$f":"IF(H136>0, SUMPRODUCT(G136:OFFSET(G136,-MIN($A136,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A136,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A136,60),0)) / H136, 0)","v":0.55704239235255992},5825169.6326360097,26636517.982862365,null,null,null,2073,0,1609.5316777049854,229.62815121396841,0,0,1609.5316777049693,{"$f":"IF(U136>0, SUMPRODUCT(T136:OFFSET(T136,-MIN($A136,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A136,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A136,60),0)) / U136, 0)","v":0.55704239235255992},{"$f":"IF($O136<$T$4, VLOOKUP($O136, 'Base Case Low Dry'!$B$13:$K$168, 9, FALSE), SUM(AJ136, BL136))","v":5825169.6326360097},{"$f":"IF($O136<$T$4, VLOOKUP($O136, 'Base Case Low Dry'!$B$13:$K$168, 10, FALSE), SUM(AK136, BM136))","v":26636517.982862365},null,null,null,2073,0,57.480757463007713,8.2006463429348617,0,0,57.480757463008125,{"$f":"IF(AH136>0, SUMPRODUCT(AG136:OFFSET(AG136,-MIN($A136,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A136,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A136,60),0)) / AH136, 0)","v":0.55704239235255981},250725.92561284249,1670534.9471852102,null,null,null,2073,{"$f":"$C136*$AT$4*$AG$4*IF(AP$5=\"Base\", 1, VLOOKUP(AQ$5, Assumptions!$B$239:$P$245, AR$3, FALSE))^Assumptions!$D$213","v":0},57.480757463007713,{"$f":"SUMPRODUCT(AP136:OFFSET(AP136,-MIN($A136,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A136,60),0))","v":8.2006463429348617},0,0,{"$f":"SUMPRODUCT(AS136:OFFSET(AS136,-MIN($A136,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A136,60),0))","v":57.480757463008125},{"$f":"IF(AU136>0, SUMPRODUCT(AT136:OFFSET(AT136,-MIN($A136,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A136,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A136,60),0)) / AU136, 0)","v":0.55704239235255981},{"$f":"IF(AO136<=AR$5, HLOOKUP(AQ$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(AQ$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.6047085254087752},{"$f":"IF(AO136<=AR$5, HLOOKUP(AQ$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(AQ$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":3.3176378470550509},250725.92561284249,1670534.9471852102,null,null,null,2073,0,1552.0509202419778,221.42750487103353,0,0,1552.0509202419612,{"$f":"IF(BJ136>0, SUMPRODUCT(BI136:OFFSET(BI136,-MIN($A136,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A136,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A136,60),0)) / BJ136, 0)","v":0.55704239235255992},5574443.7070231671,24965983.035677154,null,null,null,2073,{"$f":"$C136*$BV$4*$BI$4*IF(BR$5=\"Base\", 1, VLOOKUP(BS$5, Assumptions!$B$239:$P$245, BT$3, FALSE))^Assumptions!$D$213","v":0},1165.5396407714777,{"$f":"SUMPRODUCT(BR136:OFFSET(BR136,-MIN($A136,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A136,60),0))","v":166.28483712639536},0,0,{"$f":"SUMPRODUCT(BU136:OFFSET(BU136,-MIN($A136,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A136,60),0))","v":1165.5396407714666},{"$f":"IF(BW136>0, SUMPRODUCT(BV136:OFFSET(BV136,-MIN($A136,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A136,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A136,60),0)) / BW136, 0)","v":0.55704239235255992},{"$f":"IF(BQ136<=BT$5, HLOOKUP(BS$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(BS$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.4769849782087781},{"$f":"IF(BQ136<=BT$5, HLOOKUP(BS$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(BS$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.8211661280572757},4679330.5812593251,18594337.916605912,null,null,null,2073,{"$f":"$C136*$CK$4*$BI$4*IF(CG$5=\"Base\", 1, VLOOKUP(CH$5, Assumptions!$B$239:$P$245, CI$3, FALSE))^Assumptions!$D$213","v":0},386.51127947050014,{"$f":"SUMPRODUCT(CG136:OFFSET(CG136,-MIN($A136,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A136,60),0))","v":55.14266774463816},0,0,{"$f":"SUMPRODUCT(CJ136:OFFSET(CJ136,-MIN($A136,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A136,60),0))","v":386.51127947049463},{"$f":"IF(CL136>0, SUMPRODUCT(CK136:OFFSET(CK136,-MIN($A136,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A136,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A136,60),0)) / CL136, 0)","v":0.55704239235256003},{"$f":"IF(CF136<=CI$5, HLOOKUP(CH$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(CH$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":0.85199128490617682},{"$f":"IF(CF136<=CI$5, HLOOKUP(CH$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(CH$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.8818512871057096},895113.12576384156,6371645.1190712424]
[124,2074,{"$f":"'Base Case Low Dry'!$C137","v":0},1411.4094511652381,{"$f":"SUMPRODUCT(C137:OFFSET(C137,-MIN(A137,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A137,60),0))","v":211.20680257726588},0,0,{"$f":"SUMPRODUCT(F137:OFFSET(F137,-MIN($A137,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A137,60),0))","v":1411.409451165242},{"$f":"IF(H137>0, SUMPRODUCT(G137:OFFSET(G137,-MIN($A137,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A137,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A137,60),0)) / H137, 0)","v":0.56884518500536296},5207981.714639727,22836347.744582981,null,null,null,2074,0,1379.9035264910171,206.49217805268654,0,0,1379.903526491001,{"$f":"IF(U137>0, SUMPRODUCT(T137:OFFSET(T137,-MIN($A137,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A137,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A137,60),0)) / U137, 0)","v":0.56884518500536296},{"$f":"IF($O137<$T$4, VLOOKUP($O137, 'Base Case Low Dry'!$B$13:$K$168, 9, FALSE), SUM(AJ137, BL137))","v":5207981.714639727},{"$f":"IF($O137<$T$4, VLOOKUP($O137, 'Base Case Low Dry'!$B$13:$K$168, 10, FALSE), SUM(AK137, BM137))","v":22836347.744582981},null,null,null,2074,0,49.280111120072853,7.3743977636893945,0,0,49.280111120073251,{"$f":"IF(AH137>0, SUMPRODUCT(AG137:OFFSET(AG137,-MIN($A137,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A137,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A137,60),0)) / AH137, 0)","v":0.56884518500536307},224161.03192293036,1432203.6010091335,null,null,null,2074,{"$f":"$C137*$AT$4*$AG$4*IF(AP$5=\"Base\", 1, VLOOKUP(AQ$5, Assumptions!$B$239:$P$245, AR$3, FALSE))^Assumptions!$D$213","v":0},{"$f":"AQ136 - AR136 + AP136","v":49.280111120072853},{"$f":"SUMPRODUCT(AP137:OFFSET(AP137,-MIN($A137,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A137,60),0))","v":7.3743977636893945},0,0,{"$f":"SUMPRODUCT(AS137:OFFSET(AS137,-MIN($A137,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A137,60),0))","v":49.280111120073251},{"$f":"IF(AU137>0, SUMPRODUCT(AT137:OFFSET(AT137,-MIN($A137,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A137,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A137,60),0)) / AU137, 0)","v":0.56884518500536307},{"$f":"IF(AO137<=AR$5, HLOOKUP(AQ$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(AQ$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.6047085254087752},{"$f":"IF(AO137<=AR$5, HLOOKUP(AQ$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(AQ$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":3.3176378470550509},224161.03192293036,1432203.6010091335,null,null,null,2074,0,1330.6234153709443,199.11778028899715,0,0,1330.6234153709277,{"$f":"IF(BJ137>0, SUMPRODUCT(BI137:OFFSET(BI137,-MIN($A137,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A137,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A137,60),0)) / BJ137, 0)","v":0.56884518500536296},4983820.6827167971,21404144.143573847,null,null,null,2074,{"$f":"$C137*$BV$4*$BI$4*IF(BR$5=\"Base\", 1, VLOOKUP(BS$5, Assumptions!$B$239:$P$245, BT$3, FALSE))^Assumptions!$D$213","v":0},{"$f":"BS136 - BT136 + BR136","v":999.25480364508235},{"$f":"SUMPRODUCT(BR137:OFFSET(BR137,-MIN($A137,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A137,60),0))","v":149.53096131218996},0,0,{"$f":"SUMPRODUCT(BU137:OFFSET(BU137,-MIN($A137,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A137,60),0))","v":999.25480364507121},{"$f":"IF(BW137>0, SUMPRODUCT(BV137:OFFSET(BV137,-MIN($A137,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A137,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A137,60),0)) / BW137, 0)","v":0.56884518500536296},{"$f":"IF(BQ137<=BT$5, HLOOKUP(BS$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(BS$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.4769849782087781},{"$f":"IF(BQ137<=BT$5, HLOOKUP(BS$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(BS$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.8211661280572757},4183546.5129493899,15941526.854865087,null,null,null,2074,{"$f":"$C137*$CK$4*$BI$4*IF(CG$5=\"Base\", 1, VLOOKUP(CH$5, Assumptions!$B$239:$P$245, CI$3, FALSE))^Assumptions!$D$213","v":0},{"$f":"CH136 - CI136 + CG136","v":331.36861172586197},{"$f":"SUMPRODUCT(CG137:OFFSET(CG137,-MIN($A137,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A137,60),0))","v":49.586818976807187},0,0,{"$f":"SUMPRODUCT(CJ137:OFFSET(CJ137,-MIN($A137,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A137,60),0))","v":331.36861172585651},{"$f":"IF(CL137>0, SUMPRODUCT(CK137:OFFSET(CK137,-MIN($A137,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A137,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A137,60),0)) / CL137, 0)","v":0.56884518500536296},{"$f":"IF(CF137<=CI$5, HLOOKUP(CH$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(CH$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":0.85199128490617682},{"$f":"IF(CF137<=CI$5, HLOOKUP(CH$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(CH$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.8818512871057096},800274.16976740747,5462617.2887087604]
[125,2075,{"$f":"'Base Case Low Dry'!$C138","v":0},1200.2026485879724,{"$f":"SUMPRODUCT(C138:OFFSET(C138,-MIN(A138,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A138,60),0))","v":188.34296883436349},0,{"$f":"F138","v":0},{"$f":"SUMPRODUCT(F138:OFFSET(F138,-MIN($A138,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A138,60),0))","v":1200.2026485879762},{"$f":"IF(H138>0, SUMPRODUCT(G138:OFFSET(G138,-MIN($A138,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A138,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A138,60),0)) / H138, 0)","v":0.58074503696852953},4615873.0043862555,19419060.163226657,null,null,null,2075,0,1173.4113484383308,184.13871798134602,0,0,1173.4113484383142,{"$f":"IF(U138>0, SUMPRODUCT(T138:OFFSET(T138,-MIN($A138,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A138,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A138,60),0)) / U138, 0)","v":0.58074503696852964},{"$f":"IF($O138<$T$4, VLOOKUP($O138, 'Base Case Low Dry'!$B$13:$K$168, 9, FALSE), SUM(AJ138, BL138))","v":4615873.0043862555},{"$f":"IF($O138<$T$4, VLOOKUP($O138, 'Base Case Low Dry'!$B$13:$K$168, 10, FALSE), SUM(AK138, BM138))","v":19419060.163226657},null,null,null,2075,0,41.905713356383458,6.5760948569383508,0,0,41.905713356383863,{"$f":"IF(AH138>0, SUMPRODUCT(AG138:OFFSET(AG138,-MIN($A138,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A138,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A138,60),0)) / AH138, 0)","v":0.58074503696852942},198675.59307665436,1217885.1103974599,null,null,null,2075,{"$f":"$C138*$AT$4*$AG$4*IF(AP$5=\"Base\", 1, VLOOKUP(AQ$5, Assumptions!$B$239:$P$245, AR$3, FALSE))^Assumptions!$D$213","v":0},41.905713356383458,{"$f":"SUMPRODUCT(AP138:OFFSET(AP138,-MIN($A138,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A138,60),0))","v":6.5760948569383508},0,{"$f":"AS138","v":0},{"$f":"SUMPRODUCT(AS138:OFFSET(AS138,-MIN($A138,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A138,60),0))","v":41.905713356383863},{"$f":"IF(AU138>0, SUMPRODUCT(AT138:OFFSET(AT138,-MIN($A138,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A138,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A138,60),0)) / AU138, 0)","v":0.58074503696852942},{"$f":"IF(AO138<=AR$5, HLOOKUP(AQ$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(AQ$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.6047085254087752},{"$f":"IF(AO138<=AR$5, HLOOKUP(AQ$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(AQ$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":3.3176378470550509},198675.59307665436,1217885.1103974599,null,null,null,2075,0,1131.5056350819473,177.56262312440768,0,0,1131.5056350819304,{"$f":"IF(BJ138>0, SUMPRODUCT(BI138:OFFSET(BI138,-MIN($A138,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A138,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A138,60),0)) / BJ138, 0)","v":0.58074503696852964},4417197.4113096008,18201175.052829195,null,null,null,2075,{"$f":"$C138*$BV$4*$BI$4*IF(BR$5=\"Base\", 1, VLOOKUP(BS$5, Assumptions!$B$239:$P$245, BT$3, FALSE))^Assumptions!$D$213","v":0},849.72384233289245,{"$f":"SUMPRODUCT(BR138:OFFSET(BR138,-MIN($A138,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A138,60),0))","v":133.34374102790224},0,{"$f":"BU138","v":0},{"$f":"SUMPRODUCT(BU138:OFFSET(BU138,-MIN($A138,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A138,60),0))","v":849.72384233288119},{"$f":"IF(BW138>0, SUMPRODUCT(BV138:OFFSET(BV138,-MIN($A138,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A138,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A138,60),0)) / BW138, 0)","v":0.58074503696852953},{"$f":"IF(BQ138<=BT$5, HLOOKUP(BS$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(BS$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.4769849782087781},{"$f":"IF(BQ138<=BT$5, HLOOKUP(BS$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(BS$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.8211661280572757},3707908.4508754266,13555997.331567682,null,null,null,2075,{"$f":"$C138*$CK$4*$BI$4*IF(CG$5=\"Base\", 1, VLOOKUP(CH$5, Assumptions!$B$239:$P$245, CI$3, FALSE))^Assumptions!$D$213","v":0},281.78179274905477,{"$f":"SUMPRODUCT(CG138:OFFSET(CG138,-MIN($A138,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A138,60),0))","v":44.218882096505446},0,{"$f":"CJ138","v":0},{"$f":"SUMPRODUCT(CJ138:OFFSET(CJ138,-MIN($A138,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A138,60),0))","v":281.78179274904932},{"$f":"IF(CL138>0, SUMPRODUCT(CK138:OFFSET(CK138,-MIN($A138,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A138,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A138,60),0)) / CL138, 0)","v":0.58074503696852942},{"$f":"IF(CF138<=CI$5, HLOOKUP(CH$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(CH$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":0.85199128490617682},{"$f":"IF(CF138<=CI$5, HLOOKUP(CH$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(CH$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.8818512871057096},709288.96043417382,4645177.7212615134]
[126,2076,{"$f":"'Base Case Low Dry'!$C139","v":0},1011.8596797536088,{"$f":"SUMPRODUCT(C139:OFFSET(C139,-MIN(A139,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A139,60),0))","v":166.50240501514517},0,{"$f":"F139","v":0},{"$f":"SUMPRODUCT(F139:OFFSET(F139,-MIN($A139,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A139,60),0))","v":1011.8596797536127},{"$f":"IF(H139>0, SUMPRODUCT(G139:OFFSET(G139,-MIN($A139,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A139,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A139,60),0)) / H139, 0)","v":0.59270255275551775},4053425.0108844689,16371705.245773204,null,null,null,2076,0,989.27263045698464,162.78568608134728,0,0,989.27263045696839,{"$f":"IF(U139>0, SUMPRODUCT(T139:OFFSET(T139,-MIN($A139,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A139,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A139,60),0)) / U139, 0)","v":0.59270255275551775},{"$f":"IF($O139<$T$4, VLOOKUP($O139, 'Base Case Low Dry'!$B$13:$K$168, 9, FALSE), SUM(AJ139, BL139))","v":4053425.0108844689},{"$f":"IF($O139<$T$4, VLOOKUP($O139, 'Base Case Low Dry'!$B$13:$K$168, 10, FALSE), SUM(AK139, BM139))","v":16371705.245773204},null,null,null,2076,0,35.329618499445104,5.8135199634178729,0,0,35.329618499445509,{"$f":"IF(AH139>0, SUMPRODUCT(AG139:OFFSET(AG139,-MIN($A139,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A139,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A139,60),0)) / AH139, 0)","v":0.59270255275551775},174466.80557804788,1026767.3040326039,null,null,null,2076,{"$f":"$C139*$AT$4*$AG$4*IF(AP$5=\"Base\", 1, VLOOKUP(AQ$5, Assumptions!$B$239:$P$245, AR$3, FALSE))^Assumptions!$D$213","v":0},35.329618499445104,{"$f":"SUMPRODUCT(AP139:OFFSET(AP139,-MIN($A139,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A139,60),0))","v":5.8135199634178729},0,{"$f":"AS139","v":0},{"$f":"SUMPRODUCT(AS139:OFFSET(AS139,-MIN($A139,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A139,60),0))","v":35.329618499445509},{"$f":"IF(AU139>0, SUMPRODUCT(AT139:OFFSET(AT139,-MIN($A139,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A139,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A139,60),0)) / AU139, 0)","v":0.59270255275551775},{"$f":"IF(AO139<=AR$5, HLOOKUP(AQ$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(AQ$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.6047085254087752},{"$f":"IF(AO139<=AR$5, HLOOKUP(AQ$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(AQ$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":3.3176378470550509},174466.80557804788,1026767.3040326039,null,null,null,2076,0,953.94301195753951,156.97216611792942,0,0,953.94301195752291,{"$f":"IF(BJ139>0, SUMPRODUCT(BI139:OFFSET(BI139,-MIN($A139,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A139,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A139,60),0)) / BJ139, 0)","v":0.59270255275551753},3878958.205306421,15344937.9417406,null,null,null,2076,{"$f":"$C139*$BV$4*$BI$4*IF(BR$5=\"Base\", 1, VLOOKUP(BS$5, Assumptions!$B$239:$P$245, BT$3, FALSE))^Assumptions!$D$213","v":0},716.38010130499015,{"$f":"SUMPRODUCT(BR139:OFFSET(BR139,-MIN($A139,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A139,60),0))","v":117.88097911097388},0,{"$f":"BU139","v":0},{"$f":"SUMPRODUCT(BU139:OFFSET(BU139,-MIN($A139,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A139,60),0))","v":716.38010130497901},{"$f":"IF(BW139>0, SUMPRODUCT(BV139:OFFSET(BV139,-MIN($A139,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A139,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A139,60),0)) / BW139, 0)","v":0.59270255275551764},{"$f":"IF(BQ139<=BT$5, HLOOKUP(BS$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(BS$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.4769849782087781},{"$f":"IF(BQ139<=BT$5, HLOOKUP(BS$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(BS$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.8211661280572757},3256096.6990569867,11428709.255723201,null,null,null,2076,{"$f":"$C139*$CK$4*$BI$4*IF(CG$5=\"Base\", 1, VLOOKUP(CH$5, Assumptions!$B$239:$P$245, CI$3, FALSE))^Assumptions!$D$213","v":0},237.56291065254933,{"$f":"SUMPRODUCT(CG139:OFFSET(CG139,-MIN($A139,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A139,60),0))","v":39.091187006955536},0,{"$f":"CJ139","v":0},{"$f":"SUMPRODUCT(CJ139:OFFSET(CJ139,-MIN($A139,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A139,60),0))","v":237.56291065254388},{"$f":"IF(CL139>0, SUMPRODUCT(CK139:OFFSET(CK139,-MIN($A139,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A139,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A139,60),0)) / CL139, 0)","v":0.59270255275551753},{"$f":"IF(CF139<=CI$5, HLOOKUP(CH$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(CH$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":0.85199128490617682},{"$f":"IF(CF139<=CI$5, HLOOKUP(CH$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(CH$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.8818512871057096},622861.5062494342,3916228.6860173992]
[127,2077,{"$f":"'Base Case Low Dry'!$C140","v":0},845.35727473846362,{"$f":"SUMPRODUCT(C140:OFFSET(C140,-MIN(A140,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A140,60),0))","v":145.84094855829522},0,{"$f":"F140","v":0},{"$f":"SUMPRODUCT(F140:OFFSET(F140,-MIN($A140,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A140,60),0))","v":845.35727473846737},{"$f":"IF(H140>0, SUMPRODUCT(G140:OFFSET(G140,-MIN($A140,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A140,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A140,60),0)) / H140, 0)","v":0.60469710579213665},3524879.9555053944,13677726.671309134,null,null,null,2077,0,826.48694437563734,142.58544113916605,0,0,826.48694437562108,{"$f":"IF(U140>0, SUMPRODUCT(T140:OFFSET(T140,-MIN($A140,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A140,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A140,60),0)) / U140, 0)","v":0.60469710579213654},{"$f":"IF($O140<$T$4, VLOOKUP($O140, 'Base Case Low Dry'!$B$13:$K$168, 9, FALSE), SUM(AJ140, BL140))","v":3524879.9555053944},{"$f":"IF($O140<$T$4, VLOOKUP($O140, 'Base Case Low Dry'!$B$13:$K$168, 10, FALSE), SUM(AK140, BM140))","v":13677726.671309134},null,null,null,2077,0,29.516098536027229,5.0921142301237472,0,0,29.516098536027641,{"$f":"IF(AH140>0, SUMPRODUCT(AG140:OFFSET(AG140,-MIN($A140,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A140,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A140,60),0)) / AH140, 0)","v":0.60469710579213642},151717.26237237782,857811.83626065578,null,null,null,2077,{"$f":"$C140*$AT$4*$AG$4*IF(AP$5=\"Base\", 1, VLOOKUP(AQ$5, Assumptions!$B$239:$P$245, AR$3, FALSE))^Assumptions!$D$213","v":0},29.516098536027229,{"$f":"SUMPRODUCT(AP140:OFFSET(AP140,-MIN($A140,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A140,60),0))","v":5.0921142301237472},0,{"$f":"AS140","v":0},{"$f":"SUMPRODUCT(AS140:OFFSET(AS140,-MIN($A140,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A140,60),0))","v":29.516098536027641},{"$f":"IF(AU140>0, SUMPRODUCT(AT140:OFFSET(AT140,-MIN($A140,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A140,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A140,60),0)) / AU140, 0)","v":0.60469710579213642},{"$f":"IF(AO140<=AR$5, HLOOKUP(AQ$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(AQ$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.6047085254087752},{"$f":"IF(AO140<=AR$5, HLOOKUP(AQ$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(AQ$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":3.3176378470550509},151717.26237237782,857811.83626065578,null,null,null,2077,0,796.97084583961009,137.49332690904231,0,0,796.97084583959338,{"$f":"IF(BJ140>0, SUMPRODUCT(BI140:OFFSET(BI140,-MIN($A140,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A140,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A140,60),0)) / BJ140, 0)","v":0.60469710579213642},3373162.6931330166,12819914.835048478,null,null,null,2077,{"$f":"$C140*$BV$4*$BI$4*IF(BR$5=\"Base\", 1, VLOOKUP(BS$5, Assumptions!$B$239:$P$245, BT$3, FALSE))^Assumptions!$D$213","v":0},598.49912219401631,{"$f":"SUMPRODUCT(BR140:OFFSET(BR140,-MIN($A140,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A140,60),0))","v":103.2530059188108},0,{"$f":"BU140","v":0},{"$f":"SUMPRODUCT(BU140:OFFSET(BU140,-MIN($A140,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A140,60),0))","v":598.49912219400505},{"$f":"IF(BW140>0, SUMPRODUCT(BV140:OFFSET(BV140,-MIN($A140,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A140,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A140,60),0)) / BW140, 0)","v":0.60469710579213654},{"$f":"IF(BQ140<=BT$5, HLOOKUP(BS$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(BS$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.4769849782087781},{"$f":"IF(BQ140<=BT$5, HLOOKUP(BS$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(BS$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.8211661280572757},2831519.0133957509,9548105.0421427954,null,null,null,2077,{"$f":"$C140*$CK$4*$BI$4*IF(CG$5=\"Base\", 1, VLOOKUP(CH$5, Assumptions!$B$239:$P$245, CI$3, FALSE))^Assumptions!$D$213","v":0},198.47172364559378,{"$f":"SUMPRODUCT(CG140:OFFSET(CG140,-MIN($A140,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A140,60),0))","v":34.240320990231496},0,{"$f":"CJ140","v":0},{"$f":"SUMPRODUCT(CJ140:OFFSET(CJ140,-MIN($A140,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A140,60),0))","v":198.47172364558836},{"$f":"IF(CL140>0, SUMPRODUCT(CK140:OFFSET(CK140,-MIN($A140,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A140,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A140,60),0)) / CL140, 0)","v":0.60469710579213665},{"$f":"IF(CF140<=CI$5, HLOOKUP(CH$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(CH$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":0.85199128490617682},{"$f":"IF(CF140<=CI$5, HLOOKUP(CH$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(CH$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.8818512871057096},541643.67973726569,3271809.7929056827]
[128,2078,{"$f":"'Base Case Low Dry'!$C141","v":0},699.51632618016833,{"$f":"SUMPRODUCT(C141:OFFSET(C141,-MIN(A141,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A141,60),0))","v":126.49931818749127},0,{"$f":"F141","v":0},{"$f":"SUMPRODUCT(F141:OFFSET(F141,-MIN($A141,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A141,60),0))","v":699.5163261801722},{"$f":"IF(H141>0, SUMPRODUCT(G141:OFFSET(G141,-MIN($A141,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A141,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A141,60),0)) / H141, 0)","v":0.616693873857733},3033649.3478228613,11318046.697558448,null,null,null,2078,0,683.90150323647129,123.67556071097194,0,0,683.90150323645503,{"$f":"IF(U141>0, SUMPRODUCT(T141:OFFSET(T141,-MIN($A141,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A141,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A141,60),0)) / U141, 0)","v":0.616693873857733},{"$f":"IF($O141<$T$4, VLOOKUP($O141, 'Base Case Low Dry'!$B$13:$K$168, 9, FALSE), SUM(AJ141, BL141))","v":3033649.3478228613},{"$f":"IF($O141<$T$4, VLOOKUP($O141, 'Base Case Low Dry'!$B$13:$K$168, 10, FALSE), SUM(AK141, BM141))","v":11318046.697558448},null,null,null,2078,0,24.423984305903481,4.4167909260820402,0,0,24.42398430590389,{"$f":"IF(AH141>0, SUMPRODUCT(AG141:OFFSET(AG141,-MIN($A141,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A141,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A141,60),0)) / AH141, 0)","v":0.616693873857733},130573.80105401142,709822.22805211321,null,null,null,2078,{"$f":"$C141*$AT$4*$AG$4*IF(AP$5=\"Base\", 1, VLOOKUP(AQ$5, Assumptions!$B$239:$P$245, AR$3, FALSE))^Assumptions!$D$213","v":0},24.423984305903481,{"$f":"SUMPRODUCT(AP141:OFFSET(AP141,-MIN($A141,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A141,60),0))","v":4.4167909260820402},0,{"$f":"AS141","v":0},{"$f":"SUMPRODUCT(AS141:OFFSET(AS141,-MIN($A141,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A141,60),0))","v":24.42398430590389},{"$f":"IF(AU141>0, SUMPRODUCT(AT141:OFFSET(AT141,-MIN($A141,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A141,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A141,60),0)) / AU141, 0)","v":0.616693873857733},{"$f":"IF(AO141<=AR$5, HLOOKUP(AQ$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(AQ$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.6047085254087752},{"$f":"IF(AO141<=AR$5, HLOOKUP(AQ$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(AQ$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":3.3176378470550509},130573.80105401142,709822.22805211321,null,null,null,2078,0,659.47751893056784,119.25876978488989,0,0,659.47751893055113,{"$f":"IF(BJ141>0, SUMPRODUCT(BI141:OFFSET(BI141,-MIN($A141,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A141,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A141,60),0)) / BJ141, 0)","v":0.616693873857733},2903075.5467688497,10608224.469506335,null,null,null,2078,{"$f":"$C141*$BV$4*$BI$4*IF(BR$5=\"Base\", 1, VLOOKUP(BS$5, Assumptions!$B$239:$P$245, BT$3, FALSE))^Assumptions!$D$213","v":0},495.24611627520551,{"$f":"SUMPRODUCT(BR141:OFFSET(BR141,-MIN($A141,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A141,60),0))","v":89.559448005905423},0,{"$f":"BU141","v":0},{"$f":"SUMPRODUCT(BU141:OFFSET(BU141,-MIN($A141,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A141,60),0))","v":495.24611627519425},{"$f":"IF(BW141>0, SUMPRODUCT(BV141:OFFSET(BV141,-MIN($A141,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A141,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A141,60),0)) / BW141, 0)","v":0.616693873857733},{"$f":"IF(BQ141<=BT$5, HLOOKUP(BS$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(BS$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.4769849782087781},{"$f":"IF(BQ141<=BT$5, HLOOKUP(BS$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(BS$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.8211661280572757},2436915.8430260494,7900866.9596277382,null,null,null,2078,{"$f":"$C141*$CK$4*$BI$4*IF(CG$5=\"Base\", 1, VLOOKUP(CH$5, Assumptions!$B$239:$P$245, CI$3, FALSE))^Assumptions!$D$213","v":0},164.23140265536227,{"$f":"SUMPRODUCT(CG141:OFFSET(CG141,-MIN($A141,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A141,60),0))","v":29.699321778984462},0,{"$f":"CJ141","v":0},{"$f":"SUMPRODUCT(CJ141:OFFSET(CJ141,-MIN($A141,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A141,60),0))","v":164.23140265535685},{"$f":"IF(CL141>0, SUMPRODUCT(CK141:OFFSET(CK141,-MIN($A141,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A141,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A141,60),0)) / CL141, 0)","v":0.616693873857733},{"$f":"IF(CF141<=CI$5, HLOOKUP(CH$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(CH$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":0.85199128490617682},{"$f":"IF(CF141<=CI$5, HLOOKUP(CH$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(CH$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.8818512871057096},466159.70374280051,2707357.5098785954]
[129,2079,{"$f":"'Base Case Low Dry'!$C142","v":0},573.01700799267701,{"$f":"SUMPRODUCT(C142:OFFSET(C142,-MIN(A142,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A142,60),0))","v":108.59868525428357},{"$f":"IF(B142<$G$4, 0, C142)","v":0},{"$f":"F142","v":0},{"$f":"SUMPRODUCT(F142:OFFSET(F142,-MIN($A142,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A142,60),0))","v":573.01700799268099},{"$f":"IF(H142>0, SUMPRODUCT(G142:OFFSET(G142,-MIN($A142,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A142,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A142,60),0)) / H142, 0)","v":0.62864903705877495},{"$f":"SUM(AJ142, BL142)","v":2582333.1996148764},{"$f":"SUM(AK142, BM142)","v":9271310.7789366338},null,null,null,{"$f":"$B142","v":2079},{"$f":"SUM(AC142, BE142)","v":0},{"$f":"SUM(AD142, BF142)","v":560.22594252549925},{"$f":"SUM(AE142, BG142)","v":106.17451132338186},{"$f":"SUM(AF142, BH142)","v":0},{"$f":"SUM(AG142, BI142)","v":0},{"$f":"SUM(AH142, BJ142)","v":560.22594252548299},{"$f":"IF(U142>0, SUMPRODUCT(T142:OFFSET(T142,-MIN($A142,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A142,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A142,60),0)) / U142, 0)","v":0.62864903705877506},{"$f":"IF($O142<$T$4, VLOOKUP($O142, 'Base Case Low Dry'!$B$13:$K$168, 9, FALSE), SUM(AJ142, BL142))","v":2582333.1996148764},{"$f":"IF($O142<$T$4, VLOOKUP($O142, 'Base Case Low Dry'!$B$13:$K$168, 10, FALSE), SUM(AK142, BM142))","v":9271310.7789366338},null,null,null,{"$f":"$B142","v":2079},{"$f":"SUM(AP142)","v":0},{"$f":"SUM(AQ142)","v":20.007193379821441},{"$f":"SUM(AR142)","v":3.791780813432001},{"$f":"SUM(AS142)","v":0},{"$f":"SUM(AT142)","v":0},20.00719337982185,{"$f":"IF(AH142>0, SUMPRODUCT(AG142:OFFSET(AG142,-MIN($A142,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A142,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A142,60),0)) / AH142, 0)","v":0.62864903705877506},{"$f":"SUM(AY142)","v":111148.33087207886},{"$f":"SUM(AZ142)","v":581459.20845935703},null,null,null,{"$f":"$AB142","v":2079},{"$f":"$C142*$AT$4*$AG$4*IF(AP$5=\"Base\", 1, VLOOKUP(AQ$5, Assumptions!$B$239:$P$245, AR$3, FALSE))^Assumptions!$D$213","v":0},20.007193379821441,{"$f":"SUMPRODUCT(AP142:OFFSET(AP142,-MIN($A142,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A142,60),0))","v":3.791780813432001},0,{"$f":"AS142","v":0},{"$f":"SUMPRODUCT(AS142:OFFSET(AS142,-MIN($A142,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A142,60),0))","v":20.00719337982185},{"$f":"IF(AU142>0, SUMPRODUCT(AT142:OFFSET(AT142,-MIN($A142,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A142,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A142,60),0)) / AU142, 0)","v":0.62864903705877506},{"$f":"IF(AO142<=AR$5, HLOOKUP(AQ$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(AQ$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.6047085254087752},{"$f":"IF(AO142<=AR$5, HLOOKUP(AQ$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(AQ$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":3.3176378470550509},{"$f":"IF(AO142<AR$7, 0, (AU142*AW142*(AV142)^2)*(8760))","v":111148.33087207886},{"$f":"IF(AO142<AR$7,0,AU142*AX142*8760)","v":581459.20845935703},null,null,null,{"$f":"$B142","v":2079},{"$f":"SUM(BR142, CG142)","v":0},{"$f":"SUM(BS142, CH142)","v":540.21874914567786},{"$f":"SUM(BT142, CI142)","v":102.38273050994987},{"$f":"SUM(BU142, CJ142)","v":0},{"$f":"SUM(BV142, CK142)","v":0},{"$f":"SUM(BW142, CL142)","v":540.21874914566115},{"$f":"IF(BJ142>0, SUMPRODUCT(BI142:OFFSET(BI142,-MIN($A142,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A142,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A142,60),0)) / BJ142, 0)","v":0.62864903705877506},{"$f":"SUM(CA142, CP142)","v":2471184.8687427975},{"$f":"SUM(CB142, CQ142)","v":8689851.570477277},null,null,null,{"$f":"$AB142","v":2079},{"$f":"$C142*$BV$4*$BI$4*IF(BR$5=\"Base\", 1, VLOOKUP(BS$5, Assumptions!$B$239:$P$245, BT$3, FALSE))^Assumptions!$D$213","v":0},405.68666826930007,{"$f":"SUMPRODUCT(BR142:OFFSET(BR142,-MIN($A142,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A142,60),0))","v":76.88609270703914},0,{"$f":"BU142","v":0},{"$f":"SUMPRODUCT(BU142:OFFSET(BU142,-MIN($A142,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A142,60),0))","v":405.68666826928882},{"$f":"IF(BW142>0, SUMPRODUCT(BV142:OFFSET(BV142,-MIN($A142,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A142,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A142,60),0)) / BW142, 0)","v":0.62864903705877506},{"$f":"IF(BQ142<=BT$5, HLOOKUP(BS$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(BS$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.4769849782087781},{"$f":"IF(BQ142<=BT$5, HLOOKUP(BS$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(BS$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.8211661280572757},{"$f":"IF(BQ142<BT$7, 0, (BW142*BY142*(BX142)^2)*(8760))","v":2074375.764829197},{"$f":"IF(BQ142<BT$7,0,BW142*BZ142*8760)","v":6472087.8931823894},null,null,null,{"$f":"$AB142","v":2079},{"$f":"$C142*$CK$4*$BI$4*IF(CG$5=\"Base\", 1, VLOOKUP(CH$5, Assumptions!$B$239:$P$245, CI$3, FALSE))^Assumptions!$D$213","v":0},134.53208087637782,{"$f":"SUMPRODUCT(CG142:OFFSET(CG142,-MIN($A142,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A142,60),0))","v":25.496637802910726},0,{"$f":"CJ142","v":0},{"$f":"SUMPRODUCT(CJ142:OFFSET(CJ142,-MIN($A142,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A142,60),0))","v":134.53208087637239},{"$f":"IF(CL142>0, SUMPRODUCT(CK142:OFFSET(CK142,-MIN($A142,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A142,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A142,60),0)) / CL142, 0)","v":0.62864903705877506},{"$f":"IF(CF142<=CI$5, HLOOKUP(CH$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(CH$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":0.85199128490617682},{"$f":"IF(CF142<=CI$5, HLOOKUP(CH$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(CH$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.8818512871057096},{"$f":"IF(CF142<CI$7, 0, (CL142*CN142*(CM142)^2)*(8760))","v":396809.10391360073},{"$f":"IF(CF142<CI$7,0,CL142*CO142*8760)","v":2217763.6772948867}]
[{"$f":"A142+1","v":130},2080,{"$f":"'Base Case Low Dry'!$C143","v":0},{"$f":"D142 - E142 + C142","v":464.41832273839344},{"$f":"SUMPRODUCT(C143:OFFSET(C143,-MIN(A143,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A143,60),0))","v":92.224500388426492},0,{"$f":"F143","v":0},{"$f":"SUMPRODUCT(F143:OFFSET(F143,-MIN($A143,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A143,60),0))","v":464.41832273839736},{"$f":"IF(H143>0, SUMPRODUCT(G143:OFFSET(G143,-MIN($A143,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A143,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A143,60),0)) / H143, 0)","v":0.64037907924794513},2171760.2163875275,7514203.839469932,null,null,null,2080,0,454.05143120211744,90.165836150378183,0,0,454.05143120210124,{"$f":"IF(U143>0, SUMPRODUCT(T143:OFFSET(T143,-MIN($A143,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A143,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A143,60),0)) / U143, 0)","v":0.64037907924794524},{"$f":"IF($O143<$T$4, VLOOKUP($O143, 'Base Case Low Dry'!$B$13:$K$168, 9, FALSE), SUM(AJ143, BL143))","v":2171760.2163875275},{"$f":"IF($O143<$T$4, VLOOKUP($O143, 'Base Case Low Dry'!$B$13:$K$168, 10, FALSE), SUM(AK143, BM143))","v":7514203.839469932},null,null,null,2080,0,16.215412566389439,3.2200674463266061,0,0,16.215412566389848,{"$f":"IF(AH143>0, SUMPRODUCT(AG143:OFFSET(AG143,-MIN($A143,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A143,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A143,60),0)) / AH143, 0)","v":0.64037907924794524},93476.520823052022,471260.54997819517,null,null,null,2080,{"$f":"$C143*$AT$4*$AG$4*IF(AP$5=\"Base\", 1, VLOOKUP(AQ$5, Assumptions!$B$239:$P$245, AR$3, FALSE))^Assumptions!$D$213","v":0},16.215412566389439,{"$f":"SUMPRODUCT(AP143:OFFSET(AP143,-MIN($A143,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A143,60),0))","v":3.2200674463266061},0,{"$f":"AS143","v":0},{"$f":"SUMPRODUCT(AS143:OFFSET(AS143,-MIN($A143,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A143,60),0))","v":16.215412566389848},{"$f":"IF(AU143>0, SUMPRODUCT(AT143:OFFSET(AT143,-MIN($A143,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A143,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A143,60),0)) / AU143, 0)","v":0.64037907924794524},{"$f":"IF(AO143<=AR$5, HLOOKUP(AQ$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(AQ$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.6047085254087752},{"$f":"IF(AO143<=AR$5, HLOOKUP(AQ$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(AQ$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":3.3176378470550509},93476.520823052022,471260.54997819517,null,null,null,2080,0,437.83601863572801,86.945768704051574,0,0,437.83601863571141,{"$f":"IF(BJ143>0, SUMPRODUCT(BI143:OFFSET(BI143,-MIN($A143,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A143,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A143,60),0)) / BJ143, 0)","v":0.64037907924794524},2078283.6955644754,7042943.2894917373,null,null,null,2080,{"$f":"$C143*$BV$4*$BI$4*IF(BR$5=\"Base\", 1, VLOOKUP(BS$5, Assumptions!$B$239:$P$245, BT$3, FALSE))^Assumptions!$D$213","v":0},328.80057556226092,{"$f":"SUMPRODUCT(BR143:OFFSET(BR143,-MIN($A143,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A143,60),0))","v":65.293437670280056},0,{"$f":"BU143","v":0},{"$f":"SUMPRODUCT(BU143:OFFSET(BU143,-MIN($A143,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A143,60),0))","v":328.80057556224972},{"$f":"IF(BW143>0, SUMPRODUCT(BV143:OFFSET(BV143,-MIN($A143,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A143,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A143,60),0)) / BW143, 0)","v":0.64037907924794513},{"$f":"IF(BQ143<=BT$5, HLOOKUP(BS$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(BS$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.4769849782087781},{"$f":"IF(BQ143<=BT$5, HLOOKUP(BS$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(BS$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.8211661280572757},1744564.4739286054,5245492.1268334249,null,null,null,2080,{"$f":"$C143*$CK$4*$BI$4*IF(CG$5=\"Base\", 1, VLOOKUP(CH$5, Assumptions!$B$239:$P$245, CI$3, FALSE))^Assumptions!$D$213","v":0},109.03544307346709,{"$f":"SUMPRODUCT(CG143:OFFSET(CG143,-MIN($A143,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A143,60),0))","v":21.652331033771524},0,{"$f":"CJ143","v":0},{"$f":"SUMPRODUCT(CJ143:OFFSET(CJ143,-MIN($A143,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A143,60),0))","v":109.03544307346168},{"$f":"IF(CL143>0, SUMPRODUCT(CK143:OFFSET(CK143,-MIN($A143,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A143,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A143,60),0)) / CL143, 0)","v":0.64037907924794513},{"$f":"IF(CF143<=CI$5, HLOOKUP(CH$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(CH$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":0.85199128490617682},{"$f":"IF(CF143<=CI$5, HLOOKUP(CH$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(CH$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.8818512871057096},333719.22163587005,1797451.1626583124]
[131,2081,{"$f":"'Base Case Low Dry'!$C144","v":0},372.19382234996692,{"$f":"SUMPRODUCT(C144:OFFSET(C144,-MIN(A144,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A144,60),0))","v":77.464244044023644},0,0,{"$f":"SUMPRODUCT(F144:OFFSET(F144,-MIN($A144,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A144,60),0))","v":372.1938223499709},{"$f":"IF(H144>0, SUMPRODUCT(G144:OFFSET(G144,-MIN($A144,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A144,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A144,60),0)) / H144, 0)","v":0.65167909468805629},1802457.3455040564,6022028.2275652578,null,null,null,2081,0,363.88559505173924,75.735062879916299,0,0,363.88559505172304,{"$f":"IF(U144>0, SUMPRODUCT(T144:OFFSET(T144,-MIN($A144,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A144,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A144,60),0)) / U144, 0)","v":0.6516790946880564},{"$f":"IF($O144<$T$4, VLOOKUP($O144, 'Base Case Low Dry'!$B$13:$K$168, 9, FALSE), SUM(AJ144, BL144))","v":1802457.3455040564},{"$f":"IF($O144<$T$4, VLOOKUP($O144, 'Base Case Low Dry'!$B$13:$K$168, 10, FALSE), SUM(AK144, BM144))","v":6022028.2275652578},null,null,null,2081,0,12.995345120062833,2.7047052513147913,0,0,12.995345120063243,{"$f":"IF(AH144>0, SUMPRODUCT(AG144:OFFSET(AG144,-MIN($A144,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A144,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A144,60),0)) / AH144, 0)","v":0.6516790946880564},77581.051682552919,377677.31553936849,null,null,null,2081,{"$f":"$C144*$AT$4*$AG$4*IF(AP$5=\"Base\", 1, VLOOKUP(AQ$5, Assumptions!$B$239:$P$245, AR$3, FALSE))^Assumptions!$D$213","v":0},12.995345120062833,{"$f":"SUMPRODUCT(AP144:OFFSET(AP144,-MIN($A144,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A144,60),0))","v":2.7047052513147913},0,0,{"$f":"SUMPRODUCT(AS144:OFFSET(AS144,-MIN($A144,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A144,60),0))","v":12.995345120063243},{"$f":"IF(AU144>0, SUMPRODUCT(AT144:OFFSET(AT144,-MIN($A144,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A144,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A144,60),0)) / AU144, 0)","v":0.6516790946880564},{"$f":"IF(AO144<=AR$5, HLOOKUP(AQ$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(AQ$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.6047085254087752},{"$f":"IF(AO144<=AR$5, HLOOKUP(AQ$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(AQ$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":3.3176378470550509},77581.051682552919,377677.31553936849,null,null,null,2081,0,350.89024993167641,73.030357628601507,0,0,350.89024993165981,{"$f":"IF(BJ144>0, SUMPRODUCT(BI144:OFFSET(BI144,-MIN($A144,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A144,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A144,60),0)) / BJ144, 0)","v":0.65167909468805629},1724876.2938215034,5644350.9120258894,null,null,null,2081,{"$f":"$C144*$BV$4*$BI$4*IF(BR$5=\"Base\", 1, VLOOKUP(BS$5, Assumptions!$B$239:$P$245, BT$3, FALSE))^Assumptions!$D$213","v":0},263.50713789198085,{"$f":"SUMPRODUCT(BR144:OFFSET(BR144,-MIN($A144,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A144,60),0))","v":54.843417626131718},0,0,{"$f":"SUMPRODUCT(BU144:OFFSET(BU144,-MIN($A144,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A144,60),0))","v":263.50713789196965},{"$f":"IF(BW144>0, SUMPRODUCT(BV144:OFFSET(BV144,-MIN($A144,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A144,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A144,60),0)) / BW144, 0)","v":0.65167909468805618},{"$f":"IF(BQ144<=BT$5, HLOOKUP(BS$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(BS$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.4769849782087781},{"$f":"IF(BQ144<=BT$5, HLOOKUP(BS$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(BS$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.8211661280572757},1447905.2645915728,4203838.8005043156,null,null,null,2081,{"$f":"$C144*$CK$4*$BI$4*IF(CG$5=\"Base\", 1, VLOOKUP(CH$5, Assumptions!$B$239:$P$245, CI$3, FALSE))^Assumptions!$D$213","v":0},87.383112039695561,{"$f":"SUMPRODUCT(CG144:OFFSET(CG144,-MIN($A144,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A144,60),0))","v":18.186940002469786},0,0,{"$f":"SUMPRODUCT(CJ144:OFFSET(CJ144,-MIN($A144,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A144,60),0))","v":87.383112039690133},{"$f":"IF(CL144>0, SUMPRODUCT(CK144:OFFSET(CK144,-MIN($A144,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A144,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A144,60),0)) / CL144, 0)","v":0.6516790946880564},{"$f":"IF(CF144<=CI$5, HLOOKUP(CH$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(CH$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":0.85199128490617682},{"$f":"IF(CF144<=CI$5, HLOOKUP(CH$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(CH$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.8818512871057096},276971.02922993072,1440512.1115215733]
[132,2082,{"$f":"'Base Case Low Dry'!$C145","v":0},294.72957830594328,{"$f":"SUMPRODUCT(C145:OFFSET(C145,-MIN(A145,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A145,60),0))","v":64.308573316176705},0,0,{"$f":"SUMPRODUCT(F145:OFFSET(F145,-MIN($A145,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A145,60),0))","v":294.7295783059472},{"$f":"IF(H145>0, SUMPRODUCT(G145:OFFSET(G145,-MIN($A145,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A145,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A145,60),0)) / H145, 0)","v":0.66235288220784461},1474452.6843093375,4768670.8738220902,null,null,null,2082,0,288.15053217182293,62.873057162352843,0,0,288.15053217180667,{"$f":"IF(U145>0, SUMPRODUCT(T145:OFFSET(T145,-MIN($A145,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A145,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A145,60),0)) / U145, 0)","v":0.66235288220784461},{"$f":"IF($O145<$T$4, VLOOKUP($O145, 'Base Case Low Dry'!$B$13:$K$168, 9, FALSE), SUM(AJ145, BL145))","v":1474452.6843093375},{"$f":"IF($O145<$T$4, VLOOKUP($O145, 'Base Case Low Dry'!$B$13:$K$168, 10, FALSE), SUM(AK145, BM145))","v":4768670.8738220902},null,null,null,2082,0,10.290639868748041,2.2453680159064886,0,0,10.290639868748451,{"$f":"IF(AH145>0, SUMPRODUCT(AG145:OFFSET(AG145,-MIN($A145,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A145,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A145,60),0)) / AH145, 0)","v":0.66235288220784461},63463.132811552066,299071.79877900775,null,null,null,2082,{"$f":"$C145*$AT$4*$AG$4*IF(AP$5=\"Base\", 1, VLOOKUP(AQ$5, Assumptions!$B$239:$P$245, AR$3, FALSE))^Assumptions!$D$213","v":0},10.290639868748041,{"$f":"SUMPRODUCT(AP145:OFFSET(AP145,-MIN($A145,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A145,60),0))","v":2.2453680159064886},0,0,{"$f":"SUMPRODUCT(AS145:OFFSET(AS145,-MIN($A145,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A145,60),0))","v":10.290639868748451},{"$f":"IF(AU145>0, SUMPRODUCT(AT145:OFFSET(AT145,-MIN($A145,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A145,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A145,60),0)) / AU145, 0)","v":0.66235288220784461},{"$f":"IF(AO145<=AR$5, HLOOKUP(AQ$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(AQ$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.6047085254087752},{"$f":"IF(AO145<=AR$5, HLOOKUP(AQ$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(AQ$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":3.3176378470550509},63463.132811552066,299071.79877900775,null,null,null,2082,0,277.8598923030749,60.627689146446357,0,0,277.85989230305825,{"$f":"IF(BJ145>0, SUMPRODUCT(BI145:OFFSET(BI145,-MIN($A145,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A145,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A145,60),0)) / BJ145, 0)","v":0.66235288220784472},1410989.5514977854,4469599.0750430822,null,null,null,2082,{"$f":"$C145*$BV$4*$BI$4*IF(BR$5=\"Base\", 1, VLOOKUP(BS$5, Assumptions!$B$239:$P$245, BT$3, FALSE))^Assumptions!$D$213","v":0},208.66372026584912,{"$f":"SUMPRODUCT(BR145:OFFSET(BR145,-MIN($A145,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A145,60),0))","v":45.529417950756972},0,0,{"$f":"SUMPRODUCT(BU145:OFFSET(BU145,-MIN($A145,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A145,60),0))","v":208.66372026583792},{"$f":"IF(BW145>0, SUMPRODUCT(BV145:OFFSET(BV145,-MIN($A145,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A145,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A145,60),0)) / BW145, 0)","v":0.66235288220784461},{"$f":"IF(BQ145<=BT$5, HLOOKUP(BS$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(BS$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.4769849782087781},{"$f":"IF(BQ145<=BT$5, HLOOKUP(BS$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(BS$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.8211661280572757},1184420.7072792901,3328898.9836424482,null,null,null,2082,{"$f":"$C145*$CK$4*$BI$4*IF(CG$5=\"Base\", 1, VLOOKUP(CH$5, Assumptions!$B$239:$P$245, CI$3, FALSE))^Assumptions!$D$213","v":0},69.196172037225779,{"$f":"SUMPRODUCT(CG145:OFFSET(CG145,-MIN($A145,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A145,60),0))","v":15.098271195689385},0,0,{"$f":"SUMPRODUCT(CJ145:OFFSET(CJ145,-MIN($A145,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A145,60),0))","v":69.19617203722035},{"$f":"IF(CL145>0, SUMPRODUCT(CK145:OFFSET(CK145,-MIN($A145,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A145,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A145,60),0)) / CL145, 0)","v":0.66235288220784461},{"$f":"IF(CF145<=CI$5, HLOOKUP(CH$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(CH$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":0.85199128490617682},{"$f":"IF(CF145<=CI$5, HLOOKUP(CH$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(CH$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.8818512871057096},226568.8442184953,1140700.0914006336]
[133,2083,{"$f":"'Base Case Low Dry'!$C146","v":0},230.42100498976657,{"$f":"SUMPRODUCT(C146:OFFSET(C146,-MIN(A146,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A146,60),0))","v":52.731754877307054},0,0,{"$f":"SUMPRODUCT(F146:OFFSET(F146,-MIN($A146,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A146,60),0))","v":230.42100498977052},{"$f":"IF(H146>0, SUMPRODUCT(G146:OFFSET(G146,-MIN($A146,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A146,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A146,60),0)) / H146, 0)","v":0.67210033625881427},1186912.0763639968,3728169.8753387751,null,null,null,2083,0,225.27747500947009,51.554660097522657,0,0,225.27747500945389,{"$f":"IF(U146>0, SUMPRODUCT(T146:OFFSET(T146,-MIN($A146,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A146,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A146,60),0)) / U146, 0)","v":0.67210033625881438},{"$f":"IF($O146<$T$4, VLOOKUP($O146, 'Base Case Low Dry'!$B$13:$K$168, 9, FALSE), SUM(AJ146, BL146))","v":1186912.0763639968},{"$f":"IF($O146<$T$4, VLOOKUP($O146, 'Base Case Low Dry'!$B$13:$K$168, 10, FALSE), SUM(AK146, BM146))","v":3728169.8753387751},null,null,null,2083,0,8.0452718528415517,1.8411572472926006,0,0,8.0452718528419638,{"$f":"IF(AH146>0, SUMPRODUCT(AG146:OFFSET(AG146,-MIN($A146,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A146,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A146,60),0)) / AH146, 0)","v":0.67210033625881427},51086.860595467071,233815.77388619649,null,null,null,2083,{"$f":"$C146*$AT$4*$AG$4*IF(AP$5=\"Base\", 1, VLOOKUP(AQ$5, Assumptions!$B$239:$P$245, AR$3, FALSE))^Assumptions!$D$213","v":0},8.0452718528415517,{"$f":"SUMPRODUCT(AP146:OFFSET(AP146,-MIN($A146,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A146,60),0))","v":1.8411572472926006},0,0,{"$f":"SUMPRODUCT(AS146:OFFSET(AS146,-MIN($A146,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A146,60),0))","v":8.0452718528419638},{"$f":"IF(AU146>0, SUMPRODUCT(AT146:OFFSET(AT146,-MIN($A146,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A146,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A146,60),0)) / AU146, 0)","v":0.67210033625881427},{"$f":"IF(AO146<=AR$5, HLOOKUP(AQ$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(AQ$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.6047085254087752},{"$f":"IF(AO146<=AR$5, HLOOKUP(AQ$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(AQ$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":3.3176378470550509},51086.860595467071,233815.77388619649,null,null,null,2083,0,217.23220315662854,49.713502850230057,0,0,217.23220315661194,{"$f":"IF(BJ146>0, SUMPRODUCT(BI146:OFFSET(BI146,-MIN($A146,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A146,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A146,60),0)) / BJ146, 0)","v":0.67210033625881427},1135825.2157685298,3494354.1014525788,null,null,null,2083,{"$f":"$C146*$BV$4*$BI$4*IF(BR$5=\"Base\", 1, VLOOKUP(BS$5, Assumptions!$B$239:$P$245, BT$3, FALSE))^Assumptions!$D$213","v":0},163.13430231509216,{"$f":"SUMPRODUCT(BR146:OFFSET(BR146,-MIN($A146,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A146,60),0))","v":37.333219869174933},0,0,{"$f":"SUMPRODUCT(BU146:OFFSET(BU146,-MIN($A146,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A146,60),0))","v":163.13430231508096},{"$f":"IF(BW146>0, SUMPRODUCT(BV146:OFFSET(BV146,-MIN($A146,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A146,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A146,60),0)) / BW146, 0)","v":0.67210033625881438},{"$f":"IF(BQ146<=BT$5, HLOOKUP(BS$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(BS$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.4769849782087781},{"$f":"IF(BQ146<=BT$5, HLOOKUP(BS$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(BS$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.8211661280572757},953440.72816000984,2602549.2715362143,null,null,null,2083,{"$f":"$C146*$CK$4*$BI$4*IF(CG$5=\"Base\", 1, VLOOKUP(CH$5, Assumptions!$B$239:$P$245, CI$3, FALSE))^Assumptions!$D$213","v":0},54.097900841536394,{"$f":"SUMPRODUCT(CG146:OFFSET(CG146,-MIN($A146,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A146,60),0))","v":12.380282981055128},0,0,{"$f":"SUMPRODUCT(CJ146:OFFSET(CJ146,-MIN($A146,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A146,60),0))","v":54.097900841530972},{"$f":"IF(CL146>0, SUMPRODUCT(CK146:OFFSET(CK146,-MIN($A146,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A146,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A146,60),0)) / CL146, 0)","v":0.67210033625881438},{"$f":"IF(CF146<=CI$5, HLOOKUP(CH$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(CH$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":0.85199128490617682},{"$f":"IF(CF146<=CI$5, HLOOKUP(CH$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(CH$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.8818512871057096},182384.48760851988,891804.82991636451]
[134,2084,{"$f":"'Base Case Low Dry'!$C147","v":0},177.68925011245952,{"$f":"SUMPRODUCT(C147:OFFSET(C147,-MIN(A147,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A147,60),0))","v":42.682316851597726},0,0,{"$f":"SUMPRODUCT(F147:OFFSET(F147,-MIN($A147,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A147,60),0))","v":177.68925011246347},{"$f":"IF(H147>0, SUMPRODUCT(G147:OFFSET(G147,-MIN($A147,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A147,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A147,60),0)) / H147, 0)","v":0.68045971412085016},938197.44969642558,2874979.6897649714,null,null,null,2084,0,173.72281491194744,41.729548780972777,0,0,173.72281491193124,{"$f":"IF(U147>0, SUMPRODUCT(T147:OFFSET(T147,-MIN($A147,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A147,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A147,60),0)) / U147, 0)","v":0.68045971412085027},{"$f":"IF($O147<$T$4, VLOOKUP($O147, 'Base Case Low Dry'!$B$13:$K$168, 9, FALSE), SUM(AJ147, BL147))","v":938197.44969642558},{"$f":"IF($O147<$T$4, VLOOKUP($O147, 'Base Case Low Dry'!$B$13:$K$168, 10, FALSE), SUM(AK147, BM147))","v":2874979.6897649714},null,null,null,2084,0,6.2041146055489511,1.4902757775728219,0,0,6.2041146055493623,{"$f":"IF(AH147>0, SUMPRODUCT(AG147:OFFSET(AG147,-MIN($A147,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A147,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A147,60),0)) / AH147, 0)","v":0.68045971412085016},40381.729428933046,180307.12750405722,null,null,null,2084,{"$f":"$C147*$AT$4*$AG$4*IF(AP$5=\"Base\", 1, VLOOKUP(AQ$5, Assumptions!$B$239:$P$245, AR$3, FALSE))^Assumptions!$D$213","v":0},6.2041146055489511,{"$f":"SUMPRODUCT(AP147:OFFSET(AP147,-MIN($A147,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A147,60),0))","v":1.4902757775728219},0,0,{"$f":"SUMPRODUCT(AS147:OFFSET(AS147,-MIN($A147,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A147,60),0))","v":6.2041146055493623},{"$f":"IF(AU147>0, SUMPRODUCT(AT147:OFFSET(AT147,-MIN($A147,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A147,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A147,60),0)) / AU147, 0)","v":0.68045971412085016},{"$f":"IF(AO147<=AR$5, HLOOKUP(AQ$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(AQ$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.6047085254087752},{"$f":"IF(AO147<=AR$5, HLOOKUP(AQ$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(AQ$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":3.3176378470550509},40381.729428933046,180307.12750405722,null,null,null,2084,0,167.5187003063985,40.239273003399958,0,0,167.51870030638187,{"$f":"IF(BJ147>0, SUMPRODUCT(BI147:OFFSET(BI147,-MIN($A147,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A147,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A147,60),0)) / BJ147, 0)","v":0.68045971412085027},897815.72026749258,2694672.5622609141,null,null,null,2084,{"$f":"$C147*$BV$4*$BI$4*IF(BR$5=\"Base\", 1, VLOOKUP(BS$5, Assumptions!$B$239:$P$245, BT$3, FALSE))^Assumptions!$D$213","v":0},125.80108244591722,{"$f":"SUMPRODUCT(BR147:OFFSET(BR147,-MIN($A147,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A147,60),0))","v":30.218382135282056},0,0,{"$f":"SUMPRODUCT(BU147:OFFSET(BU147,-MIN($A147,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A147,60),0))","v":125.80108244590603},{"$f":"IF(BW147>0, SUMPRODUCT(BV147:OFFSET(BV147,-MIN($A147,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A147,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A147,60),0)) / BW147, 0)","v":0.68045971412085016},{"$f":"IF(BQ147<=BT$5, HLOOKUP(BS$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(BS$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.4769849782087781},{"$f":"IF(BQ147<=BT$5, HLOOKUP(BS$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(BS$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.8211661280572757},753649.47194462467,2006956.9111572015,null,null,null,2084,{"$f":"$C147*$CK$4*$BI$4*IF(CG$5=\"Base\", 1, VLOOKUP(CH$5, Assumptions!$B$239:$P$245, CI$3, FALSE))^Assumptions!$D$213","v":0},41.717617860481269,{"$f":"SUMPRODUCT(CG147:OFFSET(CG147,-MIN($A147,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A147,60),0))","v":10.020890868117899},0,0,{"$f":"SUMPRODUCT(CJ147:OFFSET(CJ147,-MIN($A147,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A147,60),0))","v":41.717617860475848},{"$f":"IF(CL147>0, SUMPRODUCT(CK147:OFFSET(CK147,-MIN($A147,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A147,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A147,60),0)) / CL147, 0)","v":0.68045971412085016},{"$f":"IF(CF147<=CI$5, HLOOKUP(CH$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(CH$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":0.85199128490617682},{"$f":"IF(CF147<=CI$5, HLOOKUP(CH$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(CH$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.8818512871057096},144166.24832286788,687715.65110371262]
[135,2085,{"$f":"'Base Case Low Dry'!$C148","v":0},135.00693326086179,{"$f":"SUMPRODUCT(C148:OFFSET(C148,-MIN(A148,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A148,60),0))","v":34.084414411162278},0,0,{"$f":"SUMPRODUCT(F148:OFFSET(F148,-MIN($A148,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A148,60),0))","v":135.00693326086571},{"$f":"IF(H148>0, SUMPRODUCT(G148:OFFSET(G148,-MIN($A148,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A148,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A148,60),0)) / H148, 0)","v":0.68674359383730388},726061.7577664518,2184387.5803222768,null,null,null,2085,0,131.99326613097466,33.323571416865249,0,0,131.99326613095846,{"$f":"IF(U148>0, SUMPRODUCT(T148:OFFSET(T148,-MIN($A148,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A148,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A148,60),0)) / U148, 0)","v":0.68674359383730399},{"$f":"IF($O148<$T$4, VLOOKUP($O148, 'Base Case Low Dry'!$B$13:$K$168, 9, FALSE), SUM(AJ148, BL148))","v":726061.7577664518},{"$f":"IF($O148<$T$4, VLOOKUP($O148, 'Base Case Low Dry'!$B$13:$K$168, 10, FALSE), SUM(AK148, BM148))","v":2184387.5803222768},null,null,null,2085,0,4.7138388279761294,1.1900754442716659,0,0,4.7138388279765406,{"$f":"IF(AH148>0, SUMPRODUCT(AG148:OFFSET(AG148,-MIN($A148,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A148,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A148,60),0)) / AH148, 0)","v":0.68674359383730388},31251.02233043524,136995.97648136632,null,null,null,2085,{"$f":"$C148*$AT$4*$AG$4*IF(AP$5=\"Base\", 1, VLOOKUP(AQ$5, Assumptions!$B$239:$P$245, AR$3, FALSE))^Assumptions!$D$213","v":0},4.7138388279761294,{"$f":"SUMPRODUCT(AP148:OFFSET(AP148,-MIN($A148,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A148,60),0))","v":1.1900754442716659},0,0,{"$f":"SUMPRODUCT(AS148:OFFSET(AS148,-MIN($A148,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A148,60),0))","v":4.7138388279765406},{"$f":"IF(AU148>0, SUMPRODUCT(AT148:OFFSET(AT148,-MIN($A148,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A148,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A148,60),0)) / AU148, 0)","v":0.68674359383730388},{"$f":"IF(AO148<=AR$5, HLOOKUP(AQ$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(AQ$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.6047085254087752},{"$f":"IF(AO148<=AR$5, HLOOKUP(AQ$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(AQ$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":3.3176378470550509},31251.02233043524,136995.97648136632,null,null,null,2085,0,127.27942730299853,32.133495972593586,0,0,127.27942730298193,{"$f":"IF(BJ148>0, SUMPRODUCT(BI148:OFFSET(BI148,-MIN($A148,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A148,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A148,60),0)) / BJ148, 0)","v":0.68674359383730388},694810.73543601658,2047391.6038409106,null,null,null,2085,{"$f":"$C148*$BV$4*$BI$4*IF(BR$5=\"Base\", 1, VLOOKUP(BS$5, Assumptions!$B$239:$P$245, BT$3, FALSE))^Assumptions!$D$213","v":0},95.582700310635161,{"$f":"SUMPRODUCT(BR148:OFFSET(BR148,-MIN($A148,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A148,60),0))","v":24.131207851601467},0,0,{"$f":"SUMPRODUCT(BU148:OFFSET(BU148,-MIN($A148,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A148,60),0))","v":95.582700310623991},{"$f":"IF(BW148>0, SUMPRODUCT(BV148:OFFSET(BV148,-MIN($A148,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A148,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A148,60),0)) / BW148, 0)","v":0.68674359383730377},{"$f":"IF(BQ148<=BT$5, HLOOKUP(BS$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(BS$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.4769849782087781},{"$f":"IF(BQ148<=BT$5, HLOOKUP(BS$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(BS$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.8211661280572757},583241.89701957698,1524870.5118094725,null,null,null,2085,{"$f":"$C148*$CK$4*$BI$4*IF(CG$5=\"Base\", 1, VLOOKUP(CH$5, Assumptions!$B$239:$P$245, CI$3, FALSE))^Assumptions!$D$213","v":0},31.69672699236337,{"$f":"SUMPRODUCT(CG148:OFFSET(CG148,-MIN($A148,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A148,60),0))","v":8.0022881209921195},0,0,{"$f":"SUMPRODUCT(CJ148:OFFSET(CJ148,-MIN($A148,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A148,60),0))","v":31.696726992357945},{"$f":"IF(CL148>0, SUMPRODUCT(CK148:OFFSET(CK148,-MIN($A148,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A148,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A148,60),0)) / CL148, 0)","v":0.68674359383730388},{"$f":"IF(CF148<=CI$5, HLOOKUP(CH$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(CH$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":0.85199128490617682},{"$f":"IF(CF148<=CI$5, HLOOKUP(CH$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(CH$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.8818512871057096},111568.83841643961,522521.09203143808]
[136,2086,{"$f":"'Base Case Low Dry'!$C149","v":0},100.92251884969951,{"$f":"SUMPRODUCT(C149:OFFSET(C149,-MIN(A149,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A149,60),0))","v":26.836674264797239},0,0,{"$f":"SUMPRODUCT(F149:OFFSET(F149,-MIN($A149,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A149,60),0))","v":100.92251884970344},{"$f":"IF(H149>0, SUMPRODUCT(G149:OFFSET(G149,-MIN($A149,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A149,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A149,60),0)) / H149, 0)","v":0.68984577666967062},547671.77260378364,1632907.9657276811,null,null,null,2086,0,98.669694714109397,26.237617600414136,0,0,98.669694714093225,{"$f":"IF(U149>0, SUMPRODUCT(T149:OFFSET(T149,-MIN($A149,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A149,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A149,60),0)) / U149, 0)","v":0.68984577666967073},{"$f":"IF($O149<$T$4, VLOOKUP($O149, 'Base Case Low Dry'!$B$13:$K$168, 9, FALSE), SUM(AJ149, BL149))","v":547671.77260378364},{"$f":"IF($O149<$T$4, VLOOKUP($O149, 'Base Case Low Dry'!$B$13:$K$168, 10, FALSE), SUM(AK149, BM149))","v":1632907.9657276811},null,null,null,2086,0,3.5237633837044635,0.93701674504911903,0,0,3.5237633837048747,{"$f":"IF(AH149>0, SUMPRODUCT(AG149:OFFSET(AG149,-MIN($A149,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A149,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A149,60),0)) / AH149, 0)","v":0.68984577666967062},23572.792000560461,102409.39990881149,null,null,null,2086,{"$f":"$C149*$AT$4*$AG$4*IF(AP$5=\"Base\", 1, VLOOKUP(AQ$5, Assumptions!$B$239:$P$245, AR$3, FALSE))^Assumptions!$D$213","v":0},3.5237633837044635,{"$f":"SUMPRODUCT(AP149:OFFSET(AP149,-MIN($A149,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A149,60),0))","v":0.93701674504911903},0,0,{"$f":"SUMPRODUCT(AS149:OFFSET(AS149,-MIN($A149,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A149,60),0))","v":3.5237633837048747},{"$f":"IF(AU149>0, SUMPRODUCT(AT149:OFFSET(AT149,-MIN($A149,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A149,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A149,60),0)) / AU149, 0)","v":0.68984577666967062},{"$f":"IF(AO149<=AR$5, HLOOKUP(AQ$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(AQ$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.6047085254087752},{"$f":"IF(AO149<=AR$5, HLOOKUP(AQ$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(AQ$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":3.3176378470550509},23572.792000560461,102409.39990881149,null,null,null,2086,0,95.145931330404935,25.300600855365019,0,0,95.14593133038835,{"$f":"IF(BJ149>0, SUMPRODUCT(BI149:OFFSET(BI149,-MIN($A149,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A149,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A149,60),0)) / BJ149, 0)","v":0.68984577666967062},524098.98060322314,1530498.5658188695,null,null,null,2086,{"$f":"$C149*$BV$4*$BI$4*IF(BR$5=\"Base\", 1, VLOOKUP(BS$5, Assumptions!$B$239:$P$245, BT$3, FALSE))^Assumptions!$D$213","v":0},71.451492459033688,{"$f":"SUMPRODUCT(BR149:OFFSET(BR149,-MIN($A149,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A149,60),0))","v":18.999926386221372},0,0,{"$f":"SUMPRODUCT(BU149:OFFSET(BU149,-MIN($A149,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A149,60),0))","v":71.451492459022518},{"$f":"IF(BW149>0, SUMPRODUCT(BV149:OFFSET(BV149,-MIN($A149,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A149,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A149,60),0)) / BW149, 0)","v":0.68984577666967084},{"$f":"IF(BQ149<=BT$5, HLOOKUP(BS$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(BS$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.4769849782087781},{"$f":"IF(BQ149<=BT$5, HLOOKUP(BS$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(BS$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.8211661280572757},439942.08506468794,1139895.3317018822,null,null,null,2086,{"$f":"$C149*$CK$4*$BI$4*IF(CG$5=\"Base\", 1, VLOOKUP(CH$5, Assumptions!$B$239:$P$245, CI$3, FALSE))^Assumptions!$D$213","v":0},23.694438871371251,{"$f":"SUMPRODUCT(CG149:OFFSET(CG149,-MIN($A149,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A149,60),0))","v":6.3006744691436456},0,0,{"$f":"SUMPRODUCT(CJ149:OFFSET(CJ149,-MIN($A149,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A149,60),0))","v":23.694438871365826},{"$f":"IF(CL149>0, SUMPRODUCT(CK149:OFFSET(CK149,-MIN($A149,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A149,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A149,60),0)) / CL149, 0)","v":0.68984577666967062},{"$f":"IF(CF149<=CI$5, HLOOKUP(CH$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(CH$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":0.85199128490617682},{"$f":"IF(CF149<=CI$5, HLOOKUP(CH$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(CH$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.8818512871057096},84156.895538535216,390603.23411698744]
[137,2087,{"$f":"'Base Case Low Dry'!$C150","v":0},74.085844584902276,{"$f":"SUMPRODUCT(C150:OFFSET(C150,-MIN(A150,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A150,60),0))","v":20.824763075933362},0,0,{"$f":"SUMPRODUCT(F150:OFFSET(F150,-MIN($A150,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A150,60),0))","v":74.085844584906198},{"$f":"IF(H150>0, SUMPRODUCT(G150:OFFSET(G150,-MIN($A150,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A150,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A150,60),0)) / H150, 0)","v":0.68797665698621768},399862.7042926281,1198695.466078449,null,null,null,2087,0,72.432077113695257,20.359906179667291,0,0,72.432077113679085,{"$f":"IF(U150>0, SUMPRODUCT(T150:OFFSET(T150,-MIN($A150,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A150,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A150,60),0)) / U150, 0)","v":0.68797665698621768},{"$f":"IF($O150<$T$4, VLOOKUP($O150, 'Base Case Low Dry'!$B$13:$K$168, 9, FALSE), SUM(AJ150, BL150))","v":399862.7042926281},{"$f":"IF($O150<$T$4, VLOOKUP($O150, 'Base Case Low Dry'!$B$13:$K$168, 10, FALSE), SUM(AK150, BM150))","v":1198695.466078449},null,null,null,2087,0,2.5867466386553444,0.727107670693248,0,0,2.5867466386557556,{"$f":"IF(AH150>0, SUMPRODUCT(AG150:OFFSET(AG150,-MIN($A150,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A150,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A150,60),0)) / AH150, 0)","v":0.68797665698621768},17210.820109019834,75177.343690525711,null,null,null,2087,{"$f":"$C150*$AT$4*$AG$4*IF(AP$5=\"Base\", 1, VLOOKUP(AQ$5, Assumptions!$B$239:$P$245, AR$3, FALSE))^Assumptions!$D$213","v":0},2.5867466386553444,{"$f":"SUMPRODUCT(AP150:OFFSET(AP150,-MIN($A150,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A150,60),0))","v":0.727107670693248},0,0,{"$f":"SUMPRODUCT(AS150:OFFSET(AS150,-MIN($A150,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A150,60),0))","v":2.5867466386557556},{"$f":"IF(AU150>0, SUMPRODUCT(AT150:OFFSET(AT150,-MIN($A150,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A150,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A150,60),0)) / AU150, 0)","v":0.68797665698621768},{"$f":"IF(AO150<=AR$5, HLOOKUP(AQ$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(AQ$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.6047085254087752},{"$f":"IF(AO150<=AR$5, HLOOKUP(AQ$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(AQ$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":3.3176378470550509},17210.820109019834,75177.343690525711,null,null,null,2087,0,69.845330475039916,19.632798508974044,0,0,69.845330475023331,{"$f":"IF(BJ150>0, SUMPRODUCT(BI150:OFFSET(BI150,-MIN($A150,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A150,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A150,60),0)) / BJ150, 0)","v":0.68797665698621768},382651.88418360829,1123518.1223879233,null,null,null,2087,{"$f":"$C150*$BV$4*$BI$4*IF(BR$5=\"Base\", 1, VLOOKUP(BS$5, Assumptions!$B$239:$P$245, BT$3, FALSE))^Assumptions!$D$213","v":0},52.451566072812312,{"$f":"SUMPRODUCT(BR150:OFFSET(BR150,-MIN($A150,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A150,60),0))","v":14.74359160711094},0,0,{"$f":"SUMPRODUCT(BU150:OFFSET(BU150,-MIN($A150,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A150,60),0))","v":52.451566072801143},{"$f":"IF(BW150>0, SUMPRODUCT(BV150:OFFSET(BV150,-MIN($A150,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A150,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A150,60),0)) / BW150, 0)","v":0.68797665698621779},{"$f":"IF(BQ150<=BT$5, HLOOKUP(BS$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(BS$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.4769849782087781},{"$f":"IF(BQ150<=BT$5, HLOOKUP(BS$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(BS$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.8211661280572757},321207.77565319464,836781.61573921016,null,null,null,2087,{"$f":"$C150*$CK$4*$BI$4*IF(CG$5=\"Base\", 1, VLOOKUP(CH$5, Assumptions!$B$239:$P$245, CI$3, FALSE))^Assumptions!$D$213","v":0},17.393764402227603,{"$f":"SUMPRODUCT(CG150:OFFSET(CG150,-MIN($A150,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A150,60),0))","v":4.8892069018631039},0,0,{"$f":"SUMPRODUCT(CJ150:OFFSET(CJ150,-MIN($A150,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A150,60),0))","v":17.393764402222182},{"$f":"IF(CL150>0, SUMPRODUCT(CK150:OFFSET(CK150,-MIN($A150,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A150,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A150,60),0)) / CL150, 0)","v":0.68797665698621768},{"$f":"IF(CF150<=CI$5, HLOOKUP(CH$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(CH$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":0.85199128490617682},{"$f":"IF(CF150<=CI$5, HLOOKUP(CH$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(CH$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.8818512871057096},61444.108530413665,286736.50664871308]
[138,2088,{"$f":"'Base Case Low Dry'!$C151","v":0},53.261081508968914,{"$f":"SUMPRODUCT(C151:OFFSET(C151,-MIN(A151,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A151,60),0))","v":15.918398698013988},0,0,{"$f":"SUMPRODUCT(F151:OFFSET(F151,-MIN($A151,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A151,60),0))","v":53.261081508972836},{"$f":"IF(H151>0, SUMPRODUCT(G151:OFFSET(G151,-MIN($A151,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A151,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A151,60),0)) / H151, 0)","v":0.67829918357864327},279435.01582190988,861754.59402466752,null,null,null,2088,0,52.072170934027966,15.563063207026513,0,0,52.072170934011801,{"$f":"IF(U151>0, SUMPRODUCT(T151:OFFSET(T151,-MIN($A151,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A151,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A151,60),0)) / U151, 0)","v":0.67829918357864338},{"$f":"IF($O151<$T$4, VLOOKUP($O151, 'Base Case Low Dry'!$B$13:$K$168, 9, FALSE), SUM(AJ151, BL151))","v":279435.01582190988},{"$f":"IF($O151<$T$4, VLOOKUP($O151, 'Base Case Low Dry'!$B$13:$K$168, 10, FALSE), SUM(AK151, BM151))","v":861754.59402466752},null,null,null,2088,0,1.8596389679620964,0.55579935081497278,0,0,1.8596389679625078,{"$f":"IF(AH151>0, SUMPRODUCT(AG151:OFFSET(AG151,-MIN($A151,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A151,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A151,60),0)) / AH151, 0)","v":0.67829918357864327},12027.392747167663,54045.771528464305,null,null,null,2088,{"$f":"$C151*$AT$4*$AG$4*IF(AP$5=\"Base\", 1, VLOOKUP(AQ$5, Assumptions!$B$239:$P$245, AR$3, FALSE))^Assumptions!$D$213","v":0},1.8596389679620964,{"$f":"SUMPRODUCT(AP151:OFFSET(AP151,-MIN($A151,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A151,60),0))","v":0.55579935081497278},0,0,{"$f":"SUMPRODUCT(AS151:OFFSET(AS151,-MIN($A151,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A151,60),0))","v":1.8596389679625078},{"$f":"IF(AU151>0, SUMPRODUCT(AT151:OFFSET(AT151,-MIN($A151,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A151,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A151,60),0)) / AU151, 0)","v":0.67829918357864327},{"$f":"IF(AO151<=AR$5, HLOOKUP(AQ$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(AQ$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.6047085254087752},{"$f":"IF(AO151<=AR$5, HLOOKUP(AQ$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(AQ$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":3.3176378470550509},12027.392747167663,54045.771528464305,null,null,null,2088,0,50.212531966065868,15.007263856211541,0,0,50.212531966049291,{"$f":"IF(BJ151>0, SUMPRODUCT(BI151:OFFSET(BI151,-MIN($A151,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A151,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A151,60),0)) / BJ151, 0)","v":0.67829918357864327},267407.62307474221,807708.82249620324,null,null,null,2088,{"$f":"$C151*$BV$4*$BI$4*IF(BR$5=\"Base\", 1, VLOOKUP(BS$5, Assumptions!$B$239:$P$245, BT$3, FALSE))^Assumptions!$D$213","v":0},37.707974465701369,{"$f":"SUMPRODUCT(BR151:OFFSET(BR151,-MIN($A151,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A151,60),0))","v":11.269965885658261},0,0,{"$f":"SUMPRODUCT(BU151:OFFSET(BU151,-MIN($A151,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A151,60),0))","v":37.707974465690214},{"$f":"IF(BW151>0, SUMPRODUCT(BV151:OFFSET(BV151,-MIN($A151,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A151,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A151,60),0)) / BW151, 0)","v":0.67829918357864327},{"$f":"IF(BQ151<=BT$5, HLOOKUP(BS$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(BS$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.4769849782087781},{"$f":"IF(BQ151<=BT$5, HLOOKUP(BS$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(BS$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.8211661280572757},224468.79618481506,601570.97608597763,null,null,null,2088,{"$f":"$C151*$CK$4*$BI$4*IF(CG$5=\"Base\", 1, VLOOKUP(CH$5, Assumptions!$B$239:$P$245, CI$3, FALSE))^Assumptions!$D$213","v":0},12.504557500364498,{"$f":"SUMPRODUCT(CG151:OFFSET(CG151,-MIN($A151,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A151,60),0))","v":3.7372979705532798},0,0,{"$f":"SUMPRODUCT(CJ151:OFFSET(CJ151,-MIN($A151,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A151,60),0))","v":12.504557500359079},{"$f":"IF(CL151>0, SUMPRODUCT(CK151:OFFSET(CK151,-MIN($A151,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A151,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A151,60),0)) / CL151, 0)","v":0.67829918357864316},{"$f":"IF(CF151<=CI$5, HLOOKUP(CH$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(CH$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":0.85199128490617682},{"$f":"IF(CF151<=CI$5, HLOOKUP(CH$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(CH$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.8818512871057096},42938.826889927142,206137.84641022564]
[139,2089,{"$f":"'Base Case Low Dry'!$C152","v":0},37.342682810954926,{"$f":"SUMPRODUCT(C152:OFFSET(C152,-MIN(A152,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A152,60),0))","v":11.97802197789918},0,0,{"$f":"SUMPRODUCT(F152:OFFSET(F152,-MIN($A152,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A152,60),0))","v":37.342682810958848},{"$f":"IF(H152>0, SUMPRODUCT(G152:OFFSET(G152,-MIN($A152,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A152,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A152,60),0)) / H152, 0)","v":0.65594558969695183},183218.53462204302,604197.8036087834,null,null,null,2089,0,36.509107727001457,11.710644812562407,0,0,36.509107726985292,{"$f":"IF(U152>0, SUMPRODUCT(T152:OFFSET(T152,-MIN($A152,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A152,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A152,60),0)) / U152, 0)","v":0.65594558969695171},{"$f":"IF($O152<$T$4, VLOOKUP($O152, 'Base Case Low Dry'!$B$13:$K$168, 9, FALSE), SUM(AJ152, BL152))","v":183218.53462204302},{"$f":"IF($O152<$T$4, VLOOKUP($O152, 'Base Case Low Dry'!$B$13:$K$168, 10, FALSE), SUM(AK152, BM152))","v":604197.8036087834},null,null,null,2089,0,1.3038396171471236,0.4182190034098362,0,0,1.3038396171475348,{"$f":"IF(AH152>0, SUMPRODUCT(AG152:OFFSET(AG152,-MIN($A152,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A152,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A152,60),0)) / AH152, 0)","v":0.65594558969695194},7886.0599054782679,37892.84870456464,null,null,null,2089,{"$f":"$C152*$AT$4*$AG$4*IF(AP$5=\"Base\", 1, VLOOKUP(AQ$5, Assumptions!$B$239:$P$245, AR$3, FALSE))^Assumptions!$D$213","v":0},1.3038396171471236,{"$f":"SUMPRODUCT(AP152:OFFSET(AP152,-MIN($A152,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A152,60),0))","v":0.4182190034098362},0,0,{"$f":"SUMPRODUCT(AS152:OFFSET(AS152,-MIN($A152,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A152,60),0))","v":1.3038396171475348},{"$f":"IF(AU152>0, SUMPRODUCT(AT152:OFFSET(AT152,-MIN($A152,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A152,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A152,60),0)) / AU152, 0)","v":0.65594558969695194},{"$f":"IF(AO152<=AR$5, HLOOKUP(AQ$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(AQ$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.6047085254087752},{"$f":"IF(AO152<=AR$5, HLOOKUP(AQ$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(AQ$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":3.3176378470550509},7886.0599054782679,37892.84870456464,null,null,null,2089,0,35.20526810985433,11.29242580915257,0,0,35.205268109837753,{"$f":"IF(BJ152>0, SUMPRODUCT(BI152:OFFSET(BI152,-MIN($A152,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A152,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A152,60),0)) / BJ152, 0)","v":0.65594558969695171},175332.47471656476,566304.95490421879,null,null,null,2089,{"$f":"$C152*$BV$4*$BI$4*IF(BR$5=\"Base\", 1, VLOOKUP(BS$5, Assumptions!$B$239:$P$245, BT$3, FALSE))^Assumptions!$D$213","v":0},26.43800858004311,{"$f":"SUMPRODUCT(BR152:OFFSET(BR152,-MIN($A152,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A152,60),0))","v":8.4802436243433519},0,0,{"$f":"SUMPRODUCT(BU152:OFFSET(BU152,-MIN($A152,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A152,60),0))","v":26.438008580031955},{"$f":"IF(BW152>0, SUMPRODUCT(BV152:OFFSET(BV152,-MIN($A152,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A152,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A152,60),0)) / BW152, 0)","v":0.65594558969695183},{"$f":"IF(BQ152<=BT$5, HLOOKUP(BS$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(BS$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.4769849782087781},{"$f":"IF(BQ152<=BT$5, HLOOKUP(BS$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(BS$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.8211661280572757},147178.56237303812,421776.53010055842,null,null,null,2089,{"$f":"$C152*$CK$4*$BI$4*IF(CG$5=\"Base\", 1, VLOOKUP(CH$5, Assumptions!$B$239:$P$245, CI$3, FALSE))^Assumptions!$D$213","v":0},8.7672595298112181,{"$f":"SUMPRODUCT(CG152:OFFSET(CG152,-MIN($A152,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A152,60),0))","v":2.8121821848092186},0,0,{"$f":"SUMPRODUCT(CJ152:OFFSET(CJ152,-MIN($A152,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A152,60),0))","v":8.7672595298057985},{"$f":"IF(CL152>0, SUMPRODUCT(CK152:OFFSET(CK152,-MIN($A152,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A152,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A152,60),0)) / CL152, 0)","v":0.65594558969695183},{"$f":"IF(CF152<=CI$5, HLOOKUP(CH$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(CH$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":0.85199128490617682},{"$f":"IF(CF152<=CI$5, HLOOKUP(CH$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(CH$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.8818512871057096},28153.912343526645,144528.4248036604]
[140,2090,{"$f":"'Base Case Low Dry'!$C153","v":0},25.364660833055744,{"$f":"SUMPRODUCT(C153:OFFSET(C153,-MIN(A153,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A153,60),0))","v":8.8677656566964238},0,0,{"$f":"SUMPRODUCT(F153:OFFSET(F153,-MIN($A153,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A153,60),0))","v":25.364660833059666},{"$f":"IF(H153>0, SUMPRODUCT(G153:OFFSET(G153,-MIN($A153,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A153,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A153,60),0)) / H153, 0)","v":0.61264595601887406},108561.65577887456,410395.59054174123,null,null,null,2090,0,24.798462914439046,8.669816608971086,0,0,24.798462914422878,{"$f":"IF(U153>0, SUMPRODUCT(T153:OFFSET(T153,-MIN($A153,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A153,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A153,60),0)) / U153, 0)","v":0.61264595601887417},{"$f":"IF($O153<$T$4, VLOOKUP($O153, 'Base Case Low Dry'!$B$13:$K$168, 9, FALSE), SUM(AJ153, BL153))","v":108561.65577887456},{"$f":"IF($O153<$T$4, VLOOKUP($O153, 'Base Case Low Dry'!$B$13:$K$168, 10, FALSE), SUM(AK153, BM153))","v":410395.59054174123},null,null,null,2090,0,0.8856206137372874,0.30962275092318792,0,0,0.88562061373769874,{"$f":"IF(AH153>0, SUMPRODUCT(AG153:OFFSET(AG153,-MIN($A153,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A153,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A153,60),0)) / AH153, 0)","v":0.61264595601887417},4672.691672140003,25738.355764510408,null,null,null,2090,{"$f":"$C153*$AT$4*$AG$4*IF(AP$5=\"Base\", 1, VLOOKUP(AQ$5, Assumptions!$B$239:$P$245, AR$3, FALSE))^Assumptions!$D$213","v":0},0.8856206137372874,{"$f":"SUMPRODUCT(AP153:OFFSET(AP153,-MIN($A153,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A153,60),0))","v":0.30962275092318792},0,0,{"$f":"SUMPRODUCT(AS153:OFFSET(AS153,-MIN($A153,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A153,60),0))","v":0.88562061373769874},{"$f":"IF(AU153>0, SUMPRODUCT(AT153:OFFSET(AT153,-MIN($A153,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A153,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A153,60),0)) / AU153, 0)","v":0.61264595601887417},{"$f":"IF(AO153<=AR$5, HLOOKUP(AQ$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(AQ$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.6047085254087752},{"$f":"IF(AO153<=AR$5, HLOOKUP(AQ$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(AQ$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":3.3176378470550509},4672.691672140003,25738.355764510408,null,null,null,2090,0,23.912842300701758,8.3601938580478983,0,0,23.912842300685178,{"$f":"IF(BJ153>0, SUMPRODUCT(BI153:OFFSET(BI153,-MIN($A153,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A153,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A153,60),0)) / BJ153, 0)","v":0.61264595601887417},103888.96410673455,384657.23477723083,null,null,null,2090,{"$f":"$C153*$BV$4*$BI$4*IF(BR$5=\"Base\", 1, VLOOKUP(BS$5, Assumptions!$B$239:$P$245, BT$3, FALSE))^Assumptions!$D$213","v":0},17.957764955699759,{"$f":"SUMPRODUCT(BR153:OFFSET(BR153,-MIN($A153,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A153,60),0))","v":6.2782330263815567},0,0,{"$f":"SUMPRODUCT(BU153:OFFSET(BU153,-MIN($A153,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A153,60),0))","v":17.957764955688599},{"$f":"IF(BW153>0, SUMPRODUCT(BV153:OFFSET(BV153,-MIN($A153,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A153,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A153,60),0)) / BW153, 0)","v":0.61264595601887417},{"$f":"IF(BQ153<=BT$5, HLOOKUP(BS$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(BS$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.4769849782087781},{"$f":"IF(BQ153<=BT$5, HLOOKUP(BS$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(BS$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.8211661280572757},87207.052819912002,286487.68187072704,null,null,null,2090,{"$f":"$C153*$CK$4*$BI$4*IF(CG$5=\"Base\", 1, VLOOKUP(CH$5, Assumptions!$B$239:$P$245, CI$3, FALSE))^Assumptions!$D$213","v":0},5.9550773450019996,{"$f":"SUMPRODUCT(CG153:OFFSET(CG153,-MIN($A153,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A153,60),0))","v":2.0819608316663416},0,0,{"$f":"SUMPRODUCT(CJ153:OFFSET(CJ153,-MIN($A153,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A153,60),0))","v":5.9550773449965799},{"$f":"IF(CL153>0, SUMPRODUCT(CK153:OFFSET(CK153,-MIN($A153,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A153,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A153,60),0)) / CL153, 0)","v":0.61264595601887406},{"$f":"IF(CF153<=CI$5, HLOOKUP(CH$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(CH$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":0.85199128490617682},{"$f":"IF(CF153<=CI$5, HLOOKUP(CH$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(CH$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.8818512871057096},16681.911286822542,98169.552906503784]
[141,2091,{"$f":"'Base Case Low Dry'!$C154","v":0},16.49689517635932,{"$f":"SUMPRODUCT(C154:OFFSET(C154,-MIN(A154,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A154,60),0))","v":6.4455047572030644},0,0,{"$f":"SUMPRODUCT(F154:OFFSET(F154,-MIN($A154,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A154,60),0))","v":16.496895176363243},{"$f":"IF(H154>0, SUMPRODUCT(G154:OFFSET(G154,-MIN($A154,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A154,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A154,60),0)) / H154, 0)","v":0.53090331103304955},53022.639010260347,266916.75802676677,null,null,null,2091,0,16.12864630546796,6.3016261773903466,0,0,16.128646305451792,{"$f":"IF(U154>0, SUMPRODUCT(T154:OFFSET(T154,-MIN($A154,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A154,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A154,60),0)) / U154, 0)","v":0.53090331103304955},{"$f":"IF($O154<$T$4, VLOOKUP($O154, 'Base Case Low Dry'!$B$13:$K$168, 9, FALSE), SUM(AJ154, BL154))","v":53022.639010260347},{"$f":"IF($O154<$T$4, VLOOKUP($O154, 'Base Case Low Dry'!$B$13:$K$168, 10, FALSE), SUM(AK154, BM154))","v":266916.75802676677},null,null,null,2091,0,0.57599786281409948,0.22504822423974286,0,0,0.57599786281451082,{"$f":"IF(AH154>0, SUMPRODUCT(AG154:OFFSET(AG154,-MIN($A154,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A154,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A154,60),0)) / AH154, 0)","v":0.53090331103304955},2282.1910918785147,16739.942231187099,null,null,null,2091,{"$f":"$C154*$AT$4*$AG$4*IF(AP$5=\"Base\", 1, VLOOKUP(AQ$5, Assumptions!$B$239:$P$245, AR$3, FALSE))^Assumptions!$D$213","v":0},0.57599786281409948,{"$f":"SUMPRODUCT(AP154:OFFSET(AP154,-MIN($A154,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A154,60),0))","v":0.22504822423974286},0,0,{"$f":"SUMPRODUCT(AS154:OFFSET(AS154,-MIN($A154,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A154,60),0))","v":0.57599786281451082},{"$f":"IF(AU154>0, SUMPRODUCT(AT154:OFFSET(AT154,-MIN($A154,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A154,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A154,60),0)) / AU154, 0)","v":0.53090331103304955},{"$f":"IF(AO154<=AR$5, HLOOKUP(AQ$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(AQ$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.6047085254087752},{"$f":"IF(AO154<=AR$5, HLOOKUP(AQ$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(AQ$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":3.3176378470550509},2282.1910918785147,16739.942231187099,null,null,null,2091,0,15.55264844265386,6.0765779531506041,0,0,15.552648442637281,{"$f":"IF(BJ154>0, SUMPRODUCT(BI154:OFFSET(BI154,-MIN($A154,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A154,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A154,60),0)) / BJ154, 0)","v":0.53090331103304955},50740.447918381833,250176.81579557966,null,null,null,2091,{"$f":"$C154*$BV$4*$BI$4*IF(BR$5=\"Base\", 1, VLOOKUP(BS$5, Assumptions!$B$239:$P$245, BT$3, FALSE))^Assumptions!$D$213","v":0},11.679531929318202,{"$f":"SUMPRODUCT(BR154:OFFSET(BR154,-MIN($A154,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A154,60),0))","v":4.5633119327881486},0,0,{"$f":"SUMPRODUCT(BU154:OFFSET(BU154,-MIN($A154,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A154,60),0))","v":11.679531929307043},{"$f":"IF(BW154>0, SUMPRODUCT(BV154:OFFSET(BV154,-MIN($A154,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A154,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A154,60),0)) / BW154, 0)","v":0.53090331103304955},{"$f":"IF(BQ154<=BT$5, HLOOKUP(BS$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(BS$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.4769849782087781},{"$f":"IF(BQ154<=BT$5, HLOOKUP(BS$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(BS$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.8211661280572757},42592.829370963715,186328.42316506468,null,null,null,2091,{"$f":"$C154*$CK$4*$BI$4*IF(CG$5=\"Base\", 1, VLOOKUP(CH$5, Assumptions!$B$239:$P$245, CI$3, FALSE))^Assumptions!$D$213","v":0},3.873116513335658,{"$f":"SUMPRODUCT(CG154:OFFSET(CG154,-MIN($A154,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A154,60),0))","v":1.5132660203624559},0,0,{"$f":"SUMPRODUCT(CJ154:OFFSET(CJ154,-MIN($A154,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A154,60),0))","v":3.8731165133302383},{"$f":"IF(CL154>0, SUMPRODUCT(CK154:OFFSET(CK154,-MIN($A154,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A154,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A154,60),0)) / CL154, 0)","v":0.53090331103304955},{"$f":"IF(CF154<=CI$5, HLOOKUP(CH$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(CH$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":0.85199128490617682},{"$f":"IF(CF154<=CI$5, HLOOKUP(CH$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(CH$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.8818512871057096},8147.6185474181166,63848.392630514973]
[142,2092,{"$f":"'Base Case Low Dry'!$C155","v":0},10.051390419156256,{"$f":"SUMPRODUCT(C155:OFFSET(C155,-MIN(A155,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A155,60),0))","v":4.6031558363403802},0,0,{"$f":"SUMPRODUCT(F155:OFFSET(F155,-MIN($A155,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A155,60),0))","v":10.05139041916018},{"$f":"IF(H155>0, SUMPRODUCT(G155:OFFSET(G155,-MIN($A155,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A155,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A155,60),0)) / H155, 0)","v":0.36930379206026454},15632.265885066343,162629.66550139553,null,null,null,2092,0,9.8270201280776117,4.500402747274836,0,0,9.8270201280614451,{"$f":"IF(U155>0, SUMPRODUCT(T155:OFFSET(T155,-MIN($A155,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A155,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A155,60),0)) / U155, 0)","v":0.36930379206026454},{"$f":"IF($O155<$T$4, VLOOKUP($O155, 'Base Case Low Dry'!$B$13:$K$168, 9, FALSE), SUM(AJ155, BL155))","v":15632.265885066343},{"$f":"IF($O155<$T$4, VLOOKUP($O155, 'Base Case Low Dry'!$B$13:$K$168, 10, FALSE), SUM(AK155, BM155))","v":162629.66550139553},null,null,null,2092,0,0.35094963857435663,0.16072163250046828,0,0,0.35094963857476796,{"$f":"IF(AH155>0, SUMPRODUCT(AG155:OFFSET(AG155,-MIN($A155,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A155,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A155,60),0)) / AH155, 0)","v":0.36930379206026459},672.84123564410368,10199.476517310448,null,null,null,2092,{"$f":"$C155*$AT$4*$AG$4*IF(AP$5=\"Base\", 1, VLOOKUP(AQ$5, Assumptions!$B$239:$P$245, AR$3, FALSE))^Assumptions!$D$213","v":0},0.35094963857435663,{"$f":"SUMPRODUCT(AP155:OFFSET(AP155,-MIN($A155,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A155,60),0))","v":0.16072163250046828},0,0,{"$f":"SUMPRODUCT(AS155:OFFSET(AS155,-MIN($A155,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A155,60),0))","v":0.35094963857476796},{"$f":"IF(AU155>0, SUMPRODUCT(AT155:OFFSET(AT155,-MIN($A155,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A155,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A155,60),0)) / AU155, 0)","v":0.36930379206026459},{"$f":"IF(AO155<=AR$5, HLOOKUP(AQ$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(AQ$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.6047085254087752},{"$f":"IF(AO155<=AR$5, HLOOKUP(AQ$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(AQ$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":3.3176378470550509},672.84123564410368,10199.476517310448,null,null,null,2092,0,9.4760704895032557,4.3396811147743675,0,0,9.476070489486677,{"$f":"IF(BJ155>0, SUMPRODUCT(BI155:OFFSET(BI155,-MIN($A155,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A155,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A155,60),0)) / BJ155, 0)","v":0.36930379206026454},14959.424649422239,152430.18898408508,null,null,null,2092,{"$f":"$C155*$BV$4*$BI$4*IF(BR$5=\"Base\", 1, VLOOKUP(BS$5, Assumptions!$B$239:$P$245, BT$3, FALSE))^Assumptions!$D$213","v":0},7.1162199965300532,{"$f":"SUMPRODUCT(BR155:OFFSET(BR155,-MIN($A155,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A155,60),0))","v":3.258959033888071},0,0,{"$f":"SUMPRODUCT(BU155:OFFSET(BU155,-MIN($A155,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A155,60),0))","v":7.116219996518895},{"$f":"IF(BW155>0, SUMPRODUCT(BV155:OFFSET(BV155,-MIN($A155,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A155,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A155,60),0)) / BW155, 0)","v":0.36930379206026454},{"$f":"IF(BQ155<=BT$5, HLOOKUP(BS$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(BS$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.4769849782087781},{"$f":"IF(BQ155<=BT$5, HLOOKUP(BS$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(BS$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.8211661280572757},12557.323549952413,113528.01284098532,null,null,null,2092,{"$f":"$C155*$CK$4*$BI$4*IF(CG$5=\"Base\", 1, VLOOKUP(CH$5, Assumptions!$B$239:$P$245, CI$3, FALSE))^Assumptions!$D$213","v":0},2.359850492973202,{"$f":"SUMPRODUCT(CG155:OFFSET(CG155,-MIN($A155,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A155,60),0))","v":1.0807220808862963},0,0,{"$f":"SUMPRODUCT(CJ155:OFFSET(CJ155,-MIN($A155,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A155,60),0))","v":2.3598504929677824},{"$f":"IF(CL155>0, SUMPRODUCT(CK155:OFFSET(CK155,-MIN($A155,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A155,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A155,60),0)) / CL155, 0)","v":0.36930379206026459},{"$f":"IF(CF155<=CI$5, HLOOKUP(CH$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(CH$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":0.85199128490617682},{"$f":"IF(CF155<=CI$5, HLOOKUP(CH$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(CH$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.8818512871057096},2402.1010994698254,38902.17614309975]
[143,2093,{"$f":"'Base Case Low Dry'!$C156","v":0},5.4482345828158758,{"$f":"SUMPRODUCT(C156:OFFSET(C156,-MIN(A156,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A156,60),0))","v":3.2272803772082015},0,0,{"$f":"SUMPRODUCT(F156:OFFSET(F156,-MIN($A156,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A156,60),0))","v":5.4482345828197989},{"$f":"IF(H156>0, SUMPRODUCT(G156:OFFSET(G156,-MIN($A156,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A156,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A156,60),0)) / H156, 0)","v":4.0635221106564111E-3},1.0258628664397706,88151.442818112162,null,null,null,2093,0,5.3266173808027766,3.1552400118960424,0,0,5.32661738078661,{"$f":"IF(U156>0, SUMPRODUCT(T156:OFFSET(T156,-MIN($A156,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A156,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A156,60),0)) / U156, 0)","v":4.0635221106564128E-3},{"$f":"IF($O156<$T$4, VLOOKUP($O156, 'Base Case Low Dry'!$B$13:$K$168, 9, FALSE), SUM(AJ156, BL156))","v":1.0258628664397706},{"$f":"IF($O156<$T$4, VLOOKUP($O156, 'Base Case Low Dry'!$B$13:$K$168, 10, FALSE), SUM(AK156, BM156))","v":88151.442818112162},null,null,null,2093,0,0.19022800607388834,0.11268220959775355,0,0,0.19022800607429968,{"$f":"IF(AH156>0, SUMPRODUCT(AG156:OFFSET(AG156,-MIN($A156,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A156,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A156,60),0)) / AH156, 0)","v":4.0635221106564111E-3},4.415500885998444E-2,5528.5028608919729,null,null,null,2093,{"$f":"$C156*$AT$4*$AG$4*IF(AP$5=\"Base\", 1, VLOOKUP(AQ$5, Assumptions!$B$239:$P$245, AR$3, FALSE))^Assumptions!$D$213","v":0},0.19022800607388834,{"$f":"SUMPRODUCT(AP156:OFFSET(AP156,-MIN($A156,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A156,60),0))","v":0.11268220959775355},0,0,{"$f":"SUMPRODUCT(AS156:OFFSET(AS156,-MIN($A156,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A156,60),0))","v":0.19022800607429968},{"$f":"IF(AU156>0, SUMPRODUCT(AT156:OFFSET(AT156,-MIN($A156,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A156,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A156,60),0)) / AU156, 0)","v":4.0635221106564111E-3},{"$f":"IF(AO156<=AR$5, HLOOKUP(AQ$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(AQ$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.6047085254087752},{"$f":"IF(AO156<=AR$5, HLOOKUP(AQ$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(AQ$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":3.3176378470550509},4.415500885998444E-2,5528.5028608919729,null,null,null,2093,0,5.1363893747288882,3.0425578022982891,0,0,5.1363893747123104,{"$f":"IF(BJ156>0, SUMPRODUCT(BI156:OFFSET(BI156,-MIN($A156,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A156,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A156,60),0)) / BJ156, 0)","v":4.063522110656412E-3},0.98170785757978629,82622.939957220195,null,null,null,2093,{"$f":"$C156*$BV$4*$BI$4*IF(BR$5=\"Base\", 1, VLOOKUP(BS$5, Assumptions!$B$239:$P$245, BT$3, FALSE))^Assumptions!$D$213","v":0},3.8572609626419823,{"$f":"SUMPRODUCT(BR156:OFFSET(BR156,-MIN($A156,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A156,60),0))","v":2.2848617153387742},0,0,{"$f":"SUMPRODUCT(BU156:OFFSET(BU156,-MIN($A156,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A156,60),0))","v":3.8572609626308241},{"$f":"IF(BW156>0, SUMPRODUCT(BV156:OFFSET(BV156,-MIN($A156,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A156,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A156,60),0)) / BW156, 0)","v":4.063522110656412E-3},{"$f":"IF(BQ156<=BT$5, HLOOKUP(BS$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(BS$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.4769849782087781},{"$f":"IF(BQ156<=BT$5, HLOOKUP(BS$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(BS$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.8211661280572757},0.82407067705214831,61536.485987054715,null,null,null,2093,{"$f":"$C156*$CK$4*$BI$4*IF(CG$5=\"Base\", 1, VLOOKUP(CH$5, Assumptions!$B$239:$P$245, CI$3, FALSE))^Assumptions!$D$213","v":0},1.2791284120869058,{"$f":"SUMPRODUCT(CG156:OFFSET(CG156,-MIN($A156,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A156,60),0))","v":0.75769608695951485},0,0,{"$f":"SUMPRODUCT(CJ156:OFFSET(CJ156,-MIN($A156,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A156,60),0))","v":1.2791284120814863},{"$f":"IF(CL156>0, SUMPRODUCT(CK156:OFFSET(CK156,-MIN($A156,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A156,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A156,60),0)) / CL156, 0)","v":4.0635221106564111E-3},{"$f":"IF(CF156<=CI$5, HLOOKUP(CH$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(CH$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":0.85199128490617682},{"$f":"IF(CF156<=CI$5, HLOOKUP(CH$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(CH$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.8818512871057096},0.15763718052763795,21086.453970165483]
[144,2094,{"$f":"'Base Case Low Dry'!$C157","v":0},2.2209542056076743,{"$f":"SUMPRODUCT(C157:OFFSET(C157,-MIN(A157,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A157,60),0))","v":2.2209542056115978},0,0,{"$f":"SUMPRODUCT(F157:OFFSET(F157,-MIN($A157,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A157,60),0))","v":2.2209542056115978},{"$f":"IF(H157>0, SUMPRODUCT(G157:OFFSET(G157,-MIN($A157,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A157,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A157,60),0)) / H157, 0)","v":1.0000000000000009E-2},2.5326073364772279,35934.634363024801,null,null,null,2094,0,2.1713773689067333,2.1713773688905675,0,0,2.1713773688905675,{"$f":"IF(U157>0, SUMPRODUCT(T157:OFFSET(T157,-MIN($A157,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A157,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A157,60),0)) / U157, 0)","v":1.0000000000000007E-2},{"$f":"IF($O157<$T$4, VLOOKUP($O157, 'Base Case Low Dry'!$B$13:$K$168, 9, FALSE), SUM(AJ157, BL157))","v":2.5326073364772279},{"$f":"IF($O157<$T$4, VLOOKUP($O157, 'Base Case Low Dry'!$B$13:$K$168, 10, FALSE), SUM(AK157, BM157))","v":35934.634363024801},null,null,null,2094,0,7.7545796476134798E-2,7.754579647654615E-2,0,0,7.754579647654615E-2,{"$f":"IF(AH157>0, SUMPRODUCT(AG157:OFFSET(AG157,-MIN($A157,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A157,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A157,60),0)) / AH157, 0)","v":1.0000000000000009E-2},0.10900803902680217,2253.6752948106109,null,null,null,2094,{"$f":"$C157*$AT$4*$AG$4*IF(AP$5=\"Base\", 1, VLOOKUP(AQ$5, Assumptions!$B$239:$P$245, AR$3, FALSE))^Assumptions!$D$213","v":0},7.7545796476134798E-2,{"$f":"SUMPRODUCT(AP157:OFFSET(AP157,-MIN($A157,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A157,60),0))","v":7.754579647654615E-2},0,0,{"$f":"SUMPRODUCT(AS157:OFFSET(AS157,-MIN($A157,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A157,60),0))","v":7.754579647654615E-2},{"$f":"IF(AU157>0, SUMPRODUCT(AT157:OFFSET(AT157,-MIN($A157,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A157,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A157,60),0)) / AU157, 0)","v":1.0000000000000009E-2},{"$f":"IF(AO157<=AR$5, HLOOKUP(AQ$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(AQ$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.6047085254087752},{"$f":"IF(AO157<=AR$5, HLOOKUP(AQ$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(AQ$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":3.3176378470550509},0.10900803902680217,2253.6752948106109,null,null,null,2094,0,2.0938315724305987,2.0938315724140213,0,0,2.0938315724140213,{"$f":"IF(BJ157>0, SUMPRODUCT(BI157:OFFSET(BI157,-MIN($A157,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A157,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A157,60),0)) / BJ157, 0)","v":1.0000000000000009E-2},2.4235992974504259,33680.959068214193,null,null,null,2094,{"$f":"$C157*$BV$4*$BI$4*IF(BR$5=\"Base\", 1, VLOOKUP(BS$5, Assumptions!$B$239:$P$245, BT$3, FALSE))^Assumptions!$D$213","v":0},1.572399247303208,{"$f":"SUMPRODUCT(BR157:OFFSET(BR157,-MIN($A157,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A157,60),0))","v":1.5723992472920498},0,0,{"$f":"SUMPRODUCT(BU157:OFFSET(BU157,-MIN($A157,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A157,60),0))","v":1.5723992472920498},{"$f":"IF(BW157>0, SUMPRODUCT(BV157:OFFSET(BV157,-MIN($A157,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A157,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A157,60),0)) / BW157, 0)","v":1.0000000000000009E-2},{"$f":"IF(BQ157<=BT$5, HLOOKUP(BS$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(BS$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.4769849782087781},{"$f":"IF(BQ157<=BT$5, HLOOKUP(BS$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(BS$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.8211661280572757},2.0344312195655045,25085.138180811085,null,null,null,2094,{"$f":"$C157*$CK$4*$BI$4*IF(CG$5=\"Base\", 1, VLOOKUP(CH$5, Assumptions!$B$239:$P$245, CI$3, FALSE))^Assumptions!$D$213","v":0},0.52143232512739091,{"$f":"SUMPRODUCT(CG157:OFFSET(CG157,-MIN($A157,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A157,60),0))","v":0.52143232512197135},0,0,{"$f":"SUMPRODUCT(CJ157:OFFSET(CJ157,-MIN($A157,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A157,60),0))","v":0.52143232512197135},{"$f":"IF(CL157>0, SUMPRODUCT(CK157:OFFSET(CK157,-MIN($A157,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A157,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A157,60),0)) / CL157, 0)","v":1.0000000000000009E-2},{"$f":"IF(CF157<=CI$5, HLOOKUP(CH$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(CH$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":0.85199128490617682},{"$f":"IF(CF157<=CI$5, HLOOKUP(CH$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(CH$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.8818512871057096},0.38916807788492125,8595.8208874031079]
[145,2095,{"$f":"'Base Case Low Dry'!$C158","v":0},-3.9235281690253032E-12,{"$f":"SUMPRODUCT(C158:OFFSET(C158,-MIN(A158,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A158,60),0))","v":0},0,0,{"$f":"SUMPRODUCT(F158:OFFSET(F158,-MIN($A158,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A158,60),0))","v":0},{"$f":"IF(H158>0, SUMPRODUCT(G158:OFFSET(G158,-MIN($A158,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A158,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A158,60),0)) / H158, 0)","v":0},0,0,null,null,null,2095,0,1.6166387672988947E-11,0,0,0,0,{"$f":"IF(U158>0, SUMPRODUCT(T158:OFFSET(T158,-MIN($A158,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A158,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A158,60),0)) / U158, 0)","v":0},{"$f":"IF($O158<$T$4, VLOOKUP($O158, 'Base Case Low Dry'!$B$13:$K$168, 9, FALSE), SUM(AJ158, BL158))","v":0},{"$f":"IF($O158<$T$4, VLOOKUP($O158, 'Base Case Low Dry'!$B$13:$K$168, 10, FALSE), SUM(AK158, BM158))","v":0},null,null,null,2095,0,-4.1135150841142831E-13,0,0,0,0,{"$f":"IF(AH158>0, SUMPRODUCT(AG158:OFFSET(AG158,-MIN($A158,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A158,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A158,60),0)) / AH158, 0)","v":0},0,0,null,null,null,2095,{"$f":"$C158*$AT$4*$AG$4*IF(AP$5=\"Base\", 1, VLOOKUP(AQ$5, Assumptions!$B$239:$P$245, AR$3, FALSE))^Assumptions!$D$213","v":0},-4.1135150841142831E-13,{"$f":"SUMPRODUCT(AP158:OFFSET(AP158,-MIN($A158,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A158,60),0))","v":0},0,0,{"$f":"SUMPRODUCT(AS158:OFFSET(AS158,-MIN($A158,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A158,60),0))","v":0},{"$f":"IF(AU158>0, SUMPRODUCT(AT158:OFFSET(AT158,-MIN($A158,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A158,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A158,60),0)) / AU158, 0)","v":0},{"$f":"IF(AO158<=AR$5, HLOOKUP(AQ$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(AQ$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.6047085254087752},{"$f":"IF(AO158<=AR$5, HLOOKUP(AQ$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(AQ$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":3.3176378470550509},0,0,null,null,null,2095,0,1.6577739181400375E-11,0,0,0,0,{"$f":"IF(BJ158>0, SUMPRODUCT(BI158:OFFSET(BI158,-MIN($A158,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A158,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A158,60),0)) / BJ158, 0)","v":0},0,0,null,null,null,2095,{"$f":"$C158*$BV$4*$BI$4*IF(BR$5=\"Base\", 1, VLOOKUP(BS$5, Assumptions!$B$239:$P$245, BT$3, FALSE))^Assumptions!$D$213","v":0},1.1158185486692673E-11,{"$f":"SUMPRODUCT(BR158:OFFSET(BR158,-MIN($A158,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A158,60),0))","v":0},0,0,{"$f":"SUMPRODUCT(BU158:OFFSET(BU158,-MIN($A158,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A158,60),0))","v":0},{"$f":"IF(BW158>0, SUMPRODUCT(BV158:OFFSET(BV158,-MIN($A158,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A158,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A158,60),0)) / BW158, 0)","v":0},{"$f":"IF(BQ158<=BT$5, HLOOKUP(BS$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(BS$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.4769849782087781},{"$f":"IF(BQ158<=BT$5, HLOOKUP(BS$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(BS$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.8211661280572757},0,0,null,null,null,2095,{"$f":"$C158*$CK$4*$BI$4*IF(CG$5=\"Base\", 1, VLOOKUP(CH$5, Assumptions!$B$239:$P$245, CI$3, FALSE))^Assumptions!$D$213","v":0},5.4195536947077017E-12,{"$f":"SUMPRODUCT(CG158:OFFSET(CG158,-MIN($A158,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A158,60),0))","v":0},0,0,{"$f":"SUMPRODUCT(CJ158:OFFSET(CJ158,-MIN($A158,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A158,60),0))","v":0},{"$f":"IF(CL158>0, SUMPRODUCT(CK158:OFFSET(CK158,-MIN($A158,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A158,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A158,60),0)) / CL158, 0)","v":0},{"$f":"IF(CF158<=CI$5, HLOOKUP(CH$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(CH$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":0.85199128490617682},{"$f":"IF(CF158<=CI$5, HLOOKUP(CH$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(CH$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.8818512871057096},0,0]
[{"$f":"A158+1","v":146},2096,{"$f":"'Base Case Low Dry'!$C159","v":0},-3.9235281690253032E-12,{"$f":"SUMPRODUCT(C159:OFFSET(C159,-MIN(A159,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A159,60),0))","v":0},0,0,{"$f":"SUMPRODUCT(F159:OFFSET(F159,-MIN($A159,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A159,60),0))","v":0},{"$f":"IF(H159>0, SUMPRODUCT(G159:OFFSET(G159,-MIN($A159,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A159,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A159,60),0)) / H159, 0)","v":0},0,0,null,null,null,2096,0,1.6166387672988947E-11,0,0,0,0,{"$f":"IF(U159>0, SUMPRODUCT(T159:OFFSET(T159,-MIN($A159,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A159,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A159,60),0)) / U159, 0)","v":0},{"$f":"IF($O159<$T$4, VLOOKUP($O159, 'Base Case Low Dry'!$B$13:$K$168, 9, FALSE), SUM(AJ159, BL159))","v":0},{"$f":"IF($O159<$T$4, VLOOKUP($O159, 'Base Case Low Dry'!$B$13:$K$168, 10, FALSE), SUM(AK159, BM159))","v":0},null,null,null,2096,0,-4.1135150841142831E-13,0,0,0,0,{"$f":"IF(AH159>0, SUMPRODUCT(AG159:OFFSET(AG159,-MIN($A159,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A159,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A159,60),0)) / AH159, 0)","v":0},0,0,null,null,null,2096,{"$f":"$C159*$AT$4*$AG$4*IF(AP$5=\"Base\", 1, VLOOKUP(AQ$5, Assumptions!$B$239:$P$245, AR$3, FALSE))^Assumptions!$D$213","v":0},-4.1135150841142831E-13,{"$f":"SUMPRODUCT(AP159:OFFSET(AP159,-MIN($A159,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A159,60),0))","v":0},0,0,{"$f":"SUMPRODUCT(AS159:OFFSET(AS159,-MIN($A159,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A159,60),0))","v":0},{"$f":"IF(AU159>0, SUMPRODUCT(AT159:OFFSET(AT159,-MIN($A159,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A159,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A159,60),0)) / AU159, 0)","v":0},{"$f":"IF(AO159<=AR$5, HLOOKUP(AQ$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(AQ$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.6047085254087752},{"$f":"IF(AO159<=AR$5, HLOOKUP(AQ$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(AQ$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":3.3176378470550509},0,0,null,null,null,2096,0,1.6577739181400375E-11,0,0,0,0,{"$f":"IF(BJ159>0, SUMPRODUCT(BI159:OFFSET(BI159,-MIN($A159,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A159,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A159,60),0)) / BJ159, 0)","v":0},0,0,null,null,null,2096,{"$f":"$C159*$BV$4*$BI$4*IF(BR$5=\"Base\", 1, VLOOKUP(BS$5, Assumptions!$B$239:$P$245, BT$3, FALSE))^Assumptions!$D$213","v":0},1.1158185486692673E-11,{"$f":"SUMPRODUCT(BR159:OFFSET(BR159,-MIN($A159,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A159,60),0))","v":0},0,0,{"$f":"SUMPRODUCT(BU159:OFFSET(BU159,-MIN($A159,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A159,60),0))","v":0},{"$f":"IF(BW159>0, SUMPRODUCT(BV159:OFFSET(BV159,-MIN($A159,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A159,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A159,60),0)) / BW159, 0)","v":0},{"$f":"IF(BQ159<=BT$5, HLOOKUP(BS$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(BS$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.4769849782087781},{"$f":"IF(BQ159<=BT$5, HLOOKUP(BS$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(BS$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.8211661280572757},0,0,null,null,null,2096,{"$f":"$C159*$CK$4*$BI$4*IF(CG$5=\"Base\", 1, VLOOKUP(CH$5, Assumptions!$B$239:$P$245, CI$3, FALSE))^Assumptions!$D$213","v":0},5.4195536947077017E-12,{"$f":"SUMPRODUCT(CG159:OFFSET(CG159,-MIN($A159,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A159,60),0))","v":0},0,0,{"$f":"SUMPRODUCT(CJ159:OFFSET(CJ159,-MIN($A159,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A159,60),0))","v":0},{"$f":"IF(CL159>0, SUMPRODUCT(CK159:OFFSET(CK159,-MIN($A159,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A159,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A159,60),0)) / CL159, 0)","v":0},{"$f":"IF(CF159<=CI$5, HLOOKUP(CH$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(CH$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":0.85199128490617682},{"$f":"IF(CF159<=CI$5, HLOOKUP(CH$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(CH$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.8818512871057096},0,0]
[147,2097,{"$f":"'Base Case Low Dry'!$C160","v":0},-3.9235281690253032E-12,{"$f":"SUMPRODUCT(C160:OFFSET(C160,-MIN(A160,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A160,60),0))","v":0},0,0,{"$f":"SUMPRODUCT(F160:OFFSET(F160,-MIN($A160,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A160,60),0))","v":0},{"$f":"IF(H160>0, SUMPRODUCT(G160:OFFSET(G160,-MIN($A160,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A160,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A160,60),0)) / H160, 0)","v":0},0,0,null,null,null,2097,0,1.6166387672988947E-11,0,0,0,0,{"$f":"IF(U160>0, SUMPRODUCT(T160:OFFSET(T160,-MIN($A160,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A160,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A160,60),0)) / U160, 0)","v":0},{"$f":"IF($O160<$T$4, VLOOKUP($O160, 'Base Case Low Dry'!$B$13:$K$168, 9, FALSE), SUM(AJ160, BL160))","v":0},{"$f":"IF($O160<$T$4, VLOOKUP($O160, 'Base Case Low Dry'!$B$13:$K$168, 10, FALSE), SUM(AK160, BM160))","v":0},null,null,null,2097,0,-4.1135150841142831E-13,0,0,0,0,{"$f":"IF(AH160>0, SUMPRODUCT(AG160:OFFSET(AG160,-MIN($A160,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A160,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A160,60),0)) / AH160, 0)","v":0},0,0,null,null,null,2097,{"$f":"$C160*$AT$4*$AG$4*IF(AP$5=\"Base\", 1, VLOOKUP(AQ$5, Assumptions!$B$239:$P$245, AR$3, FALSE))^Assumptions!$D$213","v":0},-4.1135150841142831E-13,{"$f":"SUMPRODUCT(AP160:OFFSET(AP160,-MIN($A160,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A160,60),0))","v":0},0,0,{"$f":"SUMPRODUCT(AS160:OFFSET(AS160,-MIN($A160,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A160,60),0))","v":0},{"$f":"IF(AU160>0, SUMPRODUCT(AT160:OFFSET(AT160,-MIN($A160,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A160,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A160,60),0)) / AU160, 0)","v":0},{"$f":"IF(AO160<=AR$5, HLOOKUP(AQ$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(AQ$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.6047085254087752},{"$f":"IF(AO160<=AR$5, HLOOKUP(AQ$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(AQ$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":3.3176378470550509},0,0,null,null,null,2097,0,1.6577739181400375E-11,0,0,0,0,{"$f":"IF(BJ160>0, SUMPRODUCT(BI160:OFFSET(BI160,-MIN($A160,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A160,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A160,60),0)) / BJ160, 0)","v":0},0,0,null,null,null,2097,{"$f":"$C160*$BV$4*$BI$4*IF(BR$5=\"Base\", 1, VLOOKUP(BS$5, Assumptions!$B$239:$P$245, BT$3, FALSE))^Assumptions!$D$213","v":0},1.1158185486692673E-11,{"$f":"SUMPRODUCT(BR160:OFFSET(BR160,-MIN($A160,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A160,60),0))","v":0},0,0,{"$f":"SUMPRODUCT(BU160:OFFSET(BU160,-MIN($A160,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A160,60),0))","v":0},{"$f":"IF(BW160>0, SUMPRODUCT(BV160:OFFSET(BV160,-MIN($A160,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A160,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A160,60),0)) / BW160, 0)","v":0},{"$f":"IF(BQ160<=BT$5, HLOOKUP(BS$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(BS$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.4769849782087781},{"$f":"IF(BQ160<=BT$5, HLOOKUP(BS$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(BS$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.8211661280572757},0,0,null,null,null,2097,{"$f":"$C160*$CK$4*$BI$4*IF(CG$5=\"Base\", 1, VLOOKUP(CH$5, Assumptions!$B$239:$P$245, CI$3, FALSE))^Assumptions!$D$213","v":0},5.4195536947077017E-12,{"$f":"SUMPRODUCT(CG160:OFFSET(CG160,-MIN($A160,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A160,60),0))","v":0},0,0,{"$f":"SUMPRODUCT(CJ160:OFFSET(CJ160,-MIN($A160,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A160,60),0))","v":0},{"$f":"IF(CL160>0, SUMPRODUCT(CK160:OFFSET(CK160,-MIN($A160,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A160,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A160,60),0)) / CL160, 0)","v":0},{"$f":"IF(CF160<=CI$5, HLOOKUP(CH$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(CH$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":0.85199128490617682},{"$f":"IF(CF160<=CI$5, HLOOKUP(CH$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(CH$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.8818512871057096},0,0]
[148,2098,{"$f":"'Base Case Low Dry'!$C161","v":0},-3.9235281690253032E-12,{"$f":"SUMPRODUCT(C161:OFFSET(C161,-MIN(A161,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A161,60),0))","v":0},0,0,{"$f":"SUMPRODUCT(F161:OFFSET(F161,-MIN($A161,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A161,60),0))","v":0},{"$f":"IF(H161>0, SUMPRODUCT(G161:OFFSET(G161,-MIN($A161,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A161,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A161,60),0)) / H161, 0)","v":0},0,0,null,null,null,2098,0,1.6166387672988947E-11,0,0,0,0,{"$f":"IF(U161>0, SUMPRODUCT(T161:OFFSET(T161,-MIN($A161,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A161,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A161,60),0)) / U161, 0)","v":0},{"$f":"IF($O161<$T$4, VLOOKUP($O161, 'Base Case Low Dry'!$B$13:$K$168, 9, FALSE), SUM(AJ161, BL161))","v":0},{"$f":"IF($O161<$T$4, VLOOKUP($O161, 'Base Case Low Dry'!$B$13:$K$168, 10, FALSE), SUM(AK161, BM161))","v":0},null,null,null,2098,0,-4.1135150841142831E-13,0,0,0,0,{"$f":"IF(AH161>0, SUMPRODUCT(AG161:OFFSET(AG161,-MIN($A161,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A161,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A161,60),0)) / AH161, 0)","v":0},0,0,null,null,null,2098,{"$f":"$C161*$AT$4*$AG$4*IF(AP$5=\"Base\", 1, VLOOKUP(AQ$5, Assumptions!$B$239:$P$245, AR$3, FALSE))^Assumptions!$D$213","v":0},-4.1135150841142831E-13,{"$f":"SUMPRODUCT(AP161:OFFSET(AP161,-MIN($A161,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A161,60),0))","v":0},0,0,{"$f":"SUMPRODUCT(AS161:OFFSET(AS161,-MIN($A161,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A161,60),0))","v":0},{"$f":"IF(AU161>0, SUMPRODUCT(AT161:OFFSET(AT161,-MIN($A161,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A161,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A161,60),0)) / AU161, 0)","v":0},{"$f":"IF(AO161<=AR$5, HLOOKUP(AQ$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(AQ$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.6047085254087752},{"$f":"IF(AO161<=AR$5, HLOOKUP(AQ$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(AQ$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":3.3176378470550509},0,0,null,null,null,2098,0,1.6577739181400375E-11,0,0,0,0,{"$f":"IF(BJ161>0, SUMPRODUCT(BI161:OFFSET(BI161,-MIN($A161,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A161,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A161,60),0)) / BJ161, 0)","v":0},0,0,null,null,null,2098,{"$f":"$C161*$BV$4*$BI$4*IF(BR$5=\"Base\", 1, VLOOKUP(BS$5, Assumptions!$B$239:$P$245, BT$3, FALSE))^Assumptions!$D$213","v":0},1.1158185486692673E-11,{"$f":"SUMPRODUCT(BR161:OFFSET(BR161,-MIN($A161,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A161,60),0))","v":0},0,0,{"$f":"SUMPRODUCT(BU161:OFFSET(BU161,-MIN($A161,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A161,60),0))","v":0},{"$f":"IF(BW161>0, SUMPRODUCT(BV161:OFFSET(BV161,-MIN($A161,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A161,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A161,60),0)) / BW161, 0)","v":0},{"$f":"IF(BQ161<=BT$5, HLOOKUP(BS$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(BS$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.4769849782087781},{"$f":"IF(BQ161<=BT$5, HLOOKUP(BS$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(BS$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.8211661280572757},0,0,null,null,null,2098,{"$f":"$C161*$CK$4*$BI$4*IF(CG$5=\"Base\", 1, VLOOKUP(CH$5, Assumptions!$B$239:$P$245, CI$3, FALSE))^Assumptions!$D$213","v":0},5.4195536947077017E-12,{"$f":"SUMPRODUCT(CG161:OFFSET(CG161,-MIN($A161,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A161,60),0))","v":0},0,0,{"$f":"SUMPRODUCT(CJ161:OFFSET(CJ161,-MIN($A161,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A161,60),0))","v":0},{"$f":"IF(CL161>0, SUMPRODUCT(CK161:OFFSET(CK161,-MIN($A161,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A161,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A161,60),0)) / CL161, 0)","v":0},{"$f":"IF(CF161<=CI$5, HLOOKUP(CH$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(CH$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":0.85199128490617682},{"$f":"IF(CF161<=CI$5, HLOOKUP(CH$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(CH$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.8818512871057096},0,0]
[149,2099,{"$f":"'Base Case Low Dry'!$C162","v":0},-3.9235281690253032E-12,{"$f":"SUMPRODUCT(C162:OFFSET(C162,-MIN(A162,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A162,60),0))","v":0},0,0,{"$f":"SUMPRODUCT(F162:OFFSET(F162,-MIN($A162,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A162,60),0))","v":0},{"$f":"IF(H162>0, SUMPRODUCT(G162:OFFSET(G162,-MIN($A162,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A162,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A162,60),0)) / H162, 0)","v":0},0,0,null,null,null,2099,0,1.6166387672988947E-11,0,0,0,0,{"$f":"IF(U162>0, SUMPRODUCT(T162:OFFSET(T162,-MIN($A162,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A162,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A162,60),0)) / U162, 0)","v":0},{"$f":"IF($O162<$T$4, VLOOKUP($O162, 'Base Case Low Dry'!$B$13:$K$168, 9, FALSE), SUM(AJ162, BL162))","v":0},{"$f":"IF($O162<$T$4, VLOOKUP($O162, 'Base Case Low Dry'!$B$13:$K$168, 10, FALSE), SUM(AK162, BM162))","v":0},null,null,null,2099,0,-4.1135150841142831E-13,0,0,0,0,{"$f":"IF(AH162>0, SUMPRODUCT(AG162:OFFSET(AG162,-MIN($A162,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A162,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A162,60),0)) / AH162, 0)","v":0},0,0,null,null,null,2099,{"$f":"$C162*$AT$4*$AG$4*IF(AP$5=\"Base\", 1, VLOOKUP(AQ$5, Assumptions!$B$239:$P$245, AR$3, FALSE))^Assumptions!$D$213","v":0},-4.1135150841142831E-13,{"$f":"SUMPRODUCT(AP162:OFFSET(AP162,-MIN($A162,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A162,60),0))","v":0},0,0,{"$f":"SUMPRODUCT(AS162:OFFSET(AS162,-MIN($A162,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A162,60),0))","v":0},{"$f":"IF(AU162>0, SUMPRODUCT(AT162:OFFSET(AT162,-MIN($A162,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A162,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A162,60),0)) / AU162, 0)","v":0},{"$f":"IF(AO162<=AR$5, HLOOKUP(AQ$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(AQ$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.6047085254087752},{"$f":"IF(AO162<=AR$5, HLOOKUP(AQ$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(AQ$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":3.3176378470550509},0,0,null,null,null,2099,0,1.6577739181400375E-11,0,0,0,0,{"$f":"IF(BJ162>0, SUMPRODUCT(BI162:OFFSET(BI162,-MIN($A162,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A162,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A162,60),0)) / BJ162, 0)","v":0},0,0,null,null,null,2099,{"$f":"$C162*$BV$4*$BI$4*IF(BR$5=\"Base\", 1, VLOOKUP(BS$5, Assumptions!$B$239:$P$245, BT$3, FALSE))^Assumptions!$D$213","v":0},1.1158185486692673E-11,{"$f":"SUMPRODUCT(BR162:OFFSET(BR162,-MIN($A162,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A162,60),0))","v":0},0,0,{"$f":"SUMPRODUCT(BU162:OFFSET(BU162,-MIN($A162,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A162,60),0))","v":0},{"$f":"IF(BW162>0, SUMPRODUCT(BV162:OFFSET(BV162,-MIN($A162,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A162,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A162,60),0)) / BW162, 0)","v":0},{"$f":"IF(BQ162<=BT$5, HLOOKUP(BS$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(BS$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.4769849782087781},{"$f":"IF(BQ162<=BT$5, HLOOKUP(BS$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(BS$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.8211661280572757},0,0,null,null,null,2099,{"$f":"$C162*$CK$4*$BI$4*IF(CG$5=\"Base\", 1, VLOOKUP(CH$5, Assumptions!$B$239:$P$245, CI$3, FALSE))^Assumptions!$D$213","v":0},5.4195536947077017E-12,{"$f":"SUMPRODUCT(CG162:OFFSET(CG162,-MIN($A162,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A162,60),0))","v":0},0,0,{"$f":"SUMPRODUCT(CJ162:OFFSET(CJ162,-MIN($A162,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A162,60),0))","v":0},{"$f":"IF(CL162>0, SUMPRODUCT(CK162:OFFSET(CK162,-MIN($A162,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A162,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A162,60),0)) / CL162, 0)","v":0},{"$f":"IF(CF162<=CI$5, HLOOKUP(CH$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(CH$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":0.85199128490617682},{"$f":"IF(CF162<=CI$5, HLOOKUP(CH$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(CH$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.8818512871057096},0,0]
[150,2100,{"$f":"'Base Case Low Dry'!$C163","v":0},-3.9235281690253032E-12,{"$f":"SUMPRODUCT(C163:OFFSET(C163,-MIN(A163,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A163,60),0))","v":0},0,0,{"$f":"SUMPRODUCT(F163:OFFSET(F163,-MIN($A163,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A163,60),0))","v":0},{"$f":"IF(H163>0, SUMPRODUCT(G163:OFFSET(G163,-MIN($A163,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A163,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A163,60),0)) / H163, 0)","v":0},0,0,null,null,null,2100,0,1.6166387672988947E-11,0,0,0,0,{"$f":"IF(U163>0, SUMPRODUCT(T163:OFFSET(T163,-MIN($A163,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A163,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A163,60),0)) / U163, 0)","v":0},{"$f":"IF($O163<$T$4, VLOOKUP($O163, 'Base Case Low Dry'!$B$13:$K$168, 9, FALSE), SUM(AJ163, BL163))","v":0},{"$f":"IF($O163<$T$4, VLOOKUP($O163, 'Base Case Low Dry'!$B$13:$K$168, 10, FALSE), SUM(AK163, BM163))","v":0},null,null,null,2100,0,-4.1135150841142831E-13,0,0,0,0,{"$f":"IF(AH163>0, SUMPRODUCT(AG163:OFFSET(AG163,-MIN($A163,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A163,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A163,60),0)) / AH163, 0)","v":0},0,0,null,null,null,2100,{"$f":"$C163*$AT$4*$AG$4*IF(AP$5=\"Base\", 1, VLOOKUP(AQ$5, Assumptions!$B$239:$P$245, AR$3, FALSE))^Assumptions!$D$213","v":0},-4.1135150841142831E-13,{"$f":"SUMPRODUCT(AP163:OFFSET(AP163,-MIN($A163,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A163,60),0))","v":0},0,0,{"$f":"SUMPRODUCT(AS163:OFFSET(AS163,-MIN($A163,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A163,60),0))","v":0},{"$f":"IF(AU163>0, SUMPRODUCT(AT163:OFFSET(AT163,-MIN($A163,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A163,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A163,60),0)) / AU163, 0)","v":0},{"$f":"IF(AO163<=AR$5, HLOOKUP(AQ$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(AQ$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.6047085254087752},{"$f":"IF(AO163<=AR$5, HLOOKUP(AQ$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(AQ$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":3.3176378470550509},0,0,null,null,null,2100,0,1.6577739181400375E-11,0,0,0,0,{"$f":"IF(BJ163>0, SUMPRODUCT(BI163:OFFSET(BI163,-MIN($A163,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A163,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A163,60),0)) / BJ163, 0)","v":0},0,0,null,null,null,2100,{"$f":"$C163*$BV$4*$BI$4*IF(BR$5=\"Base\", 1, VLOOKUP(BS$5, Assumptions!$B$239:$P$245, BT$3, FALSE))^Assumptions!$D$213","v":0},1.1158185486692673E-11,{"$f":"SUMPRODUCT(BR163:OFFSET(BR163,-MIN($A163,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A163,60),0))","v":0},0,0,{"$f":"SUMPRODUCT(BU163:OFFSET(BU163,-MIN($A163,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A163,60),0))","v":0},{"$f":"IF(BW163>0, SUMPRODUCT(BV163:OFFSET(BV163,-MIN($A163,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A163,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A163,60),0)) / BW163, 0)","v":0},{"$f":"IF(BQ163<=BT$5, HLOOKUP(BS$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(BS$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.4769849782087781},{"$f":"IF(BQ163<=BT$5, HLOOKUP(BS$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(BS$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.8211661280572757},0,0,null,null,null,2100,{"$f":"$C163*$CK$4*$BI$4*IF(CG$5=\"Base\", 1, VLOOKUP(CH$5, Assumptions!$B$239:$P$245, CI$3, FALSE))^Assumptions!$D$213","v":0},5.4195536947077017E-12,{"$f":"SUMPRODUCT(CG163:OFFSET(CG163,-MIN($A163,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A163,60),0))","v":0},0,0,{"$f":"SUMPRODUCT(CJ163:OFFSET(CJ163,-MIN($A163,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A163,60),0))","v":0},{"$f":"IF(CL163>0, SUMPRODUCT(CK163:OFFSET(CK163,-MIN($A163,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A163,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A163,60),0)) / CL163, 0)","v":0},{"$f":"IF(CF163<=CI$5, HLOOKUP(CH$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(CH$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":0.85199128490617682},{"$f":"IF(CF163<=CI$5, HLOOKUP(CH$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(CH$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.8818512871057096},0,0]
[151,2101,{"$f":"'Base Case Low Dry'!$C164","v":0},-3.9235281690253032E-12,{"$f":"SUMPRODUCT(C164:OFFSET(C164,-MIN(A164,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A164,60),0))","v":0},0,0,{"$f":"SUMPRODUCT(F164:OFFSET(F164,-MIN($A164,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A164,60),0))","v":0},{"$f":"IF(H164>0, SUMPRODUCT(G164:OFFSET(G164,-MIN($A164,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A164,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A164,60),0)) / H164, 0)","v":0},0,0,null,null,null,2101,0,1.6166387672988947E-11,0,0,0,0,{"$f":"IF(U164>0, SUMPRODUCT(T164:OFFSET(T164,-MIN($A164,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A164,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A164,60),0)) / U164, 0)","v":0},{"$f":"IF($O164<$T$4, VLOOKUP($O164, 'Base Case Low Dry'!$B$13:$K$168, 9, FALSE), SUM(AJ164, BL164))","v":0},{"$f":"IF($O164<$T$4, VLOOKUP($O164, 'Base Case Low Dry'!$B$13:$K$168, 10, FALSE), SUM(AK164, BM164))","v":0},null,null,null,2101,0,-4.1135150841142831E-13,0,0,0,0,{"$f":"IF(AH164>0, SUMPRODUCT(AG164:OFFSET(AG164,-MIN($A164,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A164,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A164,60),0)) / AH164, 0)","v":0},0,0,null,null,null,2101,{"$f":"$C164*$AT$4*$AG$4*IF(AP$5=\"Base\", 1, VLOOKUP(AQ$5, Assumptions!$B$239:$P$245, AR$3, FALSE))^Assumptions!$D$213","v":0},-4.1135150841142831E-13,{"$f":"SUMPRODUCT(AP164:OFFSET(AP164,-MIN($A164,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A164,60),0))","v":0},0,0,{"$f":"SUMPRODUCT(AS164:OFFSET(AS164,-MIN($A164,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A164,60),0))","v":0},{"$f":"IF(AU164>0, SUMPRODUCT(AT164:OFFSET(AT164,-MIN($A164,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A164,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A164,60),0)) / AU164, 0)","v":0},{"$f":"IF(AO164<=AR$5, HLOOKUP(AQ$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(AQ$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.6047085254087752},{"$f":"IF(AO164<=AR$5, HLOOKUP(AQ$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(AQ$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":3.3176378470550509},0,0,null,null,null,2101,0,1.6577739181400375E-11,0,0,0,0,{"$f":"IF(BJ164>0, SUMPRODUCT(BI164:OFFSET(BI164,-MIN($A164,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A164,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A164,60),0)) / BJ164, 0)","v":0},0,0,null,null,null,2101,{"$f":"$C164*$BV$4*$BI$4*IF(BR$5=\"Base\", 1, VLOOKUP(BS$5, Assumptions!$B$239:$P$245, BT$3, FALSE))^Assumptions!$D$213","v":0},1.1158185486692673E-11,{"$f":"SUMPRODUCT(BR164:OFFSET(BR164,-MIN($A164,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A164,60),0))","v":0},0,0,{"$f":"SUMPRODUCT(BU164:OFFSET(BU164,-MIN($A164,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A164,60),0))","v":0},{"$f":"IF(BW164>0, SUMPRODUCT(BV164:OFFSET(BV164,-MIN($A164,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A164,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A164,60),0)) / BW164, 0)","v":0},{"$f":"IF(BQ164<=BT$5, HLOOKUP(BS$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(BS$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.4769849782087781},{"$f":"IF(BQ164<=BT$5, HLOOKUP(BS$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(BS$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.8211661280572757},0,0,null,null,null,2101,{"$f":"$C164*$CK$4*$BI$4*IF(CG$5=\"Base\", 1, VLOOKUP(CH$5, Assumptions!$B$239:$P$245, CI$3, FALSE))^Assumptions!$D$213","v":0},5.4195536947077017E-12,{"$f":"SUMPRODUCT(CG164:OFFSET(CG164,-MIN($A164,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A164,60),0))","v":0},0,0,{"$f":"SUMPRODUCT(CJ164:OFFSET(CJ164,-MIN($A164,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A164,60),0))","v":0},{"$f":"IF(CL164>0, SUMPRODUCT(CK164:OFFSET(CK164,-MIN($A164,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A164,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A164,60),0)) / CL164, 0)","v":0},{"$f":"IF(CF164<=CI$5, HLOOKUP(CH$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(CH$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":0.85199128490617682},{"$f":"IF(CF164<=CI$5, HLOOKUP(CH$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(CH$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.8818512871057096},0,0]
[152,2102,{"$f":"'Base Case Low Dry'!$C165","v":0},{"$f":"D164 - E164 + C164","v":-3.9235281690253032E-12},{"$f":"SUMPRODUCT(C165:OFFSET(C165,-MIN(A165,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A165,60),0))","v":0},0,{"$f":"F165","v":0},{"$f":"SUMPRODUCT(F165:OFFSET(F165,-MIN($A165,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A165,60),0))","v":0},{"$f":"IF(H165>0, SUMPRODUCT(G165:OFFSET(G165,-MIN($A165,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A165,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A165,60),0)) / H165, 0)","v":0},0,0,null,null,null,2102,0,1.6166387672988947E-11,0,0,0,0,{"$f":"IF(U165>0, SUMPRODUCT(T165:OFFSET(T165,-MIN($A165,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A165,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A165,60),0)) / U165, 0)","v":0},{"$f":"IF($O165<$T$4, VLOOKUP($O165, 'Base Case Low Dry'!$B$13:$K$168, 9, FALSE), SUM(AJ165, BL165))","v":0},{"$f":"IF($O165<$T$4, VLOOKUP($O165, 'Base Case Low Dry'!$B$13:$K$168, 10, FALSE), SUM(AK165, BM165))","v":0},null,null,null,2102,0,-4.1135150841142831E-13,0,0,0,0,{"$f":"IF(AH165>0, SUMPRODUCT(AG165:OFFSET(AG165,-MIN($A165,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A165,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A165,60),0)) / AH165, 0)","v":0},0,0,null,null,null,2102,{"$f":"$C165*$AT$4*$AG$4*IF(AP$5=\"Base\", 1, VLOOKUP(AQ$5, Assumptions!$B$239:$P$245, AR$3, FALSE))^Assumptions!$D$213","v":0},{"$f":"AQ164 - AR164 + AP164","v":-4.1135150841142831E-13},{"$f":"SUMPRODUCT(AP165:OFFSET(AP165,-MIN($A165,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A165,60),0))","v":0},0,{"$f":"AS165","v":0},{"$f":"SUMPRODUCT(AS165:OFFSET(AS165,-MIN($A165,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A165,60),0))","v":0},{"$f":"IF(AU165>0, SUMPRODUCT(AT165:OFFSET(AT165,-MIN($A165,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A165,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A165,60),0)) / AU165, 0)","v":0},{"$f":"IF(AO165<=AR$5, HLOOKUP(AQ$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(AQ$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.6047085254087752},{"$f":"IF(AO165<=AR$5, HLOOKUP(AQ$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(AQ$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":3.3176378470550509},0,0,null,null,null,2102,0,1.6577739181400375E-11,0,0,0,0,{"$f":"IF(BJ165>0, SUMPRODUCT(BI165:OFFSET(BI165,-MIN($A165,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A165,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A165,60),0)) / BJ165, 0)","v":0},0,0,null,null,null,2102,{"$f":"$C165*$BV$4*$BI$4*IF(BR$5=\"Base\", 1, VLOOKUP(BS$5, Assumptions!$B$239:$P$245, BT$3, FALSE))^Assumptions!$D$213","v":0},{"$f":"BS164 - BT164 + BR164","v":1.1158185486692673E-11},{"$f":"SUMPRODUCT(BR165:OFFSET(BR165,-MIN($A165,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A165,60),0))","v":0},0,{"$f":"BU165","v":0},{"$f":"SUMPRODUCT(BU165:OFFSET(BU165,-MIN($A165,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A165,60),0))","v":0},{"$f":"IF(BW165>0, SUMPRODUCT(BV165:OFFSET(BV165,-MIN($A165,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A165,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A165,60),0)) / BW165, 0)","v":0},{"$f":"IF(BQ165<=BT$5, HLOOKUP(BS$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(BS$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.4769849782087781},{"$f":"IF(BQ165<=BT$5, HLOOKUP(BS$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(BS$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.8211661280572757},0,0,null,null,null,2102,{"$f":"$C165*$CK$4*$BI$4*IF(CG$5=\"Base\", 1, VLOOKUP(CH$5, Assumptions!$B$239:$P$245, CI$3, FALSE))^Assumptions!$D$213","v":0},{"$f":"CH164 - CI164 + CG164","v":5.4195536947077017E-12},{"$f":"SUMPRODUCT(CG165:OFFSET(CG165,-MIN($A165,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A165,60),0))","v":0},0,{"$f":"CJ165","v":0},{"$f":"SUMPRODUCT(CJ165:OFFSET(CJ165,-MIN($A165,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A165,60),0))","v":0},{"$f":"IF(CL165>0, SUMPRODUCT(CK165:OFFSET(CK165,-MIN($A165,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A165,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A165,60),0)) / CL165, 0)","v":0},{"$f":"IF(CF165<=CI$5, HLOOKUP(CH$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(CH$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":0.85199128490617682},{"$f":"IF(CF165<=CI$5, HLOOKUP(CH$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(CH$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.8818512871057096},0,0]
[153,2103,{"$f":"'Base Case Low Dry'!$C166","v":0},{"$f":"D165 - E165 + C165","v":-3.9235281690253032E-12},{"$f":"SUMPRODUCT(C166:OFFSET(C166,-MIN(A166,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A166,60),0))","v":0},0,{"$f":"F166","v":0},{"$f":"SUMPRODUCT(F166:OFFSET(F166,-MIN($A166,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A166,60),0))","v":0},{"$f":"IF(H166>0, SUMPRODUCT(G166:OFFSET(G166,-MIN($A166,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A166,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A166,60),0)) / H166, 0)","v":0},0,0,null,null,null,2103,0,1.6166387672988947E-11,0,0,0,0,{"$f":"IF(U166>0, SUMPRODUCT(T166:OFFSET(T166,-MIN($A166,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A166,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A166,60),0)) / U166, 0)","v":0},{"$f":"IF($O166<$T$4, VLOOKUP($O166, 'Base Case Low Dry'!$B$13:$K$168, 9, FALSE), SUM(AJ166, BL166))","v":0},{"$f":"IF($O166<$T$4, VLOOKUP($O166, 'Base Case Low Dry'!$B$13:$K$168, 10, FALSE), SUM(AK166, BM166))","v":0},null,null,null,2103,0,-4.1135150841142831E-13,0,0,0,0,{"$f":"IF(AH166>0, SUMPRODUCT(AG166:OFFSET(AG166,-MIN($A166,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A166,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A166,60),0)) / AH166, 0)","v":0},0,0,null,null,null,2103,{"$f":"$C166*$AT$4*$AG$4*IF(AP$5=\"Base\", 1, VLOOKUP(AQ$5, Assumptions!$B$239:$P$245, AR$3, FALSE))^Assumptions!$D$213","v":0},{"$f":"AQ165 - AR165 + AP165","v":-4.1135150841142831E-13},{"$f":"SUMPRODUCT(AP166:OFFSET(AP166,-MIN($A166,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A166,60),0))","v":0},0,{"$f":"AS166","v":0},{"$f":"SUMPRODUCT(AS166:OFFSET(AS166,-MIN($A166,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A166,60),0))","v":0},{"$f":"IF(AU166>0, SUMPRODUCT(AT166:OFFSET(AT166,-MIN($A166,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A166,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A166,60),0)) / AU166, 0)","v":0},{"$f":"IF(AO166<=AR$5, HLOOKUP(AQ$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(AQ$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.6047085254087752},{"$f":"IF(AO166<=AR$5, HLOOKUP(AQ$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(AQ$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":3.3176378470550509},0,0,null,null,null,2103,0,1.6577739181400375E-11,0,0,0,0,{"$f":"IF(BJ166>0, SUMPRODUCT(BI166:OFFSET(BI166,-MIN($A166,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A166,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A166,60),0)) / BJ166, 0)","v":0},0,0,null,null,null,2103,{"$f":"$C166*$BV$4*$BI$4*IF(BR$5=\"Base\", 1, VLOOKUP(BS$5, Assumptions!$B$239:$P$245, BT$3, FALSE))^Assumptions!$D$213","v":0},{"$f":"BS165 - BT165 + BR165","v":1.1158185486692673E-11},{"$f":"SUMPRODUCT(BR166:OFFSET(BR166,-MIN($A166,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A166,60),0))","v":0},0,{"$f":"BU166","v":0},{"$f":"SUMPRODUCT(BU166:OFFSET(BU166,-MIN($A166,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A166,60),0))","v":0},{"$f":"IF(BW166>0, SUMPRODUCT(BV166:OFFSET(BV166,-MIN($A166,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A166,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A166,60),0)) / BW166, 0)","v":0},{"$f":"IF(BQ166<=BT$5, HLOOKUP(BS$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(BS$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.4769849782087781},{"$f":"IF(BQ166<=BT$5, HLOOKUP(BS$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(BS$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.8211661280572757},0,0,null,null,null,2103,{"$f":"$C166*$CK$4*$BI$4*IF(CG$5=\"Base\", 1, VLOOKUP(CH$5, Assumptions!$B$239:$P$245, CI$3, FALSE))^Assumptions!$D$213","v":0},{"$f":"CH165 - CI165 + CG165","v":5.4195536947077017E-12},{"$f":"SUMPRODUCT(CG166:OFFSET(CG166,-MIN($A166,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A166,60),0))","v":0},0,{"$f":"CJ166","v":0},{"$f":"SUMPRODUCT(CJ166:OFFSET(CJ166,-MIN($A166,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A166,60),0))","v":0},{"$f":"IF(CL166>0, SUMPRODUCT(CK166:OFFSET(CK166,-MIN($A166,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A166,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A166,60),0)) / CL166, 0)","v":0},{"$f":"IF(CF166<=CI$5, HLOOKUP(CH$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(CH$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":0.85199128490617682},{"$f":"IF(CF166<=CI$5, HLOOKUP(CH$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(CH$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.8818512871057096},0,0]
[154,2104,{"$f":"'Base Case Low Dry'!$C167","v":0},{"$f":"D166 - E166 + C166","v":-3.9235281690253032E-12},{"$f":"SUMPRODUCT(C167:OFFSET(C167,-MIN(A167,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A167,60),0))","v":0},0,{"$f":"F167","v":0},{"$f":"SUMPRODUCT(F167:OFFSET(F167,-MIN($A167,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A167,60),0))","v":0},{"$f":"IF(H167>0, SUMPRODUCT(G167:OFFSET(G167,-MIN($A167,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A167,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A167,60),0)) / H167, 0)","v":0},0,0,null,null,null,2104,0,1.6166387672988947E-11,0,0,0,0,{"$f":"IF(U167>0, SUMPRODUCT(T167:OFFSET(T167,-MIN($A167,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A167,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A167,60),0)) / U167, 0)","v":0},{"$f":"IF($O167<$T$4, VLOOKUP($O167, 'Base Case Low Dry'!$B$13:$K$168, 9, FALSE), SUM(AJ167, BL167))","v":0},{"$f":"IF($O167<$T$4, VLOOKUP($O167, 'Base Case Low Dry'!$B$13:$K$168, 10, FALSE), SUM(AK167, BM167))","v":0},null,null,null,2104,0,-4.1135150841142831E-13,0,0,0,0,{"$f":"IF(AH167>0, SUMPRODUCT(AG167:OFFSET(AG167,-MIN($A167,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A167,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A167,60),0)) / AH167, 0)","v":0},0,0,null,null,null,2104,{"$f":"$C167*$AT$4*$AG$4*IF(AP$5=\"Base\", 1, VLOOKUP(AQ$5, Assumptions!$B$239:$P$245, AR$3, FALSE))^Assumptions!$D$213","v":0},{"$f":"AQ166 - AR166 + AP166","v":-4.1135150841142831E-13},{"$f":"SUMPRODUCT(AP167:OFFSET(AP167,-MIN($A167,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A167,60),0))","v":0},0,{"$f":"AS167","v":0},{"$f":"SUMPRODUCT(AS167:OFFSET(AS167,-MIN($A167,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A167,60),0))","v":0},{"$f":"IF(AU167>0, SUMPRODUCT(AT167:OFFSET(AT167,-MIN($A167,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A167,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A167,60),0)) / AU167, 0)","v":0},{"$f":"IF(AO167<=AR$5, HLOOKUP(AQ$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(AQ$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.6047085254087752},{"$f":"IF(AO167<=AR$5, HLOOKUP(AQ$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(AQ$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":3.3176378470550509},0,0,null,null,null,2104,0,1.6577739181400375E-11,0,0,0,0,{"$f":"IF(BJ167>0, SUMPRODUCT(BI167:OFFSET(BI167,-MIN($A167,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A167,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A167,60),0)) / BJ167, 0)","v":0},0,0,null,null,null,2104,{"$f":"$C167*$BV$4*$BI$4*IF(BR$5=\"Base\", 1, VLOOKUP(BS$5, Assumptions!$B$239:$P$245, BT$3, FALSE))^Assumptions!$D$213","v":0},{"$f":"BS166 - BT166 + BR166","v":1.1158185486692673E-11},{"$f":"SUMPRODUCT(BR167:OFFSET(BR167,-MIN($A167,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A167,60),0))","v":0},0,{"$f":"BU167","v":0},{"$f":"SUMPRODUCT(BU167:OFFSET(BU167,-MIN($A167,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A167,60),0))","v":0},{"$f":"IF(BW167>0, SUMPRODUCT(BV167:OFFSET(BV167,-MIN($A167,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A167,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A167,60),0)) / BW167, 0)","v":0},{"$f":"IF(BQ167<=BT$5, HLOOKUP(BS$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(BS$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.4769849782087781},{"$f":"IF(BQ167<=BT$5, HLOOKUP(BS$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(BS$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.8211661280572757},0,0,null,null,null,2104,{"$f":"$C167*$CK$4*$BI$4*IF(CG$5=\"Base\", 1, VLOOKUP(CH$5, Assumptions!$B$239:$P$245, CI$3, FALSE))^Assumptions!$D$213","v":0},{"$f":"CH166 - CI166 + CG166","v":5.4195536947077017E-12},{"$f":"SUMPRODUCT(CG167:OFFSET(CG167,-MIN($A167,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A167,60),0))","v":0},0,{"$f":"CJ167","v":0},{"$f":"SUMPRODUCT(CJ167:OFFSET(CJ167,-MIN($A167,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A167,60),0))","v":0},{"$f":"IF(CL167>0, SUMPRODUCT(CK167:OFFSET(CK167,-MIN($A167,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A167,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A167,60),0)) / CL167, 0)","v":0},{"$f":"IF(CF167<=CI$5, HLOOKUP(CH$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(CH$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":0.85199128490617682},{"$f":"IF(CF167<=CI$5, HLOOKUP(CH$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(CH$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.8818512871057096},0,0]
[155,2105,{"$f":"'Base Case Low Dry'!$C168","v":0},{"$f":"D167 - E167 + C167","v":-3.9235281690253032E-12},{"$f":"SUMPRODUCT(C168:OFFSET(C168,-MIN(A168,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN(A168,60),0))","v":0},0,{"$f":"F168","v":0},{"$f":"SUMPRODUCT(F168:OFFSET(F168,-MIN($A168,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A168,60),0))","v":0},{"$f":"IF(H168>0, SUMPRODUCT(G168:OFFSET(G168,-MIN($A168,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A168,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A168,60),0)) / H168, 0)","v":0},0,0,null,null,null,2105,0,1.6166387672988947E-11,0,0,0,0,{"$f":"IF(U168>0, SUMPRODUCT(T168:OFFSET(T168,-MIN($A168,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A168,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A168,60),0)) / U168, 0)","v":0},{"$f":"IF($O168<$T$4, VLOOKUP($O168, 'Base Case Low Dry'!$B$13:$K$168, 9, FALSE), SUM(AJ168, BL168))","v":0},{"$f":"IF($O168<$T$4, VLOOKUP($O168, 'Base Case Low Dry'!$B$13:$K$168, 10, FALSE), SUM(AK168, BM168))","v":0},null,null,null,2105,0,-4.1135150841142831E-13,0,0,0,0,{"$f":"IF(AH168>0, SUMPRODUCT(AG168:OFFSET(AG168,-MIN($A168,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A168,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A168,60),0)) / AH168, 0)","v":0},0,0,null,null,null,2105,{"$f":"$C168*$AT$4*$AG$4*IF(AP$5=\"Base\", 1, VLOOKUP(AQ$5, Assumptions!$B$239:$P$245, AR$3, FALSE))^Assumptions!$D$213","v":0},{"$f":"AQ167 - AR167 + AP167","v":-4.1135150841142831E-13},{"$f":"SUMPRODUCT(AP168:OFFSET(AP168,-MIN($A168,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A168,60),0))","v":0},0,{"$f":"AS168","v":0},{"$f":"SUMPRODUCT(AS168:OFFSET(AS168,-MIN($A168,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A168,60),0))","v":0},{"$f":"IF(AU168>0, SUMPRODUCT(AT168:OFFSET(AT168,-MIN($A168,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A168,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A168,60),0)) / AU168, 0)","v":0},{"$f":"IF(AO168<=AR$5, HLOOKUP(AQ$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(AQ$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.6047085254087752},{"$f":"IF(AO168<=AR$5, HLOOKUP(AQ$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(AQ$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":3.3176378470550509},0,0,null,null,null,2105,0,1.6577739181400375E-11,0,0,0,0,{"$f":"IF(BJ168>0, SUMPRODUCT(BI168:OFFSET(BI168,-MIN($A168,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A168,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A168,60),0)) / BJ168, 0)","v":0},0,0,null,null,null,2105,{"$f":"$C168*$BV$4*$BI$4*IF(BR$5=\"Base\", 1, VLOOKUP(BS$5, Assumptions!$B$239:$P$245, BT$3, FALSE))^Assumptions!$D$213","v":0},{"$f":"BS167 - BT167 + BR167","v":1.1158185486692673E-11},{"$f":"SUMPRODUCT(BR168:OFFSET(BR168,-MIN($A168,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A168,60),0))","v":0},0,{"$f":"BU168","v":0},{"$f":"SUMPRODUCT(BU168:OFFSET(BU168,-MIN($A168,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A168,60),0))","v":0},{"$f":"IF(BW168>0, SUMPRODUCT(BV168:OFFSET(BV168,-MIN($A168,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A168,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A168,60),0)) / BW168, 0)","v":0},{"$f":"IF(BQ168<=BT$5, HLOOKUP(BS$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(BS$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":1.4769849782087781},{"$f":"IF(BQ168<=BT$5, HLOOKUP(BS$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(BS$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.8211661280572757},0,0,null,null,null,2105,{"$f":"$C168*$CK$4*$BI$4*IF(CG$5=\"Base\", 1, VLOOKUP(CH$5, Assumptions!$B$239:$P$245, CI$3, FALSE))^Assumptions!$D$213","v":0},{"$f":"CH167 - CI167 + CG167","v":5.4195536947077017E-12},{"$f":"SUMPRODUCT(CG168:OFFSET(CG168,-MIN($A168,60),0), Lifetime!$G$67:OFFSET(Lifetime!$G$67,-MIN($A168,60),0))","v":0},0,{"$f":"CJ168","v":0},{"$f":"SUMPRODUCT(CJ168:OFFSET(CJ168,-MIN($A168,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A168,60),0))","v":0},{"$f":"IF(CL168>0, SUMPRODUCT(CK168:OFFSET(CK168,-MIN($A168,60),0), Lifetime!$H$67:OFFSET(Lifetime!$H$67,-MIN($A168,60),0), 'Load Growth Tables'!$G$75:OFFSET('Load Growth Tables'!$G$75,-MIN($A168,60),0)) / CL168, 0)","v":0},{"$f":"IF(CF168<=CI$5, HLOOKUP(CH$3, Assumptions!$C$444:$P$448, 3, FALSE), HLOOKUP(CH$3, Assumptions!$C$374:$P$378, 3, FALSE))","v":0.85199128490617682},{"$f":"IF(CF168<=CI$5, HLOOKUP(CH$3, Assumptions!$C$472:$P$476, 3, FALSE), HLOOKUP(CH$3, Assumptions!$C$398:$P$402, 3, FALSE))","v":1.8818512871057096},0,0]

{"sheet":"Regional Elec Sales Input","index":15,"n_rows":64,"n_cols":5,"rows_kept":64,"cut":false,"hidden":false,"merged":[[63,1,64,4]]}
["Regional Electricity Sales and Revenue (Utility)"]
[]
[null,"Elec Sales growth rate (1950-1977)",null,null,"Not Needed - falls outside vintage range backcast"]
[null,"Elec Sales growth rate (2002-2025)",null,null,{"$f":"+(($C$54/$C$31)^(1/23))-1","v":6.5964230621959885E-3}]
[null,"Applicable Direct Energy Use in C/I sectors",null,null,0]
[]
[null,"Year","Sales (mill kWh)","C/I Sales (mill kWh)","Incremental C/I Sales"]
[]
[null,1980,{"$f":"VLOOKUP($B9, 'Regional Elec Sales'!$A$54:$F$108, 6, FALSE)/(10^6)","v":105368.51862744182},{"$f":"VLOOKUP($B9, 'Regional Elec Sales'!$A$54:$F$108, 5, FALSE)/(10^6)","v":57648.024375271867}]
[null,1981,{"$f":"VLOOKUP($B10, 'Regional Elec Sales'!$A$54:$F$108, 6, FALSE)/(10^6)","v":107504.23221478164},{"$f":"VLOOKUP($B10, 'Regional Elec Sales'!$A$54:$F$108, 5, FALSE)/(10^6)","v":60275.268783354448},{"$f":"+(D10-D9)*1000/8760","v":299.91374521490644}]
[null,1982,{"$f":"VLOOKUP($B11, 'Regional Elec Sales'!$A$54:$F$108, 6, FALSE)/(10^6)","v":105190.05346728188},{"$f":"VLOOKUP($B11, 'Regional Elec Sales'!$A$54:$F$108, 5, FALSE)/(10^6)","v":57783.66310477988},{"$f":"+(D11-D10)*1000/8760","v":-284.42987198339813}]
[null,1983,{"$f":"VLOOKUP($B12, 'Regional Elec Sales'!$A$54:$F$108, 6, FALSE)/(10^6)","v":104174.61200400851},{"$f":"VLOOKUP($B12, 'Regional Elec Sales'!$A$54:$F$108, 5, FALSE)/(10^6)","v":58483.527766107618},79.893226178965506]
[null,1984,{"$f":"VLOOKUP($B13, 'Regional Elec Sales'!$A$54:$F$108, 6, FALSE)/(10^6)","v":107801.54850946341},{"$f":"VLOOKUP($B13, 'Regional Elec Sales'!$A$54:$F$108, 5, FALSE)/(10^6)","v":60930.85275630383},279.37499888084608]
[null,1985,{"$f":"VLOOKUP($B14, 'Regional Elec Sales'!$A$54:$F$108, 6, FALSE)/(10^6)","v":107941.73060929849},{"$f":"VLOOKUP($B14, 'Regional Elec Sales'!$A$54:$F$108, 5, FALSE)/(10^6)","v":61382.04904125836},51.506425223119948]
[null,1986,{"$f":"VLOOKUP($B15, 'Regional Elec Sales'!$A$54:$F$108, 6, FALSE)/(10^6)","v":111488.50676294234},{"$f":"VLOOKUP($B15, 'Regional Elec Sales'!$A$54:$F$108, 5, FALSE)/(10^6)","v":63831.726865423159},279.64358723342451]
[null,1987,{"$f":"VLOOKUP($B16, 'Regional Elec Sales'!$A$54:$F$108, 6, FALSE)/(10^6)","v":113947.49206490253},{"$f":"VLOOKUP($B16, 'Regional Elec Sales'!$A$54:$F$108, 5, FALSE)/(10^6)","v":66429.718607878007},296.57439982361268]
[null,1988,{"$f":"VLOOKUP($B17, 'Regional Elec Sales'!$A$54:$F$108, 6, FALSE)/(10^6)","v":117506.14609851474},{"$f":"VLOOKUP($B17, 'Regional Elec Sales'!$A$54:$F$108, 5, FALSE)/(10^6)","v":68544.858417667783},241.45431618604752]
[null,1989,{"$f":"VLOOKUP($B18, 'Regional Elec Sales'!$A$54:$F$108, 6, FALSE)/(10^6)","v":122633.32471632129},{"$f":"VLOOKUP($B18, 'Regional Elec Sales'!$A$54:$F$108, 5, FALSE)/(10^6)","v":71651.927894186432},354.68829640623846]
[null,1990,{"$f":"VLOOKUP($B19, 'Regional Elec Sales'!$A$54:$F$108, 6, FALSE)/(10^6)","v":124555.26309423063},{"$f":"VLOOKUP($B19, 'Regional Elec Sales'!$A$54:$F$108, 5, FALSE)/(10^6)","v":73267.225395957197},184.39469198296405]
[null,1991,{"$f":"VLOOKUP($B20, 'Regional Elec Sales'!$A$54:$F$108, 6, FALSE)/(10^6)","v":128394.51524576066},{"$f":"VLOOKUP($B20, 'Regional Elec Sales'!$A$54:$F$108, 5, FALSE)/(10^6)","v":74374.817538725343},126.437459220108]
[null,1992,{"$f":"VLOOKUP($B21, 'Regional Elec Sales'!$A$54:$F$108, 6, FALSE)/(10^6)","v":129056.22815192597},{"$f":"VLOOKUP($B21, 'Regional Elec Sales'!$A$54:$F$108, 5, FALSE)/(10^6)","v":76169.970639155363},204.92615301712553]
[null,1993,{"$f":"VLOOKUP($B22, 'Regional Elec Sales'!$A$54:$F$108, 6, FALSE)/(10^6)","v":131395.96316830162},{"$f":"VLOOKUP($B22, 'Regional Elec Sales'!$A$54:$F$108, 5, FALSE)/(10^6)","v":76679.859198167556},58.206456508241274]
[null,1994,{"$f":"VLOOKUP($B23, 'Regional Elec Sales'!$A$54:$F$108, 6, FALSE)/(10^6)","v":134983.30321224564},{"$f":"VLOOKUP($B23, 'Regional Elec Sales'!$A$54:$F$108, 5, FALSE)/(10^6)","v":78979.541605486011},262.52082275324818]
[null,1995,{"$f":"VLOOKUP($B24, 'Regional Elec Sales'!$A$54:$F$108, 6, FALSE)/(10^6)","v":138254.26458826227},{"$f":"VLOOKUP($B24, 'Regional Elec Sales'!$A$54:$F$108, 5, FALSE)/(10^6)","v":81440.60265402541},280.94304207070769]
[null,1996,{"$f":"VLOOKUP($B25, 'Regional Elec Sales'!$A$54:$F$108, 6, FALSE)/(10^6)","v":137476.93371914839},{"$f":"VLOOKUP($B25, 'Regional Elec Sales'!$A$54:$F$108, 5, FALSE)/(10^6)","v":80104.952374750574},-152.47149306790368]
[null,1997,{"$f":"VLOOKUP($B26, 'Regional Elec Sales'!$A$54:$F$108, 6, FALSE)/(10^6)","v":140395.29449032556},{"$f":"VLOOKUP($B26, 'Regional Elec Sales'!$A$54:$F$108, 5, FALSE)/(10^6)","v":83234.349619775618},357.23712842751644]
[null,1998,{"$f":"VLOOKUP($B27, 'Regional Elec Sales'!$A$54:$F$108, 6, FALSE)/(10^6)","v":142840.62258858222},{"$f":"VLOOKUP($B27, 'Regional Elec Sales'!$A$54:$F$108, 5, FALSE)/(10^6)","v":85345.878009814318},241.04205365738588]
[null,1999,{"$f":"VLOOKUP($B28, 'Regional Elec Sales'!$A$54:$F$108, 6, FALSE)/(10^6)","v":145000.83143092887},{"$f":"VLOOKUP($B28, 'Regional Elec Sales'!$A$54:$F$108, 5, FALSE)/(10^6)","v":85074.036832555357},-31.032097860611948]
[null,2000,{"$f":"VLOOKUP($B29, 'Regional Elec Sales'!$A$54:$F$108, 6, FALSE)/(10^6)","v":146999.99961832346},{"$f":"VLOOKUP($B29, 'Regional Elec Sales'!$A$54:$F$108, 5, FALSE)/(10^6)","v":88101.067081585818},345.55139829114842]
[null,2001,{"$f":"VLOOKUP($B30, 'Regional Elec Sales'!$A$54:$F$108, 6, FALSE)/(10^6)","v":140425.46662833463},{"$f":"VLOOKUP($B30, 'Regional Elec Sales'!$A$54:$F$108, 5, FALSE)/(10^6)","v":82860.356209206671},-598.25466579670626]
[null,2002,{"$f":"VLOOKUP($B31, 'Regional Elec Sales'!$A$54:$F$108, 6, FALSE)/(10^6)","v":135063.25479661237},{"$f":"VLOOKUP($B31, 'Regional Elec Sales'!$A$54:$F$108, 5, FALSE)/(10^6)","v":76671.941373849026},-706.44004969836135]
[null,2003,{"$f":"VLOOKUP($B32, 'Regional Elec Sales'!$A$54:$F$108, 6, FALSE)/(10^6)","v":139961.2522330737},{"$f":"VLOOKUP($B32, 'Regional Elec Sales'!$A$54:$F$108, 5, FALSE)/(10^6)","v":79202.883177117372},288.92029717675183]
[null,2004,{"$f":"VLOOKUP($B33, 'Regional Elec Sales'!$A$54:$F$108, 6, FALSE)/(10^6)","v":135805.52626985448},{"$f":"VLOOKUP($B33, 'Regional Elec Sales'!$A$54:$F$108, 5, FALSE)/(10^6)","v":78183.510567959383},-116.36673620524981]
[null,2005,{"$f":"VLOOKUP($B34, 'Regional Elec Sales'!$A$54:$F$108, 6, FALSE)/(10^6)","v":153212.4},{"$f":"VLOOKUP($B34, 'Regional Elec Sales'!$A$54:$F$108, 5, FALSE)/(10^6)","v":92067.6},1584.9417159863724]
[null,2006,{"$f":"VLOOKUP($B35, 'Regional Elec Sales'!$A$54:$F$108, 6, FALSE)/(10^6)","v":154405.93508417223},{"$f":"VLOOKUP($B35, 'Regional Elec Sales'!$A$54:$F$108, 5, FALSE)/(10^6)","v":90866.055028252435},-137.16266800771359]
[null,2007,{"$f":"VLOOKUP($B36, 'Regional Elec Sales'!$A$54:$F$108, 6, FALSE)/(10^6)","v":157679.88587429316},{"$f":"VLOOKUP($B36, 'Regional Elec Sales'!$A$54:$F$108, 5, FALSE)/(10^6)","v":92934.29139810511},236.10004222062503]
[null,2008,{"$f":"VLOOKUP($B37, 'Regional Elec Sales'!$A$54:$F$108, 6, FALSE)/(10^6)","v":161052.88394030178},{"$f":"VLOOKUP($B37, 'Regional Elec Sales'!$A$54:$F$108, 5, FALSE)/(10^6)","v":95870.90878030179},335.23029477131058]
[null,2009,{"$f":"VLOOKUP($B38, 'Regional Elec Sales'!$A$54:$F$108, 6, FALSE)/(10^6)","v":161378.87415561444},{"$f":"VLOOKUP($B38, 'Regional Elec Sales'!$A$54:$F$108, 5, FALSE)/(10^6)","v":95413.544290614445},-52.210558183486846]
[null,2010,{"$f":"VLOOKUP($B39, 'Regional Elec Sales'!$A$54:$F$108, 6, FALSE)/(10^6)","v":162624.33166901779},{"$f":"VLOOKUP($B39, 'Regional Elec Sales'!$A$54:$F$108, 5, FALSE)/(10^6)","v":98062.366997502133},302.37702133421089]
[null,2011,{"$f":"VLOOKUP($B40, 'Regional Elec Sales'!$A$54:$F$108, 6, FALSE)/(10^6)","v":163693.43593527883},{"$f":"VLOOKUP($B40, 'Regional Elec Sales'!$A$54:$F$108, 5, FALSE)/(10^6)","v":98903.6825392139},96.040586953398048]
[null,2012,{"$f":"VLOOKUP($B41, 'Regional Elec Sales'!$A$54:$F$108, 6, FALSE)/(10^6)","v":159278.17000000001},{"$f":"VLOOKUP($B41, 'Regional Elec Sales'!$A$54:$F$108, 5, FALSE)/(10^6)","v":95397.84},-400.21033552670127]
[null,2013,{"$f":"VLOOKUP($B42, 'Regional Elec Sales'!$A$54:$F$108, 6, FALSE)/(10^6)","v":158621.72},{"$f":"VLOOKUP($B42, 'Regional Elec Sales'!$A$54:$F$108, 5, FALSE)/(10^6)","v":95445.4},5.4292237442919715]
[null,2014,{"$f":"VLOOKUP($B43, 'Regional Elec Sales'!$A$54:$F$108, 6, FALSE)/(10^6)","v":158836.70000000001},{"$f":"VLOOKUP($B43, 'Regional Elec Sales'!$A$54:$F$108, 5, FALSE)/(10^6)","v":96404.13},109.44406392694184]
[null,2015,{"$f":"VLOOKUP($B44, 'Regional Elec Sales'!$A$54:$F$108, 6, FALSE)/(10^6)","v":158535.54999999999},{"$f":"VLOOKUP($B44, 'Regional Elec Sales'!$A$54:$F$108, 5, FALSE)/(10^6)","v":96430.37},{"$f":"+(D44-D43)*1000/8760","v":2.9954337899532746}]
[null,2016,{"$f":"VLOOKUP($B45, 'Regional Elec Sales'!$A$54:$F$108, 6, FALSE)/(10^6)","v":158886.37},{"$f":"VLOOKUP($B45, 'Regional Elec Sales'!$A$54:$F$108, 5, FALSE)/(10^6)","v":97139.05},80.899543378996299]
[null,2017,{"$f":"VLOOKUP($B46, 'Regional Elec Sales'!$A$54:$F$108, 6, FALSE)/(10^6)","v":159198.53},{"$f":"VLOOKUP($B46, 'Regional Elec Sales'!$A$54:$F$108, 5, FALSE)/(10^6)","v":97844.82},80.567351598173985]
[null,2018,{"$f":"VLOOKUP($B47, 'Regional Elec Sales'!$A$54:$F$108, 6, FALSE)/(10^6)","v":158698.35},{"$f":"VLOOKUP($B47, 'Regional Elec Sales'!$A$54:$F$108, 5, FALSE)/(10^6)","v":97952.4},12.280821917806758]
[null,2019,{"$f":"VLOOKUP($B48, 'Regional Elec Sales'!$A$54:$F$108, 6, FALSE)/(10^6)","v":157573.20000000001},{"$f":"VLOOKUP($B48, 'Regional Elec Sales'!$A$54:$F$108, 5, FALSE)/(10^6)","v":97442.29},-58.231735159817418]
[null,2020,{"$f":"VLOOKUP($B49, 'Regional Elec Sales'!$A$54:$F$108, 6, FALSE)/(10^6)","v":155686.26999999999},{"$f":"VLOOKUP($B49, 'Regional Elec Sales'!$A$54:$F$108, 5, FALSE)/(10^6)","v":96143.28},-148.28881278538753]
[null,2021,{"$f":"VLOOKUP($B50, 'Regional Elec Sales'!$A$54:$F$108, 6, FALSE)/(10^6)","v":155384.54},{"$f":"VLOOKUP($B50, 'Regional Elec Sales'!$A$54:$F$108, 5, FALSE)/(10^6)","v":96402.08},29.543378995434121]
[null,2022,{"$f":"VLOOKUP($B51, 'Regional Elec Sales'!$A$54:$F$108, 6, FALSE)/(10^6)","v":155592.38},{"$f":"VLOOKUP($B51, 'Regional Elec Sales'!$A$54:$F$108, 5, FALSE)/(10^6)","v":97095.51},79.158675799085955]
[null,2023,{"$f":"VLOOKUP($B52, 'Regional Elec Sales'!$A$54:$F$108, 6, FALSE)/(10^6)","v":155954.66},{"$f":"VLOOKUP($B52, 'Regional Elec Sales'!$A$54:$F$108, 5, FALSE)/(10^6)","v":97863.85},87.71004566210172]
[null,2024,{"$f":"VLOOKUP($B53, 'Regional Elec Sales'!$A$54:$F$108, 6, FALSE)/(10^6)","v":156306.64000000001},{"$f":"VLOOKUP($B53, 'Regional Elec Sales'!$A$54:$F$108, 5, FALSE)/(10^6)","v":98512.63},74.061643835616309]
[null,2025,{"$f":"VLOOKUP($B54, 'Regional Elec Sales'!$A$54:$F$108, 6, FALSE)/(10^6)","v":157112.6},{"$f":"VLOOKUP($B54, 'Regional Elec Sales'!$A$54:$F$108, 5, FALSE)/(10^6)","v":99165.21},74.495433789954532]
[null,2026,{"$f":"VLOOKUP($B55, 'Regional Elec Sales'!$A$54:$F$108, 6, FALSE)/(10^6)","v":157888.93},{"$f":"VLOOKUP($B55, 'Regional Elec Sales'!$A$54:$F$108, 5, FALSE)/(10^6)","v":99695.32},60.51484018264847]
[null,2027,{"$f":"VLOOKUP($B56, 'Regional Elec Sales'!$A$54:$F$108, 6, FALSE)/(10^6)","v":158905.26},{"$f":"VLOOKUP($B56, 'Regional Elec Sales'!$A$54:$F$108, 5, FALSE)/(10^6)","v":100384.72},78.698630136985642]
[null,2028,{"$f":"VLOOKUP($B57, 'Regional Elec Sales'!$A$54:$F$108, 6, FALSE)/(10^6)","v":160192.38},{"$f":"VLOOKUP($B57, 'Regional Elec Sales'!$A$54:$F$108, 5, FALSE)/(10^6)","v":101274.01},101.5171232876705]
[null,2029,{"$f":"VLOOKUP($B58, 'Regional Elec Sales'!$A$54:$F$108, 6, FALSE)/(10^6)","v":161661.56},{"$f":"VLOOKUP($B58, 'Regional Elec Sales'!$A$54:$F$108, 5, FALSE)/(10^6)","v":102272.9},114.02853881278533]
[null,2030,{"$f":"VLOOKUP($B59, 'Regional Elec Sales'!$A$54:$F$108, 6, FALSE)/(10^6)","v":164486.15},{"$f":"VLOOKUP($B59, 'Regional Elec Sales'!$A$54:$F$108, 5, FALSE)/(10^6)","v":103281.79},115.17009132420084]
[null,2031,{"$f":"C59*(($C$54/$C$44)^(1/10))","v":164337.91426974247},{"$f":"D59*(($D$54/$D$44)^(1/10))","v":103571.03266819124},33.018569428224602]
[null,2032,{"$f":"C60*(($C$54/$C$44)^(1/10))","v":164189.81213025673},{"$f":"D60*(($D$54/$D$44)^(1/10))","v":103861.08536611864},33.111038576187212]
[null,2033,{"$f":"C61*(($C$54/$C$44)^(1/10))","v":164041.8434611501},{"$f":"D61*(($D$54/$D$44)^(1/10))","v":104151.95036228627},33.203766685802215]
[null,2034,{"$f":"C62*(($C$54/$C$44)^(1/10))","v":163894.00814213842},{"$f":"D62*(($D$54/$D$44)^(1/10))","v":104443.6299315512},33.296754482298184]
[null,"Source: Adapted from Distribution Transformers Final Rule NIA - Used Council forecasted electricity sales for region. "]

{"sheet":"2011 EIA Electricity Sales Data","index":16,"n_rows":110,"n_cols":13,"rows_kept":110,"cut":false,"hidden":false,"merged":[[6,5,6,7]]}
["US Electricity Sales and Revenue (Utility)"]
[null,"Utilities' Sales and Revenue"]
[]
[null,"Elec Sales growth rate (1950-1977)",null,null,{"$f":"+(($C$38/$C$11)^(1/27))-1","v":7.2901439965876058E-2}]
[null,"Elec Sales growth rate (2002-2025)",null,null,{"$f":"+(($C$86/$C$63)^(1/23))-1","v":7.8196718094392104E-3}]
[null,"Applicable Direct Energy Use in C/I sectors",null,null,0]
[null,null,null,null,null,"Regional Data from 6P Forecast"]
[null,"Year","Sales (mill kWh)","C/I Sales (mill kWh)","Incremental C/I Sales","Sales (mill kWh)","C/I Sales (mill kWh)","National to Regional C/I Scaling Factor"]
[]
[null,1949,254511.334,167715.541,null,{"$f":"IFERROR(VLOOKUP($B10, 'Regional Elec Sales Input'!$B$9:$D$63, 2, FALSE), \"\")","v":""},{"$f":"IFERROR(VLOOKUP($B10, 'Regional Elec Sales Input'!$B$9:$D$63, 3, FALSE), \"\")","v":""}]
[null,1950,291443.326,197115.82399999999,{"$f":"+(D11-D10)*1000/8760","v":3356.1966894977163},{"$f":"IFERROR(VLOOKUP($B11, 'Regional Elec Sales Input'!$B$9:$D$63, 2, FALSE), \"\")","v":""},{"$f":"IFERROR(VLOOKUP($B11, 'Regional Elec Sales Input'!$B$9:$D$63, 3, FALSE), \"\")","v":""},{"$f":"AVERAGE($H$41:$H$95)","v":4.0259037739254697E-2}]
[null,1951,330284.58299999998,223009.86600000001,{"$f":"+(D12-D11)*1000/8760","v":2955.9408675799104},{"$f":"IFERROR(VLOOKUP($B12, 'Regional Elec Sales Input'!$B$9:$D$63, 2, FALSE), \"\")","v":""},{"$f":"IFERROR(VLOOKUP($B12, 'Regional Elec Sales Input'!$B$9:$D$63, 3, FALSE), \"\")","v":""},4.0259037739254697E-2]
[null,1952,356163.96,238300.31400000001,1745.4849315068498,{"$f":"IFERROR(VLOOKUP($B13, 'Regional Elec Sales Input'!$B$9:$D$63, 2, FALSE), \"\")","v":""},{"$f":"IFERROR(VLOOKUP($B13, 'Regional Elec Sales Input'!$B$9:$D$63, 3, FALSE), \"\")","v":""},4.0259037739254697E-2]
[null,1953,396216.89600000001,265726.33600000001,3130.8244292237437,{"$f":"IFERROR(VLOOKUP($B14, 'Regional Elec Sales Input'!$B$9:$D$63, 2, FALSE), \"\")","v":""},{"$f":"IFERROR(VLOOKUP($B14, 'Regional Elec Sales Input'!$B$9:$D$63, 3, FALSE), \"\")","v":""},4.0259037739254697E-2]
[null,1954,424163.79200000002,280605.84399999998,1698.5739726027366,{"$f":"IFERROR(VLOOKUP($B15, 'Regional Elec Sales Input'!$B$9:$D$63, 2, FALSE), \"\")","v":""},{"$f":"IFERROR(VLOOKUP($B15, 'Regional Elec Sales Input'!$B$9:$D$63, 3, FALSE), \"\")","v":""},4.0259037739254697E-2]
[null,1955,496748.05300000001,339363.68300000002,6707.515867579913,{"$f":"IFERROR(VLOOKUP($B16, 'Regional Elec Sales Input'!$B$9:$D$63, 2, FALSE), \"\")","v":""},{"$f":"IFERROR(VLOOKUP($B16, 'Regional Elec Sales Input'!$B$9:$D$63, 3, FALSE), \"\")","v":""},4.0259037739254697E-2]
[null,1956,546280.49100000004,372787.69099999999,3815.5260273972572,{"$f":"IFERROR(VLOOKUP($B17, 'Regional Elec Sales Input'!$B$9:$D$63, 2, FALSE), \"\")","v":""},{"$f":"IFERROR(VLOOKUP($B17, 'Regional Elec Sales Input'!$B$9:$D$63, 3, FALSE), \"\")","v":""},4.0259037739254697E-2]
[null,1957,575820.17500000005,388089.88500000001,1746.8257990867601,{"$f":"IFERROR(VLOOKUP($B18, 'Regional Elec Sales Input'!$B$9:$D$63, 2, FALSE), \"\")","v":""},{"$f":"IFERROR(VLOOKUP($B18, 'Regional Elec Sales Input'!$B$9:$D$63, 3, FALSE), \"\")","v":""},4.0259037739254697E-2]
[null,1958,587863.05200000003,386854.32,-141.04623287671259,{"$f":"IFERROR(VLOOKUP($B19, 'Regional Elec Sales Input'!$B$9:$D$63, 2, FALSE), \"\")","v":""},{"$f":"IFERROR(VLOOKUP($B19, 'Regional Elec Sales Input'!$B$9:$D$63, 3, FALSE), \"\")","v":""},4.0259037739254697E-2]
[null,1959,646887.87699999998,426832.75699999998,4563.7485159817325,{"$f":"IFERROR(VLOOKUP($B20, 'Regional Elec Sales Input'!$B$9:$D$63, 2, FALSE), \"\")","v":""},{"$f":"IFERROR(VLOOKUP($B20, 'Regional Elec Sales Input'!$B$9:$D$63, 3, FALSE), \"\")","v":""},4.0259037739254697E-2]
[null,1960,688074.76199999999,455103.80800000002,3227.2889269406437,{"$f":"IFERROR(VLOOKUP($B21, 'Regional Elec Sales Input'!$B$9:$D$63, 2, FALSE), \"\")","v":""},{"$f":"IFERROR(VLOOKUP($B21, 'Regional Elec Sales Input'!$B$9:$D$63, 3, FALSE), \"\")","v":""},4.0259037739254697E-2]
[null,1961,721950.18299999996,475069.19,2279.1531963470302,{"$f":"IFERROR(VLOOKUP($B22, 'Regional Elec Sales Input'!$B$9:$D$63, 2, FALSE), \"\")","v":""},{"$f":"IFERROR(VLOOKUP($B22, 'Regional Elec Sales Input'!$B$9:$D$63, 3, FALSE), \"\")","v":""},4.0259037739254697E-2]
[null,1962,777599.72900000005,512991.283,4329.0060502283095,{"$f":"IFERROR(VLOOKUP($B23, 'Regional Elec Sales Input'!$B$9:$D$63, 2, FALSE), \"\")","v":""},{"$f":"IFERROR(VLOOKUP($B23, 'Regional Elec Sales Input'!$B$9:$D$63, 3, FALSE), \"\")","v":""},4.0259037739254697E-2]
[null,1963,832613.10800000001,548166.79500000004,4015.4694063926991,{"$f":"IFERROR(VLOOKUP($B24, 'Regional Elec Sales Input'!$B$9:$D$63, 2, FALSE), \"\")","v":""},{"$f":"IFERROR(VLOOKUP($B24, 'Regional Elec Sales Input'!$B$9:$D$63, 3, FALSE), \"\")","v":""},4.0259037739254697E-2]
[null,1964,896059.01399999997,591932.99699999997,4996.1417808219103,{"$f":"IFERROR(VLOOKUP($B25, 'Regional Elec Sales Input'!$B$9:$D$63, 2, FALSE), \"\")","v":""},{"$f":"IFERROR(VLOOKUP($B25, 'Regional Elec Sales Input'!$B$9:$D$63, 3, FALSE), \"\")","v":""},4.0259037739254697E-2]
[null,1965,953789.31299999997,629197.01899999997,4253.8837899543378,{"$f":"IFERROR(VLOOKUP($B26, 'Regional Elec Sales Input'!$B$9:$D$63, 2, FALSE), \"\")","v":""},{"$f":"IFERROR(VLOOKUP($B26, 'Regional Elec Sales Input'!$B$9:$D$63, 3, FALSE), \"\")","v":""},4.0259037739254697E-2]
[null,1966,1035144.6,681493.63500000001,5969.9333333333379,{"$f":"IFERROR(VLOOKUP($B27, 'Regional Elec Sales Input'!$B$9:$D$63, 2, FALSE), \"\")","v":""},{"$f":"IFERROR(VLOOKUP($B27, 'Regional Elec Sales Input'!$B$9:$D$63, 3, FALSE), \"\")","v":""},4.0259037739254697E-2]
[null,1967,1099217.2660000001,719430.005,4330.6358447488574,{"$f":"IFERROR(VLOOKUP($B28, 'Regional Elec Sales Input'!$B$9:$D$63, 2, FALSE), \"\")","v":""},{"$f":"IFERROR(VLOOKUP($B28, 'Regional Elec Sales Input'!$B$9:$D$63, 3, FALSE), \"\")","v":""},4.0259037739254697E-2]
[null,1968,1202871.017,779229.85600000003,6826.4670091324224,{"$f":"IFERROR(VLOOKUP($B29, 'Regional Elec Sales Input'!$B$9:$D$63, 2, FALSE), \"\")","v":""},{"$f":"IFERROR(VLOOKUP($B29, 'Regional Elec Sales Input'!$B$9:$D$63, 3, FALSE), \"\")","v":""},4.0259037739254697E-2]
[null,1969,1313833.246,841240.77500000002,7078.8720319634695,{"$f":"IFERROR(VLOOKUP($B30, 'Regional Elec Sales Input'!$B$9:$D$63, 2, FALSE), \"\")","v":""},{"$f":"IFERROR(VLOOKUP($B30, 'Regional Elec Sales Input'!$B$9:$D$63, 3, FALSE), \"\")","v":""},4.0259037739254697E-2]
[null,1970,1392299.9,877556.85499999998,4145.6712328767071,{"$f":"IFERROR(VLOOKUP($B31, 'Regional Elec Sales Input'!$B$9:$D$63, 2, FALSE), \"\")","v":""},{"$f":"IFERROR(VLOOKUP($B31, 'Regional Elec Sales Input'!$B$9:$D$63, 3, FALSE), \"\")","v":""},4.0259037739254697E-2]
[null,1971,1469540.277,918859.74199999997,4714.9414383561625,{"$f":"IFERROR(VLOOKUP($B32, 'Regional Elec Sales Input'!$B$9:$D$63, 2, FALSE), \"\")","v":""},{"$f":"IFERROR(VLOOKUP($B32, 'Regional Elec Sales Input'!$B$9:$D$63, 3, FALSE), \"\")","v":""},4.0259037739254697E-2]
[null,1972,1595160.6910000001,1000242.932,9290.3184931506912,{"$f":"IFERROR(VLOOKUP($B33, 'Regional Elec Sales Input'!$B$9:$D$63, 2, FALSE), \"\")","v":""},{"$f":"IFERROR(VLOOKUP($B33, 'Regional Elec Sales Input'!$B$9:$D$63, 3, FALSE), \"\")","v":""},4.0259037739254697E-2]
[null,1973,1712908.781,1074351.048,8459.8305936072975,{"$f":"IFERROR(VLOOKUP($B34, 'Regional Elec Sales Input'!$B$9:$D$63, 2, FALSE), \"\")","v":""},{"$f":"IFERROR(VLOOKUP($B34, 'Regional Elec Sales Input'!$B$9:$D$63, 3, FALSE), \"\")","v":""},4.0259037739254697E-2]
[null,1974,1705923.726,1069700.6040000001,-530.87260273971481,{"$f":"IFERROR(VLOOKUP($B35, 'Regional Elec Sales Input'!$B$9:$D$63, 2, FALSE), \"\")","v":""},{"$f":"IFERROR(VLOOKUP($B35, 'Regional Elec Sales Input'!$B$9:$D$63, 3, FALSE), \"\")","v":""},4.0259037739254697E-2]
[null,1975,1747090.6270000001,1090728.1780000001,2400.4079908675826,{"$f":"IFERROR(VLOOKUP($B36, 'Regional Elec Sales Input'!$B$9:$D$63, 2, FALSE), \"\")","v":""},{"$f":"IFERROR(VLOOKUP($B36, 'Regional Elec Sales Input'!$B$9:$D$63, 3, FALSE), \"\")","v":""},4.0259037739254697E-2]
[null,1976,1855246.094,1179162.9620000001,10095.294977168947,{"$f":"IFERROR(VLOOKUP($B37, 'Regional Elec Sales Input'!$B$9:$D$63, 2, FALSE), \"\")","v":""},{"$f":"IFERROR(VLOOKUP($B37, 'Regional Elec Sales Input'!$B$9:$D$63, 3, FALSE), \"\")","v":""},4.0259037739254697E-2]
[null,1977,1948361.2120000001,1232551.243,6094.5526255707709,{"$f":"IFERROR(VLOOKUP($B38, 'Regional Elec Sales Input'!$B$9:$D$63, 2, FALSE), \"\")","v":""},{"$f":"IFERROR(VLOOKUP($B38, 'Regional Elec Sales Input'!$B$9:$D$63, 3, FALSE), \"\")","v":""},4.0259037739254697E-2]
[null,1978,2017922,1270241,4302.4836757990852,{"$f":"IFERROR(VLOOKUP($B39, 'Regional Elec Sales Input'!$B$9:$D$63, 2, FALSE), \"\")","v":""},{"$f":"IFERROR(VLOOKUP($B39, 'Regional Elec Sales Input'!$B$9:$D$63, 3, FALSE), \"\")","v":""},4.0259037739254697E-2]
[null,1979,2071099,1315210,5133.4474885844747,{"$f":"IFERROR(VLOOKUP($B40, 'Regional Elec Sales Input'!$B$9:$D$63, 2, FALSE), \"\")","v":""},{"$f":"IFERROR(VLOOKUP($B40, 'Regional Elec Sales Input'!$B$9:$D$63, 3, FALSE), \"\")","v":""},{"$f":"AVERAGE($H$41:$H$95)","v":4.0259037739254697E-2},null,"Stdev","Median","Mean","Median - Mean Difference"]
[null,1980,2094449,1303222,-1368.4931506849316,{"$f":"IFERROR(VLOOKUP($B41, 'Regional Elec Sales Input'!$B$9:$D$63, 2, FALSE), \"\")","v":105368.51862744182},{"$f":"IFERROR(VLOOKUP($B41, 'Regional Elec Sales Input'!$B$9:$D$63, 3, FALSE), \"\")","v":57648.024375271867},{"$f":"IFERROR(G41/D41, \"\")","v":4.4234999390182078E-2},null,{"$f":"STDEV($H$41:$H$95)","v":2.8898251785470469E-3},{"$f":"MEDIAN($H$41:$H$95)","v":3.9853577570227984E-2},{"$f":"AVERAGE($H$41:$H$95)","v":4.0259037739254697E-2},{"$f":"K41-L41","v":-4.0546016902671261E-4}]
[null,1981,2147102.8590000002,1340081.6680000001,4207.7246575342533,{"$f":"IFERROR(VLOOKUP($B42, 'Regional Elec Sales Input'!$B$9:$D$63, 2, FALSE), \"\")","v":107504.23221478164},{"$f":"IFERROR(VLOOKUP($B42, 'Regional Elec Sales Input'!$B$9:$D$63, 3, FALSE), \"\")","v":60275.268783354448},4.4978802577989183E-2,null,"Note: ","Median is fairly close to the mean. Backcast via average National to Regional C/I Scaling Factor. "]
[null,1982,2086441.3540000001,1271346.3400000001,-7846.4986301369845,{"$f":"IFERROR(VLOOKUP($B43, 'Regional Elec Sales Input'!$B$9:$D$63, 2, FALSE), \"\")","v":105190.05346728188},{"$f":"IFERROR(VLOOKUP($B43, 'Regional Elec Sales Input'!$B$9:$D$63, 3, FALSE), \"\")","v":57783.66310477988},4.5450764505901575E-2]
[null,1983,2150954.5959999999,1319786.956,5529.7506849314987,{"$f":"IFERROR(VLOOKUP($B44, 'Regional Elec Sales Input'!$B$9:$D$63, 2, FALSE), \"\")","v":104174.61200400851},{"$f":"IFERROR(VLOOKUP($B44, 'Regional Elec Sales Input'!$B$9:$D$63, 3, FALSE), \"\")","v":58483.527766107618},4.4312854813597369E-2]
[null,1984,2285796.3939999999,1420457.024,11492.016894977165,{"$f":"IFERROR(VLOOKUP($B45, 'Regional Elec Sales Input'!$B$9:$D$63, 2, FALSE), \"\")","v":107801.54850946341},{"$f":"IFERROR(VLOOKUP($B45, 'Regional Elec Sales Input'!$B$9:$D$63, 3, FALSE), \"\")","v":60930.85275630383},4.2895245492695619E-2]
[null,1985,2323973.852,1442761.108,2546.1283105022867,{"$f":"IFERROR(VLOOKUP($B46, 'Regional Elec Sales Input'!$B$9:$D$63, 2, FALSE), \"\")","v":107941.73060929849},{"$f":"IFERROR(VLOOKUP($B46, 'Regional Elec Sales Input'!$B$9:$D$63, 3, FALSE), \"\")","v":61382.04904125836},4.2544845921406942E-2]
[null,1986,2368753.0520000001,1461050.1140000001,2087.7860730593666,{"$f":"IFERROR(VLOOKUP($B47, 'Regional Elec Sales Input'!$B$9:$D$63, 2, FALSE), \"\")","v":111488.50676294234},{"$f":"IFERROR(VLOOKUP($B47, 'Regional Elec Sales Input'!$B$9:$D$63, 3, FALSE), \"\")","v":63831.726865423159},4.3688937329238765E-2]
[null,1987,2457272.219,1518666.31,6577.1913242009132,{"$f":"IFERROR(VLOOKUP($B48, 'Regional Elec Sales Input'!$B$9:$D$63, 2, FALSE), \"\")","v":113947.49206490253},{"$f":"IFERROR(VLOOKUP($B48, 'Regional Elec Sales Input'!$B$9:$D$63, 3, FALSE), \"\")","v":66429.718607878007},4.3742142806788148E-2]
[null,1988,2578062.4950000001,1595598.284,8782.1888127853799,{"$f":"IFERROR(VLOOKUP($B49, 'Regional Elec Sales Input'!$B$9:$D$63, 2, FALSE), \"\")","v":117506.14609851474},{"$f":"IFERROR(VLOOKUP($B49, 'Regional Elec Sales Input'!$B$9:$D$63, 3, FALSE), \"\")","v":68544.858417667783},4.2958719061688203E-2]
[null,1989,2646809.3319999999,1651519.696,6383.7228310502296,{"$f":"IFERROR(VLOOKUP($B50, 'Regional Elec Sales Input'!$B$9:$D$63, 2, FALSE), \"\")","v":122633.32471632129},{"$f":"IFERROR(VLOOKUP($B50, 'Regional Elec Sales Input'!$B$9:$D$63, 3, FALSE), \"\")","v":71651.927894186432},4.338545163447232E-2]
[null,1990,2712554.665,1696548.257,5140.2466894977151,{"$f":"IFERROR(VLOOKUP($B51, 'Regional Elec Sales Input'!$B$9:$D$63, 2, FALSE), \"\")","v":124555.26309423063},{"$f":"IFERROR(VLOOKUP($B51, 'Regional Elec Sales Input'!$B$9:$D$63, 3, FALSE), \"\")","v":73267.225395957197},4.3186054445345019E-2]
[null,1991,2762003.04,1712247.004,1792.0944063926911,{"$f":"IFERROR(VLOOKUP($B52, 'Regional Elec Sales Input'!$B$9:$D$63, 2, FALSE), \"\")","v":128394.51524576066},{"$f":"IFERROR(VLOOKUP($B52, 'Regional Elec Sales Input'!$B$9:$D$63, 3, FALSE), \"\")","v":74374.817538725343},4.3436967543220968E-2]
[null,1992,2763365.446,1733984.5330000001,2481.453082191792,{"$f":"IFERROR(VLOOKUP($B53, 'Regional Elec Sales Input'!$B$9:$D$63, 2, FALSE), \"\")","v":129056.22815192597},{"$f":"IFERROR(VLOOKUP($B53, 'Regional Elec Sales Input'!$B$9:$D$63, 3, FALSE), \"\")","v":76169.970639155363},4.3927710535786743E-2]
[null,1993,2861462.34,1771737.62,4309.7131278538882,{"$f":"IFERROR(VLOOKUP($B54, 'Regional Elec Sales Input'!$B$9:$D$63, 2, FALSE), \"\")","v":131395.96316830162},{"$f":"IFERROR(VLOOKUP($B54, 'Regional Elec Sales Input'!$B$9:$D$63, 3, FALSE), \"\")","v":76679.859198167556},4.3279466627890166E-2]
[null,1994,2934562.8640000001,1828250.7069999999,6451.2656392693862,{"$f":"IFERROR(VLOOKUP($B55, 'Regional Elec Sales Input'!$B$9:$D$63, 2, FALSE), \"\")","v":134983.30321224564},{"$f":"IFERROR(VLOOKUP($B55, 'Regional Elec Sales Input'!$B$9:$D$63, 3, FALSE), \"\")","v":78979.541605486011},4.319951377734433E-2]
[null,1995,3013286.5890000002,1875378.125,5379.8422374429292,{"$f":"IFERROR(VLOOKUP($B56, 'Regional Elec Sales Input'!$B$9:$D$63, 2, FALSE), \"\")","v":138254.26458826227},{"$f":"IFERROR(VLOOKUP($B56, 'Regional Elec Sales Input'!$B$9:$D$63, 3, FALSE), \"\")","v":81440.60265402541},4.3426230459004317E-2]
[null,1996,3101127.0210000002,1921076.5519999999,5216.7154109588937,{"$f":"IFERROR(VLOOKUP($B57, 'Regional Elec Sales Input'!$B$9:$D$63, 2, FALSE), \"\")","v":137476.93371914839},{"$f":"IFERROR(VLOOKUP($B57, 'Regional Elec Sales Input'!$B$9:$D$63, 3, FALSE), \"\")","v":80104.952374750574},4.1697949148020511E-2]
[null,1997,3145610.4240000001,1966829.665,5222.9581050228453,{"$f":"IFERROR(VLOOKUP($B58, 'Regional Elec Sales Input'!$B$9:$D$63, 2, FALSE), \"\")","v":140395.29449032556},{"$f":"IFERROR(VLOOKUP($B58, 'Regional Elec Sales Input'!$B$9:$D$63, 3, FALSE), \"\")","v":83234.349619775618},4.2319043230302111E-2]
[null,1998,3264230.7519999999,2030604.0430000001,7280.1801369863051,{"$f":"IFERROR(VLOOKUP($B59, 'Regional Elec Sales Input'!$B$9:$D$63, 2, FALSE), \"\")","v":142840.62258858222},{"$f":"IFERROR(VLOOKUP($B59, 'Regional Elec Sales Input'!$B$9:$D$63, 3, FALSE), \"\")","v":85345.878009814318},4.2029798130276998E-2]
[null,1999,3312087.08,2060212.328,3379.941210045653,{"$f":"IFERROR(VLOOKUP($B60, 'Regional Elec Sales Input'!$B$9:$D$63, 2, FALSE), \"\")","v":145000.83143092887},{"$f":"IFERROR(VLOOKUP($B60, 'Regional Elec Sales Input'!$B$9:$D$63, 3, FALSE), \"\")","v":85074.036832555357},4.1293819902118049E-2]
[null,2000,3421414.2680000002,2119471.4840000002,6764.7438356164603,{"$f":"IFERROR(VLOOKUP($B61, 'Regional Elec Sales Input'!$B$9:$D$63, 2, FALSE), \"\")","v":146999.99961832346},{"$f":"IFERROR(VLOOKUP($B61, 'Regional Elec Sales Input'!$B$9:$D$63, 3, FALSE), \"\")","v":88101.067081585818},4.1567469884197704E-2]
[null,2001,3369780.8089999999,2079119.649,-4606.3738584475104,{"$f":"IFERROR(VLOOKUP($B62, 'Regional Elec Sales Input'!$B$9:$D$63, 2, FALSE), \"\")","v":140425.46662833463},{"$f":"IFERROR(VLOOKUP($B62, 'Regional Elec Sales Input'!$B$9:$D$63, 3, FALSE), \"\")","v":82860.356209206671},3.9853577570227984E-2]
[null,2002,3462520.8339999998,2180156.9821154582,11533.942136467836,{"$f":"IFERROR(VLOOKUP($B63, 'Regional Elec Sales Input'!$B$9:$D$63, 2, FALSE), \"\")","v":135063.25479661237},{"$f":"IFERROR(VLOOKUP($B63, 'Regional Elec Sales Input'!$B$9:$D$63, 3, FALSE), \"\")","v":76671.941373849026},3.5168082850369986E-2]
[null,2003,3499967.8879999998,2178691.3829030432,-167.30584616610167,{"$f":"IFERROR(VLOOKUP($B64, 'Regional Elec Sales Input'!$B$9:$D$63, 2, FALSE), \"\")","v":139961.2522330737},{"$f":"IFERROR(VLOOKUP($B64, 'Regional Elec Sales Input'!$B$9:$D$63, 3, FALSE), \"\")","v":79202.883177117372},3.6353420130382036E-2]
[null,2004,3546649.7555276752,2235786.4466861505,6517.7013451035764,{"$f":"IFERROR(VLOOKUP($B65, 'Regional Elec Sales Input'!$B$9:$D$63, 2, FALSE), \"\")","v":135805.52626985448},{"$f":"IFERROR(VLOOKUP($B65, 'Regional Elec Sales Input'!$B$9:$D$63, 3, FALSE), \"\")","v":78183.510567959383},3.496913163770262E-2]
[null,2005,3648864.8020820953,2292452.9755481724,6468.7818335641396,{"$f":"IFERROR(VLOOKUP($B66, 'Regional Elec Sales Input'!$B$9:$D$63, 2, FALSE), \"\")","v":153212.4},{"$f":"IFERROR(VLOOKUP($B66, 'Regional Elec Sales Input'!$B$9:$D$63, 3, FALSE), \"\")","v":92067.6},4.0161172762108573E-2]
[null,2006,3721424.0861700578,2341030.8641037089,5545.4210679836197,{"$f":"IFERROR(VLOOKUP($B67, 'Regional Elec Sales Input'!$B$9:$D$63, 2, FALSE), \"\")","v":154405.93508417223},{"$f":"IFERROR(VLOOKUP($B67, 'Regional Elec Sales Input'!$B$9:$D$63, 3, FALSE), \"\")","v":90866.055028252435},3.8814548078605349E-2]
[null,2007,4000791.7480468801,2364147.2167968801,2638.8530471656668,{"$f":"IFERROR(VLOOKUP($B68, 'Regional Elec Sales Input'!$B$9:$D$63, 2, FALSE), \"\")","v":157679.88587429316},{"$f":"IFERROR(VLOOKUP($B68, 'Regional Elec Sales Input'!$B$9:$D$63, 3, FALSE), \"\")","v":92934.29139810511},3.9309858006228264E-2]
[null,2008,3732080,2345279.9999999995,-2153.7918717900216,{"$f":"IFERROR(VLOOKUP($B69, 'Regional Elec Sales Input'!$B$9:$D$63, 2, FALSE), \"\")","v":161052.88394030178},{"$f":"IFERROR(VLOOKUP($B69, 'Regional Elec Sales Input'!$B$9:$D$63, 3, FALSE), \"\")","v":95870.90878030179},4.0878235767286553E-2]
[null,2009,3574430,2204779.9999999995,-16038.812785388129,{"$f":"IFERROR(VLOOKUP($B70, 'Regional Elec Sales Input'!$B$9:$D$63, 2, FALSE), \"\")","v":161378.87415561444},{"$f":"IFERROR(VLOOKUP($B70, 'Regional Elec Sales Input'!$B$9:$D$63, 3, FALSE), \"\")","v":95413.544290614445},4.327576642141822E-2]
[null,2010,3748720,2286500,9328.7671232877237,{"$f":"IFERROR(VLOOKUP($B71, 'Regional Elec Sales Input'!$B$9:$D$63, 2, FALSE), \"\")","v":162624.33166901779},{"$f":"IFERROR(VLOOKUP($B71, 'Regional Elec Sales Input'!$B$9:$D$63, 3, FALSE), \"\")","v":98062.366997502133},4.2887542968511758E-2]
[null,2011,3692370,2328480,4792.2374429223746,{"$f":"IFERROR(VLOOKUP($B72, 'Regional Elec Sales Input'!$B$9:$D$63, 2, FALSE), \"\")","v":163693.43593527883},{"$f":"IFERROR(VLOOKUP($B72, 'Regional Elec Sales Input'!$B$9:$D$63, 3, FALSE), \"\")","v":98903.6825392139},4.2475641851857822E-2]
[null,2012,3733990,2359360,3525.1141552511417,{"$f":"IFERROR(VLOOKUP($B73, 'Regional Elec Sales Input'!$B$9:$D$63, 2, FALSE), \"\")","v":159278.17000000001},{"$f":"IFERROR(VLOOKUP($B73, 'Regional Elec Sales Input'!$B$9:$D$63, 3, FALSE), \"\")","v":95397.84},4.0433778651837782E-2]
[null,2013,3769700,2412400,6054.7945205479455,{"$f":"IFERROR(VLOOKUP($B74, 'Regional Elec Sales Input'!$B$9:$D$63, 2, FALSE), \"\")","v":158621.72},{"$f":"IFERROR(VLOOKUP($B74, 'Regional Elec Sales Input'!$B$9:$D$63, 3, FALSE), \"\")","v":95445.4},3.9564500082904991E-2]
[null,2014,3777410,2421980,1093.6073059360731,{"$f":"IFERROR(VLOOKUP($B75, 'Regional Elec Sales Input'!$B$9:$D$63, 2, FALSE), \"\")","v":158836.70000000001},{"$f":"IFERROR(VLOOKUP($B75, 'Regional Elec Sales Input'!$B$9:$D$63, 3, FALSE), \"\")","v":96404.13},{"$f":"IFERROR(G75/D75, \"\")","v":3.9803850568543096E-2}]
[null,2015,3810620,2454130,{"$f":"+(D76-D75)*1000/8760","v":3670.0913242009133},{"$f":"IFERROR(VLOOKUP($B76, 'Regional Elec Sales Input'!$B$9:$D$63, 2, FALSE), \"\")","v":158535.54999999999},{"$f":"IFERROR(VLOOKUP($B76, 'Regional Elec Sales Input'!$B$9:$D$63, 3, FALSE), \"\")","v":96430.37},3.9293097757657498E-2]
[null,2016,3842730,2476660,2571.9178082191779,{"$f":"IFERROR(VLOOKUP($B77, 'Regional Elec Sales Input'!$B$9:$D$63, 2, FALSE), \"\")","v":158886.37},{"$f":"IFERROR(VLOOKUP($B77, 'Regional Elec Sales Input'!$B$9:$D$63, 3, FALSE), \"\")","v":97139.05},3.9221794675086609E-2]
[null,2017,3872310,2500040,2668.9497716894975,{"$f":"IFERROR(VLOOKUP($B78, 'Regional Elec Sales Input'!$B$9:$D$63, 2, FALSE), \"\")","v":159198.53},{"$f":"IFERROR(VLOOKUP($B78, 'Regional Elec Sales Input'!$B$9:$D$63, 3, FALSE), \"\")","v":97844.82},3.9137301803171154E-2]
[null,2018,3906240,2524010,2736.3013698630139,{"$f":"IFERROR(VLOOKUP($B79, 'Regional Elec Sales Input'!$B$9:$D$63, 2, FALSE), \"\")","v":158698.35},{"$f":"IFERROR(VLOOKUP($B79, 'Regional Elec Sales Input'!$B$9:$D$63, 3, FALSE), \"\")","v":97952.4},3.8808245609169532E-2]
[null,2019,3941150,2547600.0000000005,2692.9223744292767,{"$f":"IFERROR(VLOOKUP($B80, 'Regional Elec Sales Input'!$B$9:$D$63, 2, FALSE), \"\")","v":157573.20000000001},{"$f":"IFERROR(VLOOKUP($B80, 'Regional Elec Sales Input'!$B$9:$D$63, 3, FALSE), \"\")","v":97442.29},3.824866148531951E-2]
[null,2020,3976260,2572390.0000000005,2829.9086757990867,{"$f":"IFERROR(VLOOKUP($B81, 'Regional Elec Sales Input'!$B$9:$D$63, 2, FALSE), \"\")","v":155686.26999999999},{"$f":"IFERROR(VLOOKUP($B81, 'Regional Elec Sales Input'!$B$9:$D$63, 3, FALSE), \"\")","v":96143.28},3.7375079206496672E-2]
[null,2021,4008290,2594220.0000000005,2492.0091324200912,{"$f":"IFERROR(VLOOKUP($B82, 'Regional Elec Sales Input'!$B$9:$D$63, 2, FALSE), \"\")","v":155384.54},{"$f":"IFERROR(VLOOKUP($B82, 'Regional Elec Sales Input'!$B$9:$D$63, 3, FALSE), \"\")","v":96402.08},3.7160333356461669E-2]
[null,2022,4039830,2611450,1966.8949771688965,{"$f":"IFERROR(VLOOKUP($B83, 'Regional Elec Sales Input'!$B$9:$D$63, 2, FALSE), \"\")","v":155592.38},{"$f":"IFERROR(VLOOKUP($B83, 'Regional Elec Sales Input'!$B$9:$D$63, 3, FALSE), \"\")","v":97095.51},3.7180688889314362E-2]
[null,2023,4073300,2630250,2146.1187214611873,{"$f":"IFERROR(VLOOKUP($B84, 'Regional Elec Sales Input'!$B$9:$D$63, 2, FALSE), \"\")","v":155954.66},{"$f":"IFERROR(VLOOKUP($B84, 'Regional Elec Sales Input'!$B$9:$D$63, 3, FALSE), \"\")","v":97863.85},3.720705256154358E-2]
[null,2024,4110370,2648900,2128.9954337899544,{"$f":"IFERROR(VLOOKUP($B85, 'Regional Elec Sales Input'!$B$9:$D$63, 2, FALSE), \"\")","v":156306.64000000001},{"$f":"IFERROR(VLOOKUP($B85, 'Regional Elec Sales Input'!$B$9:$D$63, 3, FALSE), \"\")","v":98512.63},3.7190014723092607E-2]
[null,2025,4141880,2667470.0000000005,2119.8630136986835,{"$f":"IFERROR(VLOOKUP($B86, 'Regional Elec Sales Input'!$B$9:$D$63, 2, FALSE), \"\")","v":157112.6},{"$f":"IFERROR(VLOOKUP($B86, 'Regional Elec Sales Input'!$B$9:$D$63, 3, FALSE), \"\")","v":99165.21},3.7175754553940621E-2]
[null,2026,4174439.9999999995,2684300,1921.2328767122756,{"$f":"IFERROR(VLOOKUP($B87, 'Regional Elec Sales Input'!$B$9:$D$63, 2, FALSE), \"\")","v":157888.93},{"$f":"IFERROR(VLOOKUP($B87, 'Regional Elec Sales Input'!$B$9:$D$63, 3, FALSE), \"\")","v":99695.32},3.7140155720299523E-2]
[null,2027,4207610,2701040,1910.958904109589,{"$f":"IFERROR(VLOOKUP($B88, 'Regional Elec Sales Input'!$B$9:$D$63, 2, FALSE), \"\")","v":158905.26},{"$f":"IFERROR(VLOOKUP($B88, 'Regional Elec Sales Input'!$B$9:$D$63, 3, FALSE), \"\")","v":100384.72},3.7165210437461127E-2]
[null,2028,4244050,2717520,1881.2785388127854,{"$f":"IFERROR(VLOOKUP($B89, 'Regional Elec Sales Input'!$B$9:$D$63, 2, FALSE), \"\")","v":160192.38},{"$f":"IFERROR(VLOOKUP($B89, 'Regional Elec Sales Input'!$B$9:$D$63, 3, FALSE), \"\")","v":101274.01},3.7267070711531097E-2]
[null,2029,4275560,2736940,2216.8949771689499,{"$f":"IFERROR(VLOOKUP($B90, 'Regional Elec Sales Input'!$B$9:$D$63, 2, FALSE), \"\")","v":161661.56},{"$f":"IFERROR(VLOOKUP($B90, 'Regional Elec Sales Input'!$B$9:$D$63, 3, FALSE), \"\")","v":102272.9},3.7367607620188967E-2]
[null,2030,4313530,2757750,2375.5707762557076,{"$f":"IFERROR(VLOOKUP($B91, 'Regional Elec Sales Input'!$B$9:$D$63, 2, FALSE), \"\")","v":164486.15},{"$f":"IFERROR(VLOOKUP($B91, 'Regional Elec Sales Input'!$B$9:$D$63, 3, FALSE), \"\")","v":103281.79},3.7451469495059377E-2]
[null,2031,4350240,2778000,2311.6438356164385,{"$f":"IFERROR(VLOOKUP($B92, 'Regional Elec Sales Input'!$B$9:$D$63, 2, FALSE), \"\")","v":164337.91426974247},{"$f":"IFERROR(VLOOKUP($B92, 'Regional Elec Sales Input'!$B$9:$D$63, 3, FALSE), \"\")","v":103571.03266819124},3.7282589153416576E-2]
[null,2032,4387190,2795510,1998.8584474885845,{"$f":"IFERROR(VLOOKUP($B93, 'Regional Elec Sales Input'!$B$9:$D$63, 2, FALSE), \"\")","v":164189.81213025673},{"$f":"IFERROR(VLOOKUP($B93, 'Regional Elec Sales Input'!$B$9:$D$63, 3, FALSE), \"\")","v":103861.08536611864},3.7152821977427607E-2]
[null,2033,4416520,2813049.9999999995,2002.2831050227778,{"$f":"IFERROR(VLOOKUP($B94, 'Regional Elec Sales Input'!$B$9:$D$63, 2, FALSE), \"\")","v":164041.8434611501},{"$f":"IFERROR(VLOOKUP($B94, 'Regional Elec Sales Input'!$B$9:$D$63, 3, FALSE), \"\")","v":104151.95036228627},3.7024564214033266E-2]
[null,2034,4450520,2831090,2059.3607305936603,{"$f":"IFERROR(VLOOKUP($B95, 'Regional Elec Sales Input'!$B$9:$D$63, 2, FALSE), \"\")","v":163894.00814213842},{"$f":"IFERROR(VLOOKUP($B95, 'Regional Elec Sales Input'!$B$9:$D$63, 3, FALSE), \"\")","v":104443.6299315512},3.6891667142885318E-2]
[null,2035,4482590,2847210,1840.1826484018266,{"$f":"IFERROR(VLOOKUP($B96, 'Regional Elec Sales Input'!$B$9:$D$63, 2, FALSE), \"\")","v":""},{"$f":"IFERROR(VLOOKUP($B96, 'Regional Elec Sales Input'!$B$9:$D$63, 3, FALSE), \"\")","v":""},""]
[null,2036,{"$f":"C96*(($C$96/$C$86)^(1/10))","v":4518165.848272915},{"$f":"D96*(($D$96/$D$86)^(1/10))","v":2865837.0696732956},2126.3778165862554,{"$f":"IFERROR(VLOOKUP($B97, 'Regional Elec Sales Input'!$B$9:$D$63, 2, FALSE), \"\")","v":""},{"$f":"IFERROR(VLOOKUP($B97, 'Regional Elec Sales Input'!$B$9:$D$63, 3, FALSE), \"\")","v":""},""]
[null,2037,4554024.0424619932,2884586.0017046938,2140.2890446801566,{"$f":"IFERROR(VLOOKUP($B98, 'Regional Elec Sales Input'!$B$9:$D$63, 2, FALSE), \"\")","v":""},{"$f":"IFERROR(VLOOKUP($B98, 'Regional Elec Sales Input'!$B$9:$D$63, 3, FALSE), \"\")","v":""},""]
[null,2038,4590166.8233912848,2903457.5933443573,2154.2912830666164,{"$f":"IFERROR(VLOOKUP($B99, 'Regional Elec Sales Input'!$B$9:$D$63, 2, FALSE), \"\")","v":""},{"$f":"IFERROR(VLOOKUP($B99, 'Regional Elec Sales Input'!$B$9:$D$63, 3, FALSE), \"\")","v":""},""]
[null,2039,4626596.4496690249,2922452.6470582332,2168.3851271547742,{"$f":"IFERROR(VLOOKUP($B100, 'Regional Elec Sales Input'!$B$9:$D$63, 2, FALSE), \"\")","v":""},{"$f":"IFERROR(VLOOKUP($B100, 'Regional Elec Sales Input'!$B$9:$D$63, 3, FALSE), \"\")","v":""},""]
[null,2040,4663315.197828779,2941571.9705621758,2182.571176249166,{"$f":"IFERROR(VLOOKUP($B101, 'Regional Elec Sales Input'!$B$9:$D$63, 2, FALSE), \"\")","v":""},{"$f":"IFERROR(VLOOKUP($B101, 'Regional Elec Sales Input'!$B$9:$D$63, 3, FALSE), \"\")","v":""},""]
[null,2041,4700325.3624717053,2960816.3768562935,2196.8500335750778,{"$f":"IFERROR(VLOOKUP($B102, 'Regional Elec Sales Input'!$B$9:$D$63, 2, FALSE), \"\")","v":""},{"$f":"IFERROR(VLOOKUP($B102, 'Regional Elec Sales Input'!$B$9:$D$63, 3, FALSE), \"\")","v":""},""]
[null,2042,4737629.2564099478,2980186.6842595185,2211.222306304222,{"$f":"IFERROR(VLOOKUP($B103, 'Regional Elec Sales Input'!$B$9:$D$63, 2, FALSE), \"\")","v":""},{"$f":"IFERROR(VLOOKUP($B103, 'Regional Elec Sales Input'!$B$9:$D$63, 3, FALSE), \"\")","v":""},""]
[null,2043,4775229.210811167,2999683.7164444048,2225.6886055806258,{"$f":"IFERROR(VLOOKUP($B104, 'Regional Elec Sales Input'!$B$9:$D$63, 2, FALSE), \"\")","v":""},{"$f":"IFERROR(VLOOKUP($B104, 'Regional Elec Sales Input'!$B$9:$D$63, 3, FALSE), \"\")","v":""},""]
[null,2044,4813127.5753442179,3019308.3024721514,2240.2495465464103,{"$f":"IFERROR(VLOOKUP($B105, 'Regional Elec Sales Input'!$B$9:$D$63, 2, FALSE), \"\")","v":""},{"$f":"IFERROR(VLOOKUP($B105, 'Regional Elec Sales Input'!$B$9:$D$63, 3, FALSE), \"\")","v":""},""]
[null,2045,4851326.7183259828,3039061.2768278569,2254.9057483682132,{"$f":"IFERROR(VLOOKUP($B106, 'Regional Elec Sales Input'!$B$9:$D$63, 2, FALSE), \"\")","v":""},{"$f":"IFERROR(VLOOKUP($B106, 'Regional Elec Sales Input'!$B$9:$D$63, 3, FALSE), \"\")","v":""},""]
[]
[]
["Source: ",null,"EIA and AEO 2011"]
[null,null,"Adapted from Distribution Transformers 2012 NIA - Used Council forecasted electricity sales for region. "]

{"sheet":"Load Growth Tables","index":17,"n_rows":76,"n_cols":15,"rows_kept":76,"cut":false,"hidden":false,"merged":[]}
["Liquid Immersed and Dry Type Load Growth Tables"]
["Source: Adapted from 2012 Distribution Transformers NIA"]
[]
[null,"Load Growth for LT =",null,{"$f":"Assumptions!$C$181","v":0.01},null,"LGRMax LT",null,{"$f":"Assumptions!$C$185","v":0.5}]
[null,"Load Growth for DT =",null,{"$f":"Assumptions!$C$182","v":0},null,"LGRMax DT",null,{"$f":"Assumptions!$C$186","v":0.5}]
[null,"Initial Peak LoadLT = ",null,{"$f":"Assumptions!$C$183","v":0.86205036339986851},null,"AgeMaxLT",null,60]
[null,"Initial Peak LoadDT = ",null,{"$f":"Assumptions!$C$184","v":0.75},null,"AgeMaxDT",null,{"$f":"Assumptions!$C$188","v":60}]
[]
[]
[null,"Formula given for Fractional Load Growth (LGrwth)",null,null,null,null,null,null,"------->","=(1+LGR)^(Age)-1",null,null,null,"if age< AgeMAx"]
[null,null,null,null,null,null,null,null,null,"=(1+LGR)^(Age-AgeMax)-1",null,null,null,"if Age>=AgeMax"]
[]
[null,"Load Growth Table LT",null,null,null,null,null,null,null,"Load Growth Table DT"]
[null,"Age","LGrwth","(1+LGrwth)^2",null,null,null,"1+LGrwth",null,"Age","LGrwth","(1+LGrwth)^2"]
[null,0,{"$f":"IF(B15<$H$6, (1+$D$4)^(B15)-1, (1+$D$4)^(B15-$H$6)-1)","v":0},{"$f":"(1+C15)^2","v":1},null,{"$f":"F16+1","v":61},{"$f":"OFFSET(C$15, F15, 0)","v":1.0000000000000009E-2},{"$f":"G15+1","v":1.01},null,0,0,1,null,60,{"$f":"OFFSET(K$15,N15,0)","v":0}]
[null,1,{"$f":"IF(B16<$H$6, (1+$D$4)^(B16)-1, (1+$D$4)^(B16-$H$6)-1)","v":1.0000000000000009E-2},{"$f":"(1+C16)^2","v":1.0201},null,60,{"$f":"OFFSET(C$15, F16, 0)","v":0},{"$f":"G16+1","v":1},null,1,0,1,null,59,{"$f":"OFFSET(K$15,N16,0)","v":0}]
[null,2,2.0100000000000007E-2,1.04060401,null,59,0.79870960253870416,1.7987096025387042,null,2,0,1,null,58,0]
[null,3,3.0300999999999911E-2,1.0615201506009999,null,58,0.78090059657297495,1.7809005965729749,null,3,0,1,null,57,0]
[null,4,4.0604010000000024E-2,1.0828567056280802,null,57,{"$f":"OFFSET(C$15, F19, 0)","v":0.76326791739898514},1.7632679173989851,null,4,0,1,null,56,0]
[null,5,5.1010050099999926E-2,1.1046221254112043,null,56,0.7458098192069158,1.7458098192069158,null,5,0,1,null,55,0]
[null,6,6.1520150601000134E-2,1.12682503013197,null,55,0.72852457347219346,1.7285245734721935,null,6,0,1,null,54,0]
[null,7,7.2135352107009831E-2,1.1494742132376219,null,54,0.71141046878435032,1.7114104687843503,null,7,0,1,null,53,0]
[null,8,8.2856705628080229E-2,1.1725786449236988,null,53,0.69446581067757407,1.6944658106775741,null,8,0,1,null,52,0]
[null,9,9.3685272684361109E-2,1.1961474756866652,null,52,0.6776889214629449,1.6776889214629449,null,9,0,1,null,51,0]
[null,10,0.10462212541120475,1.2201900399479673,null,51,0.66107814006232157,1.6610781400623216,null,10,0,1,null,50,0]
[null,11,0.11566834666531656,1.2447158597509209,null,50,0.64463182184388312,1.6446318218438831,null,11,0,1,null,49,0]
[null,12,0.12682503013196977,1.2697346485319145,null,49,0.62834833845929006,1.6283483384592901,null,12,0,1,null,48,0]
[null,13,0.1380932804332895,1.2952563149674061,null,48,0.61222607768246529,1.6122260776824653,null,13,0,1,null,47,0]
[null,14,0.14947421323762256,1.3212909668982513,null,47,0.59626344324996516,1.5962634432499652,null,14,0,1,null,46,0]
[null,15,0.16096895536999845,1.3478489153329054,null,46,0.58045885470293634,1.5804588547029363,null,15,0,1,null,45,0]
[null,16,0.17257864492369879,1.3749406785310976,null,45,0.56481074723062985,1.5648107472306299,null,16,0,1,null,44,0]
[null,17,0.18430443137293584,1.4025769861695729,null,44,0.549317571515475,1.549317571515475,null,17,0,1,null,43,0]
[null,18,0.19614747568666524,1.4307687835915814,null,43,0.53397779357967812,1.5339777935796781,null,18,0,1,null,42,0]
[null,19,0.20810895044353162,1.4595272361417715,null,42,0.51878989463334513,1.5187898946333451,null,19,0,1,null,41,0]
[null,20,0.22019003994796704,1.4888637335882213,null,41,0.50375237092410385,1.5037523709241039,null,20,0,1,null,40,0]
[null,21,0.23239194034744659,1.5187898946333445,null,40,0.48886373358822155,1.4888637335882215,null,21,0,1,null,39,0]
[null,22,0.24471585975092136,1.5493175715154754,null,39,0.47412250850318927,1.4741225085031893,null,22,0,1,null,38,0]
[null,23,0.25716301834843036,1.5804588547029359,null,38,0.45952723614177193,1.4595272361417719,null,23,0,1,null,37,0]
[null,24,0.26973464853191498,1.6122260776824657,null,37,0.44507647142749684,1.4450764714274968,null,24,0,1,null,36,0]
[null,25,0.28243199501723426,1.6446318218438836,null,36,0.43076878359158099,1.430768783591581,null,25,0,1,null,35,0]
[null,26,0.29525631496740656,1.6776889214629456,null,35,0.41660275603126817,1.4166027560312682,null,26,0,1,null,34,0]
[null,27,0.3082088781170802,1.7114104687843497,null,34,0.40257698616957271,1.4025769861695727,null,27,0,1,null,33,0]
[null,28,0.3212909668982511,1.7458098192069154,null,33,0.38869008531640858,1.3886900853164086,null,28,0,1,null,32,0]
[null,29,0.33450387656723368,1.7809005965729745,null,32,0.37494067853109758,1.3749406785310976,null,29,0,1,null,31,0]
[null,30,0.34784891533290629,1.816696698564092,null,31,0.3613274044862349,1.3613274044862349,null,30,0,1,null,30,0]
[null,31,0.3613274044862349,1.8532123022052289,null,30,0.34784891533290629,1.3478489153329063,null,31,0,1,null,29,0]
[null,32,0.37494067853109758,1.890461869479555,null,29,0.33450387656723368,1.3345038765672337,null,32,0,1,null,28,0]
[null,33,0.38869008531640858,1.9284601530560941,null,28,0.3212909668982511,1.3212909668982511,null,33,0,1,null,27,0]
[null,34,0.40257698616957271,1.9672222021325219,null,27,0.3082088781170802,1.3082088781170802,null,34,0,1,null,26,0]
[null,35,0.41660275603126817,2.0067633683953847,null,26,0.29525631496740656,1.2952563149674066,null,35,0,1,null,25,0]
[null,36,0.43076878359158099,2.0470993121001322,null,25,0.28243199501723426,1.2824319950172343,null,36,0,1,null,24,0]
[null,37,0.44507647142749684,2.0882460082733449,null,24,0.26973464853191498,1.269734648531915,null,37,0,1,null,23,0]
[null,38,0.45952723614177193,2.1302197530396398,null,23,0.25716301834843036,1.2571630183484304,null,38,0,1,null,22,0]
[null,39,0.47412250850318927,2.1730371700757352,null,22,0.24471585975092136,1.2447158597509214,null,39,0,1,null,21,0]
[null,40,{"$f":"IF(B55<$H$6, (1+$D$4)^(B55)-1, (1+$D$4)^(B55-$H$6)-1)","v":0.48886373358822155},2.2167152171942588,null,21,0.23239194034744659,1.2323919403474466,null,40,0,1,null,20,0]
[null,41,0.50375237092410385,2.2612711930598635,null,20,0.22019003994796704,1.220190039947967,null,41,0,1,null,19,0]
[null,42,0.51878989463334513,2.3067227440403677,null,19,0.20810895044353162,1.2081089504435316,null,42,0,1,null,18,0]
[null,43,0.53397779357967812,2.3530878711955774,null,18,0.19614747568666524,1.1961474756866652,null,43,0,1,null,17,0]
[null,44,0.549317571515475,2.4003849374066091,null,17,0.18430443137293584,1.1843044313729358,null,44,0,1,null,16,0]
[null,45,0.56481074723062985,2.4486326746484823,null,16,0.17257864492369879,1.1725786449236988,null,45,0,1,null,15,0]
[null,46,0.58045885470293634,2.4978501914089173,null,15,0.16096895536999845,1.1609689553699984,null,46,0,1,null,14,0]
[null,47,0.59626344324996516,2.5480569802562347,null,14,0.14947421323762256,1.1494742132376226,null,47,0,1,null,13,0]
[null,48,0.61222607768246529,2.5992729255593865,null,13,0.1380932804332895,1.1380932804332895,null,48,0,1,null,12,0]
[null,49,0.62834833845929006,2.6515183113631307,null,12,0.12682503013196977,1.1268250301319698,null,49,0,1,null,11,0]
[null,50,0.64463182184388312,2.7048138294215303,null,11,0.11566834666531656,1.1156683466653166,null,50,0,1,null,10,0]
[null,51,0.66107814006232157,2.7591805873929016,null,10,0.10462212541120475,1.1046221254112047,null,51,0,1,null,9,0]
[null,52,0.6776889214629449,2.8146401171994992,null,9,9.3685272684361109E-2,1.0936852726843611,null,52,0,1,null,8,0]
[null,53,0.69446581067757407,2.8712143835552082,null,8,8.2856705628080229E-2,1.0828567056280802,null,53,0,1,null,7,0]
[null,54,0.71141046878435032,2.9289257926646699,null,7,7.2135352107009831E-2,1.0721353521070098,null,54,0,1,null,6,0]
[null,55,0.72852457347219346,2.9877972010972282,null,6,6.1520150601000134E-2,1.0615201506010001,null,55,0,1,null,5,0]
[null,56,0.7458098192069158,3.0478519248392839,null,5,5.1010050099999926E-2,1.0510100500999999,null,56,0,1,null,4,0]
[null,57,0.76326791739898514,3.1091137485285545,null,4,4.0604010000000024E-2,1.04060401,null,57,0,1,null,3,0]
[null,58,0.78090059657297495,3.1716069348739779,null,3,3.0300999999999911E-2,1.0303009999999999,null,58,0,1,null,2,0]
[null,59,0.79870960253870416,3.2353562342649429,null,{"$f":"F75+1","v":2},2.0100000000000007E-2,1.0201,null,59,0,1,null,1,0]
[null,60,0,1,null,1,{"$f":"OFFSET(C$15, F75, 0)","v":1.0000000000000009E-2},1.01,null,60,0,1,null,0,0]
[null,61,1.0000000000000009E-2,1.0201]

{"sheet":"Lifetime","index":18,"n_rows":70,"n_cols":16,"rows_kept":70,"cut":false,"hidden":false,"merged":[[6,12,19,12],[20,12,65,12]]}
["Transformer Lifetime"]
[]
["Source: Adapted from 2012 Distribution Transformers NIA",null,null,null,null,null,null,null,null,null,null,null,null,null,"Notes: Reliability Function from ORNL 6804/R1 page D-1"]
[null,"Mean Transformer Lifetime",null,{"$f":"B69","v":31.993270618947399},"years",null,null,null,"Reliability Function Calculation",null,null,null,null,null,"Constant failure rate, corrosive failure rate and "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"average life from B.W. McConnell (personal communication)."]
["Age","Fraction of new Shipments Retired ","Probability of Retirement",null,"Prob of Survival","Age","Fraction of new Shipments Retired ","Fraction of new Shipments Surviving","Weibull Parameters:",null,null,"Weibull Probability","Notes",null,null,"Weibull 'a' parameter adjusted to fit average life estimate"]
[1,{"$f":"1-L7","v":5.0002379653411033E-3},{"$f":"+(1-L7)/L7","v":5.0253659911598351E-3},null,{"$f":"1-C7","v":0.99497463400884012},{"$f":"F8+1","v":60},{"$f":"OFFSET(B$7,F7-1,0)","v":2.8553228892265921E-3},{"$f":"H8-G8","v":2.8553228892265921E-3},null,null,null,{"$f":"EXP(-((A7/$J$8)^$J$9))*((1-$I$12)^A7)","v":0.9949997620346589},"Constant Failure"]
[{"$f":"A7+1","v":2},{"$f":"+L7-L8","v":4.9789655283597467E-3},{"$f":"+(L7-L8)/L7","v":5.0039866523971226E-3},null,{"$f":"1-C8","v":0.9949960133476029},59,1.3028283003986649E-3,4.158151189625257E-3,"a =",39.4,null,{"$f":"EXP(-((A8/$J$8)^$J$9))*((1-$I$12)^A8)","v":0.99002079650629915}]
[3,4.9684228352414594E-3,{"$f":"+(L8-L9)/L8","v":5.0185035029310593E-3},null,0.99498149649706891,58,1.7812993548398616E-3,5.9394505444651186E-3,"b =",4.1500000000000004,null,0.98505237367105769]
[4,4.9767511257930996E-3,5.0522705785134275E-3,null,0.99494772942148657,57,2.3877965675448013E-3,8.3272471120099199E-3,null,null,null,0.98007562254526459]
[5,5.012431951543328E-3,5.114331829339863E-3,null,0.99488566817066015,56,3.1402307020833506E-3,1.146747781409327E-2,"Constant Failure",null,null,0.97506319059372126]
[6,5.0841124371663327E-3,5.2141363618398813E-3,null,0.99478586363816013,55,4.0543043509931719E-3,1.5521782165086442E-2,5.0000000000000001E-3,"/year",null,0.96997907815655493]
[7,5.2004967181729089E-3,5.3614524635484427E-3,null,0.99463854753645153,54,5.142118304544363E-3,2.0663900469630805E-2,null,null,null,0.96477858143838202]
[8,5.3702570846323461E-3,5.5663104342820978E-3,null,0.99443368956571787,53,6.410807124728371E-3,2.7074707594359176E-2,"Corrosive Adder",null,null,0.95940832435374968]
[9,5.6019468939880745E-3,5.8389600671450341E-3,null,0.99416103993285498,52,7.8613287048897654E-3,3.4936036299248942E-2,5.0000000000000001E-3,"/year",null,0.9538063774597616]
[10,5.9039054366194499E-3,6.1898364030057232E-3,null,0.99381016359699426,51,9.4875298944450889E-3,4.4423566193694031E-2,null,null,null,0.94790247202314215]
[11,6.2841482600275445E-3,6.6295304058180821E-3,null,0.99337046959418196,50,1.1275593182543876E-2,5.5699159376237907E-2,null,null,null,0.94161832376311461]
[12,6.750238230144201E-3,7.1687626077276464E-3,null,0.9928312373922723,49,1.3203939552173048E-2,6.8903098928410955E-2,null,null,null,0.93486808553297041]
[13,7.3091338459816413E-3,7.8183585032905335E-3,null,0.99218164149670951,48,1.524362338014025E-2,8.4146722308551206E-2,null,null,null,0.92755895168698876]
[14,7.9670124318920177E-3,8.5892248868948886E-3,null,0.99141077511310516,47,1.735921140677063E-2,0.10150593371532184,null,null,null,0.91959193925509675]
[15,8.7290670071851206E-3,9.4923265793912734E-3,null,0.99050767342060875,46,1.9510094607541426E-2,0.12101602832286326,null,null,null,{"$f":"EXP(-((A21/$J$8)^$J$9))*((1-$I$12)^A21)*((1-$I$15)^(A21-15))","v":0.91086287224791163},"Constant Failure + Corrosive Effects"]
[16,1.4105594964316959E-2,1.5485969835948925E-2,null,0.98451403016405103,45,2.1652144275010055E-2,0.14266817259787332,null,null,null,{"$f":"EXP(-((A22/$J$8)^$J$9))*((1-$I$12)^A22)*((1-$I$15)^(A22-15))","v":0.89675727728359467}]
[17,1.4958403826284661E-2,1.6680549135431377E-2,null,0.98331945086456862,44,2.3739595796871071E-2,0.16640776839474439,null,null,null,0.88179887345731001]
[18,1.5907251116544785E-2,1.8039545746045788E-2,null,0.98196045425395417,43,2.572702805944152E-2,0.19213479645418591,null,null,null,0.86589162234076522]
[19,1.694884588539769E-2,1.9573865190634213E-2,null,0.9804261348093658,42,2.7571303988223245E-2,0.21970610044240915,null,null,null,0.84894277645536753]
[20,1.8077684860089649E-2,2.1294350292454686E-2,null,0.97870564970754537,41,2.9233347692680323E-2,0.24893944813508948,null,null,null,0.83086509159527788]
[21,1.9285836972569137E-2,2.3211755034189652E-2,null,0.97678824496581029,40,3.0679653890520159E-2,0.27961910202560963,null,null,null,0.81157925462270875]
[22,2.0562754345283429E-2,2.5336717551809221E-2,null,0.97466328244819078,39,3.1883452709245474E-2,0.31150255473485511,null,null,null,0.79101650027742532]
[23,2.1895124926067266E-2,2.7679732241221527E-2,null,0.97232026775877844,38,3.2825484143014005E-2,0.34432803887786911,null,null,null,0.76912137535135805]
[24,2.3266783771029864E-2,3.0251120976062966E-2,null,0.96974887902393703,37,3.3494367983881668E-2,0.37782240686175078,null,null,null,0.74585459158032819]
[25,2.465870122787972E-2,3.3061003453276977E-2,null,0.966938996546723,36,3.3886584001049824E-2,0.41170899086280061,null,null,null,0.72119589035244847]
[26,2.604906670650653E-2,3.6119266699892523E-2,null,0.96388073330010748,35,3.4006101276662815E-2,0.44571509213946342,null,null,null,0.69514682364594194]
[27,2.7413486052909053E-2,3.9435533790011995E-2,null,0.96056446620998803,34,3.3863713528936024E-2,0.47957880566839944,null,null,null,0.66773333759303288]
[28,2.8725308481072465E-2,4.3019131835798557E-2,null,0.95698086816420147,33,3.347614840943397E-2,0.51305495407783341,null,null,null,0.63900802911196042]
[29,2.9956095309289443E-2,4.687905933031844E-2,null,0.95312094066968156,32,3.2865023336801413E-2,0.54591997741463483,null,null,null,0.60905193380267098]
[30,3.1076237204477608E-2,5.1023952933619804E-2,null,0.94897604706638017,31,3.205571918355854E-2,0.57797569659819337,null,null,null,0.57797569659819337]
[31,3.205571918355854E-2,5.546205380646578E-2,null,0.94453794619353426,30,3.1076237204477608E-2,0.60905193380267098,null,null,null,0.54591997741463483]
[32,3.2865023336801413E-2,6.0201173608709892E-2,null,0.93979882639129009,29,2.9956095309289443E-2,0.63900802911196042,null,null,null,0.51305495407783341]
[33,3.347614840943397E-2,6.5248660291379712E-2,null,0.93475133970862023,28,2.8725308481072465E-2,0.66773333759303288,null,null,null,0.47957880566839944]
[34,3.3863713528936024E-2,7.061136382317694E-2,null,0.9293886361768231,27,2.7413486052909053E-2,0.69514682364594194,null,null,null,0.44571509213946342]
[35,3.4006101276662815E-2,7.6295602003134261E-2,null,0.92370439799686577,26,2.604906670650653E-2,0.72119589035244847,null,null,null,0.41170899086280061]
[36,3.3886584001049824E-2,8.2307126521660806E-2,null,0.91769287347833917,25,2.465870122787972E-2,0.74585459158032819,null,null,null,0.37782240686175078]
[37,3.3494367983881668E-2,8.8651089441970574E-2,null,0.91134891055802947,24,2.3266783771029864E-2,0.76912137535135805,null,null,null,0.34432803887786911]
[38,3.2825484143014005E-2,9.533201028295285E-2,null,0.90466798971704709,23,2.1895124926067266E-2,0.79101650027742532,null,null,null,0.31150255473485511]
[39,3.1883452709245474E-2,0.10235374389267544,null,0.89764625610732451,22,2.0562754345283429E-2,0.81157925462270875,null,null,null,0.27961910202560963]
[40,3.0679653890520159E-2,0.10971944930897562,null,0.89028055069102441,21,1.9285836972569137E-2,0.83086509159527788,null,null,null,0.24893944813508948]
[41,2.9233347692680323E-2,0.1174315598097436,null,0.88256844019025638,20,1.8077684860089649E-2,0.84894277645536753,null,null,null,0.21970610044240915]
[42,2.7571303988223245E-2,0.12549175436050497,null,0.87450824563949503,19,1.694884588539769E-2,0.86589162234076522,null,null,null,0.19213479645418591]
[43,2.572702805944152E-2,0.13390093067070269,null,0.86609906932929737,18,1.5907251116544785E-2,0.88179887345731001,null,null,null,0.16640776839474439]
[44,2.3739595796871071E-2,0.14265918007239398,null,0.85734081992760602,17,1.4958403826284661E-2,0.89675727728359467,null,null,null,0.14266817259787332]
[45,2.1652144275010055E-2,0.15176576443604642,null,0.84823423556395361,16,1.4105594964316959E-2,0.91086287224791163,null,null,null,0.12101602832286326]
[46,1.9510094607541426E-2,0.161219095337435,null,0.83878090466256494,15,8.7290670071851206E-3,0.91959193925509675,null,null,null,0.10150593371532184]
[47,1.735921140677063E-2,0.17101671568733465,null,0.82898328431266533,14,7.9670124318920177E-3,0.92755895168698876,null,null,null,8.4146722308551206E-2]
[48,1.524362338014025E-2,0.18115528403167708,null,0.81884471596832298,13,7.3091338459816413E-3,0.93486808553297041,null,null,null,6.8903098928410955E-2]
[49,1.3203939552173048E-2,0.19163056172396103,null,0.80836943827603891,12,6.750238230144201E-3,0.94161832376311461,null,null,null,5.5699159376237907E-2]
[50,1.1275593182543876E-2,0.20243740316400921,null,0.79756259683599073,11,6.2841482600275445E-3,0.94790247202314215,null,null,null,4.4423566193694031E-2]
[51,9.4875298944450889E-3,0.21356974928752689,null,0.78643025071247308,10,5.9039054366194499E-3,0.9538063774597616,null,null,null,3.4936036299248942E-2]
[52,7.8613287048897654E-3,0.22502062447933652,null,0.77497937552066354,9,5.6019468939880745E-3,0.95940832435374968,null,null,null,2.7074707594359176E-2]
[53,6.410807124728371E-3,0.23678213706965454,null,0.76321786293034544,8,5.3702570846323461E-3,0.96477858143838202,null,null,null,2.0663900469630805E-2]
[54,5.142118304544363E-3,0.24884548355725966,null,0.75115451644274034,7,5.2004967181729089E-3,0.96997907815655493,null,null,null,1.5521782165086442E-2]
[55,4.0543043509931719E-3,0.26120095668605803,null,0.73879904331394197,6,5.0841124371663327E-3,0.97506319059372126,null,null,null,1.146747781409327E-2]
[56,3.1402307020833506E-3,0.27383795748216561,null,0.72616204251783434,5,5.012431951543328E-3,0.98007562254526459,null,null,null,8.3272471120099199E-3]
[57,2.3877965675448013E-3,0.28674501133766245,null,0.71325498866233761,4,4.9767511257930996E-3,0.98505237367105769,null,null,null,5.9394505444651186E-3]
[58,1.7812993548398616E-3,0.29990978820420128,null,0.70009021179579878,3,4.9684228352414594E-3,0.99002079650629915,null,null,null,4.158151189625257E-3]
[59,1.3028283003986649E-3,0.31331912693537223,null,0.68668087306462777,{"$f":"F66+1","v":2},4.9789655283597467E-3,0.9949997620346589,null,null,null,2.8553228892265921E-3]
[60,2.8553228892265921E-3,1,null,0,1,{"$f":"OFFSET(B$7,F66-1,0)","v":5.0002379653411033E-3},{"$f":"H67-G67","v":1},null,null,null,0]
[null,{"$f":"SUM(B7:B66)","v":1.0000000000000002},null,null,null,0,0,1]
[]
["Avg. Age",{"$f":"SUMPRODUCT(A7:A66,B7:B66)","v":31.993270618947399}]
["MaxVintage",60]

{"sheet":"Standards Notes","index":19,"n_rows":3,"n_cols":25,"rows_kept":3,"cut":false,"hidden":false,"merged":[]}
["Sector ","Product ","Initial Federal Legislation","Last Standard Issued","Effective Date of Last Standard","Issued By:","Updated DOE Standard Due (Per ASAP)","Potential Effective Date (Per ASAP)","State Standard in OR and/or WA","DOE NIA Exists","Went into effect in 2005 to 2014","Expected update to go into effect by 2014","Was this product explicitly modeled in 5th Plan?","Was this product explicitly modeled in 6th Plan?","Was most recent standard included in 5th Plan Baseline?","Was most recent standard included in 6th Plan Baseline?","Addressed in Supply Curve or Forecast?","Addressed Explicitly in Residential Building Codes ( not completed at this point)","Addressed Explicitly in Non-residential Building Codes (includes residential over floors)","Magnitude of National Primary Source Savings Potential (In Quadrillion BTU, Per LBNL)","Potential End-Use Group","Notes ","6P Source Data ","Priority Tier ","Prioritization Notes"]
["Commercial/Industrial ","Distribution Transformers: Liquid-Immersed and Medium-Voltage, Dry-Type","EPACT 1992",2007,2010,"DOE",2012,2016,null,"X","X","","No","No","No","No ","N/A","none","OR 507.1 requires NEMA class 1 though has several exceptions",5.89,"Distribution Transformers",null,"not modeled ",2,"Product not modeled in the plans"]
["Commercial/Industrial ","Distribution Transformers: Low-Voltage Dry-Type","EPACT 2005",2005,2007,"Congress",2013,2016,null,"X","X","","No","Yes","No","Yes, Fed 2007","Supply Curve Only ","none","OR 507.1  and WA (2009 1540, 2012 C405.9) regulate transformers, OR more extensively, WA \"minimum efficiency of a low voltage drytype distribution transformer shall be the class I efficiency levels specified in \"Guide for Determining Energy Efficiency for Distribution\nTransformers\" published by the National Electrical Manufacturers\nAssociation (NEMA TP-1-2002\"",1.28,"Distribution Transformers","Distribution Transformers is in the industrial supply curve, but there is no stock model for this product.","Industrial_tool_111209.xls",2,"Product modeled in the plans and have relatively high standard impact "]

{"sheet":"Savings Clarification","index":20,"n_rows":28,"n_cols":1,"rows_kept":28,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Source: LBNL Review of the Life-Cycle Cost and National Impact Analysis (Distribution Transformers) September 28th, 2011"]

{"sheet":"Eff Dist (CALC)","index":21,"n_rows":126,"n_cols":65,"rows_kept":126,"cut":false,"hidden":false,"merged":[]}
["Distribution Transformers Projected Efficiency Distributions"]
["*Taken from the 2012 Distribution Transformers NOPR GRIM (based on NIA data from 2012 Distribution NOPR). This represent \"TSL 1\" for Liquid-Immersed and Low Voltage Dry transformers and \"TSL 2\" for Medium Voltage Dry transformers which were the selected TSLs."]
["That is, this represents DOE's forecast for what the world will look like, given the standard that was established."]
[]
["Liquid-Immersed"]
[]
[null,"TSL 1",null,null,null,null,null,null,null,null,null,null,"TSL 1",null,null,null,null,null,null,null,null,null,null,"TSL 1",null,null,null,null,null,null,null,null,null,null,"TSL 1",null,null,null,null,null,null,null,null,null,null,"TSL 1"]
[null,"Liquid-Immersed, 50kVA, single-phase",null,null,null,null,null,null,null,null,null,null,"Liquid-Immersed, 25kVA, single-phase",null,null,null,null,null,null,null,null,null,null,"Liquid-Immersed, 500kVA, single-phase",null,null,null,null,null,null,null,null,null,null,"Liquid-Immersed, 150kVA, three-phase",null,null,null,null,null,null,null,null,null,null,"Liquid-Immersed, 1500kVA, three-phase"]
["Year","Baseline","EL 1","EL 2","EL 3","EL 4","EL 5","EL 6","EL 7","Total",null,"Year","Baseline","EL 1","EL 2","EL 3","EL 4","EL 5","EL 6","EL 7","Total",null,"Year","Baseline","EL 1","EL 2","EL 3","EL 4","EL 5","EL 6","EL 7","Total",null,"Year","Baseline","EL 1","EL 2","EL 3","EL 4","EL 5","EL 6","EL 7","Total",null,"Year","Baseline","EL 1","EL 2","EL 3","EL 4","EL 5","EL 6","EL 7","Total"]
[2011,1,0,0,0,0,0,0,0,1,null,2011,1,0,0,0,0,0,0,0,1,null,2011,1,0,0,0,0,0,0,0,1,null,2011,1,0,0,0,0,0,0,0,1,null,2011,1,0,0,0,0,0,0,0,1]
[2012,1,0,0,0,0,0,0,0,1,null,2012,1,0,0,0,0,0,0,0,1,null,2012,1,0,0,0,0,0,0,0,1,null,2012,1,0,0,0,0,0,0,0,1,null,2012,1,0,0,0,0,0,0,0,1]
[2013,1,0,0,0,0,0,0,0,1,null,2013,1,0,0,0,0,0,0,0,1,null,2013,1,0,0,0,0,0,0,0,1,null,2013,1,0,0,0,0,0,0,0,1,null,2013,1,0,0,0,0,0,0,0,1]
[2014,1,0,0,0,0,0,0,0,1,null,2014,1,0,0,0,0,0,0,0,1,null,2014,1,0,0,0,0,0,0,0,1,null,2014,1,0,0,0,0,0,0,0,1,null,2014,1,0,0,0,0,0,0,0,1]
[2015,1,0,0,0,0,0,0,0,1,null,2015,1,0,0,0,0,0,0,0,1,null,2015,1,0,0,0,0,0,0,0,1,null,2015,1,0,0,0,0,0,0,0,1,null,2015,1,0,0,0,0,0,0,0,1]
[2016,0,1,0,0,0,0,0,0,1,null,2016,1,0,0,0,0,0,0,0,1,null,2016,0,1,0,0,0,0,0,0,1,null,2016,0,1,0,0,0,0,0,0,1,null,2016,0,1,0,0,0,0,0,0,1]
[2017,0,1,0,0,0,0,0,0,1,null,2017,1,0,0,0,0,0,0,0,1,null,2017,0,1,0,0,0,0,0,0,1,null,2017,0,1,0,0,0,0,0,0,1,null,2017,0,1,0,0,0,0,0,0,1]
[2018,0,1,0,0,0,0,0,0,1,null,2018,1,0,0,0,0,0,0,0,1,null,2018,0,1,0,0,0,0,0,0,1,null,2018,0,1,0,0,0,0,0,0,1,null,2018,0,1,0,0,0,0,0,0,1]
[2019,0,1,0,0,0,0,0,0,1,null,2019,1,0,0,0,0,0,0,0,1,null,2019,0,1,0,0,0,0,0,0,1,null,2019,0,1,0,0,0,0,0,0,1,null,2019,0,1,0,0,0,0,0,0,1]
[2020,0,1,0,0,0,0,0,0,1,null,2020,1,0,0,0,0,0,0,0,1,null,2020,0,1,0,0,0,0,0,0,1,null,2020,0,1,0,0,0,0,0,0,1,null,2020,0,1,0,0,0,0,0,0,1]
[2021,0,1,0,0,0,0,0,0,1,null,2021,1,0,0,0,0,0,0,0,1,null,2021,0,1,0,0,0,0,0,0,1,null,2021,0,1,0,0,0,0,0,0,1,null,2021,0,1,0,0,0,0,0,0,1]
[2022,0,1,0,0,0,0,0,0,1,null,2022,1,0,0,0,0,0,0,0,1,null,2022,0,1,0,0,0,0,0,0,1,null,2022,0,1,0,0,0,0,0,0,1,null,2022,0,1,0,0,0,0,0,0,1]
[2023,0,1,0,0,0,0,0,0,1,null,2023,1,0,0,0,0,0,0,0,1,null,2023,0,1,0,0,0,0,0,0,1,null,2023,0,1,0,0,0,0,0,0,1,null,2023,0,1,0,0,0,0,0,0,1]
[2024,0,1,0,0,0,0,0,0,1,null,2024,1,0,0,0,0,0,0,0,1,null,2024,0,1,0,0,0,0,0,0,1,null,2024,0,1,0,0,0,0,0,0,1,null,2024,0,1,0,0,0,0,0,0,1]
[2025,0,1,0,0,0,0,0,0,1,null,2025,1,0,0,0,0,0,0,0,1,null,2025,0,1,0,0,0,0,0,0,1,null,2025,0,1,0,0,0,0,0,0,1,null,2025,0,1,0,0,0,0,0,0,1]
[2026,0,1,0,0,0,0,0,0,1,null,2026,1,0,0,0,0,0,0,0,1,null,2026,0,1,0,0,0,0,0,0,1,null,2026,0,1,0,0,0,0,0,0,1,null,2026,0,1,0,0,0,0,0,0,1]
[2027,0,1,0,0,0,0,0,0,1,null,2027,1,0,0,0,0,0,0,0,1,null,2027,0,1,0,0,0,0,0,0,1,null,2027,0,1,0,0,0,0,0,0,1,null,2027,0,1,0,0,0,0,0,0,1]
[2028,0,1,0,0,0,0,0,0,1,null,2028,1,0,0,0,0,0,0,0,1,null,2028,0,1,0,0,0,0,0,0,1,null,2028,0,1,0,0,0,0,0,0,1,null,2028,0,1,0,0,0,0,0,0,1]
[2029,0,1,0,0,0,0,0,0,1,null,2029,1,0,0,0,0,0,0,0,1,null,2029,0,1,0,0,0,0,0,0,1,null,2029,0,1,0,0,0,0,0,0,1,null,2029,0,1,0,0,0,0,0,0,1]
[2030,0,1,0,0,0,0,0,0,1,null,2030,1,0,0,0,0,0,0,0,1,null,2030,0,1,0,0,0,0,0,0,1,null,2030,0,1,0,0,0,0,0,0,1,null,2030,0,1,0,0,0,0,0,0,1]
[2031,0,1,0,0,0,0,0,0,1,null,2031,1,0,0,0,0,0,0,0,1,null,2031,0,1,0,0,0,0,0,0,1,null,2031,0,1,0,0,0,0,0,0,1,null,2031,0,1,0,0,0,0,0,0,1]
[2032,0,1,0,0,0,0,0,0,1,null,2032,1,0,0,0,0,0,0,0,1,null,2032,0,1,0,0,0,0,0,0,1,null,2032,0,1,0,0,0,0,0,0,1,null,2032,0,1,0,0,0,0,0,0,1]
[2033,0,1,0,0,0,0,0,0,1,null,2033,1,0,0,0,0,0,0,0,1,null,2033,0,1,0,0,0,0,0,0,1,null,2033,0,1,0,0,0,0,0,0,1,null,2033,0,1,0,0,0,0,0,0,1]
[2034,0,1,0,0,0,0,0,0,1,null,2034,1,0,0,0,0,0,0,0,1,null,2034,0,1,0,0,0,0,0,0,1,null,2034,0,1,0,0,0,0,0,0,1,null,2034,0,1,0,0,0,0,0,0,1]
[2035,0,1,0,0,0,0,0,0,1,null,2035,1,0,0,0,0,0,0,0,1,null,2035,0,1,0,0,0,0,0,0,1,null,2035,0,1,0,0,0,0,0,0,1,null,2035,0,1,0,0,0,0,0,0,1]
[2036,0,1,0,0,0,0,0,0,1,null,2036,1,0,0,0,0,0,0,0,1,null,2036,0,1,0,0,0,0,0,0,1,null,2036,0,1,0,0,0,0,0,0,1,null,2036,0,1,0,0,0,0,0,0,1]
[2037,0,1,0,0,0,0,0,0,1,null,2037,1,0,0,0,0,0,0,0,1,null,2037,0,1,0,0,0,0,0,0,1,null,2037,0,1,0,0,0,0,0,0,1,null,2037,0,1,0,0,0,0,0,0,1]
[2038,0,1,0,0,0,0,0,0,1,null,2038,1,0,0,0,0,0,0,0,1,null,2038,0,1,0,0,0,0,0,0,1,null,2038,0,1,0,0,0,0,0,0,1,null,2038,0,1,0,0,0,0,0,0,1]
[2039,0,1,0,0,0,0,0,0,1,null,2039,1,0,0,0,0,0,0,0,1,null,2039,0,1,0,0,0,0,0,0,1,null,2039,0,1,0,0,0,0,0,0,1,null,2039,0,1,0,0,0,0,0,0,1]
[2040,0,1,0,0,0,0,0,0,1,null,2040,1,0,0,0,0,0,0,0,1,null,2040,0,1,0,0,0,0,0,0,1,null,2040,0,1,0,0,0,0,0,0,1,null,2040,0,1,0,0,0,0,0,0,1]
[2041,0,1,0,0,0,0,0,0,1,null,2041,1,0,0,0,0,0,0,0,1,null,2041,0,1,0,0,0,0,0,0,1,null,2041,0,1,0,0,0,0,0,0,1,null,2041,0,1,0,0,0,0,0,0,1]
[2042,0,1,0,0,0,0,0,0,1,null,2042,1,0,0,0,0,0,0,0,1,null,2042,0,1,0,0,0,0,0,0,1,null,2042,0,1,0,0,0,0,0,0,1,null,2042,0,1,0,0,0,0,0,0,1]
[2043,0,1,0,0,0,0,0,0,1,null,2043,1,0,0,0,0,0,0,0,1,null,2043,0,1,0,0,0,0,0,0,1,null,2043,0,1,0,0,0,0,0,0,1,null,2043,0,1,0,0,0,0,0,0,1]
[2044,0,1,0,0,0,0,0,0,1,null,2044,1,0,0,0,0,0,0,0,1,null,2044,0,1,0,0,0,0,0,0,1,null,2044,0,1,0,0,0,0,0,0,1,null,2044,0,1,0,0,0,0,0,0,1]
[2045,0,1,0,0,0,0,0,0,1,null,2045,1,0,0,0,0,0,0,0,1,null,2045,0,1,0,0,0,0,0,0,1,null,2045,0,1,0,0,0,0,0,0,1,null,2045,0,1,0,0,0,0,0,0,1]
[]
["Low Voltage Dry"]
[]
[null,"TSL 1",null,null,null,null,null,null,null,null,null,null,"TSL 1",null,null,null,null,null,null,null,null,null,null,"TSL 1"]
[null,"LVDT, 25kVA, single-phase",null,null,null,null,null,null,null,null,null,null,"LVDT, 75kVA, three-phase",null,null,null,null,null,null,null,null,null,null,"LVDT, 300kVA, three-phase"]
["Year","Baseline","EL 1","EL 2","EL 3","EL 4","EL 5","EL 6","EL 7","Total",null,"Year","Baseline","EL 1","EL 2","EL 3","EL 4","EL 5","EL 6","EL 7","Total",null,"Year","Baseline","EL 1","EL 2","EL 3","EL 4","EL 5","EL 6","EL 7","Total"]
[2011,1,0,0,0,0,0,0,0,1,null,2011,1,0,0,0,0,0,0,0,1,null,2011,1,0,0,0,0,0,0,0,1]
[2012,1,0,0,0,0,0,0,0,1,null,2012,1,0,0,0,0,0,0,0,1,null,2012,1,0,0,0,0,0,0,0,1]
[2013,1,0,0,0,0,0,0,0,1,null,2013,1,0,0,0,0,0,0,0,1,null,2013,1,0,0,0,0,0,0,0,1]
[2014,1,0,0,0,0,0,0,0,1,null,2014,1,0,0,0,0,0,0,0,1,null,2014,1,0,0,0,0,0,0,0,1]
[2015,1,0,0,0,0,0,0,0,1,null,2015,1,0,0,0,0,0,0,0,1,null,2015,1,0,0,0,0,0,0,0,1]
[2016,1,0,0,0,0,0,0,0,1,null,2016,0,0,1,0,0,0,0,0,1,null,2016,0,0,1,0,0,0,0,0,1]
[2017,1,0,0,0,0,0,0,0,1,null,2017,0,0,1,0,0,0,0,0,1,null,2017,0,0,1,0,0,0,0,0,1]
[2018,1,0,0,0,0,0,0,0,1,null,2018,0,0,1,0,0,0,0,0,1,null,2018,0,0,1,0,0,0,0,0,1]
[2019,1,0,0,0,0,0,0,0,1,null,2019,0,0,1,0,0,0,0,0,1,null,2019,0,0,1,0,0,0,0,0,1]
[2020,1,0,0,0,0,0,0,0,1,null,2020,0,0,1,0,0,0,0,0,1,null,2020,0,0,1,0,0,0,0,0,1]
[2021,1,0,0,0,0,0,0,0,1,null,2021,0,0,1,0,0,0,0,0,1,null,2021,0,0,1,0,0,0,0,0,1]
[2022,1,0,0,0,0,0,0,0,1,null,2022,0,0,1,0,0,0,0,0,1,null,2022,0,0,1,0,0,0,0,0,1]
[2023,1,0,0,0,0,0,0,0,1,null,2023,0,0,1,0,0,0,0,0,1,null,2023,0,0,1,0,0,0,0,0,1]
[2024,1,0,0,0,0,0,0,0,1,null,2024,0,0,1,0,0,0,0,0,1,null,2024,0,0,1,0,0,0,0,0,1]
[2025,1,0,0,0,0,0,0,0,1,null,2025,0,0,1,0,0,0,0,0,1,null,2025,0,0,1,0,0,0,0,0,1]
[2026,1,0,0,0,0,0,0,0,1,null,2026,0,0,1,0,0,0,0,0,1,null,2026,0,0,1,0,0,0,0,0,1]
[2027,1,0,0,0,0,0,0,0,1,null,2027,0,0,1,0,0,0,0,0,1,null,2027,0,0,1,0,0,0,0,0,1]
[2028,1,0,0,0,0,0,0,0,1,null,2028,0,0,1,0,0,0,0,0,1,null,2028,0,0,1,0,0,0,0,0,1]
[2029,1,0,0,0,0,0,0,0,1,null,2029,0,0,1,0,0,0,0,0,1,null,2029,0,0,1,0,0,0,0,0,1]
[2030,1,0,0,0,0,0,0,0,1,null,2030,0,0,1,0,0,0,0,0,1,null,2030,0,0,1,0,0,0,0,0,1]
[2031,1,0,0,0,0,0,0,0,1,null,2031,0,0,1,0,0,0,0,0,1,null,2031,0,0,1,0,0,0,0,0,1]
[2032,1,0,0,0,0,0,0,0,1,null,2032,0,0,1,0,0,0,0,0,1,null,2032,0,0,1,0,0,0,0,0,1]
[2033,1,0,0,0,0,0,0,0,1,null,2033,0,0,1,0,0,0,0,0,1,null,2033,0,0,1,0,0,0,0,0,1]
[2034,1,0,0,0,0,0,0,0,1,null,2034,0,0,1,0,0,0,0,0,1,null,2034,0,0,1,0,0,0,0,0,1]
[2035,1,0,0,0,0,0,0,0,1,null,2035,0,0,1,0,0,0,0,0,1,null,2035,0,0,1,0,0,0,0,0,1]
[2036,1,0,0,0,0,0,0,0,1,null,2036,0,0,1,0,0,0,0,0,1,null,2036,0,0,1,0,0,0,0,0,1]
[2037,1,0,0,0,0,0,0,0,1,null,2037,0,0,1,0,0,0,0,0,1,null,2037,0,0,1,0,0,0,0,0,1]
[2038,1,0,0,0,0,0,0,0,1,null,2038,0,0,1,0,0,0,0,0,1,null,2038,0,0,1,0,0,0,0,0,1]
[2039,1,0,0,0,0,0,0,0,1,null,2039,0,0,1,0,0,0,0,0,1,null,2039,0,0,1,0,0,0,0,0,1]
[2040,1,0,0,0,0,0,0,0,1,null,2040,0,0,1,0,0,0,0,0,1,null,2040,0,0,1,0,0,0,0,0,1]
[2041,1,0,0,0,0,0,0,0,1,null,2041,0,0,1,0,0,0,0,0,1,null,2041,0,0,1,0,0,0,0,0,1]
[2042,1,0,0,0,0,0,0,0,1,null,2042,0,0,1,0,0,0,0,0,1,null,2042,0,0,1,0,0,0,0,0,1]
[2043,1,0,0,0,0,0,0,0,1,null,2043,0,0,1,0,0,0,0,0,1,null,2043,0,0,1,0,0,0,0,0,1]
[2044,1,0,0,0,0,0,0,0,1,null,2044,0,0,1,0,0,0,0,0,1,null,2044,0,0,1,0,0,0,0,0,1]
[2045,1,0,0,0,0,0,0,0,1,null,2045,0,0,1,0,0,0,0,0,1,null,2045,0,0,1,0,0,0,0,0,1]
[]
["Medium Voltage Dry"]
[]
[null,"TSL 2",null,null,null,null,null,null,null,null,null,null,"TSL 2",null,null,null,null,null,null,null,null,null,null,"TSL 2",null,null,null,null,null,null,null,null,null,null,"TSL 2",null,null,null,null,null,null,null,null,null,null,"TSL 2",null,null,null,null,null,null,null,null,null,null,"TSL 2"]
[null,"MVDT, 300kVA, three-phase, 45kV BIL",null,null,null,null,null,null,null,null,null,null,"MVDT, 1500kVA, three-phase, 45kV BIL",null,null,null,null,null,null,null,null,null,null,"MVDT, 300kVA, three-phase, 95kV BIL",null,null,null,null,null,null,null,null,null,null,"MVDT, 1500kVA, three-phase, 95kV BIL",null,null,null,null,null,null,null,null,null,null,"MVDT, 300kVA, three-phase, 125kV BIL",null,null,null,null,null,null,null,null,null,null,"MVDT, 2000kVA, three-phase, 125kV BIL"]
["Year","Baseline","EL 1","EL 2","EL 3","EL 4","EL 5","EL 6","EL 7","Total",null,"Year","Baseline","EL 1","EL 2","EL 3","EL 4","EL 5","EL 6","EL 7","Total",null,"Year","Baseline","EL 1","EL 2","EL 3","EL 4","EL 5","EL 6","EL 7","Total",null,"Year","Baseline","EL 1","EL 2","EL 3","EL 4","EL 5","EL 6","EL 7","Total",null,"Year","Baseline","EL 1","EL 2","EL 3","EL 4","EL 5","EL 6","EL 7","Total",null,"Year","Baseline","EL 1","EL 2","EL 3","EL 4","EL 5","EL 6","EL 7","Total"]
[2011,1,0,0,0,0,0,0,0,1,null,2011,1,0,0,0,0,0,0,0,1,null,2011,1,0,0,0,0,0,0,0,1,null,2011,1,0,0,0,0,0,0,0,1,null,2011,1,0,0,0,0,0,0,0,1,null,2011,1,0,0,0,0,0,0,0,1]
[2012,1,0,0,0,0,0,0,0,1,null,2012,1,0,0,0,0,0,0,0,1,null,2012,1,0,0,0,0,0,0,0,1,null,2012,1,0,0,0,0,0,0,0,1,null,2012,1,0,0,0,0,0,0,0,1,null,2012,1,0,0,0,0,0,0,0,1]
[2013,1,0,0,0,0,0,0,0,1,null,2013,1,0,0,0,0,0,0,0,1,null,2013,1,0,0,0,0,0,0,0,1,null,2013,1,0,0,0,0,0,0,0,1,null,2013,1,0,0,0,0,0,0,0,1,null,2013,1,0,0,0,0,0,0,0,1]
[2014,1,0,0,0,0,0,0,0,1,null,2014,1,0,0,0,0,0,0,0,1,null,2014,1,0,0,0,0,0,0,0,1,null,2014,1,0,0,0,0,0,0,0,1,null,2014,1,0,0,0,0,0,0,0,1,null,2014,1,0,0,0,0,0,0,0,1]
[2015,1,0,0,0,0,0,0,0,1,null,2015,1,0,0,0,0,0,0,0,1,null,2015,1,0,0,0,0,0,0,0,1,null,2015,1,0,0,0,0,0,0,0,1,null,2015,1,0,0,0,0,0,0,0,1,null,2015,1,0,0,0,0,0,0,0,1]
[2016,0,1,0,0,0,0,0,0,1,null,2016,0,0,1,0,0,0,0,0,1,null,2016,0,1,0,0,0,0,0,0,1,null,2016,0,0,1,0,0,0,0,0,1,null,2016,0,1,0,0,0,0,0,0,1,null,2016,0,0,1,0,0,0,0,0,1]
[2017,0,1,0,0,0,0,0,0,1,null,2017,0,0,1,0,0,0,0,0,1,null,2017,0,1,0,0,0,0,0,0,1,null,2017,0,0,1,0,0,0,0,0,1,null,2017,0,1,0,0,0,0,0,0,1,null,2017,0,0,1,0,0,0,0,0,1]
[2018,0,1,0,0,0,0,0,0,1,null,2018,0,0,1,0,0,0,0,0,1,null,2018,0,1,0,0,0,0,0,0,1,null,2018,0,0,1,0,0,0,0,0,1,null,2018,0,1,0,0,0,0,0,0,1,null,2018,0,0,1,0,0,0,0,0,1]
[2019,0,1,0,0,0,0,0,0,1,null,2019,0,0,1,0,0,0,0,0,1,null,2019,0,1,0,0,0,0,0,0,1,null,2019,0,0,1,0,0,0,0,0,1,null,2019,0,1,0,0,0,0,0,0,1,null,2019,0,0,1,0,0,0,0,0,1]
[2020,0,1,0,0,0,0,0,0,1,null,2020,0,0,1,0,0,0,0,0,1,null,2020,0,1,0,0,0,0,0,0,1,null,2020,0,0,1,0,0,0,0,0,1,null,2020,0,1,0,0,0,0,0,0,1,null,2020,0,0,1,0,0,0,0,0,1]
[2021,0,1,0,0,0,0,0,0,1,null,2021,0,0,1,0,0,0,0,0,1,null,2021,0,1,0,0,0,0,0,0,1,null,2021,0,0,1,0,0,0,0,0,1,null,2021,0,1,0,0,0,0,0,0,1,null,2021,0,0,1,0,0,0,0,0,1]
[2022,0,1,0,0,0,0,0,0,1,null,2022,0,0,1,0,0,0,0,0,1,null,2022,0,1,0,0,0,0,0,0,1,null,2022,0,0,1,0,0,0,0,0,1,null,2022,0,1,0,0,0,0,0,0,1,null,2022,0,0,1,0,0,0,0,0,1]
[2023,0,1,0,0,0,0,0,0,1,null,2023,0,0,1,0,0,0,0,0,1,null,2023,0,1,0,0,0,0,0,0,1,null,2023,0,0,1,0,0,0,0,0,1,null,2023,0,1,0,0,0,0,0,0,1,null,2023,0,0,1,0,0,0,0,0,1]
[2024,0,1,0,0,0,0,0,0,1,null,2024,0,0,1,0,0,0,0,0,1,null,2024,0,1,0,0,0,0,0,0,1,null,2024,0,0,1,0,0,0,0,0,1,null,2024,0,1,0,0,0,0,0,0,1,null,2024,0,0,1,0,0,0,0,0,1]
[2025,0,1,0,0,0,0,0,0,1,null,2025,0,0,1,0,0,0,0,0,1,null,2025,0,1,0,0,0,0,0,0,1,null,2025,0,0,1,0,0,0,0,0,1,null,2025,0,1,0,0,0,0,0,0,1,null,2025,0,0,1,0,0,0,0,0,1]
[2026,0,1,0,0,0,0,0,0,1,null,2026,0,0,1,0,0,0,0,0,1,null,2026,0,1,0,0,0,0,0,0,1,null,2026,0,0,1,0,0,0,0,0,1,null,2026,0,1,0,0,0,0,0,0,1,null,2026,0,0,1,0,0,0,0,0,1]
[2027,0,1,0,0,0,0,0,0,1,null,2027,0,0,1,0,0,0,0,0,1,null,2027,0,1,0,0,0,0,0,0,1,null,2027,0,0,1,0,0,0,0,0,1,null,2027,0,1,0,0,0,0,0,0,1,null,2027,0,0,1,0,0,0,0,0,1]
[2028,0,1,0,0,0,0,0,0,1,null,2028,0,0,1,0,0,0,0,0,1,null,2028,0,1,0,0,0,0,0,0,1,null,2028,0,0,1,0,0,0,0,0,1,null,2028,0,1,0,0,0,0,0,0,1,null,2028,0,0,1,0,0,0,0,0,1]
[2029,0,1,0,0,0,0,0,0,1,null,2029,0,0,1,0,0,0,0,0,1,null,2029,0,1,0,0,0,0,0,0,1,null,2029,0,0,1,0,0,0,0,0,1,null,2029,0,1,0,0,0,0,0,0,1,null,2029,0,0,1,0,0,0,0,0,1]
[2030,0,1,0,0,0,0,0,0,1,null,2030,0,0,1,0,0,0,0,0,1,null,2030,0,1,0,0,0,0,0,0,1,null,2030,0,0,1,0,0,0,0,0,1,null,2030,0,1,0,0,0,0,0,0,1,null,2030,0,0,1,0,0,0,0,0,1]
[2031,0,1,0,0,0,0,0,0,1,null,2031,0,0,1,0,0,0,0,0,1,null,2031,0,1,0,0,0,0,0,0,1,null,2031,0,0,1,0,0,0,0,0,1,null,2031,0,1,0,0,0,0,0,0,1,null,2031,0,0,1,0,0,0,0,0,1]
[2032,0,1,0,0,0,0,0,0,1,null,2032,0,0,1,0,0,0,0,0,1,null,2032,0,1,0,0,0,0,0,0,1,null,2032,0,0,1,0,0,0,0,0,1,null,2032,0,1,0,0,0,0,0,0,1,null,2032,0,0,1,0,0,0,0,0,1]
[2033,0,1,0,0,0,0,0,0,1,null,2033,0,0,1,0,0,0,0,0,1,null,2033,0,1,0,0,0,0,0,0,1,null,2033,0,0,1,0,0,0,0,0,1,null,2033,0,1,0,0,0,0,0,0,1,null,2033,0,0,1,0,0,0,0,0,1]
[2034,0,1,0,0,0,0,0,0,1,null,2034,0,0,1,0,0,0,0,0,1,null,2034,0,1,0,0,0,0,0,0,1,null,2034,0,0,1,0,0,0,0,0,1,null,2034,0,1,0,0,0,0,0,0,1,null,2034,0,0,1,0,0,0,0,0,1]
[2035,0,1,0,0,0,0,0,0,1,null,2035,0,0,1,0,0,0,0,0,1,null,2035,0,1,0,0,0,0,0,0,1,null,2035,0,0,1,0,0,0,0,0,1,null,2035,0,1,0,0,0,0,0,0,1,null,2035,0,0,1,0,0,0,0,0,1]
[2036,0,1,0,0,0,0,0,0,1,null,2036,0,0,1,0,0,0,0,0,1,null,2036,0,1,0,0,0,0,0,0,1,null,2036,0,0,1,0,0,0,0,0,1,null,2036,0,1,0,0,0,0,0,0,1,null,2036,0,0,1,0,0,0,0,0,1]
[2037,0,1,0,0,0,0,0,0,1,null,2037,0,0,1,0,0,0,0,0,1,null,2037,0,1,0,0,0,0,0,0,1,null,2037,0,0,1,0,0,0,0,0,1,null,2037,0,1,0,0,0,0,0,0,1,null,2037,0,0,1,0,0,0,0,0,1]
[2038,0,1,0,0,0,0,0,0,1,null,2038,0,0,1,0,0,0,0,0,1,null,2038,0,1,0,0,0,0,0,0,1,null,2038,0,0,1,0,0,0,0,0,1,null,2038,0,1,0,0,0,0,0,0,1,null,2038,0,0,1,0,0,0,0,0,1]
[2039,0,1,0,0,0,0,0,0,1,null,2039,0,0,1,0,0,0,0,0,1,null,2039,0,1,0,0,0,0,0,0,1,null,2039,0,0,1,0,0,0,0,0,1,null,2039,0,1,0,0,0,0,0,0,1,null,2039,0,0,1,0,0,0,0,0,1]
[2040,0,1,0,0,0,0,0,0,1,null,2040,0,0,1,0,0,0,0,0,1,null,2040,0,1,0,0,0,0,0,0,1,null,2040,0,0,1,0,0,0,0,0,1,null,2040,0,1,0,0,0,0,0,0,1,null,2040,0,0,1,0,0,0,0,0,1]
[2041,0,1,0,0,0,0,0,0,1,null,2041,0,0,1,0,0,0,0,0,1,null,2041,0,1,0,0,0,0,0,0,1,null,2041,0,0,1,0,0,0,0,0,1,null,2041,0,1,0,0,0,0,0,0,1,null,2041,0,0,1,0,0,0,0,0,1]
[2042,0,1,0,0,0,0,0,0,1,null,2042,0,0,1,0,0,0,0,0,1,null,2042,0,1,0,0,0,0,0,0,1,null,2042,0,0,1,0,0,0,0,0,1,null,2042,0,1,0,0,0,0,0,0,1,null,2042,0,0,1,0,0,0,0,0,1]
[2043,0,1,0,0,0,0,0,0,1,null,2043,0,0,1,0,0,0,0,0,1,null,2043,0,1,0,0,0,0,0,0,1,null,2043,0,0,1,0,0,0,0,0,1,null,2043,0,1,0,0,0,0,0,0,1,null,2043,0,0,1,0,0,0,0,0,1]
[2044,0,1,0,0,0,0,0,0,1,null,2044,0,0,1,0,0,0,0,0,1,null,2044,0,1,0,0,0,0,0,0,1,null,2044,0,0,1,0,0,0,0,0,1,null,2044,0,1,0,0,0,0,0,0,1,null,2044,0,0,1,0,0,0,0,0,1]
[2045,0,1,0,0,0,0,0,0,1,null,2045,0,0,1,0,0,0,0,0,1,null,2045,0,1,0,0,0,0,0,0,1,null,2045,0,0,1,0,0,0,0,0,1,null,2045,0,1,0,0,0,0,0,0,1,null,2045,0,0,1,0,0,0,0,0,1]

{"sheet":"TSLs","index":22,"n_rows":139,"n_cols":29,"rows_kept":139,"cut":false,"hidden":false,"merged":[[124,21,128,21],[129,21,133,21],[134,21,138,21],[40,21,58,21],[59,21,77,21],[78,21,96,21],[97,21,115,21],[117,7,117,20],[119,21,123,21],[0,7,0,20],[2,21,20,21],[21,21,39,21],[35,22,36,28],[37,23,37,24],[37,26,37,28],[39,23,39,25],[39,26,39,28]]}
[null,null,null,null,null,null,null,"TSL"]
["DL","EC","Insulation","Phase","kVA","load","Type",0,0.5,1,1.5,2,3,4,5,6,7,"A","B","C","D"]
[1,"1a","LI",1,50,0.5,"All",0,0.5,1,1.5,1,1,2,3,4,6,1,1.5,2,2,"EL"]
[2,"1b","LI",1,25,0.5,"Pole",0,0.5,0,1.5,1,1,2,3,4,6,0.5,0.5,2,1]
[3,"1b","LI",1,500,0.5,"Pole",0,0.5,1,1.5,1,2,4,3,5,7,1,1,2,1]
[4,"2a","LI",3,150,0.5,"All",0,0.5,1,1.5,1,1,2,3,4,7,1,1.5,2,2]
[5,"2a","LI",3,1500,0.5,"All",0,0.5,1,1.5,1,2,4,3,5,6,1,1.5,2,2]
[6,3,"LVDT",1,25,0.35,"-",0,0.5,0,1.5,0,4,6,6,7,"-","-","-","-","-"]
[7,4,"LVDT",3,75,0.35,"-",0,0.5,2,1.5,3,4,6,6,7,"-","-","-","-","-"]
[8,4,"LVDT",3,300,0.35,"-",0,0.5,2,1.5,2,4,6,7,7,"-","-","-","-","-"]
[9,6,"MVDT",1,300,0.5,"low BIL",0,0.5,1,1.5,1,2,2,6,"-","-","-","-","-","-"]
[10,6,"MVDT",3,1500,0.5,"low BIL",0,0.5,1,1.5,2,2,2,6,"-","-","-","-","-","-"]
[11,8,"MVDT",1,300,0.5,"mid BIL",0,0.5,1,1.5,1,4,4,6,"-","-","-","-","-","-"]
[12,8,"MVDT",3,1500,0.5,"mid BIL",0,0.5,1,1.5,2,4,4,7,"-","-","-","-","-","-"]
["13a",10,"MVDT",1,300,0.5,"high BIL",0,0.5,1,1.5,1,4,4,6,"-","-","-","-","-","-"]
["13b",10,"MVDT",3,2000,0.5,"high BIL",0,0.5,1,1.5,2,4,4,5,"-","-","-","-","-","-"]
["-","1c","LI",1,"-","-","NV",0,"-","-","-","-","-","-","-","-","-",0,0,0,0]
["-","1d","LI",3,"-","-",200,0,"-","-","-","-","-","-","-","-","-",0,0,0,0]
["-","2b","LI",3,"-","-","Pole",0,"-","-","-","-","-","-","-","-","-","*","*","*","*"]
["-","2c","LI",3,"-","-","NV",0,"-","-","-","-","-","-","-","-","-",0,0,0,0]
["-","2d","LI",3,"-","-",200,0,"-","-","-","-","-","-","-","-","-",0,0,0,0]
[1,"1a","LI",1,50,0.5,"All",0.99080000000000001,0.99119983857949956,0.99159999999999993,0.9918999092650469,0.99159999999999993,0.99159999999999993,0.99219999999999997,0.99250000000000005,0.99309999999999998,0.995,0.99159999999999993,0.9919,0.99219999999999997,0.99219999999999997,"Eff"]
[2,"1b","LI",1,25,0.5,"Pole",0.98909999999999998,0.98954979536152798,0.98909999999999998,0.99034987630635618,0.99,0.99,0.99069999999999991,0.99109999999999998,0.99180000000000001,0.99409999999999998,0.98950000000000005,0.98950000000000005,0.99070000000000003,0.99]
[3,"1b","LI",1,500,0.5,"Pole",0.99419999999999997,null,0.99480000000000002,0.99494997738579849,0.99480000000000002,0.9951000000000001,0.99569999999999992,0.99540000000000006,0.99609999999999999,0.99730000000000008,0.99480000000000002,0.99480000000000002,0.99509999999999998,0.995]
[4,"2a","LI",3,150,0.5,"All",0.99080000000000001,null,0.99159999999999993,0.99189990926504679,0.99159999999999993,0.99159999999999993,0.99219999999999997,0.99250000000000005,0.99309999999999998,0.996,0.99159999999999993,0.99189990926504679,0.99219999999999997,0.99219999999999997]
[5,"2a","LI",3,1500,0.5,"All",0.99419999999999997,null,0.99480000000000002,0.99494997738579838,0.99480000000000002,0.9951000000000001,0.99569999999999992,0.99540000000000006,0.99609999999999999,0.99690000000000001,0.99480000000000002,0.99494997738579838,0.9951000000000001,0.9951000000000001]
[6,3,"LVDT",1,25,0.35,"-",0.98,null,0.98,null,0.98,0.98799999999999999,0.99170000000000003,0.99170000000000003,0.99439999999999995]
[7,4,"LVDT",3,75,0.35,"-",0.98,null,0.98470000000000002,null,0.98599999999999999,0.98799999999999999,0.99170000000000003,0.99170000000000003,0.99439999999999995]
[8,4,"LVDT",3,300,0.35,"-",0.98599999999999999,null,0.99019999999999997,null,0.99019999999999997,0.99250000000000005,0.99439999999999995,0.99580000000000002,0.99580000000000002]
[9,6,"MVDT",1,300,0.5,"low BIL",0.98819999999999997,null,0.98930000000000007,null,0.98930000000000007,0.99040000000000006,0.99040000000000006,0.99549999999999994]
[10,6,"MVDT",3,1500,0.5,"low BIL",0.99219999999999997,null,0.99290000000000012,null,0.99370000000000003,0.99370000000000003,0.99370000000000003,0.99629999999999996]
[11,8,"MVDT",1,300,0.5,"mid BIL",0.98670000000000002,null,0.98809999999999998,null,0.98809999999999998,0.99129999999999996,0.99129999999999996,0.995]
[12,8,"MVDT",3,1500,0.5,"mid BIL",0.99120000000000008,null,0.99209999999999998,null,0.99299999999999999,0.99459999999999993,0.99459999999999993,0.99629999999999996]
["13a",10,"MVDT",1,300,0.5,"high BIL",0.98629999999999995,null,0.9869,null,0.9869,0.99040000000000006,0.99040000000000006,0.99450000000000005]
["13b",10,"MVDT",3,2000,0.5,"high BIL",0.99150000000000005,null,0.9919,null,0.99280000000000002,0.99450000000000005,0.99450000000000005,0.99519999999999997]
["-","1c","LI",1,"-","-","NV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"this thing finds eff values of non-integer Els"]
["-","1d","LI",3,"-","-",200]
["-","2b","LI",3,75,0.5,"Pole",0.98909999999999998,0.98954979536152798,0.98909999999999998,0.99034987630635618,0.99,0.99,0.99069999999999991,0.99109999999999998,0.99180000000000001,0.99409999999999998,0.98950000000000005,0.98950000000000005,0.99070000000000003,0.99,null,"DL","EL",null,null,"EL"]
["-","2c","LI",3,"-","-","NV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.5,1.5,2.5,0.5,1.5,2.5]
["-","2d","LI",3,"-","-",200,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"loss",null,null,"eff"]
[1,"1a","LI",1,50,0.5,"All",0.23213564796124575,0.22195729554173593,0.21177894312222612,0.20415595009366516,0.21177894312222612,0.21177894312222612,0.19653295706510976,0.18891687657430767,0.17369851978652484,0.12562814070351536,0.21177894312222612,0.20415364452061602,0.19653295706510976,0.19653295706510976,"Loss (kVA)",1,0.22195729554173593,0.20415595009366794,null,0.99119983857949956,0.9918999092650469]
[2,"1b","LI",1,25,0.5,"Pole",0.13775149125467567,0.13200705875865137,0.13775149125467567,0.12180195005470351,0.12626262626262708,0.12626262626262708,0.11734127384677717,0.11224901624457828,0.10334744908247484,7.4187707474096531E-2,0.13264274886306271,0.13264274886306271,0.1173412738467744,0.12626262626262708,null,2,0.13200705875865137,0.12180195005470212,null,0.98954979536152798,0.99034987630635618]
[3,"1b","LI",1,500,0.5,"Pole",1.4584590625628668,"",1.3067953357458473,1.2689136964127434,1.3067953357458473,1.2310320570796396,1.079642462589181,1.1553144464536702,0.97881738781246952,0.67682743407199153,1.3067953357458473,1.3067953357458473,1.2310320570796951,1.2562814070351536,null,3,"-",1.2689136964127434,1.1931732517666549,null,0.99494997738579849,0.995249977392615]
[4,"2a","LI",3,150,0.5,"All",0.69640694388373725,"",0.63533682936667835,0.61246785028101214,0.63533682936667835,0.63533682936667835,0.58959887119532928,0.56675062972292301,0.52109555935957452,0.30120481927711218,0.63533682936667835,0.61246785028101214,0.58959887119532928,0.58959887119532928,null,4,"-",0.61246785028100381,null,null,0.99189990926504679]
[5,"2a","LI",3,1500,0.5,"All",4.375377187688601,"",3.9203860072375418,3.8067410892382303,3.9203860072375418,3.6930961712389188,3.2389273877675429,3.4659433393610106,2.9364521634374086,2.332229912729411,3.9203860072375418,3.8067410892382303,3.6930961712389188,3.6930961712389188,null,5,"-",3.8067410892382303,null,null,0.99494997738579838]
[6,3,"LVDT",1,25,0.35,"-",0.17857142857142877,"",0.17857142857142877,"",0.17857142857142877,0.10627530364372473,7.3232832509831924E-2,7.3232832509831924E-2,4.9275945293644485E-2,"","","","",""]
[7,4,"LVDT",3,75,0.35,"-",0.53571428571428625,"",0.40786533969736888,"",0.3727180527383378,0.31882591093117418,0.21969849752949575,0.21969849752949575,0.14782783588093346,"","","","",""]
[8,4,"LVDT",3,300,0.35,"-",1.4908722109533512,"",1.0391840032316768,"",1.0391840032316768,0.79345088161209221,0.59131134352373382,0.44286001205061204,0.44286001205061204,"","","","",""]
[9,6,"MVDT",1,300,0.5,"low BIL",1.7911353976927669,"",1.6223592439098211,"",1.6223592439098211,1.4539579967689731,1.4539579967689731,0.67805123053742422,"","","","","",""]
[10,6,"MVDT",3,1500,0.5,"low BIL",5.8959887119532928,"",5.363077852754472,"",4.7549562242125143,4.7549562242125143,4.7549562242125143,2.7853056308340673,"","","","","",""]
[11,8,"MVDT",1,300,0.5,"mid BIL",2.0218911523259164,"",1.8064973180852206,"",1.8064973180852206,1.3164531423383474,1.3164531423383474,0.75376884422109214,"","","","","",""]
[12,8,"MVDT",3,1500,0.5,"mid BIL",6.6585956416463921,"",5.9721802237678308,"",5.287009063444092,4.0719887391916787,4.0719887391916787,2.7853056308340673,"","","","","",""]
["13a",10,"MVDT",1,300,0.5,"high BIL",2.0835445604785674,"",1.9910831897862136,"",1.9910831897862136,1.4539579967689731,1.4539579967689731,0.82956259426847367,"","","","","",""]
["13b",10,"MVDT",3,2000,0.5,"high BIL",8.5728693898132757,"",8.1661457808246407,"",7.2522159548751297,5.5304172951231578,5.5304172951231578,4.8231511254019921,"","","","","",""]
["-","1c","LI",1,"-","-","NV","","","","","","","","","","","","","",""]
["-","1d","LI",3,"-","-",200,"","","","","","","","","","","","","",""]
["-","2b","LI",3,75,0.5,"Pole",0.41325447376402702,0.39602117627595412,0.41325447376402702,0.36540585016411053,0.37878787878788123,0.37878787878788123,0.35202382154033152,0.33674704873373484,0.31004234724742452,0.22256312242228959,0.39792824658918813,0.39792824658918813,0.35202382154032319,0.37878787878788123]
["-","2c","LI",3,"-","-","NV","","","","","","","","","","","","","",""]
["-","2d","LI",3,"-","-",200,"",null,"",null,"","","","","","","","","",""]
[1,"1a","LI",1,50,0.5,"All",-1.4604333886919991,-1.5052702780384948,-1.5522122694435696,-1.5888711159461284,-1.5522122694435696,-1.5522122694435696,-1.626925141303192,-1.666448167150878,-1.7504341274379112,-2.0744289998563095,-1.5522122694435696,-1.5888824092053591,-1.626925141303192,-1.626925141303192,"ln Loss"]
[2,"1b","LI",1,25,0.5,"Pole",-1.9823040052024437,-2.0248998823811983,-1.9823040052024437,-2.1053589135331614,-2.069391205826328,-2.069391205826328,-2.1426687195115006,-2.1870355163662993,-2.2696586754765846,-2.6011568099981788,-2.0200958635708832,-2.0200958635708832,-2.1426687195115242,-2.069391205826328]
[3,"1b","LI",1,500,0.5,"Pole",0.37738044175404939,"",0.26757783152035458,0.23816117728851097,0.26757783152035458,0.20785288835766957,7.6629933167768713E-2,0.14437255493282744,-2.1410183153271901E-2,-0.39033893653529667,0.26757783152035458,0.26757783152035458,0.20785288835771468,0.22815609313773627]
[4,"2a","LI",3,150,0.5,"All",-0.36182110002388945,"",-0.45359998077545982,-0.49025882727799153,-0.45359998077545982,-0.45359998077545982,-0.52831285263508232,-0.5678358784827684,-0.65182183876980138,-1.1999647829283848,-0.45359998077545982,-0.49025882727799153,-0.52831285263508232,-0.52831285263508232]
[5,"2a","LI",3,1500,0.5,"All",1.4759927304221592,"",1.3661901201884643,1.3367734659566206,1.3661901201884643,1.3064651770257794,1.1752422218358785,1.2429848436009372,1.0772021055148377,0.84682485399277685,1.3661901201884643,1.3367734659566206,1.3064651770257794,1.3064651770257794]
[6,3,"LVDT",1,25,0.35,"-",-1.7227665977411024,"",-1.7227665977411024,"",-1.7227665977411024,-2.2417223475903443,-2.6141114270199997,-2.6141114270199997,-3.0103192420858731,"","","","",""]
[7,4,"LVDT",3,75,0.35,"-",-0.62415430907299285,"",-0.896818208817736,"",-0.98693303594974113,-1.1431100589222345,-1.5154991383518901,-1.5154991383518901,-1.9117069534177635,"","","","",""]
[8,4,"LVDT",3,300,0.35,"-",0.39936132517014949,"",3.8435792906733129E-2,"",3.8435792906733129E-2,-0.23136364186155542,-0.52541259229787285,-0.81450155876123753,-0.81450155876123753,"","","","",""]
[9,6,"MVDT",1,300,0.5,"low BIL",0.58284971915622075,"",0.48388141323493067,"",0.48388141323493067,0.37428949063970834,0.37428949063970834,-0.38853243263171255,"","","","","",""]
[10,6,"MVDT",3,1500,0.5,"low BIL",1.7742722403589635,"",1.6795380365380614,"",1.5591874896905202,1.5591874896905202,1.5591874896905202,1.0243576091297175,"","","","","",""]
[11,8,"MVDT",1,300,0.5,"mid BIL",0.70403328746083371,"",0.59138978701282596,"",0.59138978701282596,0.27494110671794492,0.27494110671794492,-0.2826695306282544,"","","","","",""]
[12,8,"MVDT",3,1500,0.5,"mid BIL",1.8959085976995695,"",1.7871120573474861,"",1.6652526915404937,1.4041315138199575,1.4041315138199575,1.0243576091297175,"","","","","",""]
["13a",10,"MVDT",1,300,0.5,"high BIL",0.73407055897039253,"",0.6886788071254073,"",0.6886788071254073,0.37428949063970834,0.37428949063970834,-0.18685671195934947,"","","","","",""]
["13b",10,"MVDT",3,2000,0.5,"high BIL",2.1486024945185411,"",2.0999970449085774,"",1.9813070711137533,1.7102632729265319,1.7102632729265319,1.5734274749110804,"","","","","",""]
["-","1c","LI",1,"-","-","NV","","","","","","","","","","","","","",""]
["-","1d","LI",3,"-","-",200,"","","","","","","","","","","","","",""]
["-","2b","LI",3,75,0.5,"Pole",-0.88369171653433409,-0.92628759371308855,-0.88369171653433409,-1.0067466248650518,-0.9707789171582184,-0.9707789171582184,-1.0440564308433908,-1.0884232276981898,-1.1710463868084751,-1.5025445213300692,-0.92148357490277344,-0.92148357490277344,-1.0440564308434144,-0.9707789171582184]
["-","2c","LI",3,"-","-","NV","","","","","","","","","","","","","",""]
["-","2d","LI",3,"-","-",200,"",null,"",null,"","","","","","","","","",""]
[1,"1a","LI",1,50,0.5,"All",232.13564796124575,221.95729554173593,211.77894312222611,204.15595009366515,211.77894312222611,211.77894312222611,196.53295706510977,188.91687657430768,173.69851978652486,125.62814070351536,211.77894312222611,204.15364452061601,196.53295706510977,196.53295706510977,"Loss (W)"]
[2,"1b","LI",1,25,0.5,"Pole",137.75149125467567,132.00705875865137,137.75149125467567,121.80195005470351,126.26262626262708,126.26262626262708,117.34127384677717,112.24901624457829,103.34744908247484,74.187707474096527,132.64274886306271,132.64274886306271,117.3412738467744,126.26262626262708]
[3,"1b","LI",1,500,0.5,"Pole",1458.4590625628668,"",1306.7953357458473,1268.9136964127433,1306.7953357458473,1231.0320570796396,1079.6424625891809,1155.3144464536701,978.81738781246952,676.82743407199155,1306.7953357458473,1306.7953357458473,1231.0320570796951,1256.2814070351535]
[4,"2a","LI",3,150,0.5,"All",696.4069438837372,"",635.33682936667833,612.46785028101215,635.33682936667833,635.33682936667833,589.59887119532925,566.75062972292301,521.09555935957451,301.20481927711216,635.33682936667833,612.46785028101215,589.59887119532925,589.59887119532925]
[5,"2a","LI",3,1500,0.5,"All",4375.3771876886012,"",3920.3860072375419,3806.7410892382304,3920.3860072375419,3693.0961712389189,3238.9273877675428,3465.9433393610107,2936.4521634374087,2332.2299127294109,3920.3860072375419,3806.7410892382304,3693.0961712389189,3693.0961712389189]
[6,3,"LVDT",1,25,0.35,"-",178.57142857142878,"",178.57142857142878,"",178.57142857142878,106.27530364372473,73.232832509831923,73.232832509831923,49.275945293644483,"","","","",""]
[7,4,"LVDT",3,75,0.35,"-",535.71428571428623,"",407.86533969736888,"",372.7180527383378,318.82591093117418,219.69849752949574,219.69849752949574,147.82783588093346,"","","","",""]
[8,4,"LVDT",3,300,0.35,"-",1490.8722109533512,"",1039.1840032316768,"",1039.1840032316768,793.45088161209219,591.31134352373385,442.86001205061206,442.86001205061206,"","","","","",null,null,null,8.6206896551724144E-2]
[9,6,"MVDT",1,300,0.5,"low BIL",1791.1353976927669,"",1622.3592439098211,"",1622.3592439098211,1453.9579967689731,1453.9579967689731,678.0512305374242,"","","","","",""]
[10,6,"MVDT",3,1500,0.5,"low BIL",5895.9887119532932,"",5363.0778527544717,"",4754.9562242125139,4754.9562242125139,4754.9562242125139,2785.3056308340674,"","","","","",""]
[11,8,"MVDT",1,300,0.5,"mid BIL",2021.8911523259164,"",1806.4973180852207,"",1806.4973180852207,1316.4531423383473,1316.4531423383473,753.76884422109219,"","","","","",""]
[12,8,"MVDT",3,1500,0.5,"mid BIL",6658.5956416463923,"",5972.1802237678312,"",5287.0090634440921,4071.9887391916786,4071.9887391916786,2785.3056308340674,"","","","","",""]
["13a",10,"MVDT",1,300,0.5,"high BIL",2083.5445604785673,"",1991.0831897862136,"",1991.0831897862136,1453.9579967689731,1453.9579967689731,829.56259426847373,"","","","","",""]
["13b",10,"MVDT",3,2000,0.5,"high BIL",8572.8693898132751,"",8166.1457808246405,"",7252.2159548751297,5530.4172951231576,5530.4172951231576,4823.1511254019924,"","","","","",""]
["-","1c","LI",1,"-","-","NV","","","","","","","","","","","","","",""]
["-","1d","LI",3,"-","-",200,"","","","","","","","","","","","","",""]
["-","2b","LI",3,75,0.5,"Pole",413.25447376402701,396.02117627595413,413.25447376402701,365.40585016411052,378.78787878788125,378.78787878788125,352.02382154033154,336.74704873373486,310.04234724742452,222.56312242228958,397.92824658918812,397.92824658918812,352.02382154032318,378.78787878788125]
["-","2c","LI",3,"-","-","NV","","","","","","","","","","","","","",""]
["-","2d","LI",3,"-","-",200,"",0,"",0,"","","","","","","","","",""]
[1,"1a","LI",1,50,0.5,"All",0,4.3846572075000999E-2,8.7693144150001998E-2,0.12053167237912427,8.7693144150001998E-2,8.7693144150001998E-2,0.15337020060822251,0.18617895082686006,0.25173698519788212,0.45881581822155748,8.7693144150001998E-2,0.12054160438685074,0.15337020060822251,0.15337020060822251,"% Loss Reduction"]
[2,"1b","LI",1,25,0.5,"Pole",0,4.1701417848202936E-2,0,0.11578488954783485,8.3402835696405761E-2,8.3402835696405761E-2,0.14816694339928405,0.18513393051366883,0.24975440816531314,0.46143808100822725,3.7086657611334999E-2,3.7086657611334999E-2,0.14816694339930414,8.3402835696405761E-2]
[3,"1b","LI",1,500,0.5,"Pole",0,"",0.1039890187596418,0.12996276070789828,0.1039890187596418,0.15593650265615464,0.2597375611681641,0.20785267402466406,0.32886879519782364,0.53592976899698419,0.1039890187596418,0.1039890187596418,0.15593650265611658,0.13862415525907054]
[4,"2a","LI",3,150,0.5,"All",0,"",8.7693144150001928E-2,0.12053167237910023,8.7693144150001928E-2,8.7693144150001928E-2,0.15337020060822254,0.18617895082686003,0.25173698519788212,0.56748734066701478,8.7693144150001928E-2,0.12053167237910023,0.15337020060822254,0.15337020060822254]
[5,"2a","LI",3,1500,0.5,"All",0,"",0.10398901875964194,0.12996276070789833,0.10398901875964194,0.15593650265615472,0.25973756116816421,0.20785267402466415,0.32886879519782375,0.46696483235963759,0.10398901875964194,0.12996276070789833,0.15593650265615472,0.15593650265615472]
[6,3,"LVDT",1,25,0.35,"-",0,"",0,"",0,0.40485829959514225,0.58989613794494167,0.58989613794494167,0.7240547063555911,"","","","",""]
[7,4,"LVDT",3,75,0.35,"-",0,"",0.23865136589824548,"",0.30425963488843677,0.40485829959514213,0.58989613794494167,0.58989613794494167,0.72405470635559122,"","","","",""]
[8,4,"LVDT",3,300,0.35,"-",0,"",0.3029690971520882,"",0.3029690971520882,0.46779417056495198,0.60337892196299325,0.70295240008033855,0.70295240008033855,"","","","",""]
[9,6,"MVDT",1,300,0.5,"low BIL",0,"",9.4228584840851851E-2,"",9.4228584840851851E-2,0.18824785739711553,0.18824785739711553,0.62144055027283296,"","","","","",""]
[10,6,"MVDT",3,1500,0.5,"low BIL",0,"",9.0385325555053936E-2,"",0.19352691185237436,0.19352691185237436,0.19352691185237436,0.52759312018572058,"","","","","",""]
[11,8,"MVDT",1,300,0.5,"mid BIL",0,"",0.1065308753109255,"",0.1065308753109255,0.34890009245851672,0.34890009245851672,0.6271961310310985,"","","","","",""]
[12,8,"MVDT",3,1500,0.5,"mid BIL",0,"",0.10308711548503631,"",0.20598736610820298,0.3884613275322954,0.3884613275322954,0.58169773616927767,"","","","","",""]
["13a",10,"MVDT",1,300,0.5,"high BIL",0,"",4.437695859555621E-2,"",4.437695859555621E-2,0.30217091376485133,0.30217091376485133,0.60185032276058814,"","","","","",""]
["13b",10,"MVDT",3,2000,0.5,"high BIL",0,"",4.7443112742616207E-2,"",0.15405033891072853,0.35489308845709416,0.35489308845709416,0.4373936069604526,"","","","","",""]
["-","1c","LI",1,"-","-","NV","","","","","","","","","","","","","",""]
["-","1d","LI",3,"-","-",200,"","","","","","","","","","","","","",""]
["-","2b","LI",3,75,0.5,"Pole",0,4.1701417848202867E-2,0,0.11578488954783488,8.3402835696405733E-2,8.3402835696405733E-2,0.14816694339928396,0.18513393051366883,0.24975440816531314,0.46143808100822725,3.7086657611334999E-2,3.7086657611334999E-2,0.1481669433993042,8.3402835696405733E-2]
["-","2c","LI",3,"-","-","NV","","","","","","","","","","","","","",""]
["-","2d","LI",3,"-","-",200,"","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,"this table for pasting into presentation as a summary of TSL/loss information"]
[null,null,null,null,null,null,null,"TSL"]
["DL","EC","Insulation","Phase","kVA","load","Type",0,0.5,1,1.5,2,3,4,5,6,7,"A","B","C","D"]
[1,"1a","LI",1,50,0.5,"All",0,0.5,1,1.5,1,1,2,3,4,6,1,1.5,2,2,"EL"]
[2,"1b","LI",1,25,0.5,"Pole",0,0.5,0,1.5,1,1,2,3,4,6,0.5,0.5,2,1]
[3,"1b","LI",1,500,0.5,"Pole",0,0.5,1,1.5,1,2,4,3,5,7,1,1,2,1]
[4,"2a","LI",3,150,0.5,"All",0,0.5,1,1.5,1,1,2,3,5,7,1,1.5,2,2]
[5,"2a","LI",3,1500,0.5,"All",0,0.5,1,1.5,1,2,4,3,4,6,1,1.5,2,2]
[1,"1a","LI",1,50,0.5,"All",0.99080000000000001,0,0.99159999999999993,0,0.99159999999999993,0.99159999999999993,0.99219999999999997,0.99250000000000005,0.99309999999999998,0.995,0.99159999999999993,0.9919,0.99219999999999997,0.99219999999999997,"Efficiency"]
[2,"1b","LI",1,25,0.5,"Pole",0.98909999999999998,0,0.98909999999999998,0,0.99,0.99,0.99069999999999991,0.99109999999999998,0.99180000000000001,0.99409999999999998,0.98950000000000005,0.98950000000000005,0.99070000000000003,0.99]
[3,"1b","LI",1,500,0.5,"Pole",0.99419999999999997,null,0.99480000000000002,0,0.99480000000000002,0.9951000000000001,0.99569999999999992,0.99540000000000006,0.99609999999999999,0.99730000000000008,0.99480000000000002,0.99480000000000002,0.99509999999999998,0.995]
[4,"2a","LI",3,150,0.5,"All",0.99080000000000001,null,0.99159999999999993,0,0.99159999999999993,0.99159999999999993,0.99219999999999997,0.99250000000000005,0.99309999999999998,0.996,0.99159999999999993,0,0.99219999999999997,0.99219999999999997]
[5,"2a","LI",3,1500,0.5,"All",0.99419999999999997,null,0.99480000000000002,0,0.99480000000000002,0.9951000000000001,0.99569999999999992,0.99540000000000006,0.99609999999999999,0.99690000000000001,0.99480000000000002,0,0.9951000000000001,0.9951000000000001]
[1,"1a","LI",1,50,0.5,"All",232.13564796124575,221.95729554173593,211.77894312222611,204.15595009366515,211.77894312222611,211.77894312222611,196.53295706510977,188.91687657430768,173.69851978652486,125.62814070351536,211.77894312222611,204.15364452061601,196.53295706510977,196.53295706510977,"Loss (W)"]
[2,"1b","LI",1,25,0.5,"Pole",137.75149125467567,132.00705875865137,137.75149125467567,121.80195005470351,126.26262626262708,126.26262626262708,117.34127384677717,112.24901624457829,103.34744908247484,74.187707474096527,132.64274886306271,132.64274886306271,117.3412738467744,126.26262626262708]
[3,"1b","LI",1,500,0.5,"Pole",1458.4590625628668,"",1306.7953357458473,1268.9136964127433,1306.7953357458473,1231.0320570796396,1079.6424625891809,1155.3144464536701,978.81738781246952,676.82743407199155,1306.7953357458473,1306.7953357458473,1231.0320570796951,1256.2814070351535]
[4,"2a","LI",3,150,0.5,"All",696.4069438837372,"",635.33682936667833,612.46785028101215,635.33682936667833,635.33682936667833,589.59887119532925,566.75062972292301,521.09555935957451,301.20481927711216,635.33682936667833,612.46785028101215,589.59887119532925,589.59887119532925]
[5,"2a","LI",3,1500,0.5,"All",4375.3771876886012,"",3920.3860072375419,3806.7410892382304,3920.3860072375419,3693.0961712389189,3238.9273877675428,3465.9433393610107,2936.4521634374087,2332.2299127294109,3920.3860072375419,3806.7410892382304,3693.0961712389189,3693.0961712389189]
[1,"1a","LI",1,50,0.5,"All",0,4.3846572075000999E-2,8.7693144150001998E-2,0.12053167237912427,8.7693144150001998E-2,8.7693144150001998E-2,0.15337020060822251,0.18617895082686006,0.25173698519788212,0.45881581822155748,8.7693144150001998E-2,0.12054160438685074,0.15337020060822251,0.15337020060822251,"% Loss Reduction"]
[2,"1b","LI",1,25,0.5,"Pole",0,4.1701417848202936E-2,0,0.11578488954783485,8.3402835696405761E-2,8.3402835696405761E-2,0.14816694339928405,0.18513393051366883,0.24975440816531314,0.46143808100822725,3.7086657611334999E-2,3.7086657611334999E-2,0.14816694339930414,8.3402835696405761E-2]
[3,"1b","LI",1,500,0.5,"Pole",0,"",0.1039890187596418,0.12996276070789828,0.1039890187596418,0.15593650265615464,0.2597375611681641,0.20785267402466406,0.32886879519782364,0.53592976899698419,0.1039890187596418,0.1039890187596418,0.15593650265611658,0.13862415525907054]
[4,"2a","LI",3,150,0.5,"All",0,"",8.7693144150001928E-2,0.12053167237910023,8.7693144150001928E-2,8.7693144150001928E-2,0.15337020060822254,0.18617895082686003,0.25173698519788212,0.56748734066701478,8.7693144150001928E-2,0.12053167237910023,0.15337020060822254,0.15337020060822254]
[5,"2a","LI",3,1500,0.5,"All",0,"",0.10398901875964194,0.12996276070789833,0.10398901875964194,0.15593650265615472,0.25973756116816421,0.20785267402466415,0.32886879519782375,0.46696483235963759,0.10398901875964194,0.12996276070789833,0.15593650265615472,0.15593650265615472]

{"sheet":"Brian C's Notes","index":23,"n_rows":10,"n_cols":1,"rows_kept":10,"cut":false,"hidden":false,"merged":[]}
["1.        "]
["a.       ELs are efficiency levels. These are the levels for each equipment class that DOE choose from when setting standards. Example: Efficiency Level 1 in Equipment Class B."]
["b.      TSLs are trial standard levels. Think of these as packages of ELs across each Equipment Class. Example: TSL 1 = (EL 1 for EC A, EL 3 for EC B, EL 2 for EC C)"]
["c.       Ignore CSL, which is just an earlier form of EL."]
["d.      The only correlation between the minimum standard and ELs is that one of the ELs eventually becomes the minimum standard. After that, manufacturers may produce units meeting any EL at or above that which was selected as the standard."]
["e.      Mapping of ELs and Equipment Classes and TSLs is in the attached document’s TSLs tab."]
["2.       Evaluation and Interpretation of LCC data"]
["a.       LBNL actually does this analysis and is the ultimate authority on LCC questions, but I can try my hand at them."]
["b.      Nameplate load is what the transformer is rated to handle by the manufacturer – the “capacity” of the transformer. Operation above this point will reduce life of the unit. Few transformers (particularly LVDT) are operated at their nameplate loads for any length of time, and it is common to refer to the “average” (root mean square average) output of the unit as a percentage of the nameplate rating. Operating a 50 kVA nameplated unit at 20 kVA RMS loading would be described as being 40% loaded. For reference, DOE requires manufacturers to comply with standards at 50% load (liquid and MVDT) and 35% load (LVDT)."]
["c.       The best resource for LCC inputs and methodology overview is the TSD chapter, downloadable as chapter 8 here."]